{"text_format":"3","workbook":"xlsx","n_sheets":32,"sheets":["Intro","Settings >>>","MasterLists","Parameters","Results >>>","Results.Summ","Results.D+P","Results.Determ","Results.Prob","SensitivityAnalysis >>>","PSA.Data","PSA.Outputs","Models >>>","AB.TPMs","A.Markov","A.QALYs","A.Costs","B.Markov","B.QALYs","B.Costs","C.TPMs","C.Markov","C.QALYs","C.Costs","D.TPMs","D.Markov","D.QALYs","D.Costs","E.TPMs","E.Markov","E.QALYs","E.Costs"],"not_rendered":{"charts":3,"macros":1,"defined_names":738},"read":"whole","date_system":"1900"}

{"sheet":"Intro","index":0,"n_rows":43,"n_cols":24,"rows_kept":43,"merged":[[11,17,11,22]]}
[{"$nulls":4},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[]
[{"$nulls":5},"This model accompanies the publication:\n"]
[]
[{"$nulls":5},"Camacho et al. Estimating the economic effect of harm associated with high risk prescribing of oral"]
[{"$nulls":5},"non-steroidal anti-inflammatory drugs in England: population based cohort and economic modelling study."]
[{"$nulls":5},"BMJ 2024;385:e077880"]
[{"$nulls":5},"http://dx.doi.org/10.1136/bmj-2023-077880"]
[]
[]
[]
[{"$nulls":7},"This work is licensed under ",{"$nulls":9},"CC BY-NC-SA 4.0",{"$nulls":5},"In summary:"]
[]
[{"$nulls":7},"You are free to:"]
[{"$nulls":7},"* Share — copy and redistribute the material in any medium or format"]
[{"$nulls":7},"* Adapt — remix, transform, and build upon the material"]
[{"$nulls":7},"The licensor cannot revoke these freedoms as long as you follow the license terms."]
[]
[{"$nulls":7},"* Attribution — You must give appropriate credit, provide a link to the license, and indicate if "]
[{"$nulls":7},"  changes were made. You may do so in any reasonable manner, but not in any way that suggests the "]
[{"$nulls":7},"  licensor endorses you or your use."]
[{"$nulls":7},"* NonCommercial — You may not use the material for commercial purposes."]
[{"$nulls":7},"* ShareAlike — If you remix, transform, or build upon the material, you must distribute your"]
[{"$nulls":7},"  contributions under the same license as the original."]
[{"$nulls":7},"* No additional restrictions — You may not apply legal terms or technological measures that"]
[{"$nulls":7},"  legally restrict others from doing anything the license permits."]
[]
[]
[]
[{"$nulls":5},"The model should be reviewed in conjunction with the full technical report, which can be found in\n"]
[{"$nulls":5},"the published paper and Appendix 2 of its supplementary material."]
[]
[{"$nulls":5},"Please note:"]
[{"$nulls":5},"* Using this model requires relevant technical expertise"]
[{"$nulls":5},"* This workbook has not been protected; care must be taken not to overtype formulae on which it relies."]
[{"$nulls":5},"* Model inputs do not have data-entry restrictions; be aware that it may be possible to enter values"]
[{"$nulls":5},"  outside the range that will work in the model."]
[{"$nulls":5},"* This model has been developed in Excel365, making extensive use of =LET() and =LAMBDA() functions."]
[{"$nulls":5},"  It is unlikely to work in earlier versions of Excel."]
[{"$nulls":5},"* The probabilistic results in this workbook do not exactly match those reported in the paper. This"]
[{"$nulls":5},"  is because we have saved it with a limited number of probabilistic iterations to reduce file-size,"]
[{"$nulls":5},"  and random number streams cannot be seeded, using the Excel =RAND() function on which this workbook"]
[{"$nulls":5},"  relies."]

{"sheet":"Settings >>>","index":1,"n_rows":19,"n_cols":8,"rows_kept":19}
[{"$nulls":4},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[]
[{"$nulls":5},"The following worksheets contain all settings for the model"]
[]
[{"$nulls":5},"* 'MasterLists' is a repository specifiying indicators and states used throughout the calculations"]
[{"$nulls":5},"* 'Parameters' contains all inputs to the analyses"]
[{"$nulls":6},"- The horizontal arrangement of the worksheet is as follows:"]
[{"$nulls":7},"o Data extracted from primary sources are given in columns Q:X, with sources noted in column Y"]
[{"$nulls":7},"o Parameters for probabilistic analysis are given in columns Z:AF"]
[{"$nulls":6},"- The vertical arrangement of the worksheet is as follows:"]
[{"$nulls":7},"o The top section (rows 4:113) contains parameters and settings that apply across all queries"]
[{"$nulls":7},"o Rows 114:166 contains parameters and settings that apply across all queries with"]
[{"$nulls":7},"  gastrointestinal outcomes"]
[{"$nulls":7},"o Rows 167:245 contains parameters and settings for queries A & B"]
[{"$nulls":7},"o Rows 246:450 contains parameters and settings for query C"]
[{"$nulls":7},"o Rows 451:735 contains parameters and settings for query D"]
[{"$nulls":7},"o Rows 736:1085 contains parameters and settings for query E"]
[{"$nulls":7},"o The bottom section (rows 1086:1192) contains parameters, settings, and calculations for scaling"]
[{"$nulls":7},"  up to expected impact across the population of England"]

{"sheet":"MasterLists","index":2,"n_rows":3489,"n_cols":36,"rows_kept":3489,"merged":[[2,5,2,8]]}
[{"$nulls":4},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[]
[{"$nulls":5},"Queries",{"$nulls":4},"Strategies",null,"States (A&B)",null,"States (C)",null,null,"States (D)",null,"States (E)"]
[{"$nulls":5},"Indicator","HPE","Popn","Query",null,"Total number of strategies:",null,"Total number of states:",null,"Total number of states:",null,null,"Total number of states:",null,"Total number of states:"]
[{"$nulls":5},"A","No gastroprotection","NSAIDs in people >65",{"$f":"tblQs[[#This Row],[Indicator]]&\": \"&tblQs[[#This Row],[HPE]]&\" - \" & tblQs[[#This Row],[Popn]]","v":"A: No gastroprotection - NSAIDs in people >65"},null,2,null,10,null,13,null,null,9,null,12]
[{"$nulls":5},"B","No gastroprotection","NSAIDs in people with ulcer history",{"$f":"tblQs[[#This Row],[Indicator]]&\": \"&tblQs[[#This Row],[HPE]]&\" - \" & tblQs[[#This Row],[Popn]]","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},null,"Strategy names",null,"Strategy names",null,"Strategy names","Abbrev",null,"Strategy names",null,"State names"]
[{"$nulls":3},1,null,"C","NSAIDs","DOAC/warfarin",{"$f":"tblQs[[#This Row],[Indicator]]&\": \"&tblQs[[#This Row],[HPE]]&\" - \" & tblQs[[#This Row],[Popn]]","v":"C: NSAIDs - DOAC/warfarin"},null,"HPE",null,"Well no HPE",null,"Well no HPE","W.noHPE",null,"HF no HPE",null,"No event no NSAID",{"$nulls":15},{"$f":"IF(AI7=\"\", \"\", AI7&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},{"$f":"D7+1","v":2},null,"D","NSAIDs","HF",{"$f":"tblQs[[#This Row],[Indicator]]&\": \"&tblQs[[#This Row],[HPE]]&\" - \" & tblQs[[#This Row],[Popn]]","v":"D: NSAIDs - HF"},null,"No HPE",null,"Well with HPE",null,"Well with HPE","W.wHPE",null,"PCE no HPE",null,"No event + NSAID",{"$nulls":15},{"$f":"IF(AI8=\"\", \"\", AI8&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},{"$f":"D8+1","v":3},null,"E","NSAIDs","CKD",{"$f":"tblQs[[#This Row],[Indicator]]&\": \"&tblQs[[#This Row],[HPE]]&\" - \" & tblQs[[#This Row],[Popn]]","v":"E: NSAIDs - CKD"},{"$nulls":3},"GI discomfort",null,"GI discomfort","GID",null,"SCE no HPE",null,"Primary care AKI",{"$nulls":15},{"$f":"IF(AI9=\"\", \"\", AI9&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},4,null,"Expected harm in England","query A",{"$f":"H5","v":"NSAIDs in people >65"},{"$f":"tblQs[[#This Row],[Indicator]]&\": \"&tblQs[[#This Row],[HPE]]","v":"Expected harm in England: query A"},{"$nulls":3},"Unresolved GI discomfort",null,"Unresolved GI discomfort","GID.un",null,"HF w HPE",null,"Secondary care AKI (no RRT)",{"$nulls":15},{"$f":"IF(AI10=\"\", \"\", AI10&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},5,null,"Expected harm in England","query B",{"$f":"H6","v":"NSAIDs in people with ulcer history"},{"$f":"tblQs[[#This Row],[Indicator]]&\": \"&tblQs[[#This Row],[HPE]]","v":"Expected harm in England: query B"},{"$nulls":3},"Symptomatic ulcer",null,"Symptomatic ulcer","SU",null,"PCE w HPE",null,"Secondary care AKI (with RRT)",{"$nulls":15},{"$f":"IF(AI11=\"\", \"\", AI11&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},6,null,"Expected harm in England","query C",{"$f":"H7","v":"DOAC/warfarin"},{"$f":"tblQs[[#This Row],[Indicator]]&\": \"&tblQs[[#This Row],[HPE]]","v":"Expected harm in England: query C"},{"$nulls":3},"Unresolved ulcer",null,"Unresolved ulcer","SU.un",null,"SCE w HPE",null,"Post-event CKD stage 3b-4",{"$nulls":15},{"$f":"IF(AI12=\"\", \"\", AI12&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},7,null,"Expected harm in England","query D",{"$f":"H8","v":"HF"},{"$f":"tblQs[[#This Row],[Indicator]]&\": \"&tblQs[[#This Row],[HPE]]","v":"Expected harm in England: query D"},{"$nulls":3},"Serious GI event",null,"Serious GI event","GIB",null,"HF post event no HPE",null,"ESRD",{"$nulls":15},{"$f":"IF(AI13=\"\", \"\", AI13&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},8,null,"Expected harm in England","query E",{"$f":"H9","v":"CKD"},{"$f":"tblQs[[#This Row],[Indicator]]&\": \"&tblQs[[#This Row],[HPE]]","v":"Expected harm in England: query E"},{"$nulls":3},"Unresolved serious GI event",null,"Unresolved serious GI event","GIB.un",null,"HF post event w HPE",null,"ESRD+RRT",{"$nulls":15},{"$f":"IF(AI14=\"\", \"\", AI14&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},9,null,"Expected harm in England","total","total",{"$f":"tblQs[[#This Row],[Indicator]]&\": \"&tblQs[[#This Row],[HPE]]","v":"Expected harm in England: total"},{"$nulls":3},"Post-event",null,"Post-GI event","postEv",null,"Dead",null,"Transplant",{"$nulls":15},{"$f":"IF(AI15=\"\", \"\", AI15&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},10,{"$nulls":8},"Dead",null,"Stroke","Strk",{"$nulls":3},"Post-transplant",{"$nulls":15},{"$f":"IF(AI16=\"\", \"\", AI16&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},11,{"$nulls":8},"State11",null,"Recurrent stroke","Strk.un",{"$nulls":3},"Dead (AKI)",{"$nulls":15},{"$f":"IF(AI17=\"\", \"\", AI17&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},12,{"$nulls":8},"State12",null,"Post-stroke","PostStrk",{"$nulls":3},"Dead (other)",{"$nulls":15},{"$f":"IF(AI18=\"\", \"\", AI18&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},13,{"$nulls":8},"State13",null,"Dead","Dead",{"$nulls":19},{"$f":"IF(AI19=\"\", \"\", AI19&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},14,{"$nulls":8},"State14",null,null,"HF",{"$nulls":19},{"$f":"IF(AI20=\"\", \"\", AI20&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},15,{"$nulls":8},"State15",null,null,{"$f":"\"P.\"&P20","v":"P.HF"},{"$nulls":19},{"$f":"IF(AI21=\"\", \"\", AI21&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},16,{"$nulls":8},"State16",null,null,"PAD",{"$nulls":19},{"$f":"IF(AI22=\"\", \"\", AI22&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},17,{"$nulls":8},"State17",null,null,{"$f":"\"P.\"&P22","v":"P.PAD"},{"$nulls":19},{"$f":"IF(AI23=\"\", \"\", AI23&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},18,{"$nulls":8},"State18",null,null,"CVD",{"$nulls":19},{"$f":"IF(AI24=\"\", \"\", AI24&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},19,{"$nulls":8},"State19",null,null,"NCM",{"$nulls":19},{"$f":"IF(AI25=\"\", \"\", AI25&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":3},20,{"$nulls":8},"State20",{"$nulls":22},{"$f":"IF(AI26=\"\", \"\", AI26&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI27=\"\", \"\", AI27&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI28=\"\", \"\", AI28&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI29=\"\", \"\", AI29&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI30=\"\", \"\", AI30&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI31=\"\", \"\", AI31&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI32=\"\", \"\", AI32&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI33=\"\", \"\", AI33&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI34=\"\", \"\", AI34&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI35=\"\", \"\", AI35&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI36=\"\", \"\", AI36&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI37=\"\", \"\", AI37&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI38=\"\", \"\", AI38&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI39=\"\", \"\", AI39&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI40=\"\", \"\", AI40&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI41=\"\", \"\", AI41&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI42=\"\", \"\", AI42&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI43=\"\", \"\", AI43&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI44=\"\", \"\", AI44&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI45=\"\", \"\", AI45&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI46=\"\", \"\", AI46&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI47=\"\", \"\", AI47&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI48=\"\", \"\", AI48&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI49=\"\", \"\", AI49&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI50=\"\", \"\", AI50&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI51=\"\", \"\", AI51&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI52=\"\", \"\", AI52&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI53=\"\", \"\", AI53&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI54=\"\", \"\", AI54&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI55=\"\", \"\", AI55&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI56=\"\", \"\", AI56&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI57=\"\", \"\", AI57&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI58=\"\", \"\", AI58&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI59=\"\", \"\", AI59&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI60=\"\", \"\", AI60&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI61=\"\", \"\", AI61&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI62=\"\", \"\", AI62&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI63=\"\", \"\", AI63&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI64=\"\", \"\", AI64&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI65=\"\", \"\", AI65&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI66=\"\", \"\", AI66&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI67=\"\", \"\", AI67&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI68=\"\", \"\", AI68&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI69=\"\", \"\", AI69&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI70=\"\", \"\", AI70&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI71=\"\", \"\", AI71&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI72=\"\", \"\", AI72&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI73=\"\", \"\", AI73&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI74=\"\", \"\", AI74&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI75=\"\", \"\", AI75&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI76=\"\", \"\", AI76&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI77=\"\", \"\", AI77&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI78=\"\", \"\", AI78&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI79=\"\", \"\", AI79&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI80=\"\", \"\", AI80&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI81=\"\", \"\", AI81&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI82=\"\", \"\", AI82&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI83=\"\", \"\", AI83&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI84=\"\", \"\", AI84&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI85=\"\", \"\", AI85&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI86=\"\", \"\", AI86&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI87=\"\", \"\", AI87&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI88=\"\", \"\", AI88&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI89=\"\", \"\", AI89&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI90=\"\", \"\", AI90&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI91=\"\", \"\", AI91&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI92=\"\", \"\", AI92&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI93=\"\", \"\", AI93&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI94=\"\", \"\", AI94&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI95=\"\", \"\", AI95&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI96=\"\", \"\", AI96&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI97=\"\", \"\", AI97&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI98=\"\", \"\", AI98&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI99=\"\", \"\", AI99&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI100=\"\", \"\", AI100&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI101=\"\", \"\", AI101&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI102=\"\", \"\", AI102&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI103=\"\", \"\", AI103&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI104=\"\", \"\", AI104&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI105=\"\", \"\", AI105&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI106=\"\", \"\", AI106&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI107=\"\", \"\", AI107&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI108=\"\", \"\", AI108&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI109=\"\", \"\", AI109&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI110=\"\", \"\", AI110&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI111=\"\", \"\", AI111&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI112=\"\", \"\", AI112&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI113=\"\", \"\", AI113&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI114=\"\", \"\", AI114&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI115=\"\", \"\", AI115&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI116=\"\", \"\", AI116&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI117=\"\", \"\", AI117&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI118=\"\", \"\", AI118&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI119=\"\", \"\", AI119&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI120=\"\", \"\", AI120&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI121=\"\", \"\", AI121&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI122=\"\", \"\", AI122&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI123=\"\", \"\", AI123&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI124=\"\", \"\", AI124&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI125=\"\", \"\", AI125&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI126=\"\", \"\", AI126&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI127=\"\", \"\", AI127&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI128=\"\", \"\", AI128&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI129=\"\", \"\", AI129&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI130=\"\", \"\", AI130&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI131=\"\", \"\", AI131&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI132=\"\", \"\", AI132&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI133=\"\", \"\", AI133&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI134=\"\", \"\", AI134&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI135=\"\", \"\", AI135&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI136=\"\", \"\", AI136&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI137=\"\", \"\", AI137&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI138=\"\", \"\", AI138&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI139=\"\", \"\", AI139&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI140=\"\", \"\", AI140&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI141=\"\", \"\", AI141&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI142=\"\", \"\", AI142&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI143=\"\", \"\", AI143&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI144=\"\", \"\", AI144&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI145=\"\", \"\", AI145&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI146=\"\", \"\", AI146&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI147=\"\", \"\", AI147&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI148=\"\", \"\", AI148&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI149=\"\", \"\", AI149&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI150=\"\", \"\", AI150&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI151=\"\", \"\", AI151&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI152=\"\", \"\", AI152&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI153=\"\", \"\", AI153&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI154=\"\", \"\", AI154&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI155=\"\", \"\", AI155&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI156=\"\", \"\", AI156&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI157=\"\", \"\", AI157&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI158=\"\", \"\", AI158&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI159=\"\", \"\", AI159&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI160=\"\", \"\", AI160&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI161=\"\", \"\", AI161&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI162=\"\", \"\", AI162&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI163=\"\", \"\", AI163&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI164=\"\", \"\", AI164&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI165=\"\", \"\", AI165&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI166=\"\", \"\", AI166&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI167=\"\", \"\", AI167&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI168=\"\", \"\", AI168&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI169=\"\", \"\", AI169&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI170=\"\", \"\", AI170&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI171=\"\", \"\", AI171&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI172=\"\", \"\", AI172&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI173=\"\", \"\", AI173&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI174=\"\", \"\", AI174&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI175=\"\", \"\", AI175&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI176=\"\", \"\", AI176&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI177=\"\", \"\", AI177&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI178=\"\", \"\", AI178&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI179=\"\", \"\", AI179&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI180=\"\", \"\", AI180&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI181=\"\", \"\", AI181&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI182=\"\", \"\", AI182&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI183=\"\", \"\", AI183&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI184=\"\", \"\", AI184&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI185=\"\", \"\", AI185&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI186=\"\", \"\", AI186&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI187=\"\", \"\", AI187&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI188=\"\", \"\", AI188&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI189=\"\", \"\", AI189&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI190=\"\", \"\", AI190&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI191=\"\", \"\", AI191&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI192=\"\", \"\", AI192&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI193=\"\", \"\", AI193&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI194=\"\", \"\", AI194&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI195=\"\", \"\", AI195&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI196=\"\", \"\", AI196&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI197=\"\", \"\", AI197&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI198=\"\", \"\", AI198&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI199=\"\", \"\", AI199&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI200=\"\", \"\", AI200&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI201=\"\", \"\", AI201&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI202=\"\", \"\", AI202&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI203=\"\", \"\", AI203&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI204=\"\", \"\", AI204&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI205=\"\", \"\", AI205&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI206=\"\", \"\", AI206&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI207=\"\", \"\", AI207&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI208=\"\", \"\", AI208&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI209=\"\", \"\", AI209&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI210=\"\", \"\", AI210&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI211=\"\", \"\", AI211&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI212=\"\", \"\", AI212&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI213=\"\", \"\", AI213&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI214=\"\", \"\", AI214&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI215=\"\", \"\", AI215&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI216=\"\", \"\", AI216&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI217=\"\", \"\", AI217&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI218=\"\", \"\", AI218&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI219=\"\", \"\", AI219&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI220=\"\", \"\", AI220&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI221=\"\", \"\", AI221&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI222=\"\", \"\", AI222&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI223=\"\", \"\", AI223&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI224=\"\", \"\", AI224&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI225=\"\", \"\", AI225&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI226=\"\", \"\", AI226&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI227=\"\", \"\", AI227&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI228=\"\", \"\", AI228&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI229=\"\", \"\", AI229&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI230=\"\", \"\", AI230&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI231=\"\", \"\", AI231&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI232=\"\", \"\", AI232&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI233=\"\", \"\", AI233&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI234=\"\", \"\", AI234&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI235=\"\", \"\", AI235&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI236=\"\", \"\", AI236&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI237=\"\", \"\", AI237&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI238=\"\", \"\", AI238&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI239=\"\", \"\", AI239&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI240=\"\", \"\", AI240&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI241=\"\", \"\", AI241&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI242=\"\", \"\", AI242&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI243=\"\", \"\", AI243&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI244=\"\", \"\", AI244&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI245=\"\", \"\", AI245&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI246=\"\", \"\", AI246&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI247=\"\", \"\", AI247&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI248=\"\", \"\", AI248&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI249=\"\", \"\", AI249&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI250=\"\", \"\", AI250&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI251=\"\", \"\", AI251&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI252=\"\", \"\", AI252&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI253=\"\", \"\", AI253&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI254=\"\", \"\", AI254&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI255=\"\", \"\", AI255&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI256=\"\", \"\", AI256&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI257=\"\", \"\", AI257&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI258=\"\", \"\", AI258&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI259=\"\", \"\", AI259&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI260=\"\", \"\", AI260&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI261=\"\", \"\", AI261&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI262=\"\", \"\", AI262&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI263=\"\", \"\", AI263&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI264=\"\", \"\", AI264&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI265=\"\", \"\", AI265&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI266=\"\", \"\", AI266&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI267=\"\", \"\", AI267&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI268=\"\", \"\", AI268&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI269=\"\", \"\", AI269&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI270=\"\", \"\", AI270&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI271=\"\", \"\", AI271&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI272=\"\", \"\", AI272&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI273=\"\", \"\", AI273&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI274=\"\", \"\", AI274&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI275=\"\", \"\", AI275&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI276=\"\", \"\", AI276&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI277=\"\", \"\", AI277&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI278=\"\", \"\", AI278&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI279=\"\", \"\", AI279&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI280=\"\", \"\", AI280&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI281=\"\", \"\", AI281&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI282=\"\", \"\", AI282&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI283=\"\", \"\", AI283&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI284=\"\", \"\", AI284&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI285=\"\", \"\", AI285&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI286=\"\", \"\", AI286&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI287=\"\", \"\", AI287&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI288=\"\", \"\", AI288&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI289=\"\", \"\", AI289&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI290=\"\", \"\", AI290&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI291=\"\", \"\", AI291&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI292=\"\", \"\", AI292&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI293=\"\", \"\", AI293&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI294=\"\", \"\", AI294&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI295=\"\", \"\", AI295&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI296=\"\", \"\", AI296&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI297=\"\", \"\", AI297&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI298=\"\", \"\", AI298&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI299=\"\", \"\", AI299&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI300=\"\", \"\", AI300&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI301=\"\", \"\", AI301&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI302=\"\", \"\", AI302&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI303=\"\", \"\", AI303&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI304=\"\", \"\", AI304&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI305=\"\", \"\", AI305&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI306=\"\", \"\", AI306&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI307=\"\", \"\", AI307&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI308=\"\", \"\", AI308&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI309=\"\", \"\", AI309&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI310=\"\", \"\", AI310&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI311=\"\", \"\", AI311&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI312=\"\", \"\", AI312&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI313=\"\", \"\", AI313&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI314=\"\", \"\", AI314&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI315=\"\", \"\", AI315&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI316=\"\", \"\", AI316&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI317=\"\", \"\", AI317&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI318=\"\", \"\", AI318&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI319=\"\", \"\", AI319&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI320=\"\", \"\", AI320&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI321=\"\", \"\", AI321&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI322=\"\", \"\", AI322&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI323=\"\", \"\", AI323&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI324=\"\", \"\", AI324&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI325=\"\", \"\", AI325&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI326=\"\", \"\", AI326&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI327=\"\", \"\", AI327&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI328=\"\", \"\", AI328&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI329=\"\", \"\", AI329&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI330=\"\", \"\", AI330&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI331=\"\", \"\", AI331&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI332=\"\", \"\", AI332&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI333=\"\", \"\", AI333&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI334=\"\", \"\", AI334&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI335=\"\", \"\", AI335&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI336=\"\", \"\", AI336&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI337=\"\", \"\", AI337&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI338=\"\", \"\", AI338&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI339=\"\", \"\", AI339&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI340=\"\", \"\", AI340&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI341=\"\", \"\", AI341&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI342=\"\", \"\", AI342&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI343=\"\", \"\", AI343&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI344=\"\", \"\", AI344&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI345=\"\", \"\", AI345&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI346=\"\", \"\", AI346&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI347=\"\", \"\", AI347&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI348=\"\", \"\", AI348&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI349=\"\", \"\", AI349&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI350=\"\", \"\", AI350&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI351=\"\", \"\", AI351&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI352=\"\", \"\", AI352&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI353=\"\", \"\", AI353&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI354=\"\", \"\", AI354&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI355=\"\", \"\", AI355&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI356=\"\", \"\", AI356&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI357=\"\", \"\", AI357&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI358=\"\", \"\", AI358&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI359=\"\", \"\", AI359&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI360=\"\", \"\", AI360&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI361=\"\", \"\", AI361&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI362=\"\", \"\", AI362&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI363=\"\", \"\", AI363&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI364=\"\", \"\", AI364&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI365=\"\", \"\", AI365&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI366=\"\", \"\", AI366&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI367=\"\", \"\", AI367&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI368=\"\", \"\", AI368&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI369=\"\", \"\", AI369&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI370=\"\", \"\", AI370&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI371=\"\", \"\", AI371&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI372=\"\", \"\", AI372&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI373=\"\", \"\", AI373&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI374=\"\", \"\", AI374&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI375=\"\", \"\", AI375&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI376=\"\", \"\", AI376&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI377=\"\", \"\", AI377&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI378=\"\", \"\", AI378&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI379=\"\", \"\", AI379&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI380=\"\", \"\", AI380&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI381=\"\", \"\", AI381&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI382=\"\", \"\", AI382&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI383=\"\", \"\", AI383&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI384=\"\", \"\", AI384&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI385=\"\", \"\", AI385&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI386=\"\", \"\", AI386&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI387=\"\", \"\", AI387&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI388=\"\", \"\", AI388&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI389=\"\", \"\", AI389&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI390=\"\", \"\", AI390&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI391=\"\", \"\", AI391&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI392=\"\", \"\", AI392&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI393=\"\", \"\", AI393&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI394=\"\", \"\", AI394&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI395=\"\", \"\", AI395&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI396=\"\", \"\", AI396&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI397=\"\", \"\", AI397&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI398=\"\", \"\", AI398&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI399=\"\", \"\", AI399&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI400=\"\", \"\", AI400&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI401=\"\", \"\", AI401&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI402=\"\", \"\", AI402&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI403=\"\", \"\", AI403&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI404=\"\", \"\", AI404&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI405=\"\", \"\", AI405&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI406=\"\", \"\", AI406&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI407=\"\", \"\", AI407&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI408=\"\", \"\", AI408&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI409=\"\", \"\", AI409&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI410=\"\", \"\", AI410&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI411=\"\", \"\", AI411&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI412=\"\", \"\", AI412&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI413=\"\", \"\", AI413&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI414=\"\", \"\", AI414&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI415=\"\", \"\", AI415&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI416=\"\", \"\", AI416&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI417=\"\", \"\", AI417&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI418=\"\", \"\", AI418&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI419=\"\", \"\", AI419&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI420=\"\", \"\", AI420&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI421=\"\", \"\", AI421&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI422=\"\", \"\", AI422&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI423=\"\", \"\", AI423&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI424=\"\", \"\", AI424&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI425=\"\", \"\", AI425&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI426=\"\", \"\", AI426&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI427=\"\", \"\", AI427&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI428=\"\", \"\", AI428&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI429=\"\", \"\", AI429&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI430=\"\", \"\", AI430&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI431=\"\", \"\", AI431&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI432=\"\", \"\", AI432&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI433=\"\", \"\", AI433&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI434=\"\", \"\", AI434&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI435=\"\", \"\", AI435&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI436=\"\", \"\", AI436&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI437=\"\", \"\", AI437&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI438=\"\", \"\", AI438&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI439=\"\", \"\", AI439&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI440=\"\", \"\", AI440&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI441=\"\", \"\", AI441&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI442=\"\", \"\", AI442&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI443=\"\", \"\", AI443&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI444=\"\", \"\", AI444&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI445=\"\", \"\", AI445&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI446=\"\", \"\", AI446&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI447=\"\", \"\", AI447&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI448=\"\", \"\", AI448&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI449=\"\", \"\", AI449&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI450=\"\", \"\", AI450&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI451=\"\", \"\", AI451&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI452=\"\", \"\", AI452&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI453=\"\", \"\", AI453&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI454=\"\", \"\", AI454&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI455=\"\", \"\", AI455&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI456=\"\", \"\", AI456&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI457=\"\", \"\", AI457&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI458=\"\", \"\", AI458&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI459=\"\", \"\", AI459&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI460=\"\", \"\", AI460&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI461=\"\", \"\", AI461&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI462=\"\", \"\", AI462&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI463=\"\", \"\", AI463&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI464=\"\", \"\", AI464&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI465=\"\", \"\", AI465&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI466=\"\", \"\", AI466&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI467=\"\", \"\", AI467&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI468=\"\", \"\", AI468&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI469=\"\", \"\", AI469&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI470=\"\", \"\", AI470&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI471=\"\", \"\", AI471&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI472=\"\", \"\", AI472&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI473=\"\", \"\", AI473&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI474=\"\", \"\", AI474&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI475=\"\", \"\", AI475&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI476=\"\", \"\", AI476&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI477=\"\", \"\", AI477&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI478=\"\", \"\", AI478&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI479=\"\", \"\", AI479&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI480=\"\", \"\", AI480&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI481=\"\", \"\", AI481&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI482=\"\", \"\", AI482&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI483=\"\", \"\", AI483&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI484=\"\", \"\", AI484&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI485=\"\", \"\", AI485&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI486=\"\", \"\", AI486&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI487=\"\", \"\", AI487&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI488=\"\", \"\", AI488&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI489=\"\", \"\", AI489&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI490=\"\", \"\", AI490&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI491=\"\", \"\", AI491&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI492=\"\", \"\", AI492&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI493=\"\", \"\", AI493&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI494=\"\", \"\", AI494&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI495=\"\", \"\", AI495&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI496=\"\", \"\", AI496&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI497=\"\", \"\", AI497&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI498=\"\", \"\", AI498&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI499=\"\", \"\", AI499&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI500=\"\", \"\", AI500&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI501=\"\", \"\", AI501&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI502=\"\", \"\", AI502&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI503=\"\", \"\", AI503&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI504=\"\", \"\", AI504&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI505=\"\", \"\", AI505&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI506=\"\", \"\", AI506&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI507=\"\", \"\", AI507&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI508=\"\", \"\", AI508&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI509=\"\", \"\", AI509&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI510=\"\", \"\", AI510&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI511=\"\", \"\", AI511&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI512=\"\", \"\", AI512&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI513=\"\", \"\", AI513&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI514=\"\", \"\", AI514&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI515=\"\", \"\", AI515&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI516=\"\", \"\", AI516&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI517=\"\", \"\", AI517&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI518=\"\", \"\", AI518&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI519=\"\", \"\", AI519&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI520=\"\", \"\", AI520&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI521=\"\", \"\", AI521&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI522=\"\", \"\", AI522&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI523=\"\", \"\", AI523&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI524=\"\", \"\", AI524&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI525=\"\", \"\", AI525&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI526=\"\", \"\", AI526&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI527=\"\", \"\", AI527&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI528=\"\", \"\", AI528&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI529=\"\", \"\", AI529&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI530=\"\", \"\", AI530&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI531=\"\", \"\", AI531&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI532=\"\", \"\", AI532&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI533=\"\", \"\", AI533&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI534=\"\", \"\", AI534&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI535=\"\", \"\", AI535&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI536=\"\", \"\", AI536&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI537=\"\", \"\", AI537&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI538=\"\", \"\", AI538&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI539=\"\", \"\", AI539&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI540=\"\", \"\", AI540&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI541=\"\", \"\", AI541&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI542=\"\", \"\", AI542&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI543=\"\", \"\", AI543&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI544=\"\", \"\", AI544&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI545=\"\", \"\", AI545&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI546=\"\", \"\", AI546&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI547=\"\", \"\", AI547&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI548=\"\", \"\", AI548&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI549=\"\", \"\", AI549&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI550=\"\", \"\", AI550&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI551=\"\", \"\", AI551&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI552=\"\", \"\", AI552&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI553=\"\", \"\", AI553&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI554=\"\", \"\", AI554&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI555=\"\", \"\", AI555&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI556=\"\", \"\", AI556&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI557=\"\", \"\", AI557&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI558=\"\", \"\", AI558&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI559=\"\", \"\", AI559&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI560=\"\", \"\", AI560&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI561=\"\", \"\", AI561&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI562=\"\", \"\", AI562&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI563=\"\", \"\", AI563&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI564=\"\", \"\", AI564&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI565=\"\", \"\", AI565&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI566=\"\", \"\", AI566&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI567=\"\", \"\", AI567&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI568=\"\", \"\", AI568&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI569=\"\", \"\", AI569&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI570=\"\", \"\", AI570&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI571=\"\", \"\", AI571&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI572=\"\", \"\", AI572&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI573=\"\", \"\", AI573&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI574=\"\", \"\", AI574&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI575=\"\", \"\", AI575&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI576=\"\", \"\", AI576&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI577=\"\", \"\", AI577&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI578=\"\", \"\", AI578&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI579=\"\", \"\", AI579&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI580=\"\", \"\", AI580&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI581=\"\", \"\", AI581&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI582=\"\", \"\", AI582&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI583=\"\", \"\", AI583&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI584=\"\", \"\", AI584&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI585=\"\", \"\", AI585&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI586=\"\", \"\", AI586&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI587=\"\", \"\", AI587&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI588=\"\", \"\", AI588&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI589=\"\", \"\", AI589&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI590=\"\", \"\", AI590&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI591=\"\", \"\", AI591&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI592=\"\", \"\", AI592&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI593=\"\", \"\", AI593&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI594=\"\", \"\", AI594&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI595=\"\", \"\", AI595&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI596=\"\", \"\", AI596&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI597=\"\", \"\", AI597&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI598=\"\", \"\", AI598&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI599=\"\", \"\", AI599&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI600=\"\", \"\", AI600&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI601=\"\", \"\", AI601&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI602=\"\", \"\", AI602&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI603=\"\", \"\", AI603&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI604=\"\", \"\", AI604&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI605=\"\", \"\", AI605&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI606=\"\", \"\", AI606&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI607=\"\", \"\", AI607&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI608=\"\", \"\", AI608&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI609=\"\", \"\", AI609&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI610=\"\", \"\", AI610&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI611=\"\", \"\", AI611&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI612=\"\", \"\", AI612&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI613=\"\", \"\", AI613&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI614=\"\", \"\", AI614&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI615=\"\", \"\", AI615&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI616=\"\", \"\", AI616&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI617=\"\", \"\", AI617&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI618=\"\", \"\", AI618&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI619=\"\", \"\", AI619&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI620=\"\", \"\", AI620&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI621=\"\", \"\", AI621&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI622=\"\", \"\", AI622&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI623=\"\", \"\", AI623&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI624=\"\", \"\", AI624&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI625=\"\", \"\", AI625&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI626=\"\", \"\", AI626&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI627=\"\", \"\", AI627&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI628=\"\", \"\", AI628&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI629=\"\", \"\", AI629&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI630=\"\", \"\", AI630&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI631=\"\", \"\", AI631&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI632=\"\", \"\", AI632&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI633=\"\", \"\", AI633&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI634=\"\", \"\", AI634&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI635=\"\", \"\", AI635&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI636=\"\", \"\", AI636&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI637=\"\", \"\", AI637&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI638=\"\", \"\", AI638&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI639=\"\", \"\", AI639&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI640=\"\", \"\", AI640&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI641=\"\", \"\", AI641&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI642=\"\", \"\", AI642&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI643=\"\", \"\", AI643&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI644=\"\", \"\", AI644&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI645=\"\", \"\", AI645&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI646=\"\", \"\", AI646&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI647=\"\", \"\", AI647&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI648=\"\", \"\", AI648&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI649=\"\", \"\", AI649&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI650=\"\", \"\", AI650&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI651=\"\", \"\", AI651&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI652=\"\", \"\", AI652&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI653=\"\", \"\", AI653&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI654=\"\", \"\", AI654&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI655=\"\", \"\", AI655&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI656=\"\", \"\", AI656&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI657=\"\", \"\", AI657&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI658=\"\", \"\", AI658&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI659=\"\", \"\", AI659&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI660=\"\", \"\", AI660&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI661=\"\", \"\", AI661&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI662=\"\", \"\", AI662&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI663=\"\", \"\", AI663&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI664=\"\", \"\", AI664&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI665=\"\", \"\", AI665&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI666=\"\", \"\", AI666&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI667=\"\", \"\", AI667&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI668=\"\", \"\", AI668&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI669=\"\", \"\", AI669&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI670=\"\", \"\", AI670&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI671=\"\", \"\", AI671&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI672=\"\", \"\", AI672&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI673=\"\", \"\", AI673&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI674=\"\", \"\", AI674&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI675=\"\", \"\", AI675&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI676=\"\", \"\", AI676&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI677=\"\", \"\", AI677&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI678=\"\", \"\", AI678&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI679=\"\", \"\", AI679&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI680=\"\", \"\", AI680&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI681=\"\", \"\", AI681&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI682=\"\", \"\", AI682&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI683=\"\", \"\", AI683&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI684=\"\", \"\", AI684&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI685=\"\", \"\", AI685&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI686=\"\", \"\", AI686&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI687=\"\", \"\", AI687&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI688=\"\", \"\", AI688&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI689=\"\", \"\", AI689&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI690=\"\", \"\", AI690&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI691=\"\", \"\", AI691&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI692=\"\", \"\", AI692&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI693=\"\", \"\", AI693&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI694=\"\", \"\", AI694&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI695=\"\", \"\", AI695&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI696=\"\", \"\", AI696&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI697=\"\", \"\", AI697&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI698=\"\", \"\", AI698&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI699=\"\", \"\", AI699&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI700=\"\", \"\", AI700&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI701=\"\", \"\", AI701&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI702=\"\", \"\", AI702&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI703=\"\", \"\", AI703&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI704=\"\", \"\", AI704&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI705=\"\", \"\", AI705&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI706=\"\", \"\", AI706&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI707=\"\", \"\", AI707&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI708=\"\", \"\", AI708&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI709=\"\", \"\", AI709&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI710=\"\", \"\", AI710&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI711=\"\", \"\", AI711&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI712=\"\", \"\", AI712&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI713=\"\", \"\", AI713&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI714=\"\", \"\", AI714&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI715=\"\", \"\", AI715&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI716=\"\", \"\", AI716&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI717=\"\", \"\", AI717&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI718=\"\", \"\", AI718&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI719=\"\", \"\", AI719&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI720=\"\", \"\", AI720&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI721=\"\", \"\", AI721&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI722=\"\", \"\", AI722&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI723=\"\", \"\", AI723&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI724=\"\", \"\", AI724&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI725=\"\", \"\", AI725&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI726=\"\", \"\", AI726&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI727=\"\", \"\", AI727&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI728=\"\", \"\", AI728&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI729=\"\", \"\", AI729&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI730=\"\", \"\", AI730&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI731=\"\", \"\", AI731&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI732=\"\", \"\", AI732&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI733=\"\", \"\", AI733&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI734=\"\", \"\", AI734&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI735=\"\", \"\", AI735&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI736=\"\", \"\", AI736&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI737=\"\", \"\", AI737&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI738=\"\", \"\", AI738&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI739=\"\", \"\", AI739&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI740=\"\", \"\", AI740&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI741=\"\", \"\", AI741&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI742=\"\", \"\", AI742&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI743=\"\", \"\", AI743&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI744=\"\", \"\", AI744&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI745=\"\", \"\", AI745&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI746=\"\", \"\", AI746&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI747=\"\", \"\", AI747&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI748=\"\", \"\", AI748&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI749=\"\", \"\", AI749&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI750=\"\", \"\", AI750&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI751=\"\", \"\", AI751&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI752=\"\", \"\", AI752&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI753=\"\", \"\", AI753&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI754=\"\", \"\", AI754&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI755=\"\", \"\", AI755&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI756=\"\", \"\", AI756&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI757=\"\", \"\", AI757&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI758=\"\", \"\", AI758&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI759=\"\", \"\", AI759&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI760=\"\", \"\", AI760&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI761=\"\", \"\", AI761&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI762=\"\", \"\", AI762&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI763=\"\", \"\", AI763&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI764=\"\", \"\", AI764&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI765=\"\", \"\", AI765&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI766=\"\", \"\", AI766&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI767=\"\", \"\", AI767&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI768=\"\", \"\", AI768&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI769=\"\", \"\", AI769&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI770=\"\", \"\", AI770&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI771=\"\", \"\", AI771&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI772=\"\", \"\", AI772&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI773=\"\", \"\", AI773&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI774=\"\", \"\", AI774&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI775=\"\", \"\", AI775&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI776=\"\", \"\", AI776&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI777=\"\", \"\", AI777&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI778=\"\", \"\", AI778&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI779=\"\", \"\", AI779&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI780=\"\", \"\", AI780&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI781=\"\", \"\", AI781&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI782=\"\", \"\", AI782&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI783=\"\", \"\", AI783&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI784=\"\", \"\", AI784&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI785=\"\", \"\", AI785&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI786=\"\", \"\", AI786&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI787=\"\", \"\", AI787&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI788=\"\", \"\", AI788&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI789=\"\", \"\", AI789&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI790=\"\", \"\", AI790&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI791=\"\", \"\", AI791&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI792=\"\", \"\", AI792&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI793=\"\", \"\", AI793&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI794=\"\", \"\", AI794&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI795=\"\", \"\", AI795&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI796=\"\", \"\", AI796&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI797=\"\", \"\", AI797&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI798=\"\", \"\", AI798&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI799=\"\", \"\", AI799&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI800=\"\", \"\", AI800&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI801=\"\", \"\", AI801&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI802=\"\", \"\", AI802&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI803=\"\", \"\", AI803&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI804=\"\", \"\", AI804&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI805=\"\", \"\", AI805&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI806=\"\", \"\", AI806&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI807=\"\", \"\", AI807&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI808=\"\", \"\", AI808&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI809=\"\", \"\", AI809&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI810=\"\", \"\", AI810&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI811=\"\", \"\", AI811&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI812=\"\", \"\", AI812&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI813=\"\", \"\", AI813&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI814=\"\", \"\", AI814&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI815=\"\", \"\", AI815&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI816=\"\", \"\", AI816&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI817=\"\", \"\", AI817&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI818=\"\", \"\", AI818&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI819=\"\", \"\", AI819&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI820=\"\", \"\", AI820&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI821=\"\", \"\", AI821&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI822=\"\", \"\", AI822&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI823=\"\", \"\", AI823&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI824=\"\", \"\", AI824&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI825=\"\", \"\", AI825&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI826=\"\", \"\", AI826&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI827=\"\", \"\", AI827&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI828=\"\", \"\", AI828&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI829=\"\", \"\", AI829&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI830=\"\", \"\", AI830&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI831=\"\", \"\", AI831&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI832=\"\", \"\", AI832&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI833=\"\", \"\", AI833&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI834=\"\", \"\", AI834&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI835=\"\", \"\", AI835&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI836=\"\", \"\", AI836&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI837=\"\", \"\", AI837&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI838=\"\", \"\", AI838&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI839=\"\", \"\", AI839&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI840=\"\", \"\", AI840&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI841=\"\", \"\", AI841&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI842=\"\", \"\", AI842&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI843=\"\", \"\", AI843&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI844=\"\", \"\", AI844&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI845=\"\", \"\", AI845&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI846=\"\", \"\", AI846&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI847=\"\", \"\", AI847&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI848=\"\", \"\", AI848&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI849=\"\", \"\", AI849&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI850=\"\", \"\", AI850&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI851=\"\", \"\", AI851&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI852=\"\", \"\", AI852&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI853=\"\", \"\", AI853&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI854=\"\", \"\", AI854&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI855=\"\", \"\", AI855&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI856=\"\", \"\", AI856&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI857=\"\", \"\", AI857&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI858=\"\", \"\", AI858&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI859=\"\", \"\", AI859&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI860=\"\", \"\", AI860&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI861=\"\", \"\", AI861&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI862=\"\", \"\", AI862&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI863=\"\", \"\", AI863&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI864=\"\", \"\", AI864&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI865=\"\", \"\", AI865&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI866=\"\", \"\", AI866&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI867=\"\", \"\", AI867&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI868=\"\", \"\", AI868&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI869=\"\", \"\", AI869&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI870=\"\", \"\", AI870&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI871=\"\", \"\", AI871&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI872=\"\", \"\", AI872&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI873=\"\", \"\", AI873&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI874=\"\", \"\", AI874&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI875=\"\", \"\", AI875&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI876=\"\", \"\", AI876&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI877=\"\", \"\", AI877&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI878=\"\", \"\", AI878&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI879=\"\", \"\", AI879&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI880=\"\", \"\", AI880&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI881=\"\", \"\", AI881&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI882=\"\", \"\", AI882&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI883=\"\", \"\", AI883&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI884=\"\", \"\", AI884&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI885=\"\", \"\", AI885&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI886=\"\", \"\", AI886&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI887=\"\", \"\", AI887&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI888=\"\", \"\", AI888&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI889=\"\", \"\", AI889&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI890=\"\", \"\", AI890&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI891=\"\", \"\", AI891&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI892=\"\", \"\", AI892&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI893=\"\", \"\", AI893&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI894=\"\", \"\", AI894&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI895=\"\", \"\", AI895&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI896=\"\", \"\", AI896&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI897=\"\", \"\", AI897&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI898=\"\", \"\", AI898&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI899=\"\", \"\", AI899&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI900=\"\", \"\", AI900&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI901=\"\", \"\", AI901&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI902=\"\", \"\", AI902&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI903=\"\", \"\", AI903&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI904=\"\", \"\", AI904&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI905=\"\", \"\", AI905&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI906=\"\", \"\", AI906&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI907=\"\", \"\", AI907&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI908=\"\", \"\", AI908&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI909=\"\", \"\", AI909&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI910=\"\", \"\", AI910&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI911=\"\", \"\", AI911&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI912=\"\", \"\", AI912&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI913=\"\", \"\", AI913&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI914=\"\", \"\", AI914&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI915=\"\", \"\", AI915&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI916=\"\", \"\", AI916&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI917=\"\", \"\", AI917&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI918=\"\", \"\", AI918&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI919=\"\", \"\", AI919&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI920=\"\", \"\", AI920&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI921=\"\", \"\", AI921&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI922=\"\", \"\", AI922&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI923=\"\", \"\", AI923&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI924=\"\", \"\", AI924&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI925=\"\", \"\", AI925&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI926=\"\", \"\", AI926&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI927=\"\", \"\", AI927&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI928=\"\", \"\", AI928&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI929=\"\", \"\", AI929&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI930=\"\", \"\", AI930&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI931=\"\", \"\", AI931&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI932=\"\", \"\", AI932&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI933=\"\", \"\", AI933&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI934=\"\", \"\", AI934&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI935=\"\", \"\", AI935&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI936=\"\", \"\", AI936&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI937=\"\", \"\", AI937&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI938=\"\", \"\", AI938&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI939=\"\", \"\", AI939&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI940=\"\", \"\", AI940&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI941=\"\", \"\", AI941&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI942=\"\", \"\", AI942&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI943=\"\", \"\", AI943&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI944=\"\", \"\", AI944&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI945=\"\", \"\", AI945&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI946=\"\", \"\", AI946&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI947=\"\", \"\", AI947&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI948=\"\", \"\", AI948&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI949=\"\", \"\", AI949&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI950=\"\", \"\", AI950&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI951=\"\", \"\", AI951&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI952=\"\", \"\", AI952&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI953=\"\", \"\", AI953&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI954=\"\", \"\", AI954&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI955=\"\", \"\", AI955&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI956=\"\", \"\", AI956&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI957=\"\", \"\", AI957&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI958=\"\", \"\", AI958&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI959=\"\", \"\", AI959&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI960=\"\", \"\", AI960&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI961=\"\", \"\", AI961&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI962=\"\", \"\", AI962&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI963=\"\", \"\", AI963&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI964=\"\", \"\", AI964&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI965=\"\", \"\", AI965&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI966=\"\", \"\", AI966&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI967=\"\", \"\", AI967&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI968=\"\", \"\", AI968&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI969=\"\", \"\", AI969&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI970=\"\", \"\", AI970&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI971=\"\", \"\", AI971&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI972=\"\", \"\", AI972&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI973=\"\", \"\", AI973&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI974=\"\", \"\", AI974&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI975=\"\", \"\", AI975&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI976=\"\", \"\", AI976&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI977=\"\", \"\", AI977&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI978=\"\", \"\", AI978&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI979=\"\", \"\", AI979&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI980=\"\", \"\", AI980&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI981=\"\", \"\", AI981&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI982=\"\", \"\", AI982&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI983=\"\", \"\", AI983&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI984=\"\", \"\", AI984&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI985=\"\", \"\", AI985&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI986=\"\", \"\", AI986&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI987=\"\", \"\", AI987&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI988=\"\", \"\", AI988&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI989=\"\", \"\", AI989&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI990=\"\", \"\", AI990&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI991=\"\", \"\", AI991&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI992=\"\", \"\", AI992&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI993=\"\", \"\", AI993&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI994=\"\", \"\", AI994&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI995=\"\", \"\", AI995&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI996=\"\", \"\", AI996&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI997=\"\", \"\", AI997&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI998=\"\", \"\", AI998&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI999=\"\", \"\", AI999&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1000=\"\", \"\", AI1000&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1001=\"\", \"\", AI1001&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1002=\"\", \"\", AI1002&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1003=\"\", \"\", AI1003&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1004=\"\", \"\", AI1004&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1005=\"\", \"\", AI1005&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1006=\"\", \"\", AI1006&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1007=\"\", \"\", AI1007&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1008=\"\", \"\", AI1008&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1009=\"\", \"\", AI1009&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1010=\"\", \"\", AI1010&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1011=\"\", \"\", AI1011&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1012=\"\", \"\", AI1012&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1013=\"\", \"\", AI1013&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1014=\"\", \"\", AI1014&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1015=\"\", \"\", AI1015&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1016=\"\", \"\", AI1016&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1017=\"\", \"\", AI1017&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1018=\"\", \"\", AI1018&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1019=\"\", \"\", AI1019&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1020=\"\", \"\", AI1020&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1021=\"\", \"\", AI1021&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1022=\"\", \"\", AI1022&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1023=\"\", \"\", AI1023&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1024=\"\", \"\", AI1024&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1025=\"\", \"\", AI1025&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1026=\"\", \"\", AI1026&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1027=\"\", \"\", AI1027&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1028=\"\", \"\", AI1028&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1029=\"\", \"\", AI1029&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1030=\"\", \"\", AI1030&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1031=\"\", \"\", AI1031&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1032=\"\", \"\", AI1032&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1033=\"\", \"\", AI1033&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1034=\"\", \"\", AI1034&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1035=\"\", \"\", AI1035&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1036=\"\", \"\", AI1036&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1037=\"\", \"\", AI1037&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1038=\"\", \"\", AI1038&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1039=\"\", \"\", AI1039&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1040=\"\", \"\", AI1040&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1041=\"\", \"\", AI1041&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1042=\"\", \"\", AI1042&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1043=\"\", \"\", AI1043&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1044=\"\", \"\", AI1044&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1045=\"\", \"\", AI1045&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1046=\"\", \"\", AI1046&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1047=\"\", \"\", AI1047&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1048=\"\", \"\", AI1048&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1049=\"\", \"\", AI1049&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1050=\"\", \"\", AI1050&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1051=\"\", \"\", AI1051&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1052=\"\", \"\", AI1052&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1053=\"\", \"\", AI1053&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1054=\"\", \"\", AI1054&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1055=\"\", \"\", AI1055&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1056=\"\", \"\", AI1056&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1057=\"\", \"\", AI1057&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1058=\"\", \"\", AI1058&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1059=\"\", \"\", AI1059&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1060=\"\", \"\", AI1060&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1061=\"\", \"\", AI1061&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1062=\"\", \"\", AI1062&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1063=\"\", \"\", AI1063&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1064=\"\", \"\", AI1064&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1065=\"\", \"\", AI1065&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1066=\"\", \"\", AI1066&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1067=\"\", \"\", AI1067&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1068=\"\", \"\", AI1068&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1069=\"\", \"\", AI1069&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1070=\"\", \"\", AI1070&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1071=\"\", \"\", AI1071&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1072=\"\", \"\", AI1072&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1073=\"\", \"\", AI1073&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1074=\"\", \"\", AI1074&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1075=\"\", \"\", AI1075&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1076=\"\", \"\", AI1076&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1077=\"\", \"\", AI1077&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1078=\"\", \"\", AI1078&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1079=\"\", \"\", AI1079&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1080=\"\", \"\", AI1080&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1081=\"\", \"\", AI1081&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1082=\"\", \"\", AI1082&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1083=\"\", \"\", AI1083&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1084=\"\", \"\", AI1084&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1085=\"\", \"\", AI1085&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1086=\"\", \"\", AI1086&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1087=\"\", \"\", AI1087&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1088=\"\", \"\", AI1088&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1089=\"\", \"\", AI1089&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1090=\"\", \"\", AI1090&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1091=\"\", \"\", AI1091&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1092=\"\", \"\", AI1092&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1093=\"\", \"\", AI1093&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1094=\"\", \"\", AI1094&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1095=\"\", \"\", AI1095&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1096=\"\", \"\", AI1096&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1097=\"\", \"\", AI1097&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1098=\"\", \"\", AI1098&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1099=\"\", \"\", AI1099&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1100=\"\", \"\", AI1100&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1101=\"\", \"\", AI1101&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1102=\"\", \"\", AI1102&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1103=\"\", \"\", AI1103&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1104=\"\", \"\", AI1104&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1105=\"\", \"\", AI1105&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1106=\"\", \"\", AI1106&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1107=\"\", \"\", AI1107&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1108=\"\", \"\", AI1108&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1109=\"\", \"\", AI1109&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1110=\"\", \"\", AI1110&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1111=\"\", \"\", AI1111&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1112=\"\", \"\", AI1112&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1113=\"\", \"\", AI1113&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1114=\"\", \"\", AI1114&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1115=\"\", \"\", AI1115&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1116=\"\", \"\", AI1116&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1117=\"\", \"\", AI1117&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1118=\"\", \"\", AI1118&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1119=\"\", \"\", AI1119&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1120=\"\", \"\", AI1120&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1121=\"\", \"\", AI1121&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1122=\"\", \"\", AI1122&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1123=\"\", \"\", AI1123&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1124=\"\", \"\", AI1124&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1125=\"\", \"\", AI1125&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1126=\"\", \"\", AI1126&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1127=\"\", \"\", AI1127&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1128=\"\", \"\", AI1128&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1129=\"\", \"\", AI1129&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1130=\"\", \"\", AI1130&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1131=\"\", \"\", AI1131&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1132=\"\", \"\", AI1132&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1133=\"\", \"\", AI1133&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1134=\"\", \"\", AI1134&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1135=\"\", \"\", AI1135&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1136=\"\", \"\", AI1136&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1137=\"\", \"\", AI1137&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1138=\"\", \"\", AI1138&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1139=\"\", \"\", AI1139&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1140=\"\", \"\", AI1140&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1141=\"\", \"\", AI1141&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1142=\"\", \"\", AI1142&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1143=\"\", \"\", AI1143&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1144=\"\", \"\", AI1144&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1145=\"\", \"\", AI1145&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1146=\"\", \"\", AI1146&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1147=\"\", \"\", AI1147&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1148=\"\", \"\", AI1148&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1149=\"\", \"\", AI1149&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1150=\"\", \"\", AI1150&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1151=\"\", \"\", AI1151&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1152=\"\", \"\", AI1152&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1153=\"\", \"\", AI1153&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1154=\"\", \"\", AI1154&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1155=\"\", \"\", AI1155&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1156=\"\", \"\", AI1156&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1157=\"\", \"\", AI1157&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1158=\"\", \"\", AI1158&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1159=\"\", \"\", AI1159&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1160=\"\", \"\", AI1160&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1161=\"\", \"\", AI1161&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1162=\"\", \"\", AI1162&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1163=\"\", \"\", AI1163&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1164=\"\", \"\", AI1164&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1165=\"\", \"\", AI1165&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1166=\"\", \"\", AI1166&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1167=\"\", \"\", AI1167&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1168=\"\", \"\", AI1168&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1169=\"\", \"\", AI1169&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1170=\"\", \"\", AI1170&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1171=\"\", \"\", AI1171&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1172=\"\", \"\", AI1172&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1173=\"\", \"\", AI1173&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1174=\"\", \"\", AI1174&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1175=\"\", \"\", AI1175&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1176=\"\", \"\", AI1176&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1177=\"\", \"\", AI1177&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1178=\"\", \"\", AI1178&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1179=\"\", \"\", AI1179&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1180=\"\", \"\", AI1180&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1181=\"\", \"\", AI1181&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1182=\"\", \"\", AI1182&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1183=\"\", \"\", AI1183&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1184=\"\", \"\", AI1184&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1185=\"\", \"\", AI1185&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1186=\"\", \"\", AI1186&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1187=\"\", \"\", AI1187&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1188=\"\", \"\", AI1188&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1189=\"\", \"\", AI1189&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1190=\"\", \"\", AI1190&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1191=\"\", \"\", AI1191&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1192=\"\", \"\", AI1192&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1193=\"\", \"\", AI1193&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1194=\"\", \"\", AI1194&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1195=\"\", \"\", AI1195&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1196=\"\", \"\", AI1196&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1197=\"\", \"\", AI1197&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1198=\"\", \"\", AI1198&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1199=\"\", \"\", AI1199&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1200=\"\", \"\", AI1200&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1201=\"\", \"\", AI1201&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1202=\"\", \"\", AI1202&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1203=\"\", \"\", AI1203&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1204=\"\", \"\", AI1204&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1205=\"\", \"\", AI1205&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1206=\"\", \"\", AI1206&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1207=\"\", \"\", AI1207&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1208=\"\", \"\", AI1208&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1209=\"\", \"\", AI1209&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1210=\"\", \"\", AI1210&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1211=\"\", \"\", AI1211&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1212=\"\", \"\", AI1212&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1213=\"\", \"\", AI1213&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1214=\"\", \"\", AI1214&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1215=\"\", \"\", AI1215&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1216=\"\", \"\", AI1216&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1217=\"\", \"\", AI1217&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1218=\"\", \"\", AI1218&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1219=\"\", \"\", AI1219&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1220=\"\", \"\", AI1220&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1221=\"\", \"\", AI1221&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1222=\"\", \"\", AI1222&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1223=\"\", \"\", AI1223&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1224=\"\", \"\", AI1224&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1225=\"\", \"\", AI1225&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1226=\"\", \"\", AI1226&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1227=\"\", \"\", AI1227&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1228=\"\", \"\", AI1228&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1229=\"\", \"\", AI1229&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1230=\"\", \"\", AI1230&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1231=\"\", \"\", AI1231&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1232=\"\", \"\", AI1232&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1233=\"\", \"\", AI1233&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1234=\"\", \"\", AI1234&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1235=\"\", \"\", AI1235&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1236=\"\", \"\", AI1236&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1237=\"\", \"\", AI1237&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1238=\"\", \"\", AI1238&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1239=\"\", \"\", AI1239&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1240=\"\", \"\", AI1240&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1241=\"\", \"\", AI1241&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1242=\"\", \"\", AI1242&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1243=\"\", \"\", AI1243&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1244=\"\", \"\", AI1244&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1245=\"\", \"\", AI1245&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1246=\"\", \"\", AI1246&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1247=\"\", \"\", AI1247&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1248=\"\", \"\", AI1248&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1249=\"\", \"\", AI1249&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1250=\"\", \"\", AI1250&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1251=\"\", \"\", AI1251&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1252=\"\", \"\", AI1252&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1253=\"\", \"\", AI1253&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1254=\"\", \"\", AI1254&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1255=\"\", \"\", AI1255&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1256=\"\", \"\", AI1256&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1257=\"\", \"\", AI1257&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1258=\"\", \"\", AI1258&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1259=\"\", \"\", AI1259&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1260=\"\", \"\", AI1260&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1261=\"\", \"\", AI1261&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1262=\"\", \"\", AI1262&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1263=\"\", \"\", AI1263&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1264=\"\", \"\", AI1264&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1265=\"\", \"\", AI1265&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1266=\"\", \"\", AI1266&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1267=\"\", \"\", AI1267&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1268=\"\", \"\", AI1268&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1269=\"\", \"\", AI1269&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1270=\"\", \"\", AI1270&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1271=\"\", \"\", AI1271&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1272=\"\", \"\", AI1272&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1273=\"\", \"\", AI1273&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1274=\"\", \"\", AI1274&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1275=\"\", \"\", AI1275&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1276=\"\", \"\", AI1276&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1277=\"\", \"\", AI1277&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1278=\"\", \"\", AI1278&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1279=\"\", \"\", AI1279&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1280=\"\", \"\", AI1280&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1281=\"\", \"\", AI1281&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1282=\"\", \"\", AI1282&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1283=\"\", \"\", AI1283&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1284=\"\", \"\", AI1284&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1285=\"\", \"\", AI1285&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1286=\"\", \"\", AI1286&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1287=\"\", \"\", AI1287&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1288=\"\", \"\", AI1288&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1289=\"\", \"\", AI1289&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1290=\"\", \"\", AI1290&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1291=\"\", \"\", AI1291&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1292=\"\", \"\", AI1292&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1293=\"\", \"\", AI1293&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1294=\"\", \"\", AI1294&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1295=\"\", \"\", AI1295&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1296=\"\", \"\", AI1296&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1297=\"\", \"\", AI1297&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1298=\"\", \"\", AI1298&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1299=\"\", \"\", AI1299&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1300=\"\", \"\", AI1300&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1301=\"\", \"\", AI1301&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1302=\"\", \"\", AI1302&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1303=\"\", \"\", AI1303&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1304=\"\", \"\", AI1304&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1305=\"\", \"\", AI1305&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1306=\"\", \"\", AI1306&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1307=\"\", \"\", AI1307&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1308=\"\", \"\", AI1308&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1309=\"\", \"\", AI1309&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1310=\"\", \"\", AI1310&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1311=\"\", \"\", AI1311&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1312=\"\", \"\", AI1312&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1313=\"\", \"\", AI1313&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1314=\"\", \"\", AI1314&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1315=\"\", \"\", AI1315&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1316=\"\", \"\", AI1316&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1317=\"\", \"\", AI1317&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1318=\"\", \"\", AI1318&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1319=\"\", \"\", AI1319&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1320=\"\", \"\", AI1320&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1321=\"\", \"\", AI1321&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1322=\"\", \"\", AI1322&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1323=\"\", \"\", AI1323&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1324=\"\", \"\", AI1324&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1325=\"\", \"\", AI1325&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1326=\"\", \"\", AI1326&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1327=\"\", \"\", AI1327&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1328=\"\", \"\", AI1328&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1329=\"\", \"\", AI1329&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1330=\"\", \"\", AI1330&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1331=\"\", \"\", AI1331&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1332=\"\", \"\", AI1332&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1333=\"\", \"\", AI1333&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1334=\"\", \"\", AI1334&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1335=\"\", \"\", AI1335&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1336=\"\", \"\", AI1336&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1337=\"\", \"\", AI1337&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1338=\"\", \"\", AI1338&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1339=\"\", \"\", AI1339&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1340=\"\", \"\", AI1340&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1341=\"\", \"\", AI1341&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1342=\"\", \"\", AI1342&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1343=\"\", \"\", AI1343&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1344=\"\", \"\", AI1344&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1345=\"\", \"\", AI1345&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1346=\"\", \"\", AI1346&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1347=\"\", \"\", AI1347&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1348=\"\", \"\", AI1348&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1349=\"\", \"\", AI1349&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1350=\"\", \"\", AI1350&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1351=\"\", \"\", AI1351&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1352=\"\", \"\", AI1352&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1353=\"\", \"\", AI1353&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1354=\"\", \"\", AI1354&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1355=\"\", \"\", AI1355&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1356=\"\", \"\", AI1356&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1357=\"\", \"\", AI1357&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1358=\"\", \"\", AI1358&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1359=\"\", \"\", AI1359&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1360=\"\", \"\", AI1360&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1361=\"\", \"\", AI1361&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1362=\"\", \"\", AI1362&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1363=\"\", \"\", AI1363&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1364=\"\", \"\", AI1364&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1365=\"\", \"\", AI1365&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1366=\"\", \"\", AI1366&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1367=\"\", \"\", AI1367&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1368=\"\", \"\", AI1368&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1369=\"\", \"\", AI1369&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1370=\"\", \"\", AI1370&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1371=\"\", \"\", AI1371&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1372=\"\", \"\", AI1372&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1373=\"\", \"\", AI1373&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1374=\"\", \"\", AI1374&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1375=\"\", \"\", AI1375&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1376=\"\", \"\", AI1376&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1377=\"\", \"\", AI1377&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1378=\"\", \"\", AI1378&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1379=\"\", \"\", AI1379&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1380=\"\", \"\", AI1380&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1381=\"\", \"\", AI1381&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1382=\"\", \"\", AI1382&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1383=\"\", \"\", AI1383&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1384=\"\", \"\", AI1384&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1385=\"\", \"\", AI1385&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1386=\"\", \"\", AI1386&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1387=\"\", \"\", AI1387&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1388=\"\", \"\", AI1388&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1389=\"\", \"\", AI1389&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1390=\"\", \"\", AI1390&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1391=\"\", \"\", AI1391&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1392=\"\", \"\", AI1392&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1393=\"\", \"\", AI1393&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1394=\"\", \"\", AI1394&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1395=\"\", \"\", AI1395&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1396=\"\", \"\", AI1396&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1397=\"\", \"\", AI1397&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1398=\"\", \"\", AI1398&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1399=\"\", \"\", AI1399&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1400=\"\", \"\", AI1400&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1401=\"\", \"\", AI1401&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1402=\"\", \"\", AI1402&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1403=\"\", \"\", AI1403&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1404=\"\", \"\", AI1404&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1405=\"\", \"\", AI1405&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1406=\"\", \"\", AI1406&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1407=\"\", \"\", AI1407&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1408=\"\", \"\", AI1408&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1409=\"\", \"\", AI1409&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1410=\"\", \"\", AI1410&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1411=\"\", \"\", AI1411&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1412=\"\", \"\", AI1412&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1413=\"\", \"\", AI1413&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1414=\"\", \"\", AI1414&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1415=\"\", \"\", AI1415&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1416=\"\", \"\", AI1416&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1417=\"\", \"\", AI1417&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1418=\"\", \"\", AI1418&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1419=\"\", \"\", AI1419&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1420=\"\", \"\", AI1420&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1421=\"\", \"\", AI1421&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1422=\"\", \"\", AI1422&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1423=\"\", \"\", AI1423&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1424=\"\", \"\", AI1424&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1425=\"\", \"\", AI1425&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1426=\"\", \"\", AI1426&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1427=\"\", \"\", AI1427&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1428=\"\", \"\", AI1428&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1429=\"\", \"\", AI1429&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1430=\"\", \"\", AI1430&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1431=\"\", \"\", AI1431&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1432=\"\", \"\", AI1432&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1433=\"\", \"\", AI1433&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1434=\"\", \"\", AI1434&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1435=\"\", \"\", AI1435&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1436=\"\", \"\", AI1436&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1437=\"\", \"\", AI1437&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1438=\"\", \"\", AI1438&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1439=\"\", \"\", AI1439&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1440=\"\", \"\", AI1440&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1441=\"\", \"\", AI1441&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1442=\"\", \"\", AI1442&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1443=\"\", \"\", AI1443&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1444=\"\", \"\", AI1444&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1445=\"\", \"\", AI1445&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1446=\"\", \"\", AI1446&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1447=\"\", \"\", AI1447&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1448=\"\", \"\", AI1448&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1449=\"\", \"\", AI1449&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1450=\"\", \"\", AI1450&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1451=\"\", \"\", AI1451&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1452=\"\", \"\", AI1452&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1453=\"\", \"\", AI1453&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1454=\"\", \"\", AI1454&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1455=\"\", \"\", AI1455&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1456=\"\", \"\", AI1456&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1457=\"\", \"\", AI1457&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1458=\"\", \"\", AI1458&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1459=\"\", \"\", AI1459&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1460=\"\", \"\", AI1460&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1461=\"\", \"\", AI1461&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1462=\"\", \"\", AI1462&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1463=\"\", \"\", AI1463&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1464=\"\", \"\", AI1464&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1465=\"\", \"\", AI1465&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1466=\"\", \"\", AI1466&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1467=\"\", \"\", AI1467&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1468=\"\", \"\", AI1468&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1469=\"\", \"\", AI1469&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1470=\"\", \"\", AI1470&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1471=\"\", \"\", AI1471&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1472=\"\", \"\", AI1472&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1473=\"\", \"\", AI1473&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1474=\"\", \"\", AI1474&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1475=\"\", \"\", AI1475&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1476=\"\", \"\", AI1476&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1477=\"\", \"\", AI1477&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1478=\"\", \"\", AI1478&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1479=\"\", \"\", AI1479&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1480=\"\", \"\", AI1480&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1481=\"\", \"\", AI1481&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1482=\"\", \"\", AI1482&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1483=\"\", \"\", AI1483&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1484=\"\", \"\", AI1484&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1485=\"\", \"\", AI1485&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1486=\"\", \"\", AI1486&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1487=\"\", \"\", AI1487&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1488=\"\", \"\", AI1488&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1489=\"\", \"\", AI1489&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1490=\"\", \"\", AI1490&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1491=\"\", \"\", AI1491&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1492=\"\", \"\", AI1492&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1493=\"\", \"\", AI1493&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1494=\"\", \"\", AI1494&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1495=\"\", \"\", AI1495&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1496=\"\", \"\", AI1496&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1497=\"\", \"\", AI1497&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1498=\"\", \"\", AI1498&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1499=\"\", \"\", AI1499&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1500=\"\", \"\", AI1500&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1501=\"\", \"\", AI1501&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1502=\"\", \"\", AI1502&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1503=\"\", \"\", AI1503&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1504=\"\", \"\", AI1504&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1505=\"\", \"\", AI1505&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1506=\"\", \"\", AI1506&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1507=\"\", \"\", AI1507&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1508=\"\", \"\", AI1508&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1509=\"\", \"\", AI1509&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1510=\"\", \"\", AI1510&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1511=\"\", \"\", AI1511&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1512=\"\", \"\", AI1512&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1513=\"\", \"\", AI1513&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1514=\"\", \"\", AI1514&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1515=\"\", \"\", AI1515&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1516=\"\", \"\", AI1516&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1517=\"\", \"\", AI1517&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1518=\"\", \"\", AI1518&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1519=\"\", \"\", AI1519&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1520=\"\", \"\", AI1520&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1521=\"\", \"\", AI1521&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1522=\"\", \"\", AI1522&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1523=\"\", \"\", AI1523&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1524=\"\", \"\", AI1524&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1525=\"\", \"\", AI1525&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1526=\"\", \"\", AI1526&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1527=\"\", \"\", AI1527&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1528=\"\", \"\", AI1528&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1529=\"\", \"\", AI1529&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1530=\"\", \"\", AI1530&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1531=\"\", \"\", AI1531&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1532=\"\", \"\", AI1532&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1533=\"\", \"\", AI1533&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1534=\"\", \"\", AI1534&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1535=\"\", \"\", AI1535&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1536=\"\", \"\", AI1536&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1537=\"\", \"\", AI1537&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1538=\"\", \"\", AI1538&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1539=\"\", \"\", AI1539&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1540=\"\", \"\", AI1540&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1541=\"\", \"\", AI1541&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1542=\"\", \"\", AI1542&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1543=\"\", \"\", AI1543&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1544=\"\", \"\", AI1544&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1545=\"\", \"\", AI1545&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1546=\"\", \"\", AI1546&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1547=\"\", \"\", AI1547&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1548=\"\", \"\", AI1548&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1549=\"\", \"\", AI1549&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1550=\"\", \"\", AI1550&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1551=\"\", \"\", AI1551&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1552=\"\", \"\", AI1552&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1553=\"\", \"\", AI1553&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1554=\"\", \"\", AI1554&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1555=\"\", \"\", AI1555&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1556=\"\", \"\", AI1556&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1557=\"\", \"\", AI1557&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1558=\"\", \"\", AI1558&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1559=\"\", \"\", AI1559&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1560=\"\", \"\", AI1560&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1561=\"\", \"\", AI1561&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1562=\"\", \"\", AI1562&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1563=\"\", \"\", AI1563&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1564=\"\", \"\", AI1564&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1565=\"\", \"\", AI1565&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1566=\"\", \"\", AI1566&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1567=\"\", \"\", AI1567&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1568=\"\", \"\", AI1568&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1569=\"\", \"\", AI1569&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1570=\"\", \"\", AI1570&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1571=\"\", \"\", AI1571&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1572=\"\", \"\", AI1572&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1573=\"\", \"\", AI1573&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1574=\"\", \"\", AI1574&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1575=\"\", \"\", AI1575&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1576=\"\", \"\", AI1576&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1577=\"\", \"\", AI1577&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1578=\"\", \"\", AI1578&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1579=\"\", \"\", AI1579&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1580=\"\", \"\", AI1580&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1581=\"\", \"\", AI1581&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1582=\"\", \"\", AI1582&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1583=\"\", \"\", AI1583&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1584=\"\", \"\", AI1584&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1585=\"\", \"\", AI1585&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1586=\"\", \"\", AI1586&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1587=\"\", \"\", AI1587&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1588=\"\", \"\", AI1588&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1589=\"\", \"\", AI1589&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1590=\"\", \"\", AI1590&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1591=\"\", \"\", AI1591&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1592=\"\", \"\", AI1592&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1593=\"\", \"\", AI1593&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1594=\"\", \"\", AI1594&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1595=\"\", \"\", AI1595&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1596=\"\", \"\", AI1596&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1597=\"\", \"\", AI1597&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1598=\"\", \"\", AI1598&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1599=\"\", \"\", AI1599&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1600=\"\", \"\", AI1600&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1601=\"\", \"\", AI1601&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1602=\"\", \"\", AI1602&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1603=\"\", \"\", AI1603&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1604=\"\", \"\", AI1604&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1605=\"\", \"\", AI1605&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1606=\"\", \"\", AI1606&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1607=\"\", \"\", AI1607&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1608=\"\", \"\", AI1608&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1609=\"\", \"\", AI1609&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1610=\"\", \"\", AI1610&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1611=\"\", \"\", AI1611&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1612=\"\", \"\", AI1612&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1613=\"\", \"\", AI1613&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1614=\"\", \"\", AI1614&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1615=\"\", \"\", AI1615&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1616=\"\", \"\", AI1616&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1617=\"\", \"\", AI1617&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1618=\"\", \"\", AI1618&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1619=\"\", \"\", AI1619&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1620=\"\", \"\", AI1620&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1621=\"\", \"\", AI1621&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1622=\"\", \"\", AI1622&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1623=\"\", \"\", AI1623&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1624=\"\", \"\", AI1624&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1625=\"\", \"\", AI1625&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1626=\"\", \"\", AI1626&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1627=\"\", \"\", AI1627&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1628=\"\", \"\", AI1628&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1629=\"\", \"\", AI1629&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1630=\"\", \"\", AI1630&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1631=\"\", \"\", AI1631&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1632=\"\", \"\", AI1632&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1633=\"\", \"\", AI1633&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1634=\"\", \"\", AI1634&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1635=\"\", \"\", AI1635&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1636=\"\", \"\", AI1636&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1637=\"\", \"\", AI1637&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1638=\"\", \"\", AI1638&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1639=\"\", \"\", AI1639&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1640=\"\", \"\", AI1640&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1641=\"\", \"\", AI1641&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1642=\"\", \"\", AI1642&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1643=\"\", \"\", AI1643&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1644=\"\", \"\", AI1644&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1645=\"\", \"\", AI1645&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1646=\"\", \"\", AI1646&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1647=\"\", \"\", AI1647&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1648=\"\", \"\", AI1648&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1649=\"\", \"\", AI1649&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1650=\"\", \"\", AI1650&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1651=\"\", \"\", AI1651&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1652=\"\", \"\", AI1652&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1653=\"\", \"\", AI1653&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1654=\"\", \"\", AI1654&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1655=\"\", \"\", AI1655&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1656=\"\", \"\", AI1656&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1657=\"\", \"\", AI1657&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1658=\"\", \"\", AI1658&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1659=\"\", \"\", AI1659&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1660=\"\", \"\", AI1660&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1661=\"\", \"\", AI1661&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1662=\"\", \"\", AI1662&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1663=\"\", \"\", AI1663&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1664=\"\", \"\", AI1664&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1665=\"\", \"\", AI1665&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1666=\"\", \"\", AI1666&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1667=\"\", \"\", AI1667&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1668=\"\", \"\", AI1668&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1669=\"\", \"\", AI1669&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1670=\"\", \"\", AI1670&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1671=\"\", \"\", AI1671&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1672=\"\", \"\", AI1672&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1673=\"\", \"\", AI1673&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1674=\"\", \"\", AI1674&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1675=\"\", \"\", AI1675&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1676=\"\", \"\", AI1676&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1677=\"\", \"\", AI1677&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1678=\"\", \"\", AI1678&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1679=\"\", \"\", AI1679&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1680=\"\", \"\", AI1680&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1681=\"\", \"\", AI1681&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1682=\"\", \"\", AI1682&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1683=\"\", \"\", AI1683&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1684=\"\", \"\", AI1684&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1685=\"\", \"\", AI1685&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1686=\"\", \"\", AI1686&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1687=\"\", \"\", AI1687&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1688=\"\", \"\", AI1688&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1689=\"\", \"\", AI1689&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1690=\"\", \"\", AI1690&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1691=\"\", \"\", AI1691&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1692=\"\", \"\", AI1692&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1693=\"\", \"\", AI1693&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1694=\"\", \"\", AI1694&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1695=\"\", \"\", AI1695&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1696=\"\", \"\", AI1696&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1697=\"\", \"\", AI1697&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1698=\"\", \"\", AI1698&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1699=\"\", \"\", AI1699&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1700=\"\", \"\", AI1700&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1701=\"\", \"\", AI1701&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1702=\"\", \"\", AI1702&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1703=\"\", \"\", AI1703&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1704=\"\", \"\", AI1704&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1705=\"\", \"\", AI1705&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1706=\"\", \"\", AI1706&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1707=\"\", \"\", AI1707&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1708=\"\", \"\", AI1708&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1709=\"\", \"\", AI1709&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1710=\"\", \"\", AI1710&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1711=\"\", \"\", AI1711&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1712=\"\", \"\", AI1712&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1713=\"\", \"\", AI1713&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1714=\"\", \"\", AI1714&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1715=\"\", \"\", AI1715&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1716=\"\", \"\", AI1716&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1717=\"\", \"\", AI1717&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1718=\"\", \"\", AI1718&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1719=\"\", \"\", AI1719&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1720=\"\", \"\", AI1720&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1721=\"\", \"\", AI1721&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1722=\"\", \"\", AI1722&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1723=\"\", \"\", AI1723&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1724=\"\", \"\", AI1724&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1725=\"\", \"\", AI1725&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1726=\"\", \"\", AI1726&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1727=\"\", \"\", AI1727&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1728=\"\", \"\", AI1728&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1729=\"\", \"\", AI1729&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1730=\"\", \"\", AI1730&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1731=\"\", \"\", AI1731&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1732=\"\", \"\", AI1732&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1733=\"\", \"\", AI1733&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1734=\"\", \"\", AI1734&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1735=\"\", \"\", AI1735&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1736=\"\", \"\", AI1736&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1737=\"\", \"\", AI1737&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1738=\"\", \"\", AI1738&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1739=\"\", \"\", AI1739&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1740=\"\", \"\", AI1740&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1741=\"\", \"\", AI1741&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1742=\"\", \"\", AI1742&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1743=\"\", \"\", AI1743&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1744=\"\", \"\", AI1744&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1745=\"\", \"\", AI1745&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1746=\"\", \"\", AI1746&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1747=\"\", \"\", AI1747&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1748=\"\", \"\", AI1748&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1749=\"\", \"\", AI1749&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1750=\"\", \"\", AI1750&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1751=\"\", \"\", AI1751&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1752=\"\", \"\", AI1752&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1753=\"\", \"\", AI1753&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1754=\"\", \"\", AI1754&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1755=\"\", \"\", AI1755&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1756=\"\", \"\", AI1756&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1757=\"\", \"\", AI1757&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1758=\"\", \"\", AI1758&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1759=\"\", \"\", AI1759&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1760=\"\", \"\", AI1760&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1761=\"\", \"\", AI1761&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1762=\"\", \"\", AI1762&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1763=\"\", \"\", AI1763&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1764=\"\", \"\", AI1764&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1765=\"\", \"\", AI1765&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1766=\"\", \"\", AI1766&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1767=\"\", \"\", AI1767&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1768=\"\", \"\", AI1768&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1769=\"\", \"\", AI1769&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1770=\"\", \"\", AI1770&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1771=\"\", \"\", AI1771&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1772=\"\", \"\", AI1772&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1773=\"\", \"\", AI1773&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1774=\"\", \"\", AI1774&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1775=\"\", \"\", AI1775&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1776=\"\", \"\", AI1776&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1777=\"\", \"\", AI1777&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1778=\"\", \"\", AI1778&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1779=\"\", \"\", AI1779&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1780=\"\", \"\", AI1780&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1781=\"\", \"\", AI1781&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1782=\"\", \"\", AI1782&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1783=\"\", \"\", AI1783&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1784=\"\", \"\", AI1784&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1785=\"\", \"\", AI1785&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1786=\"\", \"\", AI1786&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1787=\"\", \"\", AI1787&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1788=\"\", \"\", AI1788&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1789=\"\", \"\", AI1789&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1790=\"\", \"\", AI1790&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1791=\"\", \"\", AI1791&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1792=\"\", \"\", AI1792&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1793=\"\", \"\", AI1793&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1794=\"\", \"\", AI1794&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1795=\"\", \"\", AI1795&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1796=\"\", \"\", AI1796&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1797=\"\", \"\", AI1797&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1798=\"\", \"\", AI1798&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1799=\"\", \"\", AI1799&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1800=\"\", \"\", AI1800&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1801=\"\", \"\", AI1801&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1802=\"\", \"\", AI1802&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1803=\"\", \"\", AI1803&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1804=\"\", \"\", AI1804&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1805=\"\", \"\", AI1805&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1806=\"\", \"\", AI1806&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1807=\"\", \"\", AI1807&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1808=\"\", \"\", AI1808&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1809=\"\", \"\", AI1809&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1810=\"\", \"\", AI1810&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1811=\"\", \"\", AI1811&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1812=\"\", \"\", AI1812&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1813=\"\", \"\", AI1813&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1814=\"\", \"\", AI1814&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1815=\"\", \"\", AI1815&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1816=\"\", \"\", AI1816&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1817=\"\", \"\", AI1817&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1818=\"\", \"\", AI1818&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1819=\"\", \"\", AI1819&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1820=\"\", \"\", AI1820&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1821=\"\", \"\", AI1821&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1822=\"\", \"\", AI1822&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1823=\"\", \"\", AI1823&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1824=\"\", \"\", AI1824&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1825=\"\", \"\", AI1825&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1826=\"\", \"\", AI1826&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1827=\"\", \"\", AI1827&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1828=\"\", \"\", AI1828&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1829=\"\", \"\", AI1829&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1830=\"\", \"\", AI1830&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1831=\"\", \"\", AI1831&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1832=\"\", \"\", AI1832&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1833=\"\", \"\", AI1833&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1834=\"\", \"\", AI1834&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1835=\"\", \"\", AI1835&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1836=\"\", \"\", AI1836&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1837=\"\", \"\", AI1837&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1838=\"\", \"\", AI1838&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1839=\"\", \"\", AI1839&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1840=\"\", \"\", AI1840&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1841=\"\", \"\", AI1841&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1842=\"\", \"\", AI1842&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1843=\"\", \"\", AI1843&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1844=\"\", \"\", AI1844&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1845=\"\", \"\", AI1845&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1846=\"\", \"\", AI1846&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1847=\"\", \"\", AI1847&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1848=\"\", \"\", AI1848&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1849=\"\", \"\", AI1849&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1850=\"\", \"\", AI1850&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1851=\"\", \"\", AI1851&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1852=\"\", \"\", AI1852&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1853=\"\", \"\", AI1853&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1854=\"\", \"\", AI1854&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1855=\"\", \"\", AI1855&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1856=\"\", \"\", AI1856&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1857=\"\", \"\", AI1857&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1858=\"\", \"\", AI1858&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1859=\"\", \"\", AI1859&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1860=\"\", \"\", AI1860&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1861=\"\", \"\", AI1861&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1862=\"\", \"\", AI1862&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1863=\"\", \"\", AI1863&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1864=\"\", \"\", AI1864&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1865=\"\", \"\", AI1865&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1866=\"\", \"\", AI1866&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1867=\"\", \"\", AI1867&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1868=\"\", \"\", AI1868&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1869=\"\", \"\", AI1869&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1870=\"\", \"\", AI1870&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1871=\"\", \"\", AI1871&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1872=\"\", \"\", AI1872&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1873=\"\", \"\", AI1873&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1874=\"\", \"\", AI1874&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1875=\"\", \"\", AI1875&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1876=\"\", \"\", AI1876&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1877=\"\", \"\", AI1877&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1878=\"\", \"\", AI1878&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1879=\"\", \"\", AI1879&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1880=\"\", \"\", AI1880&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1881=\"\", \"\", AI1881&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1882=\"\", \"\", AI1882&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1883=\"\", \"\", AI1883&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1884=\"\", \"\", AI1884&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1885=\"\", \"\", AI1885&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1886=\"\", \"\", AI1886&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1887=\"\", \"\", AI1887&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1888=\"\", \"\", AI1888&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1889=\"\", \"\", AI1889&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1890=\"\", \"\", AI1890&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1891=\"\", \"\", AI1891&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1892=\"\", \"\", AI1892&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1893=\"\", \"\", AI1893&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1894=\"\", \"\", AI1894&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1895=\"\", \"\", AI1895&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1896=\"\", \"\", AI1896&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1897=\"\", \"\", AI1897&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1898=\"\", \"\", AI1898&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1899=\"\", \"\", AI1899&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1900=\"\", \"\", AI1900&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1901=\"\", \"\", AI1901&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1902=\"\", \"\", AI1902&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1903=\"\", \"\", AI1903&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1904=\"\", \"\", AI1904&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1905=\"\", \"\", AI1905&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1906=\"\", \"\", AI1906&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1907=\"\", \"\", AI1907&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1908=\"\", \"\", AI1908&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1909=\"\", \"\", AI1909&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1910=\"\", \"\", AI1910&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1911=\"\", \"\", AI1911&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1912=\"\", \"\", AI1912&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1913=\"\", \"\", AI1913&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1914=\"\", \"\", AI1914&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1915=\"\", \"\", AI1915&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1916=\"\", \"\", AI1916&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1917=\"\", \"\", AI1917&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1918=\"\", \"\", AI1918&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1919=\"\", \"\", AI1919&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1920=\"\", \"\", AI1920&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1921=\"\", \"\", AI1921&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1922=\"\", \"\", AI1922&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1923=\"\", \"\", AI1923&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1924=\"\", \"\", AI1924&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1925=\"\", \"\", AI1925&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1926=\"\", \"\", AI1926&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1927=\"\", \"\", AI1927&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1928=\"\", \"\", AI1928&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1929=\"\", \"\", AI1929&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1930=\"\", \"\", AI1930&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1931=\"\", \"\", AI1931&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1932=\"\", \"\", AI1932&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1933=\"\", \"\", AI1933&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1934=\"\", \"\", AI1934&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1935=\"\", \"\", AI1935&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1936=\"\", \"\", AI1936&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1937=\"\", \"\", AI1937&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1938=\"\", \"\", AI1938&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1939=\"\", \"\", AI1939&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1940=\"\", \"\", AI1940&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1941=\"\", \"\", AI1941&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1942=\"\", \"\", AI1942&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1943=\"\", \"\", AI1943&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1944=\"\", \"\", AI1944&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1945=\"\", \"\", AI1945&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1946=\"\", \"\", AI1946&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1947=\"\", \"\", AI1947&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1948=\"\", \"\", AI1948&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1949=\"\", \"\", AI1949&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1950=\"\", \"\", AI1950&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1951=\"\", \"\", AI1951&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1952=\"\", \"\", AI1952&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1953=\"\", \"\", AI1953&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1954=\"\", \"\", AI1954&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1955=\"\", \"\", AI1955&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1956=\"\", \"\", AI1956&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1957=\"\", \"\", AI1957&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1958=\"\", \"\", AI1958&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1959=\"\", \"\", AI1959&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1960=\"\", \"\", AI1960&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1961=\"\", \"\", AI1961&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1962=\"\", \"\", AI1962&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1963=\"\", \"\", AI1963&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1964=\"\", \"\", AI1964&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1965=\"\", \"\", AI1965&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1966=\"\", \"\", AI1966&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1967=\"\", \"\", AI1967&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1968=\"\", \"\", AI1968&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1969=\"\", \"\", AI1969&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1970=\"\", \"\", AI1970&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1971=\"\", \"\", AI1971&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1972=\"\", \"\", AI1972&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1973=\"\", \"\", AI1973&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1974=\"\", \"\", AI1974&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1975=\"\", \"\", AI1975&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1976=\"\", \"\", AI1976&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1977=\"\", \"\", AI1977&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1978=\"\", \"\", AI1978&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1979=\"\", \"\", AI1979&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1980=\"\", \"\", AI1980&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1981=\"\", \"\", AI1981&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1982=\"\", \"\", AI1982&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1983=\"\", \"\", AI1983&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1984=\"\", \"\", AI1984&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1985=\"\", \"\", AI1985&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1986=\"\", \"\", AI1986&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1987=\"\", \"\", AI1987&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1988=\"\", \"\", AI1988&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1989=\"\", \"\", AI1989&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1990=\"\", \"\", AI1990&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1991=\"\", \"\", AI1991&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1992=\"\", \"\", AI1992&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1993=\"\", \"\", AI1993&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1994=\"\", \"\", AI1994&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1995=\"\", \"\", AI1995&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1996=\"\", \"\", AI1996&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1997=\"\", \"\", AI1997&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1998=\"\", \"\", AI1998&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI1999=\"\", \"\", AI1999&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2000=\"\", \"\", AI2000&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2001=\"\", \"\", AI2001&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2002=\"\", \"\", AI2002&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2003=\"\", \"\", AI2003&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2004=\"\", \"\", AI2004&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2005=\"\", \"\", AI2005&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2006=\"\", \"\", AI2006&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2007=\"\", \"\", AI2007&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2008=\"\", \"\", AI2008&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2009=\"\", \"\", AI2009&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2010=\"\", \"\", AI2010&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2011=\"\", \"\", AI2011&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2012=\"\", \"\", AI2012&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2013=\"\", \"\", AI2013&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2014=\"\", \"\", AI2014&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2015=\"\", \"\", AI2015&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2016=\"\", \"\", AI2016&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2017=\"\", \"\", AI2017&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2018=\"\", \"\", AI2018&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2019=\"\", \"\", AI2019&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2020=\"\", \"\", AI2020&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2021=\"\", \"\", AI2021&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2022=\"\", \"\", AI2022&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2023=\"\", \"\", AI2023&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2024=\"\", \"\", AI2024&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2025=\"\", \"\", AI2025&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2026=\"\", \"\", AI2026&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2027=\"\", \"\", AI2027&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2028=\"\", \"\", AI2028&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2029=\"\", \"\", AI2029&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2030=\"\", \"\", AI2030&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2031=\"\", \"\", AI2031&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2032=\"\", \"\", AI2032&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2033=\"\", \"\", AI2033&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2034=\"\", \"\", AI2034&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2035=\"\", \"\", AI2035&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2036=\"\", \"\", AI2036&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2037=\"\", \"\", AI2037&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2038=\"\", \"\", AI2038&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2039=\"\", \"\", AI2039&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2040=\"\", \"\", AI2040&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2041=\"\", \"\", AI2041&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2042=\"\", \"\", AI2042&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2043=\"\", \"\", AI2043&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2044=\"\", \"\", AI2044&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2045=\"\", \"\", AI2045&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2046=\"\", \"\", AI2046&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2047=\"\", \"\", AI2047&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2048=\"\", \"\", AI2048&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2049=\"\", \"\", AI2049&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2050=\"\", \"\", AI2050&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2051=\"\", \"\", AI2051&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2052=\"\", \"\", AI2052&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2053=\"\", \"\", AI2053&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2054=\"\", \"\", AI2054&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2055=\"\", \"\", AI2055&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2056=\"\", \"\", AI2056&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2057=\"\", \"\", AI2057&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2058=\"\", \"\", AI2058&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2059=\"\", \"\", AI2059&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2060=\"\", \"\", AI2060&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2061=\"\", \"\", AI2061&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2062=\"\", \"\", AI2062&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2063=\"\", \"\", AI2063&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2064=\"\", \"\", AI2064&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2065=\"\", \"\", AI2065&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2066=\"\", \"\", AI2066&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2067=\"\", \"\", AI2067&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2068=\"\", \"\", AI2068&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2069=\"\", \"\", AI2069&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2070=\"\", \"\", AI2070&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2071=\"\", \"\", AI2071&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2072=\"\", \"\", AI2072&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2073=\"\", \"\", AI2073&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2074=\"\", \"\", AI2074&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2075=\"\", \"\", AI2075&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2076=\"\", \"\", AI2076&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2077=\"\", \"\", AI2077&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2078=\"\", \"\", AI2078&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2079=\"\", \"\", AI2079&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2080=\"\", \"\", AI2080&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2081=\"\", \"\", AI2081&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2082=\"\", \"\", AI2082&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2083=\"\", \"\", AI2083&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2084=\"\", \"\", AI2084&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2085=\"\", \"\", AI2085&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2086=\"\", \"\", AI2086&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2087=\"\", \"\", AI2087&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2088=\"\", \"\", AI2088&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2089=\"\", \"\", AI2089&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2090=\"\", \"\", AI2090&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2091=\"\", \"\", AI2091&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2092=\"\", \"\", AI2092&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2093=\"\", \"\", AI2093&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2094=\"\", \"\", AI2094&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2095=\"\", \"\", AI2095&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2096=\"\", \"\", AI2096&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2097=\"\", \"\", AI2097&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2098=\"\", \"\", AI2098&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2099=\"\", \"\", AI2099&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2100=\"\", \"\", AI2100&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2101=\"\", \"\", AI2101&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2102=\"\", \"\", AI2102&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2103=\"\", \"\", AI2103&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2104=\"\", \"\", AI2104&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2105=\"\", \"\", AI2105&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2106=\"\", \"\", AI2106&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2107=\"\", \"\", AI2107&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2108=\"\", \"\", AI2108&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2109=\"\", \"\", AI2109&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2110=\"\", \"\", AI2110&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2111=\"\", \"\", AI2111&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2112=\"\", \"\", AI2112&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2113=\"\", \"\", AI2113&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2114=\"\", \"\", AI2114&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2115=\"\", \"\", AI2115&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2116=\"\", \"\", AI2116&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2117=\"\", \"\", AI2117&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2118=\"\", \"\", AI2118&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2119=\"\", \"\", AI2119&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2120=\"\", \"\", AI2120&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2121=\"\", \"\", AI2121&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2122=\"\", \"\", AI2122&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2123=\"\", \"\", AI2123&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2124=\"\", \"\", AI2124&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2125=\"\", \"\", AI2125&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2126=\"\", \"\", AI2126&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2127=\"\", \"\", AI2127&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2128=\"\", \"\", AI2128&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2129=\"\", \"\", AI2129&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2130=\"\", \"\", AI2130&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2131=\"\", \"\", AI2131&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2132=\"\", \"\", AI2132&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2133=\"\", \"\", AI2133&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2134=\"\", \"\", AI2134&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2135=\"\", \"\", AI2135&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2136=\"\", \"\", AI2136&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2137=\"\", \"\", AI2137&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2138=\"\", \"\", AI2138&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2139=\"\", \"\", AI2139&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2140=\"\", \"\", AI2140&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2141=\"\", \"\", AI2141&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2142=\"\", \"\", AI2142&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2143=\"\", \"\", AI2143&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2144=\"\", \"\", AI2144&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2145=\"\", \"\", AI2145&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2146=\"\", \"\", AI2146&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2147=\"\", \"\", AI2147&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2148=\"\", \"\", AI2148&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2149=\"\", \"\", AI2149&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2150=\"\", \"\", AI2150&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2151=\"\", \"\", AI2151&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2152=\"\", \"\", AI2152&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2153=\"\", \"\", AI2153&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2154=\"\", \"\", AI2154&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2155=\"\", \"\", AI2155&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2156=\"\", \"\", AI2156&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2157=\"\", \"\", AI2157&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2158=\"\", \"\", AI2158&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2159=\"\", \"\", AI2159&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2160=\"\", \"\", AI2160&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2161=\"\", \"\", AI2161&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2162=\"\", \"\", AI2162&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2163=\"\", \"\", AI2163&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2164=\"\", \"\", AI2164&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2165=\"\", \"\", AI2165&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2166=\"\", \"\", AI2166&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2167=\"\", \"\", AI2167&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2168=\"\", \"\", AI2168&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2169=\"\", \"\", AI2169&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2170=\"\", \"\", AI2170&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2171=\"\", \"\", AI2171&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2172=\"\", \"\", AI2172&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2173=\"\", \"\", AI2173&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2174=\"\", \"\", AI2174&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2175=\"\", \"\", AI2175&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2176=\"\", \"\", AI2176&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2177=\"\", \"\", AI2177&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2178=\"\", \"\", AI2178&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2179=\"\", \"\", AI2179&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2180=\"\", \"\", AI2180&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2181=\"\", \"\", AI2181&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2182=\"\", \"\", AI2182&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2183=\"\", \"\", AI2183&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2184=\"\", \"\", AI2184&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2185=\"\", \"\", AI2185&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2186=\"\", \"\", AI2186&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2187=\"\", \"\", AI2187&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2188=\"\", \"\", AI2188&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2189=\"\", \"\", AI2189&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2190=\"\", \"\", AI2190&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2191=\"\", \"\", AI2191&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2192=\"\", \"\", AI2192&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2193=\"\", \"\", AI2193&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2194=\"\", \"\", AI2194&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2195=\"\", \"\", AI2195&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2196=\"\", \"\", AI2196&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2197=\"\", \"\", AI2197&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2198=\"\", \"\", AI2198&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2199=\"\", \"\", AI2199&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2200=\"\", \"\", AI2200&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2201=\"\", \"\", AI2201&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2202=\"\", \"\", AI2202&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2203=\"\", \"\", AI2203&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2204=\"\", \"\", AI2204&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2205=\"\", \"\", AI2205&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2206=\"\", \"\", AI2206&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2207=\"\", \"\", AI2207&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2208=\"\", \"\", AI2208&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2209=\"\", \"\", AI2209&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2210=\"\", \"\", AI2210&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2211=\"\", \"\", AI2211&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2212=\"\", \"\", AI2212&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2213=\"\", \"\", AI2213&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2214=\"\", \"\", AI2214&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2215=\"\", \"\", AI2215&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2216=\"\", \"\", AI2216&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2217=\"\", \"\", AI2217&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2218=\"\", \"\", AI2218&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2219=\"\", \"\", AI2219&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2220=\"\", \"\", AI2220&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2221=\"\", \"\", AI2221&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2222=\"\", \"\", AI2222&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2223=\"\", \"\", AI2223&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2224=\"\", \"\", AI2224&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2225=\"\", \"\", AI2225&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2226=\"\", \"\", AI2226&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2227=\"\", \"\", AI2227&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2228=\"\", \"\", AI2228&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2229=\"\", \"\", AI2229&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2230=\"\", \"\", AI2230&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2231=\"\", \"\", AI2231&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2232=\"\", \"\", AI2232&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2233=\"\", \"\", AI2233&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2234=\"\", \"\", AI2234&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2235=\"\", \"\", AI2235&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2236=\"\", \"\", AI2236&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2237=\"\", \"\", AI2237&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2238=\"\", \"\", AI2238&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2239=\"\", \"\", AI2239&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2240=\"\", \"\", AI2240&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2241=\"\", \"\", AI2241&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2242=\"\", \"\", AI2242&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2243=\"\", \"\", AI2243&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2244=\"\", \"\", AI2244&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2245=\"\", \"\", AI2245&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2246=\"\", \"\", AI2246&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2247=\"\", \"\", AI2247&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2248=\"\", \"\", AI2248&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2249=\"\", \"\", AI2249&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2250=\"\", \"\", AI2250&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2251=\"\", \"\", AI2251&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2252=\"\", \"\", AI2252&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2253=\"\", \"\", AI2253&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2254=\"\", \"\", AI2254&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2255=\"\", \"\", AI2255&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2256=\"\", \"\", AI2256&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2257=\"\", \"\", AI2257&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2258=\"\", \"\", AI2258&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2259=\"\", \"\", AI2259&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2260=\"\", \"\", AI2260&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2261=\"\", \"\", AI2261&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2262=\"\", \"\", AI2262&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2263=\"\", \"\", AI2263&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2264=\"\", \"\", AI2264&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2265=\"\", \"\", AI2265&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2266=\"\", \"\", AI2266&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2267=\"\", \"\", AI2267&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2268=\"\", \"\", AI2268&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2269=\"\", \"\", AI2269&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2270=\"\", \"\", AI2270&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2271=\"\", \"\", AI2271&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2272=\"\", \"\", AI2272&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2273=\"\", \"\", AI2273&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2274=\"\", \"\", AI2274&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2275=\"\", \"\", AI2275&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2276=\"\", \"\", AI2276&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2277=\"\", \"\", AI2277&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2278=\"\", \"\", AI2278&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2279=\"\", \"\", AI2279&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2280=\"\", \"\", AI2280&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2281=\"\", \"\", AI2281&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2282=\"\", \"\", AI2282&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2283=\"\", \"\", AI2283&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2284=\"\", \"\", AI2284&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2285=\"\", \"\", AI2285&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2286=\"\", \"\", AI2286&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2287=\"\", \"\", AI2287&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2288=\"\", \"\", AI2288&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2289=\"\", \"\", AI2289&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2290=\"\", \"\", AI2290&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2291=\"\", \"\", AI2291&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2292=\"\", \"\", AI2292&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2293=\"\", \"\", AI2293&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2294=\"\", \"\", AI2294&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2295=\"\", \"\", AI2295&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2296=\"\", \"\", AI2296&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2297=\"\", \"\", AI2297&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2298=\"\", \"\", AI2298&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2299=\"\", \"\", AI2299&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2300=\"\", \"\", AI2300&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2301=\"\", \"\", AI2301&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2302=\"\", \"\", AI2302&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2303=\"\", \"\", AI2303&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2304=\"\", \"\", AI2304&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2305=\"\", \"\", AI2305&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2306=\"\", \"\", AI2306&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2307=\"\", \"\", AI2307&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2308=\"\", \"\", AI2308&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2309=\"\", \"\", AI2309&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2310=\"\", \"\", AI2310&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2311=\"\", \"\", AI2311&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2312=\"\", \"\", AI2312&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2313=\"\", \"\", AI2313&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2314=\"\", \"\", AI2314&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2315=\"\", \"\", AI2315&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2316=\"\", \"\", AI2316&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2317=\"\", \"\", AI2317&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2318=\"\", \"\", AI2318&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2319=\"\", \"\", AI2319&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2320=\"\", \"\", AI2320&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2321=\"\", \"\", AI2321&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2322=\"\", \"\", AI2322&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2323=\"\", \"\", AI2323&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2324=\"\", \"\", AI2324&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2325=\"\", \"\", AI2325&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2326=\"\", \"\", AI2326&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2327=\"\", \"\", AI2327&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2328=\"\", \"\", AI2328&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2329=\"\", \"\", AI2329&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2330=\"\", \"\", AI2330&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2331=\"\", \"\", AI2331&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2332=\"\", \"\", AI2332&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2333=\"\", \"\", AI2333&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2334=\"\", \"\", AI2334&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2335=\"\", \"\", AI2335&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2336=\"\", \"\", AI2336&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2337=\"\", \"\", AI2337&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2338=\"\", \"\", AI2338&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2339=\"\", \"\", AI2339&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2340=\"\", \"\", AI2340&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2341=\"\", \"\", AI2341&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2342=\"\", \"\", AI2342&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2343=\"\", \"\", AI2343&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2344=\"\", \"\", AI2344&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2345=\"\", \"\", AI2345&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2346=\"\", \"\", AI2346&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2347=\"\", \"\", AI2347&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2348=\"\", \"\", AI2348&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2349=\"\", \"\", AI2349&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2350=\"\", \"\", AI2350&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2351=\"\", \"\", AI2351&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2352=\"\", \"\", AI2352&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2353=\"\", \"\", AI2353&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2354=\"\", \"\", AI2354&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2355=\"\", \"\", AI2355&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2356=\"\", \"\", AI2356&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2357=\"\", \"\", AI2357&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2358=\"\", \"\", AI2358&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2359=\"\", \"\", AI2359&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2360=\"\", \"\", AI2360&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2361=\"\", \"\", AI2361&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2362=\"\", \"\", AI2362&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2363=\"\", \"\", AI2363&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2364=\"\", \"\", AI2364&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2365=\"\", \"\", AI2365&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2366=\"\", \"\", AI2366&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2367=\"\", \"\", AI2367&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2368=\"\", \"\", AI2368&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2369=\"\", \"\", AI2369&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2370=\"\", \"\", AI2370&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2371=\"\", \"\", AI2371&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2372=\"\", \"\", AI2372&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2373=\"\", \"\", AI2373&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2374=\"\", \"\", AI2374&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2375=\"\", \"\", AI2375&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2376=\"\", \"\", AI2376&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2377=\"\", \"\", AI2377&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2378=\"\", \"\", AI2378&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2379=\"\", \"\", AI2379&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2380=\"\", \"\", AI2380&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2381=\"\", \"\", AI2381&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2382=\"\", \"\", AI2382&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2383=\"\", \"\", AI2383&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2384=\"\", \"\", AI2384&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2385=\"\", \"\", AI2385&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2386=\"\", \"\", AI2386&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2387=\"\", \"\", AI2387&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2388=\"\", \"\", AI2388&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2389=\"\", \"\", AI2389&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2390=\"\", \"\", AI2390&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2391=\"\", \"\", AI2391&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2392=\"\", \"\", AI2392&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2393=\"\", \"\", AI2393&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2394=\"\", \"\", AI2394&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2395=\"\", \"\", AI2395&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2396=\"\", \"\", AI2396&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2397=\"\", \"\", AI2397&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2398=\"\", \"\", AI2398&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2399=\"\", \"\", AI2399&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2400=\"\", \"\", AI2400&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2401=\"\", \"\", AI2401&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2402=\"\", \"\", AI2402&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2403=\"\", \"\", AI2403&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2404=\"\", \"\", AI2404&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2405=\"\", \"\", AI2405&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2406=\"\", \"\", AI2406&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2407=\"\", \"\", AI2407&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2408=\"\", \"\", AI2408&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2409=\"\", \"\", AI2409&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2410=\"\", \"\", AI2410&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2411=\"\", \"\", AI2411&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2412=\"\", \"\", AI2412&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2413=\"\", \"\", AI2413&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2414=\"\", \"\", AI2414&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2415=\"\", \"\", AI2415&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2416=\"\", \"\", AI2416&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2417=\"\", \"\", AI2417&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2418=\"\", \"\", AI2418&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2419=\"\", \"\", AI2419&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2420=\"\", \"\", AI2420&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2421=\"\", \"\", AI2421&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2422=\"\", \"\", AI2422&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2423=\"\", \"\", AI2423&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2424=\"\", \"\", AI2424&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2425=\"\", \"\", AI2425&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2426=\"\", \"\", AI2426&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2427=\"\", \"\", AI2427&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2428=\"\", \"\", AI2428&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2429=\"\", \"\", AI2429&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2430=\"\", \"\", AI2430&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2431=\"\", \"\", AI2431&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2432=\"\", \"\", AI2432&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2433=\"\", \"\", AI2433&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2434=\"\", \"\", AI2434&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2435=\"\", \"\", AI2435&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2436=\"\", \"\", AI2436&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2437=\"\", \"\", AI2437&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2438=\"\", \"\", AI2438&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2439=\"\", \"\", AI2439&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2440=\"\", \"\", AI2440&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2441=\"\", \"\", AI2441&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2442=\"\", \"\", AI2442&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2443=\"\", \"\", AI2443&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2444=\"\", \"\", AI2444&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2445=\"\", \"\", AI2445&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2446=\"\", \"\", AI2446&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2447=\"\", \"\", AI2447&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2448=\"\", \"\", AI2448&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2449=\"\", \"\", AI2449&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2450=\"\", \"\", AI2450&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2451=\"\", \"\", AI2451&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2452=\"\", \"\", AI2452&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2453=\"\", \"\", AI2453&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2454=\"\", \"\", AI2454&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2455=\"\", \"\", AI2455&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2456=\"\", \"\", AI2456&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2457=\"\", \"\", AI2457&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2458=\"\", \"\", AI2458&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2459=\"\", \"\", AI2459&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2460=\"\", \"\", AI2460&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2461=\"\", \"\", AI2461&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2462=\"\", \"\", AI2462&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2463=\"\", \"\", AI2463&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2464=\"\", \"\", AI2464&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2465=\"\", \"\", AI2465&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2466=\"\", \"\", AI2466&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2467=\"\", \"\", AI2467&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2468=\"\", \"\", AI2468&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2469=\"\", \"\", AI2469&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2470=\"\", \"\", AI2470&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2471=\"\", \"\", AI2471&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2472=\"\", \"\", AI2472&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2473=\"\", \"\", AI2473&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2474=\"\", \"\", AI2474&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2475=\"\", \"\", AI2475&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2476=\"\", \"\", AI2476&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2477=\"\", \"\", AI2477&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2478=\"\", \"\", AI2478&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2479=\"\", \"\", AI2479&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2480=\"\", \"\", AI2480&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2481=\"\", \"\", AI2481&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2482=\"\", \"\", AI2482&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2483=\"\", \"\", AI2483&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2484=\"\", \"\", AI2484&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2485=\"\", \"\", AI2485&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2486=\"\", \"\", AI2486&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2487=\"\", \"\", AI2487&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2488=\"\", \"\", AI2488&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2489=\"\", \"\", AI2489&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2490=\"\", \"\", AI2490&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2491=\"\", \"\", AI2491&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2492=\"\", \"\", AI2492&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2493=\"\", \"\", AI2493&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2494=\"\", \"\", AI2494&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2495=\"\", \"\", AI2495&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2496=\"\", \"\", AI2496&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2497=\"\", \"\", AI2497&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2498=\"\", \"\", AI2498&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2499=\"\", \"\", AI2499&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2500=\"\", \"\", AI2500&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2501=\"\", \"\", AI2501&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2502=\"\", \"\", AI2502&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2503=\"\", \"\", AI2503&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2504=\"\", \"\", AI2504&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2505=\"\", \"\", AI2505&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2506=\"\", \"\", AI2506&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2507=\"\", \"\", AI2507&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2508=\"\", \"\", AI2508&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2509=\"\", \"\", AI2509&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2510=\"\", \"\", AI2510&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2511=\"\", \"\", AI2511&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2512=\"\", \"\", AI2512&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2513=\"\", \"\", AI2513&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2514=\"\", \"\", AI2514&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2515=\"\", \"\", AI2515&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2516=\"\", \"\", AI2516&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2517=\"\", \"\", AI2517&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2518=\"\", \"\", AI2518&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2519=\"\", \"\", AI2519&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2520=\"\", \"\", AI2520&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2521=\"\", \"\", AI2521&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2522=\"\", \"\", AI2522&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2523=\"\", \"\", AI2523&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2524=\"\", \"\", AI2524&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2525=\"\", \"\", AI2525&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2526=\"\", \"\", AI2526&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2527=\"\", \"\", AI2527&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2528=\"\", \"\", AI2528&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2529=\"\", \"\", AI2529&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2530=\"\", \"\", AI2530&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2531=\"\", \"\", AI2531&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2532=\"\", \"\", AI2532&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2533=\"\", \"\", AI2533&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2534=\"\", \"\", AI2534&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2535=\"\", \"\", AI2535&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2536=\"\", \"\", AI2536&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2537=\"\", \"\", AI2537&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2538=\"\", \"\", AI2538&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2539=\"\", \"\", AI2539&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2540=\"\", \"\", AI2540&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2541=\"\", \"\", AI2541&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2542=\"\", \"\", AI2542&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2543=\"\", \"\", AI2543&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2544=\"\", \"\", AI2544&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2545=\"\", \"\", AI2545&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2546=\"\", \"\", AI2546&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2547=\"\", \"\", AI2547&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2548=\"\", \"\", AI2548&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2549=\"\", \"\", AI2549&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2550=\"\", \"\", AI2550&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2551=\"\", \"\", AI2551&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2552=\"\", \"\", AI2552&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2553=\"\", \"\", AI2553&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2554=\"\", \"\", AI2554&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2555=\"\", \"\", AI2555&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2556=\"\", \"\", AI2556&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2557=\"\", \"\", AI2557&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2558=\"\", \"\", AI2558&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2559=\"\", \"\", AI2559&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2560=\"\", \"\", AI2560&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2561=\"\", \"\", AI2561&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2562=\"\", \"\", AI2562&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2563=\"\", \"\", AI2563&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2564=\"\", \"\", AI2564&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2565=\"\", \"\", AI2565&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2566=\"\", \"\", AI2566&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2567=\"\", \"\", AI2567&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2568=\"\", \"\", AI2568&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2569=\"\", \"\", AI2569&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2570=\"\", \"\", AI2570&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2571=\"\", \"\", AI2571&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2572=\"\", \"\", AI2572&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2573=\"\", \"\", AI2573&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2574=\"\", \"\", AI2574&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2575=\"\", \"\", AI2575&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2576=\"\", \"\", AI2576&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2577=\"\", \"\", AI2577&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2578=\"\", \"\", AI2578&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2579=\"\", \"\", AI2579&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2580=\"\", \"\", AI2580&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2581=\"\", \"\", AI2581&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2582=\"\", \"\", AI2582&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2583=\"\", \"\", AI2583&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2584=\"\", \"\", AI2584&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2585=\"\", \"\", AI2585&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2586=\"\", \"\", AI2586&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2587=\"\", \"\", AI2587&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2588=\"\", \"\", AI2588&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2589=\"\", \"\", AI2589&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2590=\"\", \"\", AI2590&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2591=\"\", \"\", AI2591&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2592=\"\", \"\", AI2592&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2593=\"\", \"\", AI2593&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2594=\"\", \"\", AI2594&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2595=\"\", \"\", AI2595&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2596=\"\", \"\", AI2596&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2597=\"\", \"\", AI2597&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2598=\"\", \"\", AI2598&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2599=\"\", \"\", AI2599&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2600=\"\", \"\", AI2600&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2601=\"\", \"\", AI2601&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2602=\"\", \"\", AI2602&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2603=\"\", \"\", AI2603&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2604=\"\", \"\", AI2604&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2605=\"\", \"\", AI2605&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2606=\"\", \"\", AI2606&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2607=\"\", \"\", AI2607&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2608=\"\", \"\", AI2608&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2609=\"\", \"\", AI2609&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2610=\"\", \"\", AI2610&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2611=\"\", \"\", AI2611&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2612=\"\", \"\", AI2612&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2613=\"\", \"\", AI2613&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2614=\"\", \"\", AI2614&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2615=\"\", \"\", AI2615&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2616=\"\", \"\", AI2616&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2617=\"\", \"\", AI2617&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2618=\"\", \"\", AI2618&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2619=\"\", \"\", AI2619&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2620=\"\", \"\", AI2620&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2621=\"\", \"\", AI2621&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2622=\"\", \"\", AI2622&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2623=\"\", \"\", AI2623&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2624=\"\", \"\", AI2624&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2625=\"\", \"\", AI2625&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2626=\"\", \"\", AI2626&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2627=\"\", \"\", AI2627&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2628=\"\", \"\", AI2628&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2629=\"\", \"\", AI2629&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2630=\"\", \"\", AI2630&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2631=\"\", \"\", AI2631&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2632=\"\", \"\", AI2632&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2633=\"\", \"\", AI2633&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2634=\"\", \"\", AI2634&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2635=\"\", \"\", AI2635&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2636=\"\", \"\", AI2636&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2637=\"\", \"\", AI2637&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2638=\"\", \"\", AI2638&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2639=\"\", \"\", AI2639&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2640=\"\", \"\", AI2640&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2641=\"\", \"\", AI2641&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2642=\"\", \"\", AI2642&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2643=\"\", \"\", AI2643&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2644=\"\", \"\", AI2644&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2645=\"\", \"\", AI2645&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2646=\"\", \"\", AI2646&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2647=\"\", \"\", AI2647&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2648=\"\", \"\", AI2648&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2649=\"\", \"\", AI2649&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2650=\"\", \"\", AI2650&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2651=\"\", \"\", AI2651&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2652=\"\", \"\", AI2652&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2653=\"\", \"\", AI2653&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2654=\"\", \"\", AI2654&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2655=\"\", \"\", AI2655&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2656=\"\", \"\", AI2656&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2657=\"\", \"\", AI2657&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2658=\"\", \"\", AI2658&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2659=\"\", \"\", AI2659&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2660=\"\", \"\", AI2660&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2661=\"\", \"\", AI2661&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2662=\"\", \"\", AI2662&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2663=\"\", \"\", AI2663&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2664=\"\", \"\", AI2664&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2665=\"\", \"\", AI2665&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2666=\"\", \"\", AI2666&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2667=\"\", \"\", AI2667&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2668=\"\", \"\", AI2668&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2669=\"\", \"\", AI2669&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2670=\"\", \"\", AI2670&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2671=\"\", \"\", AI2671&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2672=\"\", \"\", AI2672&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2673=\"\", \"\", AI2673&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2674=\"\", \"\", AI2674&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2675=\"\", \"\", AI2675&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2676=\"\", \"\", AI2676&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2677=\"\", \"\", AI2677&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2678=\"\", \"\", AI2678&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2679=\"\", \"\", AI2679&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2680=\"\", \"\", AI2680&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2681=\"\", \"\", AI2681&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2682=\"\", \"\", AI2682&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2683=\"\", \"\", AI2683&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2684=\"\", \"\", AI2684&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2685=\"\", \"\", AI2685&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2686=\"\", \"\", AI2686&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2687=\"\", \"\", AI2687&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2688=\"\", \"\", AI2688&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2689=\"\", \"\", AI2689&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2690=\"\", \"\", AI2690&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2691=\"\", \"\", AI2691&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2692=\"\", \"\", AI2692&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2693=\"\", \"\", AI2693&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2694=\"\", \"\", AI2694&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2695=\"\", \"\", AI2695&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2696=\"\", \"\", AI2696&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2697=\"\", \"\", AI2697&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2698=\"\", \"\", AI2698&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2699=\"\", \"\", AI2699&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2700=\"\", \"\", AI2700&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2701=\"\", \"\", AI2701&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2702=\"\", \"\", AI2702&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2703=\"\", \"\", AI2703&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2704=\"\", \"\", AI2704&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2705=\"\", \"\", AI2705&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2706=\"\", \"\", AI2706&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2707=\"\", \"\", AI2707&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2708=\"\", \"\", AI2708&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2709=\"\", \"\", AI2709&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2710=\"\", \"\", AI2710&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2711=\"\", \"\", AI2711&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2712=\"\", \"\", AI2712&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2713=\"\", \"\", AI2713&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2714=\"\", \"\", AI2714&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2715=\"\", \"\", AI2715&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2716=\"\", \"\", AI2716&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2717=\"\", \"\", AI2717&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2718=\"\", \"\", AI2718&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2719=\"\", \"\", AI2719&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2720=\"\", \"\", AI2720&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2721=\"\", \"\", AI2721&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2722=\"\", \"\", AI2722&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2723=\"\", \"\", AI2723&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2724=\"\", \"\", AI2724&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2725=\"\", \"\", AI2725&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2726=\"\", \"\", AI2726&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2727=\"\", \"\", AI2727&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2728=\"\", \"\", AI2728&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2729=\"\", \"\", AI2729&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2730=\"\", \"\", AI2730&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2731=\"\", \"\", AI2731&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2732=\"\", \"\", AI2732&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2733=\"\", \"\", AI2733&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2734=\"\", \"\", AI2734&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2735=\"\", \"\", AI2735&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2736=\"\", \"\", AI2736&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2737=\"\", \"\", AI2737&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2738=\"\", \"\", AI2738&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2739=\"\", \"\", AI2739&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2740=\"\", \"\", AI2740&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2741=\"\", \"\", AI2741&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2742=\"\", \"\", AI2742&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2743=\"\", \"\", AI2743&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2744=\"\", \"\", AI2744&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2745=\"\", \"\", AI2745&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2746=\"\", \"\", AI2746&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2747=\"\", \"\", AI2747&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2748=\"\", \"\", AI2748&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2749=\"\", \"\", AI2749&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2750=\"\", \"\", AI2750&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2751=\"\", \"\", AI2751&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2752=\"\", \"\", AI2752&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2753=\"\", \"\", AI2753&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2754=\"\", \"\", AI2754&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2755=\"\", \"\", AI2755&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2756=\"\", \"\", AI2756&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2757=\"\", \"\", AI2757&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2758=\"\", \"\", AI2758&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2759=\"\", \"\", AI2759&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2760=\"\", \"\", AI2760&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2761=\"\", \"\", AI2761&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2762=\"\", \"\", AI2762&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2763=\"\", \"\", AI2763&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2764=\"\", \"\", AI2764&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2765=\"\", \"\", AI2765&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2766=\"\", \"\", AI2766&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2767=\"\", \"\", AI2767&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2768=\"\", \"\", AI2768&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2769=\"\", \"\", AI2769&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2770=\"\", \"\", AI2770&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2771=\"\", \"\", AI2771&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2772=\"\", \"\", AI2772&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2773=\"\", \"\", AI2773&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2774=\"\", \"\", AI2774&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2775=\"\", \"\", AI2775&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2776=\"\", \"\", AI2776&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2777=\"\", \"\", AI2777&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2778=\"\", \"\", AI2778&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2779=\"\", \"\", AI2779&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2780=\"\", \"\", AI2780&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2781=\"\", \"\", AI2781&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2782=\"\", \"\", AI2782&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2783=\"\", \"\", AI2783&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2784=\"\", \"\", AI2784&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2785=\"\", \"\", AI2785&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2786=\"\", \"\", AI2786&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2787=\"\", \"\", AI2787&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2788=\"\", \"\", AI2788&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2789=\"\", \"\", AI2789&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2790=\"\", \"\", AI2790&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2791=\"\", \"\", AI2791&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2792=\"\", \"\", AI2792&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2793=\"\", \"\", AI2793&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2794=\"\", \"\", AI2794&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2795=\"\", \"\", AI2795&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2796=\"\", \"\", AI2796&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2797=\"\", \"\", AI2797&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2798=\"\", \"\", AI2798&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2799=\"\", \"\", AI2799&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2800=\"\", \"\", AI2800&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2801=\"\", \"\", AI2801&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2802=\"\", \"\", AI2802&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2803=\"\", \"\", AI2803&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2804=\"\", \"\", AI2804&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2805=\"\", \"\", AI2805&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2806=\"\", \"\", AI2806&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2807=\"\", \"\", AI2807&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2808=\"\", \"\", AI2808&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2809=\"\", \"\", AI2809&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2810=\"\", \"\", AI2810&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2811=\"\", \"\", AI2811&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2812=\"\", \"\", AI2812&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2813=\"\", \"\", AI2813&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2814=\"\", \"\", AI2814&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2815=\"\", \"\", AI2815&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2816=\"\", \"\", AI2816&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2817=\"\", \"\", AI2817&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2818=\"\", \"\", AI2818&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2819=\"\", \"\", AI2819&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2820=\"\", \"\", AI2820&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2821=\"\", \"\", AI2821&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2822=\"\", \"\", AI2822&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2823=\"\", \"\", AI2823&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2824=\"\", \"\", AI2824&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2825=\"\", \"\", AI2825&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2826=\"\", \"\", AI2826&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2827=\"\", \"\", AI2827&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2828=\"\", \"\", AI2828&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2829=\"\", \"\", AI2829&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2830=\"\", \"\", AI2830&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2831=\"\", \"\", AI2831&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2832=\"\", \"\", AI2832&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2833=\"\", \"\", AI2833&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2834=\"\", \"\", AI2834&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2835=\"\", \"\", AI2835&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2836=\"\", \"\", AI2836&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2837=\"\", \"\", AI2837&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2838=\"\", \"\", AI2838&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2839=\"\", \"\", AI2839&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2840=\"\", \"\", AI2840&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2841=\"\", \"\", AI2841&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2842=\"\", \"\", AI2842&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2843=\"\", \"\", AI2843&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2844=\"\", \"\", AI2844&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2845=\"\", \"\", AI2845&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2846=\"\", \"\", AI2846&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2847=\"\", \"\", AI2847&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2848=\"\", \"\", AI2848&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2849=\"\", \"\", AI2849&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2850=\"\", \"\", AI2850&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2851=\"\", \"\", AI2851&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2852=\"\", \"\", AI2852&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2853=\"\", \"\", AI2853&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2854=\"\", \"\", AI2854&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2855=\"\", \"\", AI2855&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2856=\"\", \"\", AI2856&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2857=\"\", \"\", AI2857&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2858=\"\", \"\", AI2858&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2859=\"\", \"\", AI2859&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2860=\"\", \"\", AI2860&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2861=\"\", \"\", AI2861&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2862=\"\", \"\", AI2862&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2863=\"\", \"\", AI2863&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2864=\"\", \"\", AI2864&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2865=\"\", \"\", AI2865&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2866=\"\", \"\", AI2866&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2867=\"\", \"\", AI2867&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2868=\"\", \"\", AI2868&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2869=\"\", \"\", AI2869&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2870=\"\", \"\", AI2870&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2871=\"\", \"\", AI2871&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2872=\"\", \"\", AI2872&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2873=\"\", \"\", AI2873&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2874=\"\", \"\", AI2874&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2875=\"\", \"\", AI2875&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2876=\"\", \"\", AI2876&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2877=\"\", \"\", AI2877&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2878=\"\", \"\", AI2878&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2879=\"\", \"\", AI2879&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2880=\"\", \"\", AI2880&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2881=\"\", \"\", AI2881&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2882=\"\", \"\", AI2882&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2883=\"\", \"\", AI2883&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2884=\"\", \"\", AI2884&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2885=\"\", \"\", AI2885&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2886=\"\", \"\", AI2886&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2887=\"\", \"\", AI2887&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2888=\"\", \"\", AI2888&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2889=\"\", \"\", AI2889&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2890=\"\", \"\", AI2890&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2891=\"\", \"\", AI2891&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2892=\"\", \"\", AI2892&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2893=\"\", \"\", AI2893&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2894=\"\", \"\", AI2894&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2895=\"\", \"\", AI2895&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2896=\"\", \"\", AI2896&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2897=\"\", \"\", AI2897&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2898=\"\", \"\", AI2898&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2899=\"\", \"\", AI2899&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2900=\"\", \"\", AI2900&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2901=\"\", \"\", AI2901&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2902=\"\", \"\", AI2902&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2903=\"\", \"\", AI2903&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2904=\"\", \"\", AI2904&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2905=\"\", \"\", AI2905&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2906=\"\", \"\", AI2906&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2907=\"\", \"\", AI2907&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2908=\"\", \"\", AI2908&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2909=\"\", \"\", AI2909&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2910=\"\", \"\", AI2910&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2911=\"\", \"\", AI2911&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2912=\"\", \"\", AI2912&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2913=\"\", \"\", AI2913&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2914=\"\", \"\", AI2914&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2915=\"\", \"\", AI2915&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2916=\"\", \"\", AI2916&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2917=\"\", \"\", AI2917&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2918=\"\", \"\", AI2918&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2919=\"\", \"\", AI2919&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2920=\"\", \"\", AI2920&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2921=\"\", \"\", AI2921&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2922=\"\", \"\", AI2922&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2923=\"\", \"\", AI2923&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2924=\"\", \"\", AI2924&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2925=\"\", \"\", AI2925&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2926=\"\", \"\", AI2926&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2927=\"\", \"\", AI2927&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2928=\"\", \"\", AI2928&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2929=\"\", \"\", AI2929&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2930=\"\", \"\", AI2930&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2931=\"\", \"\", AI2931&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2932=\"\", \"\", AI2932&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2933=\"\", \"\", AI2933&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2934=\"\", \"\", AI2934&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2935=\"\", \"\", AI2935&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2936=\"\", \"\", AI2936&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2937=\"\", \"\", AI2937&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2938=\"\", \"\", AI2938&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2939=\"\", \"\", AI2939&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2940=\"\", \"\", AI2940&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2941=\"\", \"\", AI2941&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2942=\"\", \"\", AI2942&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2943=\"\", \"\", AI2943&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2944=\"\", \"\", AI2944&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2945=\"\", \"\", AI2945&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2946=\"\", \"\", AI2946&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2947=\"\", \"\", AI2947&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2948=\"\", \"\", AI2948&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2949=\"\", \"\", AI2949&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2950=\"\", \"\", AI2950&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2951=\"\", \"\", AI2951&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2952=\"\", \"\", AI2952&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2953=\"\", \"\", AI2953&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2954=\"\", \"\", AI2954&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2955=\"\", \"\", AI2955&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2956=\"\", \"\", AI2956&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2957=\"\", \"\", AI2957&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2958=\"\", \"\", AI2958&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2959=\"\", \"\", AI2959&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2960=\"\", \"\", AI2960&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2961=\"\", \"\", AI2961&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2962=\"\", \"\", AI2962&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2963=\"\", \"\", AI2963&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2964=\"\", \"\", AI2964&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2965=\"\", \"\", AI2965&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2966=\"\", \"\", AI2966&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2967=\"\", \"\", AI2967&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2968=\"\", \"\", AI2968&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2969=\"\", \"\", AI2969&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2970=\"\", \"\", AI2970&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2971=\"\", \"\", AI2971&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2972=\"\", \"\", AI2972&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2973=\"\", \"\", AI2973&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2974=\"\", \"\", AI2974&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2975=\"\", \"\", AI2975&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2976=\"\", \"\", AI2976&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2977=\"\", \"\", AI2977&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2978=\"\", \"\", AI2978&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2979=\"\", \"\", AI2979&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2980=\"\", \"\", AI2980&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2981=\"\", \"\", AI2981&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2982=\"\", \"\", AI2982&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2983=\"\", \"\", AI2983&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2984=\"\", \"\", AI2984&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2985=\"\", \"\", AI2985&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2986=\"\", \"\", AI2986&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2987=\"\", \"\", AI2987&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2988=\"\", \"\", AI2988&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2989=\"\", \"\", AI2989&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2990=\"\", \"\", AI2990&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2991=\"\", \"\", AI2991&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2992=\"\", \"\", AI2992&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2993=\"\", \"\", AI2993&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2994=\"\", \"\", AI2994&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2995=\"\", \"\", AI2995&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2996=\"\", \"\", AI2996&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2997=\"\", \"\", AI2997&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2998=\"\", \"\", AI2998&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI2999=\"\", \"\", AI2999&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3000=\"\", \"\", AI3000&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3001=\"\", \"\", AI3001&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3002=\"\", \"\", AI3002&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3003=\"\", \"\", AI3003&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3004=\"\", \"\", AI3004&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3005=\"\", \"\", AI3005&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3006=\"\", \"\", AI3006&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3007=\"\", \"\", AI3007&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3008=\"\", \"\", AI3008&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3009=\"\", \"\", AI3009&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3010=\"\", \"\", AI3010&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3011=\"\", \"\", AI3011&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3012=\"\", \"\", AI3012&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3013=\"\", \"\", AI3013&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3014=\"\", \"\", AI3014&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3015=\"\", \"\", AI3015&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3016=\"\", \"\", AI3016&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3017=\"\", \"\", AI3017&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3018=\"\", \"\", AI3018&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3019=\"\", \"\", AI3019&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3020=\"\", \"\", AI3020&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3021=\"\", \"\", AI3021&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3022=\"\", \"\", AI3022&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3023=\"\", \"\", AI3023&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3024=\"\", \"\", AI3024&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3025=\"\", \"\", AI3025&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3026=\"\", \"\", AI3026&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3027=\"\", \"\", AI3027&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3028=\"\", \"\", AI3028&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3029=\"\", \"\", AI3029&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3030=\"\", \"\", AI3030&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3031=\"\", \"\", AI3031&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3032=\"\", \"\", AI3032&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3033=\"\", \"\", AI3033&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3034=\"\", \"\", AI3034&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3035=\"\", \"\", AI3035&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3036=\"\", \"\", AI3036&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3037=\"\", \"\", AI3037&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3038=\"\", \"\", AI3038&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3039=\"\", \"\", AI3039&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3040=\"\", \"\", AI3040&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3041=\"\", \"\", AI3041&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3042=\"\", \"\", AI3042&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3043=\"\", \"\", AI3043&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3044=\"\", \"\", AI3044&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3045=\"\", \"\", AI3045&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3046=\"\", \"\", AI3046&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3047=\"\", \"\", AI3047&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3048=\"\", \"\", AI3048&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3049=\"\", \"\", AI3049&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3050=\"\", \"\", AI3050&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3051=\"\", \"\", AI3051&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3052=\"\", \"\", AI3052&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3053=\"\", \"\", AI3053&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3054=\"\", \"\", AI3054&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3055=\"\", \"\", AI3055&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3056=\"\", \"\", AI3056&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3057=\"\", \"\", AI3057&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3058=\"\", \"\", AI3058&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3059=\"\", \"\", AI3059&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3060=\"\", \"\", AI3060&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3061=\"\", \"\", AI3061&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3062=\"\", \"\", AI3062&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3063=\"\", \"\", AI3063&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3064=\"\", \"\", AI3064&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3065=\"\", \"\", AI3065&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3066=\"\", \"\", AI3066&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3067=\"\", \"\", AI3067&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3068=\"\", \"\", AI3068&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3069=\"\", \"\", AI3069&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3070=\"\", \"\", AI3070&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3071=\"\", \"\", AI3071&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3072=\"\", \"\", AI3072&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3073=\"\", \"\", AI3073&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3074=\"\", \"\", AI3074&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3075=\"\", \"\", AI3075&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3076=\"\", \"\", AI3076&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3077=\"\", \"\", AI3077&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3078=\"\", \"\", AI3078&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3079=\"\", \"\", AI3079&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3080=\"\", \"\", AI3080&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3081=\"\", \"\", AI3081&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3082=\"\", \"\", AI3082&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3083=\"\", \"\", AI3083&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3084=\"\", \"\", AI3084&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3085=\"\", \"\", AI3085&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3086=\"\", \"\", AI3086&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3087=\"\", \"\", AI3087&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3088=\"\", \"\", AI3088&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3089=\"\", \"\", AI3089&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3090=\"\", \"\", AI3090&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3091=\"\", \"\", AI3091&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3092=\"\", \"\", AI3092&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3093=\"\", \"\", AI3093&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3094=\"\", \"\", AI3094&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3095=\"\", \"\", AI3095&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3096=\"\", \"\", AI3096&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3097=\"\", \"\", AI3097&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3098=\"\", \"\", AI3098&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3099=\"\", \"\", AI3099&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3100=\"\", \"\", AI3100&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3101=\"\", \"\", AI3101&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3102=\"\", \"\", AI3102&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3103=\"\", \"\", AI3103&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3104=\"\", \"\", AI3104&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3105=\"\", \"\", AI3105&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3106=\"\", \"\", AI3106&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3107=\"\", \"\", AI3107&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3108=\"\", \"\", AI3108&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3109=\"\", \"\", AI3109&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3110=\"\", \"\", AI3110&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3111=\"\", \"\", AI3111&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3112=\"\", \"\", AI3112&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3113=\"\", \"\", AI3113&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3114=\"\", \"\", AI3114&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3115=\"\", \"\", AI3115&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3116=\"\", \"\", AI3116&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3117=\"\", \"\", AI3117&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3118=\"\", \"\", AI3118&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3119=\"\", \"\", AI3119&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3120=\"\", \"\", AI3120&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3121=\"\", \"\", AI3121&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3122=\"\", \"\", AI3122&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3123=\"\", \"\", AI3123&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3124=\"\", \"\", AI3124&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3125=\"\", \"\", AI3125&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3126=\"\", \"\", AI3126&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3127=\"\", \"\", AI3127&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3128=\"\", \"\", AI3128&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3129=\"\", \"\", AI3129&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3130=\"\", \"\", AI3130&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3131=\"\", \"\", AI3131&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3132=\"\", \"\", AI3132&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3133=\"\", \"\", AI3133&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3134=\"\", \"\", AI3134&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3135=\"\", \"\", AI3135&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3136=\"\", \"\", AI3136&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3137=\"\", \"\", AI3137&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3138=\"\", \"\", AI3138&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3139=\"\", \"\", AI3139&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3140=\"\", \"\", AI3140&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3141=\"\", \"\", AI3141&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3142=\"\", \"\", AI3142&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3143=\"\", \"\", AI3143&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3144=\"\", \"\", AI3144&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3145=\"\", \"\", AI3145&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3146=\"\", \"\", AI3146&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3147=\"\", \"\", AI3147&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3148=\"\", \"\", AI3148&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3149=\"\", \"\", AI3149&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3150=\"\", \"\", AI3150&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3151=\"\", \"\", AI3151&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3152=\"\", \"\", AI3152&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3153=\"\", \"\", AI3153&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3154=\"\", \"\", AI3154&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3155=\"\", \"\", AI3155&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3156=\"\", \"\", AI3156&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3157=\"\", \"\", AI3157&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3158=\"\", \"\", AI3158&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3159=\"\", \"\", AI3159&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3160=\"\", \"\", AI3160&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3161=\"\", \"\", AI3161&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3162=\"\", \"\", AI3162&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3163=\"\", \"\", AI3163&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3164=\"\", \"\", AI3164&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3165=\"\", \"\", AI3165&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3166=\"\", \"\", AI3166&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3167=\"\", \"\", AI3167&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3168=\"\", \"\", AI3168&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3169=\"\", \"\", AI3169&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3170=\"\", \"\", AI3170&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3171=\"\", \"\", AI3171&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3172=\"\", \"\", AI3172&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3173=\"\", \"\", AI3173&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3174=\"\", \"\", AI3174&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3175=\"\", \"\", AI3175&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3176=\"\", \"\", AI3176&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3177=\"\", \"\", AI3177&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3178=\"\", \"\", AI3178&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3179=\"\", \"\", AI3179&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3180=\"\", \"\", AI3180&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3181=\"\", \"\", AI3181&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3182=\"\", \"\", AI3182&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3183=\"\", \"\", AI3183&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3184=\"\", \"\", AI3184&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3185=\"\", \"\", AI3185&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3186=\"\", \"\", AI3186&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3187=\"\", \"\", AI3187&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3188=\"\", \"\", AI3188&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3189=\"\", \"\", AI3189&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3190=\"\", \"\", AI3190&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3191=\"\", \"\", AI3191&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3192=\"\", \"\", AI3192&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3193=\"\", \"\", AI3193&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3194=\"\", \"\", AI3194&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3195=\"\", \"\", AI3195&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3196=\"\", \"\", AI3196&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3197=\"\", \"\", AI3197&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3198=\"\", \"\", AI3198&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3199=\"\", \"\", AI3199&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3200=\"\", \"\", AI3200&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3201=\"\", \"\", AI3201&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3202=\"\", \"\", AI3202&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3203=\"\", \"\", AI3203&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3204=\"\", \"\", AI3204&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3205=\"\", \"\", AI3205&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3206=\"\", \"\", AI3206&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3207=\"\", \"\", AI3207&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3208=\"\", \"\", AI3208&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3209=\"\", \"\", AI3209&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3210=\"\", \"\", AI3210&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3211=\"\", \"\", AI3211&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3212=\"\", \"\", AI3212&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3213=\"\", \"\", AI3213&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3214=\"\", \"\", AI3214&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3215=\"\", \"\", AI3215&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3216=\"\", \"\", AI3216&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3217=\"\", \"\", AI3217&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3218=\"\", \"\", AI3218&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3219=\"\", \"\", AI3219&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3220=\"\", \"\", AI3220&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3221=\"\", \"\", AI3221&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3222=\"\", \"\", AI3222&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3223=\"\", \"\", AI3223&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3224=\"\", \"\", AI3224&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3225=\"\", \"\", AI3225&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3226=\"\", \"\", AI3226&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3227=\"\", \"\", AI3227&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3228=\"\", \"\", AI3228&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3229=\"\", \"\", AI3229&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3230=\"\", \"\", AI3230&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3231=\"\", \"\", AI3231&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3232=\"\", \"\", AI3232&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3233=\"\", \"\", AI3233&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3234=\"\", \"\", AI3234&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3235=\"\", \"\", AI3235&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3236=\"\", \"\", AI3236&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3237=\"\", \"\", AI3237&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3238=\"\", \"\", AI3238&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3239=\"\", \"\", AI3239&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3240=\"\", \"\", AI3240&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3241=\"\", \"\", AI3241&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3242=\"\", \"\", AI3242&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3243=\"\", \"\", AI3243&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3244=\"\", \"\", AI3244&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3245=\"\", \"\", AI3245&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3246=\"\", \"\", AI3246&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3247=\"\", \"\", AI3247&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3248=\"\", \"\", AI3248&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3249=\"\", \"\", AI3249&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3250=\"\", \"\", AI3250&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3251=\"\", \"\", AI3251&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3252=\"\", \"\", AI3252&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3253=\"\", \"\", AI3253&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3254=\"\", \"\", AI3254&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3255=\"\", \"\", AI3255&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3256=\"\", \"\", AI3256&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3257=\"\", \"\", AI3257&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3258=\"\", \"\", AI3258&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3259=\"\", \"\", AI3259&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3260=\"\", \"\", AI3260&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3261=\"\", \"\", AI3261&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3262=\"\", \"\", AI3262&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3263=\"\", \"\", AI3263&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3264=\"\", \"\", AI3264&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3265=\"\", \"\", AI3265&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3266=\"\", \"\", AI3266&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3267=\"\", \"\", AI3267&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3268=\"\", \"\", AI3268&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3269=\"\", \"\", AI3269&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3270=\"\", \"\", AI3270&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3271=\"\", \"\", AI3271&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3272=\"\", \"\", AI3272&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3273=\"\", \"\", AI3273&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3274=\"\", \"\", AI3274&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3275=\"\", \"\", AI3275&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3276=\"\", \"\", AI3276&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3277=\"\", \"\", AI3277&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3278=\"\", \"\", AI3278&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3279=\"\", \"\", AI3279&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3280=\"\", \"\", AI3280&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3281=\"\", \"\", AI3281&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3282=\"\", \"\", AI3282&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3283=\"\", \"\", AI3283&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3284=\"\", \"\", AI3284&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3285=\"\", \"\", AI3285&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3286=\"\", \"\", AI3286&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3287=\"\", \"\", AI3287&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3288=\"\", \"\", AI3288&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3289=\"\", \"\", AI3289&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3290=\"\", \"\", AI3290&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3291=\"\", \"\", AI3291&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3292=\"\", \"\", AI3292&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3293=\"\", \"\", AI3293&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3294=\"\", \"\", AI3294&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3295=\"\", \"\", AI3295&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3296=\"\", \"\", AI3296&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3297=\"\", \"\", AI3297&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3298=\"\", \"\", AI3298&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3299=\"\", \"\", AI3299&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3300=\"\", \"\", AI3300&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3301=\"\", \"\", AI3301&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3302=\"\", \"\", AI3302&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3303=\"\", \"\", AI3303&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3304=\"\", \"\", AI3304&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3305=\"\", \"\", AI3305&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3306=\"\", \"\", AI3306&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3307=\"\", \"\", AI3307&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3308=\"\", \"\", AI3308&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3309=\"\", \"\", AI3309&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3310=\"\", \"\", AI3310&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3311=\"\", \"\", AI3311&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3312=\"\", \"\", AI3312&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3313=\"\", \"\", AI3313&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3314=\"\", \"\", AI3314&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3315=\"\", \"\", AI3315&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3316=\"\", \"\", AI3316&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3317=\"\", \"\", AI3317&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3318=\"\", \"\", AI3318&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3319=\"\", \"\", AI3319&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3320=\"\", \"\", AI3320&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3321=\"\", \"\", AI3321&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3322=\"\", \"\", AI3322&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3323=\"\", \"\", AI3323&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3324=\"\", \"\", AI3324&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3325=\"\", \"\", AI3325&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3326=\"\", \"\", AI3326&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3327=\"\", \"\", AI3327&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3328=\"\", \"\", AI3328&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3329=\"\", \"\", AI3329&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3330=\"\", \"\", AI3330&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3331=\"\", \"\", AI3331&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3332=\"\", \"\", AI3332&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3333=\"\", \"\", AI3333&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3334=\"\", \"\", AI3334&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3335=\"\", \"\", AI3335&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3336=\"\", \"\", AI3336&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3337=\"\", \"\", AI3337&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3338=\"\", \"\", AI3338&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3339=\"\", \"\", AI3339&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3340=\"\", \"\", AI3340&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3341=\"\", \"\", AI3341&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3342=\"\", \"\", AI3342&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3343=\"\", \"\", AI3343&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3344=\"\", \"\", AI3344&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3345=\"\", \"\", AI3345&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3346=\"\", \"\", AI3346&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3347=\"\", \"\", AI3347&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3348=\"\", \"\", AI3348&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3349=\"\", \"\", AI3349&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3350=\"\", \"\", AI3350&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3351=\"\", \"\", AI3351&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3352=\"\", \"\", AI3352&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3353=\"\", \"\", AI3353&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3354=\"\", \"\", AI3354&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3355=\"\", \"\", AI3355&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3356=\"\", \"\", AI3356&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3357=\"\", \"\", AI3357&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3358=\"\", \"\", AI3358&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3359=\"\", \"\", AI3359&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3360=\"\", \"\", AI3360&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3361=\"\", \"\", AI3361&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3362=\"\", \"\", AI3362&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3363=\"\", \"\", AI3363&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3364=\"\", \"\", AI3364&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3365=\"\", \"\", AI3365&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3366=\"\", \"\", AI3366&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3367=\"\", \"\", AI3367&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3368=\"\", \"\", AI3368&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3369=\"\", \"\", AI3369&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3370=\"\", \"\", AI3370&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3371=\"\", \"\", AI3371&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3372=\"\", \"\", AI3372&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3373=\"\", \"\", AI3373&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3374=\"\", \"\", AI3374&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3375=\"\", \"\", AI3375&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3376=\"\", \"\", AI3376&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3377=\"\", \"\", AI3377&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3378=\"\", \"\", AI3378&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3379=\"\", \"\", AI3379&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3380=\"\", \"\", AI3380&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3381=\"\", \"\", AI3381&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3382=\"\", \"\", AI3382&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3383=\"\", \"\", AI3383&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3384=\"\", \"\", AI3384&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3385=\"\", \"\", AI3385&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3386=\"\", \"\", AI3386&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3387=\"\", \"\", AI3387&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3388=\"\", \"\", AI3388&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3389=\"\", \"\", AI3389&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3390=\"\", \"\", AI3390&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3391=\"\", \"\", AI3391&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3392=\"\", \"\", AI3392&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3393=\"\", \"\", AI3393&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3394=\"\", \"\", AI3394&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3395=\"\", \"\", AI3395&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3396=\"\", \"\", AI3396&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3397=\"\", \"\", AI3397&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3398=\"\", \"\", AI3398&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3399=\"\", \"\", AI3399&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3400=\"\", \"\", AI3400&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3401=\"\", \"\", AI3401&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3402=\"\", \"\", AI3402&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3403=\"\", \"\", AI3403&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3404=\"\", \"\", AI3404&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3405=\"\", \"\", AI3405&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3406=\"\", \"\", AI3406&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3407=\"\", \"\", AI3407&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3408=\"\", \"\", AI3408&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3409=\"\", \"\", AI3409&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3410=\"\", \"\", AI3410&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3411=\"\", \"\", AI3411&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3412=\"\", \"\", AI3412&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3413=\"\", \"\", AI3413&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3414=\"\", \"\", AI3414&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3415=\"\", \"\", AI3415&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3416=\"\", \"\", AI3416&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3417=\"\", \"\", AI3417&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3418=\"\", \"\", AI3418&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3419=\"\", \"\", AI3419&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3420=\"\", \"\", AI3420&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3421=\"\", \"\", AI3421&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3422=\"\", \"\", AI3422&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3423=\"\", \"\", AI3423&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3424=\"\", \"\", AI3424&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3425=\"\", \"\", AI3425&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3426=\"\", \"\", AI3426&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3427=\"\", \"\", AI3427&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3428=\"\", \"\", AI3428&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3429=\"\", \"\", AI3429&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3430=\"\", \"\", AI3430&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3431=\"\", \"\", AI3431&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3432=\"\", \"\", AI3432&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3433=\"\", \"\", AI3433&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3434=\"\", \"\", AI3434&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3435=\"\", \"\", AI3435&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3436=\"\", \"\", AI3436&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3437=\"\", \"\", AI3437&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3438=\"\", \"\", AI3438&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3439=\"\", \"\", AI3439&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3440=\"\", \"\", AI3440&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3441=\"\", \"\", AI3441&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3442=\"\", \"\", AI3442&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3443=\"\", \"\", AI3443&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3444=\"\", \"\", AI3444&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3445=\"\", \"\", AI3445&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3446=\"\", \"\", AI3446&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3447=\"\", \"\", AI3447&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3448=\"\", \"\", AI3448&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3449=\"\", \"\", AI3449&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3450=\"\", \"\", AI3450&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3451=\"\", \"\", AI3451&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3452=\"\", \"\", AI3452&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3453=\"\", \"\", AI3453&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3454=\"\", \"\", AI3454&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3455=\"\", \"\", AI3455&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3456=\"\", \"\", AI3456&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3457=\"\", \"\", AI3457&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3458=\"\", \"\", AI3458&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3459=\"\", \"\", AI3459&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3460=\"\", \"\", AI3460&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3461=\"\", \"\", AI3461&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3462=\"\", \"\", AI3462&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3463=\"\", \"\", AI3463&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3464=\"\", \"\", AI3464&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3465=\"\", \"\", AI3465&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3466=\"\", \"\", AI3466&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3467=\"\", \"\", AI3467&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3468=\"\", \"\", AI3468&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3469=\"\", \"\", AI3469&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3470=\"\", \"\", AI3470&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3471=\"\", \"\", AI3471&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3472=\"\", \"\", AI3472&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3473=\"\", \"\", AI3473&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3474=\"\", \"\", AI3474&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3475=\"\", \"\", AI3475&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3476=\"\", \"\", AI3476&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3477=\"\", \"\", AI3477&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3478=\"\", \"\", AI3478&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3479=\"\", \"\", AI3479&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3480=\"\", \"\", AI3480&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3481=\"\", \"\", AI3481&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3482=\"\", \"\", AI3482&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3483=\"\", \"\", AI3483&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3484=\"\", \"\", AI3484&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3485=\"\", \"\", AI3485&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3486=\"\", \"\", AI3486&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3487=\"\", \"\", AI3487&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3488=\"\", \"\", AI3488&\"[\"&#REF!&\"]\")","v":""}]
[{"$nulls":35},{"$f":"IF(AI3489=\"\", \"\", AI3489&\"[\"&#REF!&\"]\")","v":""}]

{"sheet":"Parameters","index":3,"n_rows":1192,"n_cols":32,"rows_kept":1192,"merged":[[1,11,2,11],[1,12,2,12],[1,13,2,13],[1,14,2,14],[1,15,2,15],[1,16,1,23],[1,24,2,24],[1,25,2,25],[1,26,1,31],[59,28,62,28],[70,13,77,13],[182,13,183,13],[187,13,188,13],[192,13,193,13],[199,13,203,13],[206,13,210,13],[214,13,218,13],[223,13,232,13],[235,13,244,13],[262,13,263,13],[268,13,269,13],[273,13,274,13],[283,13,288,13],[293,13,295,13],[304,13,306,13],[324,13,328,13],[332,13,336,13],[339,13,343,13],[350,13,354,13],[358,13,362,13],[399,28,402,28],[410,13,422,13],[426,13,432,13],[437,13,449,13],[691,13,699,13],[726,13,734,13],[816,13,819,13],[821,13,824,13],[826,13,829,13],[832,13,835,13],[837,13,840,13],[842,13,845,13],[863,13,866,13],[868,13,871,13],[873,13,876,13],[1034,13,1045,13],[1073,13,1084,13],[1123,13,1128,13],[1130,13,1135,13]]}
[{"$nulls":11},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[{"$nulls":3},{"$f":"intLastParamRow","v":1192},null,null,"a","b","c","d","e","Parameter","Active","Name","Default","Data ->","Extracted / assumed values",{"$nulls":7},"Source","PSA ->","Probabilistic sensitivity analysis"]
[{"$nulls":6},"a","b","d","i","k",{"$nulls":5},"N","k","mean","SD","SE","Lo/Min","Med/Mode","Hi/Max",null,null,"Rnd","ProbVal","Dist","Param1","Param2","Param3"]
[{"$nulls":11},"Global parameters"]
[{"$nulls":11},"Switches and settings"]
[{"$nulls":6},"X","X","X","X","X","PSA (1=off; 2=on)",1,"swtchPSA"]
[{"$nulls":6},"X","X","X","X","X","Discount rate (QALYs)",{"$f":"O7","v":{"v":0.035,"d":"3.5%"}},"DQALYs",0.035]
[{"$nulls":6},"X","X","X","X","X","Discount rate (Costs)",{"v":0.035,"d":"3.5%"},"DCosts",0.035]
[{"$nulls":6},"X","X","X","X","X","Time horizon (years)",10,"timeHorizon",10]
[{"$nulls":6},"X","X","X","X","X","Use half-cycle correction?",{"$f":"O10","v":1},"swtchHalfCycle",1]
[{"$nulls":6},"X","X","X","X","X","Global maximum duration of HPE (override queries)",{"$f":"O11","v":1},"swtchDurHPE",1]
[{"$nulls":6},"X","X","X","X","X","Maximum duration of HPE (years) (override queries)",{"$f":"O12","v":10},"maxDurHPE",{"$f":"timeHorizon","v":10}]
[{"$nulls":11},"Assume constant coefficient of variation for cost params",1,"swtchCost.SEs",1]
[{"$nulls":11},"Coefficient of variation",{"$f":"O14","v":0.2},"Cost.SEs.CoV",{"$f":"S14","v":0.2},{"$nulls":3},0.2]
[{"$nulls":6},"","","X","X","X","NSAIDs assumed in use",{"$f":"O15","v":1},"swtchNSAIDsWhich",1]
[{"$nulls":6},"","","","","","Transition probabilities"]
[{"$nulls":6},"","","","","","Death"]
[{"$nulls":6},"","","","","","General population rate"]
[{"$nulls":6},"","","","","","Men"]
[{"$nulls":3},55,null,null,"X","X","X","","X",{"$f":"D20&\"-\"&D20+4","v":"55-59"},{"$f":"O20","v":0.0058},null,{"$f":"S20","v":0.0058},{"$nulls":3},{"$f":"5.8/1000","v":0.0058},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},{"$f":"D20+5","v":60},null,null,"X","X","X","","X","60-64",0.0091,null,0.0091,{"$nulls":3},{"$f":"9.1/1000","v":0.0091},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},65,null,null,"X","X","X","","X","65-69",0.0146,null,0.0146,{"$nulls":3},{"$f":"14.6/1000","v":0.0146},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},70,null,null,"X","X","X","","X","70-74",0.0225,null,0.0225,{"$nulls":3},{"$f":"22.5/1000","v":0.0225},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},75,null,null,"X","X","X","","X","75-79",0.039200000000000006,null,0.039200000000000006,{"$nulls":3},{"$f":"39.2/1000","v":0.039200000000000006},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},80,null,null,"X","X","X","","X","80-84",0.0682,null,0.0682,{"$nulls":3},{"$f":"68.2/1000","v":0.0682},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},85,null,null,"X","X","X","","X","85-89",0.1251,null,0.1251,{"$nulls":3},{"$f":"125.1/1000","v":0.1251},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},90,null,null,"X","X","X","","X",{"$f":"D27&\"+\"","v":"90+"},0.2351,null,0.2351,{"$nulls":3},{"$f":"235.1/1000","v":0.2351},{"$nulls":5},"ONS (2018)"]
[{"$nulls":6},"","","","","","Women"]
[{"$nulls":3},55,null,null,"X","X","X","","X",{"$f":"D29&\"-\"&D29+4","v":"55-59"},{"$f":"O29","v":0.0039},null,{"$f":"S29","v":0.0039},{"$nulls":3},{"$f":"3.9/1000","v":0.0039},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},{"$f":"D29+5","v":60},null,null,"X","X","X","","X","60-64",0.006,null,0.006,{"$nulls":3},{"$f":"6/1000","v":0.006},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},65,null,null,"X","X","X","","X","65-69",0.0094,null,0.0094,{"$nulls":3},{"$f":"9.4/1000","v":0.0094},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},70,null,null,"X","X","X","","X","70-74",0.015099999999999999,null,0.015099999999999999,{"$nulls":3},{"$f":"15.1/1000","v":0.015099999999999999},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},75,null,null,"X","X","X","","X","75-79",0.027399999999999997,null,0.027399999999999997,{"$nulls":3},{"$f":"27.4/1000","v":0.027399999999999997},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},80,null,null,"X","X","X","","X","80-84",0.0502,null,0.0502,{"$nulls":3},{"$f":"50.2/1000","v":0.0502},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},85,null,null,"X","X","X","","X","85-89",0.09770000000000001,null,0.09770000000000001,{"$nulls":3},{"$f":"97.7/1000","v":0.09770000000000001},{"$nulls":5},"ONS (2018)"]
[{"$nulls":3},90,null,null,"X","X","X","","X",{"$f":"D36&\"+\"","v":"90+"},0.2152,null,0.2152,{"$nulls":3},{"$f":"215.2/1000","v":0.2152},{"$nulls":5},"ONS (2018)"]
[{"$nulls":6},"","","","","","Costs"]
[{"$nulls":6},"","","","","","Unit costs"]
[{"$nulls":6},"X","X","X","X","X","GP appointment",{"$f":"O39","v":{"v":39.23,"d":"£39.23"}},"cGP",{"$f":"CHOOSE(swtchPSA, S39, AB39)","v":{"v":39.23,"d":"£39.23"}},{"$nulls":3},{"v":39.23,"d":"£39.23"},null,{"$f":"S39*Cost.SEs.CoV","v":{"v":7.846,"d":"£7.85"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD39, AE39)","v":{"v":25.387587555613774,"d":"£25.39"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD39, AE39)","v":{"v":56.036285144117535,"d":"£56.04"}},"PSSRU 2020/21",null,{"$f":"RAND()","v":{"v":0.8364595394051102,"d":"0.836"}},{"$f":"_xlfn.GAMMA.INV(AA39,AD39,AE39)","v":{"v":46.847314965185255,"d":"£46.85"}},"Gamma",{"$f":"S39^2/U39^2","v":{"v":24.999999999999996,"d":"α=25.000"}},{"$f":"U39^2/S39","v":{"v":1.5692000000000002,"d":"β=1.569"}}]
[{"$nulls":6},"","","","X","","Ambulance -- ASS02 (See and treat and convey)",{"$f":"O40","v":{"v":292.092299315359,"d":"£292.09"}},null,{"$f":"CHOOSE(swtchPSA, S40, AB40)","v":{"v":292.092299315359,"d":"£292.09"}},{"$nulls":3},{"v":292.092299315359,"d":"£292.09"},null,{"$f":"S40*Cost.SEs.CoV","v":{"v":58.4184598630718,"d":"£58.42"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD40, AE40)","v":{"v":189.02673523296514,"d":"£189.03"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD40, AE40)","v":{"v":417.22578059740977,"d":"£417.23"}},"NHS Reference Costs 2019/20",null,{"$f":"RAND()","v":{"v":0.9906784726640318,"d":"0.991"}},{"$f":"_xlfn.GAMMA.INV(AA40,AD40,AE40)","v":{"v":446.9042308037285,"d":"£446.90"}},"Gamma",{"$f":"S40^2/U40^2","v":{"v":25,"d":"α=25.000"}},{"$f":"U40^2/S40","v":{"v":11.68369197261436,"d":"β=11.684"}}]
[{"$nulls":6},"","","","X","","Inflated to 2020/21",{"$f":"O41","v":{"v":301.0887421342721,"d":"£301.09"}},"cAmb",{"$f":"_fnINFLATE(M40, 2019, 2020)","v":{"v":301.0887421342721,"d":"£301.09"}},{"$nulls":6},{"$f":"_fnINFLATE(V40, 2019, 2020)","v":{"v":194.84875867814046,"d":"£194.85"}},null,{"$f":"_fnINFLATE(X40, 2019, 2020)","v":{"v":430.07633463980994,"d":"£430.08"}}]
[{"$nulls":6},"","","","","","NSAIDs"]
[{"$nulls":6},"","","","","","Celecoxib 100mg bd"]
[{"$nulls":6},"","","X","X","X","Unit cost, 100mg 60-pack",{"$f":"O44","v":{"v":2.08,"d":"£2.08"}},"c.NSAID.Pack_Cel",{"$f":"S44","v":{"v":2.08,"d":"£2.08"}},{"$nulls":3},{"v":2.08,"d":"£2.08"},{"$nulls":5},"NHS drug tariff (March 2021)"]
[{"$nulls":6},"","","X","X","X","Resource-use per year",{"$f":"O45","v":{"v":12.174666666666667,"d":"12.17"}},"c.NSAID.PackPerYr_Cel",{"$f":"S45","v":{"v":12.174666666666667,"d":"12.17"}},{"$nulls":3},{"$f":"365.24/60*2","v":{"v":12.174666666666667,"d":"12.17"}},{"$nulls":5},"WHO"]
[{"$nulls":6},"","","X","X","X","Cost per month",{"$f":"O46","v":{"v":2.1102755555555555,"d":"£2.11"}},"c.NSAID.PerMo_Cel",{"$f":"CHOOSE(swtchPSA, S46, AB46)","v":{"v":2.1102755555555555,"d":"£2.11"}},{"$nulls":3},{"$f":"c.NSAID.Pack_Cel*c.NSAID.PackPerYr_Cel/12","v":{"v":2.1102755555555555,"d":"£2.11"}},null,{"$f":"S46*Cost.SEs.CoV","v":{"v":0.4220551111111111,"d":"£0.42"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD46, AE46)","v":{"v":1.3656590729833842,"d":"£1.37"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD46, AE46)","v":{"v":3.0143258415440264,"d":"£3.01"}},null,null,{"$f":"RAND()","v":{"v":0.890616055187074,"d":"0.891"}},{"$f":"_xlfn.GAMMA.INV(AA46,AD46,AE46)","v":{"v":2.640570451579267,"d":"£2.64"}},"Gamma",{"$f":"S46^2/U46^2","v":{"v":24.999999999999996,"d":"α=25.000"}},{"$f":"U46^2/S46","v":{"v":0.08441102222222223,"d":"β=0.084"}}]
[{"$nulls":6},"","","","","","Diclofenac sodium 50mg bd"]
[{"$nulls":6},"","","X","X","X","Unit cost, 50mg 28-pack",{"$f":"O48","v":{"v":1.44,"d":"£1.44"}},"c.NSAID.Pack_Dic",{"$f":"S48","v":{"v":1.44,"d":"£1.44"}},{"$nulls":3},{"v":1.44,"d":"£1.44"},{"$nulls":5},"NHS drug tariff (March 2021)"]
[{"$nulls":6},"","","X","X","X","Resource-use per year",{"$f":"O49","v":{"v":26.08857142857143,"d":"26.09"}},"c.NSAID.PackPerYr_Dic",{"$f":"S49","v":{"v":26.08857142857143,"d":"26.09"}},{"$nulls":3},{"$f":"365.24/28*2","v":{"v":26.08857142857143,"d":"26.09"}},{"$nulls":5},"WHO"]
[{"$nulls":6},"","","X","X","X","Cost per month",{"$f":"O50","v":{"v":3.1306285714285718,"d":"£3.13"}},"c.NSAID.PerMo_Dic",{"$f":"CHOOSE(swtchPSA, S50, AB50)","v":{"v":3.1306285714285718,"d":"£3.13"}},{"$nulls":3},{"$f":"c.NSAID.Pack_Dic*c.NSAID.PackPerYr_Dic/12","v":{"v":3.1306285714285718,"d":"£3.13"}},null,{"$f":"S50*Cost.SEs.CoV","v":{"v":0.6261257142857144,"d":"£0.63"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD50, AE50)","v":{"v":2.025977745634691,"d":"£2.03"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD50, AE50)","v":{"v":4.4718020726202585,"d":"£4.47"}},null,null,{"$f":"RAND()","v":{"v":0.9912715837358838,"d":"0.991"}},{"$f":"_xlfn.GAMMA.INV(AA50,AD50,AE50)","v":{"v":4.810086707594002,"d":"£4.81"}},"Gamma",{"$f":"S50^2/U50^2","v":{"v":24.999999999999996,"d":"α=25.000"}},{"$f":"U50^2/S50","v":{"v":0.12522514285714287,"d":"β=0.125"}}]
[{"$nulls":6},"","","","","","Ibuprofen 400mg tid"]
[{"$nulls":6},"","","X","X","X","Unit cost, 400mg 84-pack",{"$f":"O52","v":{"v":7.67,"d":"£7.67"}},"c.NSAID.Pack_Ibu",{"$f":"S52","v":{"v":7.67,"d":"£7.67"}},{"$nulls":3},{"v":7.67,"d":"£7.67"},{"$nulls":5},"NHS drug tariff (March 2021)"]
[{"$nulls":6},"","","X","X","X","Resource-use per year",{"$f":"O53","v":{"v":13.044285714285715,"d":"13.04"}},"c.NSAID.PackPerYr_Ibu",{"$f":"S53","v":{"v":13.044285714285715,"d":"13.04"}},{"$nulls":3},{"$f":"365.24/84*3","v":{"v":13.044285714285715,"d":"13.04"}},{"$nulls":5},"WHO"]
[{"$nulls":6},"","","X","X","X","Cost per month",{"$f":"O54","v":{"v":8.337472619047618,"d":"£8.34"}},"c.NSAID.PerMo_Ibu",{"$f":"CHOOSE(swtchPSA, S54, AB54)","v":{"v":8.337472619047618,"d":"£8.34"}},{"$nulls":3},{"$f":"c.NSAID.Pack_Ibu*c.NSAID.PackPerYr_Ibu/12","v":{"v":8.337472619047618,"d":"£8.34"}},null,{"$f":"S54*Cost.SEs.CoV","v":{"v":1.6674945238095238,"d":"£1.67"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD54, AE54)","v":{"v":5.395572676742389,"d":"£5.40"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD54, AE54)","v":{"v":11.909278436457425,"d":"£11.91"}},null,null,{"$f":"RAND()","v":{"v":0.7735409042394806,"d":"0.774"}},{"$f":"_xlfn.GAMMA.INV(AA54,AD54,AE54)","v":{"v":9.531703140945687,"d":"£9.53"}},"Gamma",{"$f":"S54^2/U54^2","v":{"v":24.999999999999996,"d":"α=25.000"}},{"$f":"U54^2/S54","v":{"v":0.3334989047619048,"d":"β=0.333"}}]
[{"$nulls":6},"","","","","","Naproxen 500mg qd"]
[{"$nulls":6},"","","X","X","X","Unit cost (pack of 28)",{"$f":"O56","v":{"v":2.35,"d":"£2.35"}},"c.NSAID.Pack_Nap",{"$f":"S56","v":{"v":2.35,"d":"£2.35"}},{"$nulls":3},{"v":2.35,"d":"£2.35"},{"$nulls":5},"NHS drug tariff (March 2021)"]
[{"$nulls":6},"","","X","X","X","Resource-use per year",{"$f":"O57","v":{"v":13.044285714285715,"d":"13.04"}},"c.NSAID.PackPerYr_Nap",{"$f":"S57","v":{"v":13.044285714285715,"d":"13.04"}},{"$nulls":3},{"$f":"365.24/28*1","v":{"v":13.044285714285715,"d":"13.04"}},{"$nulls":5},"WHO"]
[{"$nulls":6},"","","X","X","X","Cost per month",{"$f":"O58","v":{"v":2.5545059523809526,"d":"£2.55"}},"c.NSAID.PerMo_Nap",{"$f":"CHOOSE(swtchPSA, S58, AB58)","v":{"v":2.5545059523809526,"d":"£2.55"}},{"$nulls":3},{"$f":"c.NSAID.Pack_Nap*c.NSAID.PackPerYr_Nap/12","v":{"v":2.5545059523809526,"d":"£2.55"}},null,{"$f":"S58*Cost.SEs.CoV","v":{"v":0.5109011904761905,"d":"£0.51"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD58, AE58)","v":{"v":1.6531415632783069,"d":"£1.65"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD58, AE58)","v":{"v":3.648866274533892,"d":"£3.65"}},null,null,{"$f":"RAND()","v":{"v":0.5470978115089465,"d":"0.547"}},{"$f":"_xlfn.GAMMA.INV(AA58,AD58,AE58)","v":{"v":2.580989981737961,"d":"£2.58"}},"Gamma",{"$f":"S58^2/U58^2","v":{"v":24.999999999999996,"d":"α=25.000"}},{"$f":"U58^2/S58","v":{"v":0.10218023809523812,"d":"β=0.102"}}]
[{"$nulls":6},"","","","","","Prescribing frequency for each NSAID"]
[{"$nulls":5},8,"","","","X","","Celecoxib",{"$f":"O60","v":{"v":0.032802592261540496,"d":"0.0328"}},null,{"$f":"CHOOSE(swtchPSA, S60, AB60)","v":0.032802592261540496},null,{"$f":"SUM(R60:R63)","v":{"v":808869,"d":"808,869"}},{"v":26533,"d":"26,533"},{"$f":"R60/Q60","v":{"v":0.032802592261540496,"d":"0.03280"}},null,{"$f":"SQRT((S60*(1-S60))/Q60)","v":{"v":1.9804895221560559E-4,"d":"0.000"}},{"$f":"_xlfn.BETA.INV(0.025, R60, Q60-R60)","v":{"v":0.032415519083594475,"d":"0.03242"}},null,{"$f":"_xlfn.BETA.INV(0.975, R60, Q60-R60)","v":{"v":0.033191853711496355,"d":"0.03319"}},"Open prescribing",null,{"$f":"_xlfn.GAMMA.INV(RAND(), R60, 1)","v":{"v":26330.18579653373,"d":"26330.186"}},{"$f":"AA60/SUM($AA$60:$AA$63)","v":{"v":0.03257039517335614,"d":"0.033"}},"Dirichlet",{"$f":"LN(S60)","v":{"v":-3.4172477343508922,"d":"μ=-3.417"}},{"$f":"U60","v":{"v":1.9804895221560559E-4,"d":"σ=0.000"}}]
[{"$nulls":5},8,"","","","X","","Diclofenac",{"$f":"O61","v":{"v":0.07898930481944542,"d":"0.0790"}},null,{"$f":"CHOOSE(swtchPSA, S61, AB61)","v":0.07898930481944542},null,{"$f":"$Q$60","v":{"v":808869,"d":"808,869"}},{"v":63892,"d":"63,892"},{"$f":"R61/Q61","v":{"v":0.07898930481944542,"d":"0.07899"}},null,{"$f":"SQRT((S61*(1-S61))/Q61)","v":{"v":0.000299900636068115,"d":"0.000"}},{"$f":"_xlfn.BETA.INV(0.025, R61, Q61-R61)","v":{"v":0.07840249748365077,"d":"0.07840"}},null,{"$f":"_xlfn.BETA.INV(0.975, R61, Q61-R61)","v":{"v":0.07957808409977651,"d":"0.07958"}},"Open prescribing",null,{"$f":"_xlfn.GAMMA.INV(RAND(), R61, 1)","v":{"v":63715.935269042595,"d":"63715.935"}},{"$f":"AA61/SUM($AA$60:$AA$63)","v":{"v":0.07881650386325402,"d":"0.079"}},null,{"$f":"LN(S61)","v":{"v":-2.5384428177124265,"d":"μ=-2.538"}},{"$f":"U61","v":{"v":0.000299900636068115,"d":"σ=0.000"}}]
[{"$nulls":5},8,"","","","X","","Ibuprofen",{"$f":"O62","v":{"v":0.2282483319301395,"d":"0.2282"}},null,{"$f":"CHOOSE(swtchPSA, S62, AB62)","v":0.2282483319301395},null,{"$f":"$Q$60","v":{"v":808869,"d":"808,869"}},{"v":184623,"d":"184,623"},{"$f":"R62/Q62","v":{"v":0.2282483319301395,"d":"0.22825"}},null,{"$f":"SQRT((S62*(1-S62))/Q62)","v":{"v":4.666631399935167E-4,"d":"0.000"}},{"$f":"_xlfn.BETA.INV(0.025, R62, Q62-R62)","v":{"v":0.2273343263728809,"d":"0.22733"}},null,{"$f":"_xlfn.BETA.INV(0.975, R62, Q62-R62)","v":{"v":0.2291636103282252,"d":"0.22916"}},"Open prescribing",null,{"$f":"_xlfn.GAMMA.INV(RAND(), R62, 1)","v":{"v":184786.19577116726,"d":"184786.196"}},{"$f":"AA62/SUM($AA$60:$AA$63)","v":{"v":0.2285802107648017,"d":"0.229"}},null,{"$f":"LN(S62)","v":{"v":-1.4773210676163944,"d":"μ=-1.477"}},{"$f":"U62","v":{"v":4.666631399935167E-4,"d":"σ=0.000"}}]
[{"$nulls":5},8,"","","","X","","Naproxen",{"$f":"O63","v":{"v":0.6599597709888746,"d":"0.6600"}},null,{"$f":"CHOOSE(swtchPSA, S63, AB63)","v":0.6599597709888746},null,{"$f":"$Q$60","v":{"v":808869,"d":"808,869"}},{"v":533821,"d":"533,821"},{"$f":"R63/Q63","v":{"v":0.6599597709888746,"d":"0.65996"}},null,{"$f":"SQRT((S63*(1-S63))/Q63)","v":{"v":5.2672603587500678E-4,"d":"0.001"}},{"$f":"_xlfn.BETA.INV(0.025, R63, Q63-R63)","v":{"v":0.6589270332736745,"d":"0.65893"}},null,{"$f":"_xlfn.BETA.INV(0.975, R63, Q63-R63)","v":{"v":0.6609917594783175,"d":"0.66099"}},"Open prescribing",null,{"$f":"_xlfn.GAMMA.INV(RAND(), R63, 1)","v":{"v":533576.2289113551,"d":"533576.229"}},{"$f":"AA63/SUM($AA$60:$AA$63)","v":{"v":0.6600328901985881,"d":"0.660"}},null,{"$f":"LN(S63)","v":{"v":-0.415576398866538,"d":"μ=-0.416"}},{"$f":"U63","v":{"v":5.2672603587500678E-4,"d":"σ=0.001"}}]
[{"$nulls":6},"","","","","","Alternative painkiller"]
[{"$nulls":6},"","","","","","Paracetamol 2x500mg tid"]
[{"$nulls":6},"","","X","X","X","Unit cost (pack of 100)",{"$f":"O66","v":{"v":3.06,"d":"£3.06"}},"c.Paracet.Pack",{"$f":"S66","v":{"v":3.06,"d":"£3.06"}},{"$nulls":3},{"v":3.06,"d":"£3.06"},{"$nulls":5},"NHS drug tariff (March 2021)"]
[{"$nulls":6},"","","X","X","X","Resource-use per year",{"$f":"O67","v":{"v":21.9144,"d":"21.91"}},"c.Paracet.PackPerYr",{"$f":"S67","v":21.9144},{"$nulls":3},{"$f":"365.24/100*6","v":{"v":21.9144,"d":"21.91"}},{"$nulls":5},"WHO"]
[{"$nulls":6},"","","X","X","X","Cost per month",{"$f":"O68","v":{"v":5.588172,"d":"£5.59"}},"c.Paracet.PerMo",{"$f":"CHOOSE(swtchPSA, S68, AB68)","v":{"v":5.588172,"d":"£5.59"}},{"$nulls":3},{"$f":"c.Paracet.Pack*c.Paracet.PackPerYr/12","v":{"v":5.588172,"d":"£5.59"}},null,{"$f":"S68*Cost.SEs.CoV","v":{"v":1.1176344,"d":"£1.12"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD68, AE68)","v":{"v":3.616370275957924,"d":"£3.62"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD68, AE68)","v":{"v":7.982166699627164,"d":"£7.98"}},null,null,{"$f":"RAND()","v":{"v":0.27451243243519086,"d":"0.275"}},{"$f":"_xlfn.GAMMA.INV(AA68,AD68,AE68)","v":{"v":4.875803112643027,"d":"£4.88"}},"Gamma",{"$f":"S68^2/U68^2","v":{"v":25,"d":"α=25.000"}},{"$f":"U68^2/S68","v":{"v":0.22352688,"d":"β=0.224"}}]
[{"$nulls":6},"","","","","","Utilities"]
[{"$nulls":6},"","","","","","General population utility"]
[{"$nulls":3},50,{"$f":"D71+4","v":54},null,"X","X","X","","X",{"$f":"D71&\"-\"&E71","v":"50-54"},{"$f":"O71","v":{"v":0.8344,"d":"0.834"}},"rngU.GenPop",{"$f":"CHOOSE(swtchPSA, S71, AB71)","v":0.8344},{"$nulls":3},{"v":0.8344,"d":"0.83440"},null,{"$f":"(X71-V71)/2/_xlfn.NORM.S.INV(0.975)","v":{"v":0.004847027840784218,"d":"0.005"}},{"v":0.824,"d":"0.82400"},null,{"v":0.843,"d":"0.84300"},"Ara & Brazier (2011)",null,{"$f":"RAND()","v":{"v":0.1357603575356473,"d":"0.136"}},{"$f":"_xlfn.BETA.INV(AA71, AD71, AE71)","v":{"v":0.8290625029823121,"d":"0.8291"}},"Beta",{"$f":"(S71^2*(1-S71))/U71^2-S71","v":{"v":4906.638327412088,"d":"α=4906.638"}},{"$f":"AD71*((1-S71)/S71)","v":{"v":973.8007035228206,"d":"β=973.801"}}]
[{"$nulls":3},{"$f":"D71+5","v":55},59,null,"X","X","X","","X","55-59",{"v":0.8222,"d":"0.822"},null,0.8222,{"$nulls":3},{"v":0.8222,"d":"0.82220"},null,{"v":0.005612348026171172,"d":"0.006"},{"v":0.811,"d":"0.81100"},null,{"v":0.833,"d":"0.83300"},"Ara & Brazier (2011)",null,{"v":0.4857915031783162,"d":"0.486"},{"v":0.8220462988432965,"d":"0.8220"},"Beta",{"v":3815.082441405174,"d":"α=3815.082"},{"v":825.0080978859642,"d":"β=825.008"}]
[{"$nulls":3},60,64,null,"X","X","X","","X","60-64",{"v":0.8072,"d":"0.807"},null,0.8072,{"$nulls":3},{"v":0.8072,"d":"0.80720"},null,{"v":7.142988396945135E-3,"d":"0.007"},{"v":0.793,"d":"0.79300"},null,{"v":0.821,"d":"0.82100"},"Ara & Brazier (2011)",null,{"v":0.5490716031067583,"d":"0.549"},{"v":0.8081470740012887,"d":"0.8081"},"Beta",{"v":2461.3141081315243,"d":"α=2461.314"},{"v":587.8857285031687,"d":"β=587.886"}]
[{"$nulls":3},65,69,null,"X","X","X","","X","65-69",{"v":0.8041,"d":"0.804"},null,0.8041,{"$nulls":3},{"v":0.8041,"d":"0.80410"},null,{"v":6.8878816684828075E-3,"d":"0.007"},{"v":0.79,"d":"0.79000"},null,{"v":0.817,"d":"0.81700"},"Ara & Brazier (2011)",null,{"v":0.7220799744534402,"d":"0.722"},{"v":0.8081973440777993,"d":"0.8082"},"Beta",{"v":2669.02341948988,"d":"α=2669.023"},{"v":650.2446062406011,"d":"β=650.245"}]
[{"$nulls":3},70,74,null,"X","X","X","","X","70-74",0.779,null,0.779,{"$nulls":3},{"v":0.779,"d":"0.77900"},null,{"v":6.377668211558182E-3,"d":"0.006"},{"v":0.766,"d":"0.76600"},null,{"v":0.791,"d":"0.79100"},"Ara & Brazier (2011)",null,{"v":0.6259771787969858,"d":"0.626"},{"v":0.7810882223850673,"d":"0.7811"},"Beta",{"v":3296.406224948181,"d":"α=3296.406"},{"v":935.1807133678406,"d":"β=935.181"}]
[{"$nulls":3},75,79,null,"X","X","X","","X","75-79",{"v":0.7533,"d":"0.753"},null,0.7533,{"$nulls":3},{"v":0.7533,"d":"0.75330"},null,{"v":0.007142988396945164,"d":"0.007"},{"v":0.739,"d":"0.73900"},null,{"v":0.767,"d":"0.76700"},"Ara & Brazier (2011)",null,{"v":0.31257583977218006,"d":"0.313"},{"v":0.7498450991897391,"d":"0.7498"},"Beta",{"v":2743.0008536025684,"d":"α=2743.001"},{"v":898.3118420068416,"d":"β=898.312"}]
[{"$nulls":3},80,84,null,"X","X","X","","X","80-84",{"v":0.6985,"d":"0.699"},null,0.6985,{"$nulls":3},{"v":0.6985,"d":"0.69850"},null,{"v":0.010714482595417716,"d":"0.011"},{"v":0.677,"d":"0.67700"},null,{"v":0.719,"d":"0.71900"},"Ara & Brazier (2011)",null,{"v":0.3498009529087043,"d":"0.350"},{"v":0.6944258834180761,"d":"0.6944"},"Beta",{"v":1280.6808768085111,"d":"α=1280.681"},{"v":552.7921035902162,"d":"β=552.792"}]
[{"$nulls":3},85,89,null,"X","X","X","","X","85-89",{"v":0.6497,"d":"0.650"},null,0.6497,{"$nulls":3},{"v":0.6497,"d":"0.64970"},null,{"v":0.01301044315157869,"d":"0.013"},{"v":0.624,"d":"0.62400"},null,{"v":0.675,"d":"0.67500"},"Ara & Brazier (2011)",null,{"v":0.8039490928334792,"d":"0.804"},{"v":0.6608584751102757,"d":"0.6609"},"Beta",{"v":872.8880786168872,"d":"α=872.888"},{"v":470.6367460974227,"d":"β=470.637"}]
[{"$nulls":6},"","","","","","Inflators"]
[{"$nulls":6},"","","","","","1999/00",{"$f":"O80","v":188.6},null,{"$f":"S80","v":188.6},{"$nulls":3},{"v":188.6,"d":"188.60"},{"$nulls":5},"PSSRU 2012 (HCHS)"]
[{"$nulls":6},"","","","","","2000/01",196.5,null,196.5,{"$nulls":3},{"v":196.5,"d":"196.50"},{"$nulls":5},"PSSRU 2012 (HCHS)"]
[{"$nulls":6},"","","","","","2001/02",206.5,null,206.5,{"$nulls":3},{"v":206.5,"d":"206.50"},{"$nulls":5},"PSSRU 2012 (HCHS)"]
[{"$nulls":6},"","","","","","2002/03",213.7,null,213.7,{"$nulls":3},{"v":213.7,"d":"213.70"},{"$nulls":5},"PSSRU 2012 (HCHS)"]
[{"$nulls":6},"","","","","","2003/04",224.8,null,224.8,{"$nulls":3},{"v":224.8,"d":"224.80"},{"$nulls":5},"PSSRU 2012 (HCHS)"]
[{"$nulls":6},"","","","","","2004/05",232.3,null,232.3,{"$nulls":3},{"v":232.3,"d":"232.30"},{"$nulls":5},"PSSRU 2012 (HCHS)"]
[{"$nulls":6},"","","","","","2005/06",240.9,null,240.9,{"$nulls":3},{"v":240.9,"d":"240.90"},{"$nulls":5},"PSSRU 2012 (HCHS)"]
[{"$nulls":6},"","","","","","2006/07",249.8,null,249.8,{"$nulls":3},{"v":249.8,"d":"249.80"},{"$nulls":5},"PSSRU 2012 (HCHS)"]
[{"$nulls":6},"","","","","","2007/08",{"v":257,"d":"257.0"},null,{"v":257,"d":"257.0"},{"$nulls":3},{"v":257,"d":"257.00"},{"$nulls":5},"PSSRU 2012 (HCHS)"]
[{"$nulls":6},"","","","","","2008/09",{"$f":"O89","v":{"v":267,"d":"267.0"}},null,{"v":267,"d":"267.0"},{"$nulls":3},{"v":267,"d":"267.00"},{"$nulls":5},"PSSRU 2012 (HCHS)"]
[{"$nulls":6},"","","","","","2009/10",268.6,null,268.6,{"$nulls":3},{"v":268.6,"d":"268.60"},{"$nulls":5},"PSSRU 2012 (HCHS)"]
[{"$nulls":6},"","","","","","2010/11",276.7,null,276.7,{"$nulls":3},{"v":276.7,"d":"276.70"},{"$nulls":5},"PSSRU 2012 (HCHS)"]
[{"$nulls":3},1999,null,null,"","","","","",{"$f":"D92 & \"/\" & RIGHT(D92+1, 2)","v":"1999/00"},{"v":0,"d":"0.00"},null,{"$f":"(M80/M80-1)*100","v":{"v":0,"d":"0.0"}}]
[{"$nulls":3},2000,null,null,"","","","","",{"$f":"D93 & \"/\" & RIGHT(D93+1, 2)","v":"2000/01"},{"v":4.188759278897147,"d":"4.19"},null,{"$f":"(M81/M80-1)*100","v":{"v":4.188759278897147,"d":"4.2"}}]
[{"$nulls":3},{"$f":"D93+1","v":2001},null,null,"","","","","","2001/02",{"v":5.089058524173029,"d":"5.09"},null,{"v":5.089058524173029,"d":"5.1"}]
[{"$nulls":3},2002,null,null,"","","","","","2002/03",{"v":3.4866828087167123,"d":"3.49"},null,{"v":3.4866828087167123,"d":"3.5"}]
[{"$nulls":3},2003,null,null,"","","","","","2003/04",{"v":5.194197473093132,"d":"5.19"},null,{"v":5.194197473093132,"d":"5.2"}]
[{"$nulls":3},2004,null,null,"","","","","","2004/05",{"v":3.3362989323843406,"d":"3.34"},null,{"v":3.3362989323843406,"d":"3.3"}]
[{"$nulls":3},2005,null,null,"","","","","","2005/06",{"v":3.70210934136892,"d":"3.70"},null,{"v":3.70210934136892,"d":"3.7"}]
[{"$nulls":3},2006,null,null,"","","","","","2006/07",{"v":3.6944790369447977,"d":"3.69"},null,{"v":3.6944790369447977,"d":"3.7"}]
[{"$nulls":3},2007,null,null,"","","","","","2007/08",{"$f":"O100","v":{"v":2.8823058446757255,"d":"2.88"}},null,{"v":2.8823058446757255,"d":"2.9"}]
[{"$nulls":3},2008,null,null,"","","","","","2008/09",{"v":3.891050583657596,"d":"3.89"},null,{"v":3.891050583657596,"d":"3.9"}]
[{"$nulls":3},2009,null,null,"","","","","","2009/10",{"$f":"O102","v":{"v":0.5992509363295984,"d":"0.60"}},null,{"v":0.5992509363295984,"d":"0.6"}]
[{"$nulls":3},2010,null,null,"","","","","","2010/11",{"v":3.015636634400587,"d":"3.02"},null,{"v":3.015636634400587,"d":"3.0"}]
[{"$nulls":3},2011,null,null,"","","","","","2011/12",{"$f":"O104","v":{"v":2.1,"d":"2.10"}},null,{"$f":"S104","v":2.1},{"$nulls":3},{"v":2.1,"d":"2.10"},{"$nulls":5},"PSSRU 2020 (HCHS)"]
[{"$nulls":3},2012,null,null,"","","","","","2012/13",{"v":1.7,"d":"1.70"},null,1.7,{"$nulls":3},{"v":1.7,"d":"1.70"},{"$nulls":5},"PSSRU 2020 (HCHS)"]
[{"$nulls":3},2013,null,null,"","","","","","2013/14",{"v":1.1,"d":"1.10"},null,1.1,{"$nulls":3},{"v":1.1,"d":"1.10"},{"$nulls":5},"PSSRU 2020 (HCHS)"]
[{"$nulls":3},2014,null,null,"","","","","","2014/15",{"v":0.9,"d":"0.90"},null,0.9,{"$nulls":3},{"v":0.9,"d":"0.90"},{"$nulls":5},"PSSRU 2020 (HCHS)"]
[{"$nulls":3},2015,null,null,"","","","","","2015/16",{"$f":"O108","v":{"v":1.3,"d":"1.30"}},null,1.3,{"$nulls":3},{"v":1.3,"d":"1.30"},{"$nulls":5},"PSSRU 2020 (HCHS)"]
[{"$nulls":3},2016,null,null,"","","","","","2016/17",{"$f":"O109","v":2.12},null,{"v":2.12,"d":"2.1"},{"$nulls":3},2.12,{"$nulls":5},"PSSRU 2020 (NHSCII)"]
[{"$nulls":3},2017,null,null,"","","","","","2017/18",{"$f":"O110","v":1.16},null,{"v":1.16,"d":"1.2"},{"$nulls":3},1.16,{"$nulls":5},"PSSRU 2020 (NHSCII)"]
[{"$nulls":3},2018,null,null,"","","","","","2018/19",2.31,null,{"v":2.31,"d":"2.3"},{"$nulls":3},2.31,{"$nulls":5},"PSSRU 2020 (NHSCII)"]
[{"$nulls":3},2019,null,null,"","","","","","2019/20",2.21,null,{"v":2.21,"d":"2.2"},{"$nulls":3},2.21,{"$nulls":5},"PSSRU 2020 (NHSCII)"]
[{"$nulls":3},2020,null,null,"","","","","","2020/21",{"$f":"O113","v":3.08},null,{"$f":"S113","v":{"v":3.08,"d":"3.1"}},{"$nulls":3},3.08,{"$nulls":5},"PSSRU 2020 (NHSCII)"]
[{"$nulls":6},"","","","","","GI outcomes (relevant to models A, B, & C)"]
[{"$nulls":6},"","","","","","Switches and settings"]
[{"$nulls":6},"X","X","X","","","Source for SMR associated with ulcer",3,"swtchUlcerSMR",3]
[{"$nulls":6},"","","","","","Transition probabilities"]
[{"$nulls":6},"","","","","","Death"]
[{"$nulls":6},"","","","","","Ulcer"]
[{"$nulls":6},"","","","","","SMR -v- general population"]
[{"$nulls":6},"X","X","X","","",{"$f":"Y121","v":"Lassen et al. (2006)"},{"$f":"O121","v":{"v":11.6,"d":"11.600"}},null,{"$f":"CHOOSE(swtchPSA, S121, AB121)","v":11.6},{"$nulls":3},{"v":11.6,"d":"11.60000"},null,{"$f":"(LN(X121)-LN(V121)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.09442156707530346,"d":"0.094"}},{"v":9.6,"d":"9.60000"},null,{"v":13.9,"d":"13.90000"},"Lassen et al. (2006)",null,{"$f":"RAND()","v":{"v":0.7524931454664132,"d":"0.752"}},{"$f":"_xlfn.LOGNORM.INV(AA121, AD121, AE121)","v":{"v":12.371980084513945,"d":"12.37198"}},"Lognormal",{"$f":"LN(S121)","v":{"v":2.451005098112319,"d":"μ=2.451"}},{"$f":"U121","v":{"v":0.09442156707530346,"d":"σ=0.094"}}]
[{"$nulls":6},"X","X","X","","","Malmi et al. (2016)",{"$f":"O122","v":{"v":2.16,"d":"2.1600"}},null,{"$f":"CHOOSE(swtchPSA, S122, AB122)","v":2.16},{"$nulls":3},{"v":2.16,"d":"2.16000"},null,{"$f":"(LN(X122)-LN(V122)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.028243382350164048,"d":"0.028"}},{"v":2.05,"d":"2.05000"},null,{"v":2.29,"d":"2.29000"},"Malmi et al. (2016)",null,{"$f":"RAND()","v":{"v":0.416709211208399,"d":"0.417"}},{"$f":"_xlfn.LOGNORM.INV(AA122, AD122, AE122)","v":{"v":2.147207351310881,"d":"2.14721"}},"Lognormal",{"$f":"LN(S122)","v":{"v":0.7701082216960737,"d":"μ=0.770"}},{"$f":"U122","v":{"v":0.028243382350164048,"d":"σ=0.028"}}]
[{"$nulls":6},"X","X","X","","","Weighted (30d Lassen; remainder Malmi)",{"$f":"O123","v":{"v":5.261522286715584,"d":"5.2615"}},null,{"$f":"_xlfn.LET(_xlpm.cycDays, AB.cycleLength*365.24, O121*(30/_xlpm.cycDays) + O122*(1-30/_xlpm.cycDays))","v":{"v":5.261522286715584,"d":"5.26"}}]
[{"$nulls":6},"","","","","","Costs"]
[{"$nulls":6},"","","","","","Unit costs"]
[{"$nulls":6},"","","","","","PPIs"]
[{"$nulls":6},"X","X","X","","","Omeprazole 20mg x 28",{"$f":"O127","v":{"v":1.18,"d":"£1.18"}},"cPPI.Omep",{"$f":"S127","v":{"v":1.18,"d":"£1.18"}},{"$nulls":3},{"v":1.18,"d":"£1.18"},{"$nulls":5},"NHS drug tariff (March 2021)"]
[{"$nulls":6},"X","X","X","","","Lansoprazole 30mg x 28",{"$f":"O128","v":{"v":1.43,"d":"£1.43"}},"cPPI.Lanso",{"$f":"S128","v":{"v":1.43,"d":"£1.43"}},{"$nulls":3},{"v":1.43,"d":"£1.43"},{"$nulls":5},"NHS drug tariff (March 2021)"]
[{"$nulls":6},"","","","","","NHS reference costs"]
[{"$nulls":6},"","","","","","2019/20"]
[{"$nulls":6},"X","X","X","","","Gastroenterology outpatient (avg of all CL/NCL activity under service code 301)",{"$f":"O131","v":{"v":145.334094649631,"d":"£145.33"}},"cGI.OP",{"$f":"S131","v":{"v":145.334094649631,"d":"£145.33"}},{"$nulls":3},{"v":145.334094649631,"d":"£145.33"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"X","X","X","","","Diagnostic endoscopy (FE21Z / OPROC / 301)",{"$f":"O132","v":{"v":376.144442561055,"d":"£376.14"}},"cEndo",{"$f":"S132","v":{"v":376.144442561055,"d":"£376.14"}},{"$nulls":3},{"v":376.144442561055,"d":"£376.14"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"X","X","X","","","H pylori test (DAPS07 Microbiology)",{"$f":"O133","v":{"v":8.14997425966361,"d":"£8.15"}},"cHPylori",{"$f":"S133","v":{"v":8.14997425966361,"d":"£8.15"}},{"$nulls":3},{"v":8.14997425966361,"d":"£8.15"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","","Inflated to 2020/21"]
[{"$nulls":6},"X","X","X","","","Gastroenterology outpatient",{"$f":"O135","v":{"v":149.81038476483963,"d":"£149.81"}},"cGI.OP",{"$f":"_fnINFLATE(M131, 2019, 2020)","v":{"v":149.81038476483963,"d":"£149.81"}}]
[{"$nulls":6},"X","X","X","","","Diagnostic endoscopy",{"$f":"O136","v":{"v":387.72969139193543,"d":"£387.73"}},"cEndo",{"$f":"_fnINFLATE(M132, 2019, 2020)","v":{"v":387.72969139193543,"d":"£387.73"}}]
[{"$nulls":6},"X","X","X","","","H pylori test",{"$f":"O137","v":{"v":8.400993466861248,"d":"£8.40"}},"cHPylori",{"$f":"_fnINFLATE(M133, 2019, 2020)","v":{"v":8.400993466861248,"d":"£8.40"}}]
[{"$nulls":6},"","","","","","Hospital admission for GI bleed"]
[{"$nulls":6},"X","X","X","","","2012/13",{"$f":"O139","v":{"v":2850.85,"d":"£2,850.85"}},null,{"$f":"CHOOSE(swtchPSA, S139, AB139)","v":{"v":2850.85,"d":"£2,850.85"}},{"$nulls":3},{"v":2850.85,"d":"£2,850.85"},null,{"v":225.15,"d":"£225.15"},{"$f":"_xlfn.GAMMA.INV(0.025, AD139, AE139)","v":{"v":2426.6395710005595,"d":"£2,426.64"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD139, AE139)","v":{"v":3308.7289781260624,"d":"£3,308.73"}},"Campbell et al. (2015)",null,{"$f":"RAND()","v":{"v":0.5486010669749484,"d":"0.549"}},{"$f":"_xlfn.GAMMA.INV(AA139,AD139,AE139)","v":{"v":2872.4771717508947,"d":"£2,872"}},"Gamma",{"$f":"S139^2/U139^2","v":{"v":160.32632273329858,"d":"α=160.326"}},{"$f":"U139^2/S139","v":{"v":17.781546731676517,"d":"β=17.782"}}]
[{"$nulls":6},"X","X","X","","","Inflated to 2020/21",{"$f":"O140","v":{"v":3280.4365641163554,"d":"£3,280.44"}},"cGIbleed",{"$f":"_fnINFLATE(M139, 2012, 2020)","v":{"v":3280.4365641163554,"d":"£3,280.44"}},{"$nulls":5},{"$f":"_fnINFLATE(U139, 2012, 2021)","v":{"v":259.07721992065433,"d":"£259.08"}},{"$f":"_fnINFLATE(V139, 2012, 2021)","v":{"v":2792.303059312788,"d":"£2,792.30"}},null,{"$f":"_fnINFLATE(X139, 2012, 2021)","v":{"v":3807.3120369700546,"d":"£3,807.31"}}]
[{"$nulls":6},"","","","","","Resource use"]
[{"$nulls":6},"","","","","","GI discomfort"]
[{"$nulls":6},"X","X","X","","","GP visits",{"$f":"O143","v":1},null,{"$f":"S143","v":1},{"$nulls":3},1]
[{"$nulls":6},"X","X","X","","","Courses of PPIs",{"$f":"O144","v":1},null,{"$f":"S144","v":1},{"$nulls":3},1]
[{"$nulls":6},"","","","","","Ulcer"]
[{"$nulls":6},"X","X","X","","","GP visits",{"$f":"O146","v":2},null,{"$f":"S146","v":2},{"$nulls":3},2]
[{"$nulls":6},"X","X","X","","","Courses of PPIs",{"$f":"O147","v":2},null,{"$f":"S147","v":2},{"$nulls":3},2]
[{"$nulls":6},"X","X","X","","","Gastroenterology outpatient appts",{"$f":"O148","v":1},null,{"$f":"S148","v":1},{"$nulls":3},1]
[{"$nulls":6},"X","X","X","","","Diagnostic endoscopies",{"$f":"O149","v":1},null,{"$f":"S149","v":1},{"$nulls":3},1]
[{"$nulls":6},"X","X","X","","","H pylori tests",{"$f":"O150","v":1},null,{"$f":"S150","v":1},{"$nulls":3},1]
[{"$nulls":6},"","","","","","Event costs (without PPIs, which vary between Qs)"]
[{"$nulls":6},"X","X","X","","","GI discomfort",{"$f":"O152","v":{"v":39.23,"d":"£39.23"}},"cEvent.GIpain_noPPI",{"$f":"CHOOSE(swtchPSA, S152, AB152)","v":{"v":39.23,"d":"£39.23"}},{"$nulls":3},{"$f":"SUM(M143*cGP)","v":{"v":39.23,"d":"£39.23"}},null,{"$f":"S152*Cost.SEs.CoV","v":{"v":7.846,"d":"£7.85"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD152, AE152)","v":{"v":25.387587555613774,"d":"£25.39"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD152, AE152)","v":{"v":56.036285144117535,"d":"£56.04"}},null,null,{"$f":"RAND()","v":{"v":0.5799893246323692,"d":"0.580"}},{"$f":"_xlfn.GAMMA.INV(AA152,AD152,AE152)","v":{"v":40.3010509145103,"d":"£40.30"}},"Gamma",{"$f":"S152^2/U152^2","v":{"v":24.999999999999996,"d":"α=25.000"}},{"$f":"U152^2/S152","v":{"v":1.5692000000000002,"d":"β=1.569"}}]
[{"$nulls":6},"X","X","X","","","Ulcer",{"$f":"O153","v":{"v":624.4010696236363,"d":"£624.40"}},"cEvent.Ulcer_noPPI",{"$f":"CHOOSE(swtchPSA, S153, AB153)","v":{"v":624.4010696236363,"d":"£624.40"}},{"$nulls":3},{"$f":"SUM(M146*cGP, M148*cGI.OP, M149*cEndo, M150*cHPylori)","v":{"v":624.4010696236363,"d":"£624.40"}},null,{"$f":"S153*Cost.SEs.CoV","v":{"v":124.88021392472727,"d":"£124.88"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD153, AE153)","v":{"v":404.0794500354055,"d":"£404.08"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD153, AE153)","v":{"v":891.8969253561578,"d":"£891.90"}},null,null,{"$f":"RAND()","v":{"v":0.07126730368398071,"d":"0.071"}},{"$f":"_xlfn.GAMMA.INV(AA153,AD153,AE153)","v":{"v":451.8211229615801,"d":"£451.82"}},"Gamma",{"$f":"S153^2/U153^2","v":{"v":24.999999999999996,"d":"α=25.000"}},{"$f":"U153^2/S153","v":{"v":24.976042784945456,"d":"β=24.976"}}]
[{"$nulls":6},"","","","","","Utilities"]
[{"$nulls":6},"","","","","","Decrements"]
[{"$nulls":6},"","","","","","GI discomfort"]
[{"$nulls":6},"X","X","X","","","Arm1",{"$f":"O157","v":0.743},null,{"$f":"S157","v":{"v":0.743,"d":"0.74300"}},null,343,null,{"v":0.743,"d":"0.74300"},0.229,{"$f":"T157/SQRT(Q157)","v":{"v":0.01236483775987329,"d":"0.012"}},{"$f":"S157-U157*_xlfn.NORM.S.INV(0.975)","v":{"v":0.7187653633159674,"d":"0.719"}},null,{"$f":"S157+U157*_xlfn.NORM.S.INV(0.975)","v":{"v":0.7672346366840326,"d":"0.767"}},"Delaney et al. (2008)"]
[{"$nulls":6},"X","X","X","","","Arm2",{"$f":"O158","v":0.744},null,{"$f":"S158","v":{"v":0.744,"d":"0.74400"}},null,356,null,{"v":0.744,"d":"0.74400"},0.239,{"$f":"T158/SQRT(Q158)","v":{"v":0.012666974666076003,"d":"0.013"}},{"$f":"S158-U158*_xlfn.NORM.S.INV(0.975)","v":{"v":0.7191731858614098,"d":"0.719"}},null,{"$f":"S158+U158*_xlfn.NORM.S.INV(0.975)","v":{"v":0.7688268141385902,"d":"0.769"}},"Delaney et al. (2008)"]
[{"$nulls":6},"X","X","X","","","Pooled",{"$f":"O159","v":{"v":0.7435092989985693,"d":"0.744"}},null,{"$f":"CHOOSE(swtchPSA, S159, AB159)","v":{"v":0.7435092989985693,"d":"0.74351"}},null,{"$f":"Q157+Q158","v":699},null,{"$f":"SUMPRODUCT(S157:S158, Q157:Q158) / SUM(Q157:Q158)","v":{"v":0.7435092989985693,"d":"0.74351"}},{"$f":"SQRT((T157^2*(Q157-1)+T158^2*(Q158-1))/(Q157+Q158-2))","v":{"v":0.23414662967760838,"d":"0.234"}},{"$f":"T159/SQRT(Q159)","v":{"v":0.008856238895083258,"d":"0.009"}},{"$f":"S159-U159*_xlfn.NORM.S.INV(0.975)","v":{"v":0.7261513897257234,"d":"0.726"}},null,{"$f":"S159+U159*_xlfn.NORM.S.INV(0.975)","v":{"v":0.7608672082714153,"d":"0.761"}},null,null,{"$f":"RAND()","v":{"v":0.1053161148263776,"d":"0.105"}},{"$f":"_xlfn.BETA.INV(AA159, AD159, AE159)","v":{"v":0.7323841243606487,"d":"0.7324"}},"Beta",{"$f":"(S159^2*(1-S159))/U159^2-S159","v":{"v":1807.03736584468,"d":"α=1807.037"}},{"$f":"AD159*((1-S159)/S159)","v":{"v":623.3792654988334,"d":"β=623.379"}}]
[{"$nulls":3},55,null,null,"X","X","X","","","Decrement",{"$f":"O160","v":{"v":-0.07869070100143072,"d":"-0.079"}},"uDec.GIpain",{"$f":"M159-_fnGENPOP.U(55)","v":{"v":-0.07869070100143072,"d":"-0.079"}},{"$nulls":6},{"$f":"V159-_fnGENPOP.U(55)","v":{"v":-0.09604861027427669,"d":"-0.096"}},null,{"$f":"X159-_fnGENPOP.U(55)","v":{"v":-0.061332791728584746,"d":"-0.061"}}]
[{"$nulls":6},"","","","","","Symptomatic ulcer"]
[{"$nulls":6},"X","X","X","","","People without digestive complaints",{"$f":"O162","v":0.836},null,{"$f":"CHOOSE(swtchPSA, S162, AB162)","v":0.836},null,620,null,{"v":0.836,"d":"0.83600"},null,{"$f":"(X162-V162) / 2 / _xlfn.NORM.S.INV(0.975)","v":{"v":0.010459375866955417,"d":"0.010"}},{"v":0.815,"d":"0.81500"},null,{"v":0.856,"d":"0.85600"},"Ara & Brazier (2011)",null,{"$f":"RAND()","v":{"v":0.6257476982831677,"d":"0.626"}},{"$f":"_xlfn.BETA.INV(AA162, AD162, AE162)","v":{"v":0.8395141486472454,"d":"0.8395"}},"Beta",{"$f":"(S162^2*(1-S162))/U162^2-S162","v":{"v":1046.8831039796432,"d":"α=1046.883"}},{"$f":"AD162*((1-S162)/S162)","v":{"v":205.3694127424181,"d":"β=205.369"}}]
[{"$nulls":6},"X","X","X","","","People with bowel/colon complaints (age 70-74)",{"$f":"O163","v":0.734},null,{"$f":"CHOOSE(swtchPSA, S163, AB163)","v":0.734},null,666,null,{"v":0.734,"d":"0.73400"},null,{"$f":"(X163-V163) / 2 / _xlfn.NORM.S.INV(0.975)","v":{"v":0.013520656608503346,"d":"0.014"}},{"v":0.707,"d":"0.70700"},null,{"v":0.76,"d":"0.76000"},"Ara & Brazier (2011)",null,{"$f":"RAND()","v":{"v":0.7614241669184278,"d":"0.761"}},{"$f":"_xlfn.BETA.INV(AA163, AD163, AE163)","v":{"v":0.7436877911391733,"d":"0.7437"}},"Beta",{"$f":"(S163^2*(1-S163))/U163^2-S163","v":{"v":783.1976353362762,"d":"α=783.198"}},{"$f":"AD163*((1-S163)/S163)","v":{"v":283.8291158030647,"d":"β=283.829"}}]
[{"$nulls":6},"X","X","X","","","Symptomatic ulcer",{"$f":"O164","v":{"v":-0.10199999999999998,"d":"-0.102"}},"uDec.Ulcer",{"$f":"M163-M162","v":{"v":-0.10199999999999998,"d":"-0.102"}},{"$nulls":3},{"$f":"S163-S162","v":{"v":-0.10199999999999998,"d":"-0.102"}},null,{"$f":"SQRT(U162^2+U163^2)","v":{"v":0.01709405448251861,"d":"0.017"}},{"$f":"S164-U164*_xlfn.NORM.S.INV(0.975)","v":{"v":-0.1355037311355019,"d":"-0.136"}},null,{"$f":"S164+U164*_xlfn.NORM.S.INV(0.975)","v":{"v":-0.06849626886449804,"d":"-0.068"}}]
[{"$nulls":6},"","","","","","Serious GI event"]
[{"$nulls":6},"X","X","X","","","Serious GI event",{"$f":"O166","v":-0.239},"uDec.SeriousGI",{"$f":"CHOOSE(swtchPSA, S166, AB166)","v":-0.239},null,620,null,{"v":-0.239,"d":"-0.23900"},null,{"$f":"(X166-V166) / 2 / _xlfn.NORM.S.INV(0.975)","v":{"v":0.07415952596399847,"d":"0.074"}},{"v":-0.384,"d":"-0.38400"},null,{"v":-0.0933,"d":"-0.09330"},"Doble et al. (2018)",null,{"$f":"RAND()","v":{"v":0.13883560779676796,"d":"0.139"}},{"$f":"_xlfn.NORM.INV(AA166, AD166, AE166)","v":{"v":-0.3195050320478163,"d":"-0.320"}},"Normal",{"$f":"S166","v":{"v":-0.239,"d":"μ=-0.239"}},{"$f":"U166","v":{"v":0.07415952596399847,"d":"σ=0.074"}}]
[{"$nulls":6},"","","","","",{"$f":"INDEX(lstQs, 1) & \" & \" & INDEX(lstQs, 2)","v":"A: No gastroprotection - NSAIDs in people >65 & B: No gastroprotection - NSAIDs in people with ulcer history"}]
[{"$nulls":6},"","","","","","Switches and settings"]
[{"$nulls":6},"","","","","","Baseline population:"]
[{"$nulls":6},"X","","","","","Starting age (QA)",{"$f":"O170","v":70},"A.cohortAge",{"$f":"S170","v":70},{"$nulls":3},70]
[{"$nulls":6},"","X","","","","Starting age (QB)",{"$f":"O171","v":55},"B.cohortAge",{"$f":"S171","v":55},{"$nulls":3},55]
[{"$nulls":6},"X","X","","","","Cycles per year",4,"AB.cyclesPerYear"]
[{"$nulls":6},"X","X","","","","Maximum duration of HPE (years)",{"$f":"O173","v":10},"AB.maxDurHPE",{"$f":"CHOOSE(swtchDurHPE, maxDurHPE, S173, maxDurHPE)","v":10},{"$nulls":3},10]
[{"$nulls":6},"","","","","","Effects of exposure to PPIs"]
[{"$nulls":6},"X","X","","","","RR for GI pain, PPI -v- none",{"$f":"O175","v":{"v":0.34,"d":"0.3400"}},null,{"$f":"CHOOSE(swtchPSA, S175, AB175)","v":0.34},{"$nulls":3},{"v":0.34,"d":"0.34000"},null,{"$f":"(LN(X175)-LN(V175)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.2290709421930218,"d":"0.229"}},{"v":0.22,"d":"0.22000"},null,{"v":0.54,"d":"0.54000"},"Spiegel et al. (2006)",null,{"$f":"RAND()","v":{"v":0.17659566048710584,"d":"0.177"}},{"$f":"_xlfn.LOGNORM.INV(AA175, AD175, AE175)","v":{"v":0.2748628561494762,"d":"0.27486"}},"Lognormal",{"$f":"LN(S175)","v":{"v":-1.0788096613719298,"d":"μ=-1.079"}},{"$f":"U175","v":{"v":0.2290709421930218,"d":"σ=0.229"}}]
[{"$nulls":6},"X","X","","","","OR for ulcer, PPI -v- none",{"$f":"O176","v":{"v":0.28,"d":"0.2800"}},null,{"$f":"CHOOSE(swtchPSA, S176, AB176)","v":0.28},{"$nulls":3},{"v":0.28,"d":"0.28000"},null,{"$f":"(LN(X176)-LN(V176)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.2539403938757775,"d":"0.254"}},{"v":0.17,"d":"0.17000"},null,{"v":0.46,"d":"0.46000"},"Scally et al. (2018)",null,{"$f":"RAND()","v":{"v":0.47594820556785333,"d":"0.476"}},{"$f":"_xlfn.LOGNORM.INV(AA176, AD176, AE176)","v":{"v":0.27574334613101387,"d":"0.27574"}},"Lognormal",{"$f":"LN(S176)","v":{"v":-1.2729656758128873,"d":"μ=-1.273"}},{"$f":"U176","v":{"v":0.2539403938757775,"d":"σ=0.254"}}]
[{"$nulls":6},"X","X","","","","OR for serious GI event, PPI -v- none",{"$f":"O177","v":{"v":0.35,"d":"0.3500"}},null,{"$f":"CHOOSE(swtchPSA, S177, AB177)","v":0.35},{"$nulls":3},{"v":0.35,"d":"0.35000"},null,{"$f":"(LN(X177)-LN(V177)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.19724594286739586,"d":"0.197"}},{"v":0.24,"d":"0.24000"},null,{"v":0.52,"d":"0.52000"},"Scally et al. (2018)",null,{"$f":"RAND()","v":{"v":0.35560945067828553,"d":"0.356"}},{"$f":"_xlfn.LOGNORM.INV(AA177, AD177, AE177)","v":{"v":0.3253523821437365,"d":"0.32535"}},"Lognormal",{"$f":"LN(S177)","v":{"v":-1.0498221244986778,"d":"μ=-1.050"}},{"$f":"U177","v":{"v":0.19724594286739586,"d":"σ=0.197"}}]
[{"$nulls":6},"","","","","","Natural history"]
[{"$nulls":6},"","","","","","GI events"]
[{"$nulls":6},"","","","","","GI pain / dyspepsia"]
[{"$nulls":6},"X","X","","","","Rate per yr without PPI",{"$f":"O181","v":0.6481},null,{"$f":"CHOOSE(swtchPSA, S181, AB181)","v":0.6481},{"$nulls":3},{"$f":"6481/10000","v":{"v":0.6481,"d":"0.648"}},null,{"$f":"(LN(X181)-LN(V181)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.031184841284358177,"d":"0.031"}},{"$f":"6091/10000","v":{"v":0.6091,"d":"0.609"}},null,{"$f":"6883/10000","v":{"v":0.6883,"d":"0.688"}},"Latimer et al. (2009)",null,{"$f":"RAND()","v":{"v":0.6073196335597276,"d":"0.607"}},{"$f":"_xlfn.LOGNORM.INV(AA181, AD181, AE181)","v":{"v":0.6536276715766439,"d":"0.65363"}},"Lognormal",{"$f":"LN(S181)","v":{"v":-0.43371027354846675,"d":"μ=-0.434"}},{"$f":"U181","v":{"v":0.031184841284358177,"d":"σ=0.031"}}]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":6},"X","X","","","","Without PPI",{"$f":"O183","v":{"v":0.14958005622411985,"d":"0.1496"}},"AB.rngTP.GIpain",{"$f":"vbratetoprob(M181, AB.cycleLength)","v":0.14958005622411985}]
[{"$nulls":6},"X","X","","","","With PPI",{"$f":"O184","v":{"v":0.05085721911620075,"d":"0.0509"}},null,{"$f":"M183*M175","v":0.05085721911620075}]
[{"$nulls":6},"","","","","","Ulcer"]
[{"$nulls":6},"X","X","","","","Rate per yr without PPI",{"$f":"O186","v":0.0112},null,{"$f":"CHOOSE(swtchPSA, S186, AB186)","v":0.0112},{"$nulls":3},{"$f":"112/10000","v":0.0112},null,{"$f":"(LN(X186)-LN(V186)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.23986256388208485,"d":"0.2399"}},{"$f":"66/10000","v":{"v":6.6E-3,"d":"0.0066"}},null,{"$f":"169/10000","v":0.0169},"Latimer et al. (2009)",null,{"$f":"RAND()","v":{"v":0.41884210082880935,"d":"0.419"}},{"$f":"_xlfn.LOGNORM.INV(AA186, AD186, AE186)","v":{"v":0.01066296327086814,"d":"0.01066"}},"Lognormal",{"$f":"LN(S186)","v":{"v":-4.491841500681089,"d":"μ=-4.492"}},{"$f":"U186","v":{"v":0.23986256388208485,"d":"σ=0.240"}}]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":6},"X","X","","","","Without PPI",{"$f":"O188","v":{"v":2.7960836561070623E-3,"d":"0.0028"}},"AB.rngTP.Ulcer",{"$f":"vbratetoprob(M186, AB.cycleLength)","v":2.7960836561070623E-3}]
[{"$nulls":6},"X","X","","","","With PPI",{"$f":"O189","v":{"v":7.8448272883231967E-4,"d":"0.0008"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M188)*M176)","v":7.8448272883231967E-4}]
[{"$nulls":6},"","","","","","Serious GI event"]
[{"$nulls":6},"X","X","","","","Rate per year without PPI",{"$f":"O191","v":{"v":0.003437404743597451,"d":"0.0034"}},null,{"$f":"CHOOSE(swtchPSA, S191, AB191)","v":{"v":0.003437404743597451,"d":"0.00"}},null,{"$f":"3792396/4","v":{"v":948099,"d":"948,099 pt-yrs"}},3259,{"$f":"R191/Q191","v":{"v":0.003437404743597451,"d":"0.00343740"}},null,{"$f":"1/SQRT(R191)","v":{"v":0.017516922953288844,"d":"0.01751692"}},{"$f":"vbRateCILo(Q191, R191, 0)","v":{"v":0.00332039207129666,"d":"0.00332039"}},null,{"$f":"vbRateCIhi(Q191, R191, 0)","v":{"v":3.557488223382452E-3,"d":"0.00355749"}},"NHS medication safety dashboard (Q1 2015/16 - Q3 2019/20), ",null,{"$f":"RAND()","v":{"v":0.2922900453660858,"d":"0.292"}},{"$f":"_xlfn.LOGNORM.INV(AA191, AD191, AE191)","v":{"v":3.404643136702776E-3,"d":"0.003"}},"Lognormal",{"$f":"LN(S191)","v":{"v":-5.673038527326872,"d":"μ=-5.673"}},{"$f":"U191","v":{"v":0.017516922953288844,"d":"σ=0.018"}}]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":6},"X","X","","","","Without PPI",{"$f":"O193","v":{"v":8.5898204941592393E-4,"d":"0.00086"}},"AB.rngTP.SeriousGI",{"$f":"vbratetoprob(M191, AB.cycleLength)","v":8.5898204941592393E-4}]
[{"$nulls":6},"X","X","","","","With PPI",{"$f":"O194","v":{"v":3.0081167198279054E-4,"d":"0.0003"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M193)*M177)","v":3.0081167198279054E-4}]
[{"$nulls":6},"","","","","","Repeat GI events"]
[{"$nulls":6},"X","X","","","","Rate per 3mo",{"$f":"O196","v":{"v":0.158,"d":"0.1580"}},null,{"$f":"CHOOSE(swtchPSA, S196, AB196)","v":0.158},{"$nulls":3},0.158,null,{"$f":"(LN(X196)-LN(V196)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.15881149303161335,"d":"0.159"}},{"v":0.11,"d":"0.110"},null,0.205,"Lau et al. (2011)",null,{"$f":"RAND()","v":{"v":0.6257786666367765,"d":"0.626"}},{"$f":"_xlfn.LOGNORM.INV(AA196, AD196, AE196)","v":{"v":0.16625534809393358,"d":"0.16626"}},"Lognormal",{"$f":"LN(S196)","v":{"v":-1.8451602459551701,"d":"μ=-1.845"}},{"$f":"U196","v":{"v":0.15881149303161335,"d":"σ=0.159"}}]
[{"$nulls":6},"X","X","","","","Prob per cycle",{"$f":"O197","v":{"v":0.1461502180315183,"d":"0.1462"}},"AB.TP.unresolved",{"$f":"vbratetoprob(M196, AB.cycleLength/(3/12))","v":0.1461502180315183},{"$nulls":6},{"$f":"vbratetoprob(V196, AB.cycleLength/(3/12))","v":{"v":0.10416586470347178,"d":"0.104"}},null,{"$f":"vbratetoprob(X196, AB.cycleLength/(3/12))","v":{"v":0.18535268358858548,"d":"0.185"}}]
[{"$nulls":6},"","","","","","Death"]
[{"$nulls":6},"","","","","","General population, prob per cycle"]
[{"$nulls":3},55,null,null,"X","X","","","",{"$f":"D200&\"-\"&D200+4","v":"55-59"},{"$f":"O200","v":{"v":1.2117652188790018E-3,"d":"0.0012"}},"AB.rngPDeath.GenPop",{"$f":"vbratetoprob(Parameters!M20*0.5 + Parameters!M29*0.5, AB.cycleLength)","v":{"v":1.2117652188790018E-3,"d":"0.0012"}}]
[{"$nulls":3},{"$f":"D200+5","v":60},null,null,"X","X","","","",{"$f":"D201&\"-\"&D201+4","v":"60-64"},{"$f":"O201","v":{"v":1.8857197920986168E-3,"d":"0.0019"}},null,{"$f":"vbratetoprob(Parameters!M21*0.5 + Parameters!M30*0.5, AB.cycleLength)","v":{"v":1.8857197920986168E-3,"d":"0.0019"}}]
[{"$nulls":3},{"$f":"D201+5","v":65},null,null,"X","X","","","",{"$f":"D202&\"-\"&D202+4","v":"65-69"},{"$f":"O202","v":{"v":2.9955044966269995E-3,"d":"0.0030"}},null,{"$f":"vbratetoprob(Parameters!M22*0.5 + Parameters!M31*0.5, AB.cycleLength)","v":{"v":2.9955044966269995E-3,"d":"0.0030"}}]
[{"$nulls":3},{"$f":"D202+5","v":70},null,null,"X","X","","","",{"$f":"D203&\"-\"&D203+4","v":"70-74"},{"$f":"O203","v":{"v":0.004688972283520387,"d":"0.0047"}},null,{"$f":"vbratetoprob(Parameters!M23*0.5 + Parameters!M32*0.5, AB.cycleLength)","v":{"v":0.004688972283520387,"d":"0.0047"}}]
[{"$nulls":3},{"$f":"D203+5","v":75},null,null,"X","X","","","",{"$f":"D204&\"-\"&D204+4","v":"75-79"},{"$f":"O204","v":{"v":0.008290443149251203,"d":"0.0083"}},null,{"$f":"vbratetoprob(Parameters!M24*0.5 + Parameters!M33*0.5, AB.cycleLength)","v":{"v":0.008290443149251203,"d":"0.0083"}}]
[{"$nulls":6},"","","","","","Ulcer"]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":3},55,null,null,"X","X","","","",{"$f":"D207&\"-\"&D207+4","v":"55-59"},{"$f":"O207","v":{"v":0.006359289356720366,"d":"0.0064"}},"AB.rngPDeath.Ulcer",{"$f":"vbprobToProb(M200, 1/CHOOSE(swtchUlcerSMR, Parameters!$M$121, Parameters!$M$122, Parameters!$M$123))","v":{"v":0.006359289356720366,"d":"0.0064"}}]
[{"$nulls":3},{"$f":"D207+5","v":60},null,null,"X","X","","","",{"$f":"D208&\"-\"&D208+4","v":"60-64"},{"$f":"O208","v":{"v":0.009881972553011487,"d":"0.0099"}},null,{"$f":"vbprobToProb(M201, 1/CHOOSE(swtchUlcerSMR, Parameters!$M$121, Parameters!$M$122, Parameters!$M$123))","v":{"v":0.009881972553011487,"d":"0.0099"}}]
[{"$nulls":3},{"$f":"D208+5","v":65},null,null,"X","X","","","",{"$f":"D209&\"-\"&D209+4","v":"65-69"},{"$f":"O209","v":{"v":0.01566064346711793,"d":"0.0157"}},null,{"$f":"vbprobToProb(M202, 1/CHOOSE(swtchUlcerSMR, Parameters!$M$121, Parameters!$M$122, Parameters!$M$123))","v":{"v":0.01566064346711793,"d":"0.0157"}}]
[{"$nulls":3},{"$f":"D209+5","v":70},null,null,"X","X","","","",{"$f":"D210&\"-\"&D210+4","v":"70-74"},{"$f":"O210","v":{"v":0.02442589413613172,"d":"0.0244"}},null,{"$f":"vbprobToProb(M203, 1/CHOOSE(swtchUlcerSMR, Parameters!$M$121, Parameters!$M$122, Parameters!$M$123))","v":{"v":0.02442589413613172,"d":"0.0244"}}]
[{"$nulls":3},{"$f":"D210+5","v":75},null,null,"X","X","","","",{"$f":"D211&\"-\"&D211+4","v":"75-79"},{"$f":"O211","v":{"v":0.04285671250505263,"d":"0.0429"}},null,{"$f":"vbprobToProb(M204, 1/CHOOSE(swtchUlcerSMR, Parameters!$M$121, Parameters!$M$122, Parameters!$M$123))","v":{"v":0.04285671250505263,"d":"0.0429"}}]
[{"$nulls":6},"","","","","","Serious GI event"]
[{"$nulls":6},"X","X","","","","Case-fatality rate for bleed events",{"$f":"O213","v":{"v":0.081,"d":"0.0810"}},null,{"$f":"CHOOSE(swtchPSA, S213, AB213)","v":0.081},null,{"v":45472,"d":"45,472"},{"$f":"ROUND(Q213*S213, 0)","v":3683},{"v":0.081,"d":"0.0810"},null,{"$f":"SQRT((S213*(1-S213))/Q213)","v":{"v":1.279464489822912E-3,"d":"0.0013"}},{"$f":"_xlfn.BETA.INV(0.025, AD213, AE213)","v":{"v":0.07850480545992365,"d":"0.0785"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD213, AE213)","v":{"v":0.08351990042550339,"d":"0.0835"}},"Crooks et al. (2012)",null,{"$f":"RAND()","v":{"v":0.956480768414784,"d":"0.956"}},{"$f":"_xlfn.BETA.INV(AA213, AD213, AE213)","v":{"v":0.08319606558007253,"d":"0.0832"}},"Beta",{"$f":"R213","v":{"v":3683,"d":"α=3683"}},{"$f":"Q213-R213","v":{"v":41789,"d":"β=41789"}}]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":3},55,null,null,"X","X","","","",{"$f":"D215&\"-\"&D215+4","v":"55-59"},{"$f":"O215","v":{"v":0.03276676193933992,"d":"0.0328"}},"AB.rngPDeath.SeriousGI",{"$f":"$M$213*M200/$M$202","v":{"v":0.03276676193933992,"d":"0.033"}}]
[{"$nulls":3},{"$f":"D215+5","v":60},null,null,"X","X","","","",{"$f":"D216&\"-\"&D216+4","v":"60-64"},{"$f":"O216","v":{"v":0.05099084422406313,"d":"0.0510"}},null,{"$f":"$M$213*M201/$M$202","v":{"v":0.05099084422406313,"d":"0.051"}}]
[{"$nulls":3},{"$f":"D216+5","v":65},null,null,"X","X","","","",{"$f":"D217&\"-\"&D217+4","v":"65-69"},{"$f":"O217","v":{"v":0.081,"d":"0.0810"}},null,{"$f":"$M$213*M202/$M$202","v":0.081}]
[{"$nulls":3},{"$f":"D217+5","v":70},null,null,"X","X","","","",{"$f":"D218&\"-\"&D218+4","v":"70-74"},{"$f":"O218","v":{"v":0.12679224998420857,"d":"0.1268"}},null,{"$f":"$M$213*M203/$M$202","v":{"v":0.12679224998420857,"d":"0.127"}}]
[{"$nulls":3},{"$f":"D218+5","v":75},null,null,"X","X","","","",{"$f":"D219&\"-\"&D219+4","v":"75-79"},{"$f":"O219","v":{"v":0.2241778958587776,"d":"0.2242"}},null,{"$f":"$M$213*M204/$M$202","v":{"v":0.2241778958587776,"d":"0.224"}}]
[{"$nulls":6},"","","","","","Costs"]
[{"$nulls":6},"","","","","","Intervention costs"]
[{"$nulls":6},"X","X","","","","PPIs for 1 cycle",{"$f":"O222","v":{"v":3.8480642857142855,"d":"£3.85"}},"AB.cPPI.perCycle",{"$f":"CHOOSE(swtchPSA, S222, AB222)","v":{"v":3.8480642857142855,"d":"£3.85"}},{"$nulls":3},{"$f":"AB.cycleLength*365.24*(cPPI.Omep/28)","v":{"v":3.8480642857142855,"d":"£3.85"}},null,{"$f":"S222*Cost.SEs.CoV","v":{"v":0.7696128571428571,"d":"£0.77"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD222, AE222)","v":{"v":2.4902643123426413,"d":"£2.49"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD222, AE222)","v":{"v":5.496590047595736,"d":"£5.50"}},null,null,{"$f":"RAND()","v":{"v":0.9617584275389235,"d":"0.962"}},{"$f":"_xlfn.GAMMA.INV(AA222,AD222,AE222)","v":{"v":5.3150101903450695,"d":"£5.32"}},"Gamma",{"$f":"S222^2/U222^2","v":{"v":25,"d":"α=25.000"}},{"$f":"U222^2/S222","v":{"v":0.15392257142857144,"d":"β=0.154"}}]
[{"$nulls":6},"","","","","","State costs"]
[{"$nulls":3},1,null,null,"X","X","","","",{"$f":"INDEX(AB.rngStates, $D224)","v":"Well no HPE"},{"$f":"O224","v":{"v":3.8480642857142855,"d":"£3.85"}},"AB.rngC.ByState",{"$f":"AB.cPPI.perCycle","v":{"v":3.8480642857142855,"d":"£3.85"}}]
[{"$nulls":3},{"$f":"D224+1","v":2},null,null,"X","X","","","","Well with HPE",{"$f":"O225","v":{"v":0,"d":"£0.00"}},null,{"$f":"S225","v":{"v":0,"d":"£0.00"}},{"$nulls":3},{"$f":"W225","v":{"v":0,"d":"£0.00"}}]
[{"$nulls":3},3,null,null,"X","X","","","","GI discomfort",{"$f":"O226","v":{"v":43.078064285714284,"d":"£43.08"}},null,{"$f":"SUM(cEvent.GIpain_noPPI, AB.cPPI.perCycle)","v":{"v":43.078064285714284,"d":"£43.08"}}]
[{"$nulls":3},4,null,null,"X","X","","","","Unresolved GI discomfort",{"v":43.078064285714284,"d":"£43.08"},null,{"$f":"M226","v":{"v":43.078064285714284,"d":"£43.08"}}]
[{"$nulls":3},5,null,null,"X","X","","","","Symptomatic ulcer",{"v":628.2491339093506,"d":"£628.25"},null,{"$f":"SUM(cEvent.Ulcer_noPPI, AB.cPPI.perCycle)","v":{"v":628.2491339093506,"d":"£628.25"}}]
[{"$nulls":3},6,null,null,"X","X","","","","Unresolved ulcer",{"v":628.2491339093506,"d":"£628.25"},null,{"$f":"M228","v":{"v":628.2491339093506,"d":"£628.25"}}]
[{"$nulls":3},7,null,null,"X","X","","","","Serious GI event",{"v":3284.2846284020698,"d":"£3,284.28"},null,{"$f":"cGIbleed + M224","v":{"v":3284.2846284020698,"d":"£3,284.28"}}]
[{"$nulls":3},8,null,null,"X","X","","","","Unresolved serious GI event",{"v":3284.2846284020698,"d":"£3,284.28"},null,{"$f":"M230","v":{"v":3284.2846284020698,"d":"£3,284.28"}}]
[{"$nulls":3},9,null,null,"X","X","","","","Post-event",{"v":3.8480642857142855,"d":"£3.85"},null,{"$f":"M224","v":{"v":3.8480642857142855,"d":"£3.85"}}]
[{"$nulls":3},10,null,null,"X","X","","","","Dead",{"v":0,"d":"£0.00"},null,{"$f":"S233","v":{"v":0,"d":"£0.00"}},{"$nulls":3},{"$f":"W233","v":{"v":0,"d":"£0.00"}}]
[{"$nulls":6},"","","","","","Utilities"]
[{"$nulls":6},"","","","","","Disutilities by state"]
[{"$nulls":3},1,null,null,"X","X","","","",{"$f":"INDEX(AB.rngStates, D236)","v":"Well no HPE"},{"$f":"O236","v":{"v":0,"d":"0.000"}},"AB.rngU.Disutil_byState",{"$f":"S236","v":0},{"$nulls":3},0]
[{"$nulls":3},{"$f":"D236+1","v":2},null,null,"X","X","","","",{"$f":"INDEX(AB.rngStates, D237)","v":"Well with HPE"},{"v":0,"d":"0.000"},null,{"$f":"S237","v":0},{"$nulls":3},0]
[{"$nulls":3},3,null,null,"X","X","","","",{"$f":"INDEX(AB.rngStates, D238)","v":"GI discomfort"},{"v":-0.07869070100143072,"d":"-0.079"},null,{"$f":"uDec.GIpain","v":-0.07869070100143072}]
[{"$nulls":3},4,null,null,"X","X","","","",{"$f":"INDEX(AB.rngStates, D239)","v":"Unresolved GI discomfort"},{"v":-0.07869070100143072,"d":"-0.079"},null,{"$f":"uDec.GIpain","v":-0.07869070100143072}]
[{"$nulls":3},5,null,null,"X","X","","","",{"$f":"INDEX(AB.rngStates, D240)","v":"Symptomatic ulcer"},{"v":-0.10199999999999998,"d":"-0.102"},null,{"$f":"uDec.Ulcer","v":-0.10199999999999998}]
[{"$nulls":3},6,null,null,"X","X","","","",{"$f":"INDEX(AB.rngStates, D241)","v":"Unresolved ulcer"},{"v":-0.10199999999999998,"d":"-0.102"},null,{"$f":"uDec.Ulcer","v":-0.10199999999999998}]
[{"$nulls":3},7,null,null,"X","X","","","",{"$f":"INDEX(AB.rngStates, D242)","v":"Serious GI event"},-0.239,null,{"$f":"uDec.SeriousGI","v":-0.239}]
[{"$nulls":3},8,null,null,"X","X","","","",{"$f":"INDEX(AB.rngStates, D243)","v":"Unresolved serious GI event"},-0.239,null,{"$f":"uDec.SeriousGI","v":-0.239}]
[{"$nulls":3},9,null,null,"X","X","","","",{"$f":"INDEX(AB.rngStates, D244)","v":"Post-event"},{"v":0,"d":"0.000"},null,{"$f":"S244","v":0},{"$nulls":3},0]
[{"$nulls":3},10,null,null,"X","X","","","",{"$f":"INDEX(AB.rngStates, D245)","v":"Dead"},{"v":0,"d":"0.000"},null,{"$f":"S245","v":0},{"$nulls":3},0]
[{"$nulls":3},3,null,null,"","","","","",{"$f":"INDEX(lstQs, $D246)","v":"C: NSAIDs - DOAC/warfarin"}]
[{"$nulls":6},"","","","","","Switches and settings"]
[{"$nulls":6},"","","","","","Baseline population:"]
[{"$nulls":6},"","","X","","","Starting age",{"$f":"O249","v":70},"C.cohortAge",{"$f":"S249","v":70},{"$nulls":3},70]
[{"$nulls":6},"","","X","","","Sex (% male)",{"$f":"O250","v":{"v":0.5510529493449254,"d":"55.1%"}},"C.cohortSex",{"$f":"S250","v":0.5510529493449254},{"$nulls":3},0.5510529493449254]
[{"$nulls":6},"","","X","","","Cycles per year",4,"C.cyclesPerYear"]
[{"$nulls":6},"","","X","","","Maximum duration of HPE (years)",{"$f":"O252","v":10},"C.maxDurHPE",{"$f":"CHOOSE(swtchDurHPE, maxDurHPE, S252, maxDurHPE)","v":10},{"$nulls":3},10]
[{"$nulls":6},"","","","","","Effects of exposure to NSAIDs"]
[{"$nulls":6},"","","X","","","OR for GI pain, NSAID -v- none",{"$f":"O254","v":{"v":2.12,"d":"2.1200"}},null,{"$f":"CHOOSE(swtchPSA, S254, AB254)","v":2.12},{"$nulls":3},{"v":2.12,"d":"2.12000"},null,{"$f":"(LN(X254)-LN(V254)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.10195799350813808,"d":"0.102"}},{"v":1.73,"d":"1.73000"},null,{"v":2.58,"d":"2.58000"},"Hippisley-Cox et al. (2005)",null,{"$f":"RAND()","v":{"v":0.661929397063182,"d":"0.662"}},{"$f":"_xlfn.LOGNORM.INV(AA254, AD254, AE254)","v":{"v":2.212244178303565,"d":"2.21224"}},"Lognormal",{"$f":"LN(S254)","v":{"v":0.7514160886839212,"d":"μ=0.751"}},{"$f":"U254","v":{"v":0.10195799350813808,"d":"σ=0.102"}}]
[{"$nulls":6},"","","X","","","OR for ulcer, NSAID -v- none",{"$f":"O255","v":{"v":1.7,"d":"1.7000"}},null,{"$f":"CHOOSE(swtchPSA, S255, AB255)","v":1.7},{"$nulls":3},{"v":1.7,"d":"1.70000"},null,{"$f":"(LN(X255)-LN(V255)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.06732568945132973,"d":"0.067"}},{"v":1.49,"d":"1.49000"},null,{"v":1.94,"d":"1.94000"},"González-Pérez et al. (2014)",null,{"$f":"RAND()","v":{"v":0.5313284982261102,"d":"0.531"}},{"$f":"_xlfn.LOGNORM.INV(AA255, AD255, AE255)","v":{"v":1.7090210293180128,"d":"1.70902"}},"Lognormal",{"$f":"LN(S255)","v":{"v":0.5306282510621704,"d":"μ=0.531"}},{"$f":"U255","v":{"v":0.06732568945132973,"d":"σ=0.067"}}]
[{"$nulls":6},"","","X","","","HR for serious GI event, NSAID -v- none",{"$f":"O256","v":{"v":3.01,"d":"3.0100"}},null,{"$f":"CHOOSE(swtchPSA, S256, AB256)","v":3.01},{"$nulls":3},{"v":3.01,"d":"3.01000"},null,{"$f":"(LN(X256)-LN(V256)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.31256133342347997,"d":"0.313"}},{"v":1.63,"d":"1.63000"},null,{"v":5.55,"d":"5.55000"},"Penner et al. (2022)",null,{"$f":"RAND()","v":{"v":0.6185838748521929,"d":"0.619"}},{"$f":"_xlfn.LOGNORM.INV(AA256, AD256, AE256)","v":{"v":3.3077219656544967,"d":"3.30772"}},"Lognormal",{"$f":"LN(S256)","v":{"v":1.1019400787607843,"d":"μ=1.102"}},{"$f":"U256","v":{"v":0.31256133342347997,"d":"σ=0.313"}}]
[{"$nulls":6},"","","X","","","HR for stroke, NSAID -v- none",{"$f":"O257","v":{"v":2.71,"d":"2.7100"}},null,{"$f":"CHOOSE(swtchPSA, S257, AB257)","v":2.71},{"$nulls":3},{"v":2.71,"d":"2.71000"},null,{"$f":"(LN(X257)-LN(V257)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.3085168050280818,"d":"0.309"}},{"v":1.48,"d":"1.48000"},null,{"v":4.96,"d":"4.96000"},"Penner et al. (2022)",null,{"$f":"RAND()","v":{"v":0.1270953211285849,"d":"0.127"}},{"$f":"_xlfn.LOGNORM.INV(AA257, AD257, AE257)","v":{"v":1.9063084620440365,"d":"1.90631"}},"Lognormal",{"$f":"LN(S257)","v":{"v":0.9969486348916096,"d":"μ=0.997"}},{"$f":"U257","v":{"v":0.3085168050280818,"d":"σ=0.309"}}]
[{"$nulls":6},"","","","","","Natural history"]
[{"$nulls":6},"","","","","","GI events"]
[{"$nulls":6},"","","","","","GI pain / dyspepsia"]
[{"$nulls":6},"","","X","","","Rate per yr without PPI or NSAIDs",{"$f":"O261","v":{"v":0.02889405513118565,"d":"0.0289"}},null,{"$f":"CHOOSE(swtchPSA, S261, AB261)","v":0.02889405513118565},null,{"v":12044,"d":"12,044 pt-yrs"},348,{"$f":"R261/Q261","v":{"v":0.02889405513118565,"d":"0.0289"}},null,{"$f":"1/SQRT(R261)","v":{"v":0.05360562674188974,"d":"0.0536"}},{"$f":"vbRateCILo(Q261, R261, 0)","v":{"v":0.025937688129626282,"d":"0.0259"}},null,{"$f":"vbRateCIhi(Q261, R261, 0)","v":{"v":0.032095060352594074,"d":"0.0321"}},"RE-LY (2009)",null,{"$f":"RAND()","v":{"v":0.21719242306518227,"d":"0.217"}},{"$f":"_xlfn.LOGNORM.INV(AA261, AD261, AE261)","v":{"v":0.027708294214731078,"d":"0.028"}},"Lognormal",{"$f":"LN(S261)","v":{"v":-3.5441194098271502,"d":"μ=-3.544"}},{"$f":"U261","v":{"v":0.05360562674188974,"d":"σ=0.054"}}]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":6},"","","X","","","Without NSAID",{"$f":"O263","v":{"v":7.197486913300466E-3,"d":"0.0072"}},"C.rngTP.GIpain",{"$f":"vbratetoprob(Parameters!M261, C.cycleLength)","v":7.197486913300466E-3}]
[{"$nulls":6},"","","X","","","With NSAID",{"$f":"O264","v":{"v":0.015136652891765377,"d":"0.0151"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M263)*M254)","v":0.015136652891765377}]
[{"$nulls":6},"","","","","","Ulcer"]
[{"$nulls":6},"","","X","","","Rate per yr without NSAID (men)",{"$f":"O266","v":{"v":1.4E-3,"d":"0.0014"}},null,{"$f":"CHOOSE(swtchPSA, S266, AB266)","v":1.4E-3},{"$nulls":3},{"$f":"1.4/1000","v":{"v":1.4E-3,"d":"0.0014"}},null,{"$f":"(LN(X266)-LN(V266)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.0365059880613714,"d":"0.0365"}},{"$f":"1.3/1000","v":0.0013},null,{"$f":"1.5/1000","v":{"v":1.5E-3,"d":"0.0015"}},"Cai et al. (2009)",null,{"$f":"RAND()","v":{"v":0.7146939732289156,"d":"0.715"}},{"$f":"_xlfn.LOGNORM.INV(AA266, AD266, AE266)","v":{"v":1.4292882879599058E-3,"d":"0.00143"}},"Lognormal",{"$f":"LN(S266)","v":{"v":-6.571283042360924,"d":"μ=-6.571"}},{"$f":"U266","v":{"v":0.0365059880613714,"d":"σ=0.037"}}]
[{"$nulls":6},"","","X","","","Rate per yr without NSAID (women)",{"$f":"O267","v":0.0011},null,{"$f":"CHOOSE(swtchPSA, S267, AB267)","v":0.0011},{"$nulls":3},{"$f":"1.1/1000","v":0.0011},null,{"$f":"(LN(X267)-LN(V267)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.046511455881863964,"d":"0.0465"}},{"$f":"1/1000","v":{"v":1E-3,"d":"0.0010"}},null,{"$f":"1.2/1000","v":0.0012},"Cai et al. (2009)",null,{"$f":"RAND()","v":{"v":0.4473435291867236,"d":"0.447"}},{"$f":"_xlfn.LOGNORM.INV(AA267, AD267, AE267)","v":{"v":1.09324811688884E-3,"d":"0.00109"}},"Lognormal",{"$f":"LN(S267)","v":{"v":-6.812445099177812,"d":"μ=-6.812"}},{"$f":"U267","v":{"v":0.046511455881863964,"d":"σ=0.047"}}]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":6},"","","X","","","Without NSAID",{"$f":"O269","v":{"v":3.1627894446695226E-4,"d":"0.0003"}},"C.rngTP.Ulcer",{"$f":"vbratetoprob(M266*C.cohortSex + M267*(1-C.cohortSex), C.cycleLength)","v":3.1627894446695226E-4}]
[{"$nulls":6},"","","X","","","With NSAID",{"$f":"O270","v":{"v":5.3755519342140107E-4,"d":"0.0005"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M269)*M255)","v":5.3755519342140107E-4}]
[{"$nulls":6},"","","","","","Serious GI event"]
[{"$nulls":6},"","","X","","","Rate per yr without NSAID",{"$f":"O272","v":{"v":0.00687,"d":"0.0069"}},null,{"$f":"CHOOSE(swtchPSA, S272, AB272)","v":0.00687},{"$nulls":3},{"$f":"6.87/1000","v":{"v":0.00687,"d":"0.0069"}},null,{"$f":"(LN(X272)-LN(V272)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.13750163395455814,"d":"0.1375"}},{"$f":"5.25/1000","v":{"v":0.00525,"d":"0.0053"}},null,{"$f":"9/1000","v":{"v":0.009,"d":"0.0090"}},"Penner et al. (2022)",null,{"$f":"RAND()","v":{"v":0.8720162873677283,"d":"0.872"}},{"$f":"_xlfn.LOGNORM.INV(AA272, AD272, AE272)","v":{"v":0.008031428392462,"d":"0.00803"}},"Lognormal",{"$f":"LN(S272)","v":{"v":-4.980591172747879,"d":"μ=-4.981"}},{"$f":"U272","v":{"v":0.13750163395455814,"d":"σ=0.138"}}]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":6},"","","X","","","Without NSAID",{"$f":"O274","v":{"v":1.7160259408945944E-3,"d":"0.0017"}},"C.rngTP.SeriousGI",{"$f":"vbratetoprob(M272, C.cycleLength)","v":1.7160259408945944E-3}]
[{"$nulls":6},"","","X","","","With NSAID",{"$f":"O275","v":{"v":5.156335227526343E-3,"d":"0.0052"}},null,{"$f":"vbratetoprob(M272*M256, C.cycleLength)","v":5.156335227526343E-3}]
[{"$nulls":6},"","","","","","Repeat GI events"]
[{"$nulls":6},"","","X","","","Prob per 3mo",{"$f":"O277","v":{"v":0.10094637223974763,"d":"0.1009"}},null,{"$f":"CHOOSE(swtchPSA, S277, AB277)","v":0.10094637223974763},null,{"$f":"653+260+65+121+22+22+121+586+52","v":1902},{"$f":"61+26+12+22+6+4+39+21+1","v":192},{"$f":"R277/Q277","v":{"v":0.10094637223974763,"d":"0.1009"}},null,{"$f":"SQRT((S277*(1-S277))/Q277)","v":{"v":0.006907690976164008,"d":"0.0069"}},{"$f":"_xlfn.BETA.INV(0.025, AD277, AE277)","v":{"v":0.08781432342737519,"d":"0.0878"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD277, AE277)","v":{"v":0.11487311254256083,"d":"0.1149"}},"Tapaskar et al. (2021)",null,{"$f":"RAND()","v":{"v":0.5087194466061754,"d":"0.509"}},{"$f":"_xlfn.BETA.INV(AA277, AD277, AE277)","v":{"v":0.10095746956719343,"d":"0.1010"}},"Beta",{"$f":"R277","v":{"v":192,"d":"α=192"}},{"$f":"Q277-R277","v":{"v":1710,"d":"β=1710"}}]
[{"$nulls":6},"","","X","","","Prob per cycle",{"$f":"O278","v":{"v":0.10094637223974767,"d":"0.1009"}},"TP.unresolved",{"$f":"_xlfn.SINGLE(vbprobToProb(M277, C.cycleLength/(3/12)))","v":0.10094637223974767}]
[{"$nulls":6},"","","","","","Stroke"]
[{"$nulls":6},"","","","","","First stroke"]
[{"$nulls":6},"","","X","","","Rate per yr without NSAID",{"$f":"O281","v":{"v":0.00797,"d":"0.0080"}},null,{"$f":"CHOOSE(swtchPSA, S281, AB281)","v":0.00797},{"$nulls":3},{"$f":"7.97/1000","v":{"v":0.00797,"d":"0.0080"}},null,{"$f":"(LN(X281)-LN(V281)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.1270905212442158,"d":"0.1271"}},{"$f":"6.21/1000","v":{"v":0.00621,"d":"0.0062"}},null,{"$f":"10.22/1000","v":{"v":0.01022,"d":"0.0102"}},"Penner et al. (2022)",null,{"$f":"RAND()","v":{"v":0.45985363830958803,"d":"0.460"}},{"$f":"_xlfn.LOGNORM.INV(AA281, AD281, AE281)","v":{"v":0.007868547281799221,"d":"0.00787"}},"Lognormal",{"$f":"LN(S281)","v":{"v":-4.832070786180013,"d":"μ=-4.832"}},{"$f":"U281","v":{"v":0.1270905212442158,"d":"σ=0.127"}}]
[{"$nulls":6},"","","X","","","HR for risk increase per 10yr age",{"$f":"O282","v":{"v":1.45,"d":"1.4500"}},null,{"$f":"CHOOSE(swtchPSA, S282, AB282)","v":1.45},{"$nulls":3},{"v":1.45,"d":"1.45000"},null,{"$f":"(LN(X282)-LN(V282)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.07033442542306852,"d":"0.070"}},{"v":1.26,"d":"1.26000"},null,{"v":1.66,"d":"1.66000"},"van Walraven et al. (2009)",null,{"$f":"RAND()","v":{"v":0.8602948431810272,"d":"0.860"}},{"$f":"_xlfn.LOGNORM.INV(AA282, AD282, AE282)","v":{"v":1.5646160117631884,"d":"1.56462"}},"Lognormal",{"$f":"LN(S282)","v":{"v":0.371563556432483,"d":"μ=0.372"}},{"$f":"U282","v":{"v":0.07033442542306852,"d":"σ=0.070"}}]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":3},70,null,null,"","","X","","","Without NSAID: age 70-79",{"$f":"O284","v":{"v":1.990516289608002E-3,"d":"0.0020"}},"C.rngTP.Stroke_noHPE",{"$f":"vbratetoprob(M281, C.cycleLength)","v":{"v":1.990516289608002E-3,"d":"0.0020"}},{"$nulls":3},{"$f":"vbratetoprob(M281, C.cycleLength)","v":{"v":1.990516289608002E-3,"d":"0.0020"}},null,{"$f":"_xlfn.LET(_xlpm.r, M281, _xlpm.t, C.cycleLength, _xlpm.deriv, _xlpm.t*EXP(-_xlpm.t*_xlpm.r), _xlpm.var, ((X281-V281)/2/_xlfn.NORM.S.INV(0.975))^2, SQRT(_xlpm.deriv^2*_xlpm.var))","v":{"v":2.5523543169964346E-4,"d":"0.0003"}},{"$f":"vbratetoprob(V281, C.cycleLength)","v":{"v":1.5512954952868752E-3,"d":"0.0016"}},null,{"$f":"vbratetoprob(X281, C.cycleLength)","v":{"v":0.002551738765575906,"d":"0.0026"}},{"$nulls":4},"Beta",{"$f":"(S284^2*(1-S284))/U284^2-S284","v":{"v":60.69738382396448,"d":"α=60.697"}},{"$f":"AD284*((1-S284)/S284)","v":{"v":30432.589277958534,"d":"β=30433"}}]
[{"$nulls":3},{"$f":"D284+10","v":80},null,null,"","","X","","","Without NSAID: age 80-89",{"$f":"O285","v":{"v":2.8849554947409928E-3,"d":"0.0029"}},null,{"$f":"vbratetoprob(M281*$M$282, C.cycleLength)","v":{"v":2.8849554947409928E-3,"d":"0.0029"}},{"$nulls":3},{"$f":"vbratetoprob(M281*$M$282, C.cycleLength)","v":{"v":2.8849554947409928E-3,"d":"0.0029"}},null,{"$f":"_xlfn.LET(_xlpm.r, M281*$M$283, _xlpm.t, C.cycleLength, _xlpm.deriv, _xlpm.t*EXP(-_xlpm.t*_xlpm.r), _xlpm.var, ((X281-V281)/2/_xlfn.NORM.S.INV(0.975))^2, SQRT(_xlpm.deriv^2*_xlpm.var))","v":{"v":2.5574449528348282E-4,"d":"0.0003"}},{"$f":"_xlfn.BETA.INV(0.025, AD285, AE285)","v":{"v":2.4054503150006314E-3,"d":"0.0024"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD285, AE285)","v":{"v":3.4072594087530828E-3,"d":"0.0034"}},{"$nulls":4},"Beta",{"$f":"(S285^2*(1-S285))/U285^2-S285","v":{"v":126.88229950913623,"d":"α=126.882"}},{"$f":"AD285*((1-S285)/S285)","v":{"v":43853.79599533144,"d":"β=43854"}}]
[{"$nulls":3},{"$f":"D285+10","v":90},null,null,"","","X","","","Without NSAID: age 90+",{"$f":"O286","v":{"v":4.1804686612078035E-3,"d":"0.0042"}},null,{"$f":"vbratetoprob(M281*$M$282^2, C.cycleLength)","v":{"v":4.1804686612078035E-3,"d":"0.0042"}},{"$nulls":3},{"$f":"vbratetoprob(M281*$M$282^2, C.cycleLength)","v":{"v":4.1804686612078035E-3,"d":"0.0042"}},null,{"$f":"_xlfn.LET(_xlpm.r, M281*$M$283^2, _xlpm.t, C.cycleLength, _xlpm.deriv, _xlpm.t*EXP(-_xlpm.t*_xlpm.r), _xlpm.var, ((X281-V281)/2/_xlfn.NORM.S.INV(0.975))^2, SQRT(_xlpm.deriv^2*_xlpm.var))","v":{"v":2.5574449528348282E-4,"d":"0.0003"}},{"$f":"_xlfn.BETA.INV(0.025, AD286, AE286)","v":{"v":0.003694136116669134,"d":"0.0037"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD286, AE286)","v":{"v":0.004696306630751046,"d":"0.0047"}},{"$nulls":4},"Beta",{"v":266.07935044214196,"d":"α=266.079"},{"v":63382.13141386662,"d":"β=63382"}]
[{"$nulls":3},70,null,null,"","","X","","","With NSAID: age 70-79",{"v":0.005385122958826316,"d":"0.0054"},null,{"$f":"vbratetoprob(M281*M257, C.cycleLength)","v":{"v":0.005385122958826316,"d":"0.0054"}}]
[{"$nulls":3},{"$f":"D287+10","v":80},null,null,"","","X","","","With NSAID: age 80-89",{"v":0.007798957827112596,"d":"0.0078"},null,{"$f":"vbratetoprob(M281*M257*M282, C.cycleLength)","v":{"v":0.007798957827112596,"d":"0.0078"}}]
[{"$nulls":3},{"$f":"D288+10","v":90},null,null,"","","X","","","With NSAID: age 90+",{"v":0.011288616644244298,"d":"0.0113"},null,{"$f":"vbratetoprob(M281*M257*M282^2, C.cycleLength)","v":{"v":0.011288616644244298,"d":"0.0113"}}]
[{"$nulls":6},"","","","","","Repeat stroke (first cycle)"]
[{"$nulls":6},"","","X","","","Prob per 3mo",{"$f":"O291","v":{"v":0.021,"d":"0.0210"}},null,{"$f":"CHOOSE(swtchPSA, S291, AB291)","v":{"v":0.021,"d":"0.0210"}},{"$nulls":3},{"v":0.021,"d":"0.02100"},null,{"$f":"(X291-V291) / 2 / _xlfn.NORM.S.INV(0.975)","v":{"v":0.005357241297708869,"d":"0.005"}},{"v":0.013,"d":"0.01300"},null,{"v":0.034,"d":"0.03400"},"Flach et al. (2020)",null,{"$f":"RAND()","v":{"v":0.33720549550666756,"d":"0.337"}},{"$f":"_xlfn.BETA.INV(AA291, AD291, AE291)","v":{"v":0.01840778042989327,"d":"0.0184"}},"Beta",{"$f":"(S291^2*(1-S291))/U291^2-S291","v":{"v":15.02215274183818,"d":"α=15.022"}},{"$f":"AD291*((1-S291)/S291)","v":{"v":700.3184540123608,"d":"β=700.318"}}]
[{"$nulls":6},"","","X","","","HR for risk increase per 10yr age",{"$f":"O292","v":{"v":1.16,"d":"1.1600"}},null,{"$f":"CHOOSE(swtchPSA, S292, AB292)","v":{"v":1.16,"d":"1.1600"}},{"$nulls":3},{"v":1.16,"d":"1.16000"},null,{"$f":"(LN(X292)-LN(V292)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.6728691345750841,"d":"0.673"}},{"v":0.098,"d":"0.09800"},null,{"v":1.37,"d":"1.37000"},"Hillen et al. (2003)",null,{"$f":"RAND()","v":{"v":0.1552237495546246,"d":"0.155"}},{"$f":"_xlfn.LOGNORM.INV(AA292, AD292, AE292)","v":{"v":0.5862200488495464,"d":"0.58622"}},"Lognormal",{"$f":"LN(S292)","v":{"v":0.14842000511827322,"d":"μ=0.148"}},{"$f":"U292","v":{"v":0.6728691345750841,"d":"σ=0.673"}}]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":3},70,null,null,"","","X","","","Age 70-79",{"$f":"O294","v":{"v":0.02100000000000002,"d":"0.0210"}},"C.rngTP.Stroke_repeat",{"$f":"vbratetoprob(vbProbToRate($M$291, (3/12)/C.cycleLength)*$M$292^0, 1)","v":{"v":0.02100000000000002,"d":"0.0210"}}]
[{"$nulls":3},{"$f":"D294+10","v":80},null,null,"","","X","","","Age 80-89",{"$f":"O295","v":{"v":0.024318832209509145,"d":"0.0243"}},null,{"$f":"vbratetoprob(vbProbToRate($M$291, (3/12)/C.cycleLength)*$M$292^1, 1)","v":{"v":0.024318832209509145,"d":"0.0243"}}]
[{"$nulls":3},{"$f":"D295+10","v":90},null,null,"","","X","","","Age 90+",{"$f":"O296","v":{"v":0.028154584974608654,"d":"0.0282"}},null,{"$f":"vbratetoprob(vbProbToRate($M$291, (3/12)/C.cycleLength)*$M$292^2, 1)","v":{"v":0.028154584974608654,"d":"0.0282"}}]
[{"$nulls":6},"","","","","","Recurrent stroke"]
[{"$nulls":6},"","","","","","Rate per year"]
[{"$nulls":6},"","","X","","","Rivaroxaban (ROCKET AF)",{"$f":"O299","v":{"v":0.026600000000000002,"d":"0.027"}},null,{"$f":"S299","v":{"v":0.026600000000000002,"d":"0.0266"}},null,{"$f":"R299/S299","v":{"v":6428.571428571428,"d":"6428.6 pt-yrs"}},171,{"$f":"2.66/100","v":{"v":0.026600000000000002,"d":"0.0266"}},null,{"$f":"1/SQRT(R299)","v":{"v":0.07647191129018725,"d":"0.0765"}},{"$f":"vbRateCILo(Q299, R299, 0)","v":{"v":0.022762449709685575,"d":"0.0228"}},null,{"$f":"vbRateCIhi(Q299, R299, 0)","v":{"v":0.030899298298165956,"d":"0.0309"}},"ROCKET-AF"]
[{"$nulls":6},"","","X","","","Warfarin (ROCKET AF)",{"$f":"O300","v":{"v":0.0271,"d":"0.027"}},null,0.0271,null,{"$f":"R300/S300","v":{"v":6346.863468634687,"d":"6346.9 pt-yrs"}},172,{"$f":"2.71/100","v":0.0271},null,{"$f":"1/SQRT(R300)","v":{"v":0.07624928516630233,"d":"0.0762"}},{"$f":"vbRateCILo(Q300, R300, 0)","v":{"v":0.02320125001901654,"d":"0.0232"}},null,{"$f":"vbRateCIhi(Q300, R300, 0)","v":{"v":0.03146640887072225,"d":"0.0315"}},"ROCKET-AF"]
[{"$nulls":6},"","","X","","","Apixaban (ARISTOTLE)",{"$f":"O301","v":{"v":0.0226,"d":"0.023"}},null,0.0226,null,{"$f":"R301/S301","v":{"v":2964.6017699115046,"d":"2964.6 pt-yrs"}},67,{"$f":"2.26/100","v":0.0226},null,{"$f":"1/SQRT(R301)","v":{"v":0.12216944435630522,"d":"0.1222"}},{"$f":"vbRateCILo(Q301, R301, 0)","v":{"v":0.01751468957894824,"d":"0.0175"}},null,{"$f":"vbRateCIhi(Q301, R301, 0)","v":{"v":0.028701201116241748,"d":"0.0287"}}]
[{"$nulls":6},"","","X","","","Warfarin (ARISTOTLE)",{"$f":"O302","v":{"v":0.0317,"d":"0.032"}},null,0.0317,null,{"$f":"R302/S302","v":{"v":3028.3911671924293,"d":"3028.4 pt-yrs"}},96,{"$f":"3.17/100","v":0.0317},null,{"$f":"1/SQRT(R302)","v":{"v":0.10206207261596577,"d":"0.1021"}},{"$f":"vbRateCILo(Q302, R302, 0)","v":{"v":0.025677101775159625,"d":"0.0257"}},null,{"$f":"vbRateCIhi(Q302, R302, 0)","v":{"v":0.03871112565290326,"d":"0.0387"}}]
[{"$nulls":6},"","","X","","","Weighted avg",{"$f":"O303","v":{"v":0.02708396956980572,"d":"0.0271"}},null,{"$f":"CHOOSE(swtchPSA, S303, AB303)","v":{"v":0.02708396956980572,"d":"0.0271"}},{"$nulls":3},{"$f":"_fnMETA.EM(S299:S302, U299:U302, TRUE, TRUE, FALSE)","v":{"v":0.02708396956980572,"d":"0.0271"}},"",{"v":0.044455422447438706,"d":"0.0445"},{"v":0.02482400173801389,"d":"0.0248"},"",{"v":0.02954968402757013,"d":"0.0295"},null,null,{"$f":"RAND()","v":{"v":0.6931110188391737,"d":"0.693"}},{"$f":"_xlfn.LOGNORM.INV(AA303, AD303, AE303)","v":{"v":0.02769849678734295,"d":"0.028"}},"Lognormal",{"$f":"LN(S303)","v":{"v":-3.608813254908117,"d":"μ=-3.609"}},{"$f":"U303","v":{"v":0.044455422447438706,"d":"σ=0.044"}}]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":3},70,null,null,"","","X","","","Age 70-79",{"$f":"O305","v":{"v":6.7481208735362674E-3,"d":"0.0067"}},"C.rngTP.Stroke_recur",{"$f":"_xlfn.SINGLE(vbratetoprob($M$303*$M$282^0,_xlfn.SINGLE( C.cycleLength)))","v":{"v":6.7481208735362674E-3,"d":"0.0067"}}]
[{"$nulls":3},{"$f":"D305+10","v":80},null,null,"","","X","","","Age 80-89",{"$f":"O306","v":{"v":0.009769900348212124,"d":"0.0098"}},null,{"$f":"_xlfn.SINGLE(vbratetoprob($M$303*$M$282^1,_xlfn.SINGLE( C.cycleLength)))","v":{"v":0.009769900348212124,"d":"0.0098"}}]
[{"$nulls":3},{"$f":"D306+10","v":90},null,null,"","","X","","","Age 90+",{"$f":"O307","v":{"v":0.014135158641402246,"d":"0.0141"}},null,{"$f":"_xlfn.SINGLE(vbratetoprob($M$303*$M$282^2,_xlfn.SINGLE( C.cycleLength)))","v":{"v":0.014135158641402246,"d":"0.0141"}}]
[{"$nulls":6},"","","","","","Death"]
[{"$nulls":6},"","","","","","General population mortality"]
[{"$nulls":6},"","","","","","People"]
[{"$nulls":3},70,null,null,"","","X","","",{"$f":"D311&\"-\"&D311+4","v":"70-74"},{"$f":"O311","v":{"v":0.019177791825152446,"d":"0.019"}},null,{"$f":"SUM(Parameters!M23*C.cohortSex, Parameters!M32*(1-C.cohortSex))","v":0.019177791825152446}]
[{"$nulls":3},{"$f":"D311+5","v":75},null,null,"","","X","","",{"$f":"D312&\"-\"&D312+4","v":"75-79"},{"$f":"O312","v":{"v":0.033902424802270126,"d":"0.034"}},null,{"$f":"SUM(Parameters!M24*C.cohortSex, Parameters!M33*(1-C.cohortSex))","v":0.033902424802270126}]
[{"$nulls":3},{"$f":"D312+5","v":80},null,null,"","","X","","",{"$f":"D313&\"-\"&D313+4","v":"80-84"},{"$f":"O313","v":{"v":0.06011895308820865,"d":"0.060"}},null,{"$f":"SUM(Parameters!M25*C.cohortSex, Parameters!M34*(1-C.cohortSex))","v":0.06011895308820865}]
[{"$nulls":3},{"$f":"D313+5","v":85},null,null,"","","X","","",{"$f":"D314&\"-\"&D314+4","v":"85-89"},{"$f":"O314","v":{"v":0.11279885081205096,"d":"0.113"}},null,{"$f":"SUM(Parameters!M26*C.cohortSex, Parameters!M35*(1-C.cohortSex))","v":0.11279885081205096}]
[{"$nulls":3},{"$f":"D314+5","v":90},null,null,"","","X","","",{"$f":"D315&\"+\"","v":"90+"},{"$f":"O315","v":{"v":0.22616595369196402,"d":"0.226"}},null,{"$f":"SUM(Parameters!M27*C.cohortSex, Parameters!M36*(1-C.cohortSex))","v":0.22616595369196402}]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":3},70,null,null,"","","X","","",{"$f":"D317&\"-\"&D317+4","v":"70-74"},{"$f":"O317","v":{"v":0.00478297293680463,"d":"0.005"}},null,{"$f":"vbratetoprob(M311, C.cycleLength)","v":0.00478297293680463}]
[{"$nulls":3},{"$f":"D317+5","v":75},null,null,"","","X","","",{"$f":"D318&\"-\"&D318+4","v":"75-79"},{"$f":"O318","v":{"v":0.008439789511148654,"d":"0.008"}},null,{"$f":"vbratetoprob(M312, C.cycleLength)","v":0.008439789511148654}]
[{"$nulls":3},{"$f":"D318+5","v":80},null,null,"","","X","","",{"$f":"D319&\"-\"&D319+4","v":"80-84"},{"$f":"O319","v":{"v":0.014917355488204276,"d":"0.015"}},null,{"$f":"vbratetoprob(M313, C.cycleLength)","v":0.014917355488204276}]
[{"$nulls":3},{"$f":"D319+5","v":85},null,null,"","","X","","",{"$f":"D320&\"-\"&D320+4","v":"85-89"},{"$f":"O320","v":{"v":0.02780581211722144,"d":"0.028"}},null,{"$f":"vbratetoprob(M314, C.cycleLength)","v":0.02780581211722144}]
[{"$nulls":3},{"$f":"D320+5","v":90},null,null,"","","X","","",{"$f":"D321&\"+\"","v":"90+"},{"$f":"O321","v":{"v":0.054972724009561436,"d":"0.055"}},null,{"$f":"vbratetoprob(M315, C.cycleLength)","v":0.054972724009561436}]
[{"$nulls":3}," ",null,null,"","","","","","General anticoagulated population"]
[{"$nulls":6},"","","X","","","Mortality rate per yr",{"$f":"O323","v":0.0463},null,{"$f":"CHOOSE(swtchPSA, S323, AB323)","v":0.0463},{"$nulls":3},{"v":0.0463,"d":"0.04630"},null,{"$f":"(LN(X323)-LN(V323)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.07338963234043605,"d":"0.073"}},{"v":0.0399,"d":"0.03990"},null,{"v":0.0532,"d":"0.05320"},"Gómez-Outes et al. (2016)",null,{"$f":"RAND()","v":{"v":0.7998066636086058,"d":"0.800"}},{"$f":"_xlfn.LOGNORM.INV(AA323, AD323, AE323)","v":{"v":0.04924744889669545,"d":"0.04925"}},"Lognormal",{"$f":"LN(S323)","v":{"v":-3.0726133178899486,"d":"μ=-3.073"}},{"$f":"U323","v":{"v":0.07338963234043605,"d":"σ=0.073"}}]
[{"$nulls":6},"","","","","","Prob per cycle"]
[{"$nulls":3},70,null,null,"","","X","","",{"$f":"D325&\"-\"&D325+4","v":"70-74"},{"$f":"O325","v":{"v":0.011508267412233542,"d":"0.0115"}},"C.rngPDeath.NoEvent",{"$f":"vbratetoprob($M$323*M317/$M$317, C.cycleLength)","v":0.011508267412233542}]
[{"$nulls":3},{"$f":"D325+5","v":75},null,null,"","","X","","",{"$f":"D326&\"-\"&D326+4","v":"75-79"},{"$f":"O326","v":{"v":0.02021748284814162,"d":"0.0202"}},null,{"$f":"vbratetoprob($M$323*M318/$M$317, C.cycleLength)","v":0.02021748284814162}]
[{"$nulls":3},{"$f":"D326+5","v":80},null,null,"","","X","","",{"$f":"D327&\"-\"&D327+4","v":"80-84"},{"$f":"O327","v":{"v":0.035456784171365774,"d":"0.0355"}},null,{"$f":"vbratetoprob($M$323*M319/$M$317, C.cycleLength)","v":0.035456784171365774}]
[{"$nulls":3},{"$f":"D327+5","v":85},null,null,"","","X","","",{"$f":"D328&\"-\"&D328+4","v":"85-89"},{"$f":"O328","v":{"v":0.06507714391360198,"d":"0.0651"}},null,{"$f":"vbratetoprob($M$323*M320/$M$317, C.cycleLength)","v":0.06507714391360198}]
[{"$nulls":3},{"$f":"D328+5","v":90},null,null,"","","X","","",{"$f":"D329&\"+\"","v":"90+"},{"$f":"O329","v":{"v":0.12456673390067419,"d":"0.1246"}},null,{"$f":"vbratetoprob($M$323*M321/$M$317, C.cycleLength)","v":0.12456673390067419}]
[{"$nulls":6},"","","","","","Serious GI event"]
[{"$nulls":6},"","","X","","","90-day all-cause mortality",{"$f":"O331","v":{"v":0.11208226221079691,"d":"0.1121"}},null,{"$f":"CHOOSE(swtchPSA, S331, AB331)","v":0.11208226221079691},null,{"$f":"1293+652","v":1945},{"$f":"147+71","v":218},{"$f":"R331/Q331","v":{"v":0.11208226221079691,"d":"0.11208"}},null,{"$f":"SQRT((S331*(1-S331))/Q331)","v":{"v":0.007153111703872351,"d":"0.007"}},{"$f":"_xlfn.BETA.INV(0.025, AD331, AE331)","v":{"v":0.09844909292230083,"d":"0.0984"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD331, AE331)","v":{"v":0.1264708989578871,"d":"0.1265"}},"Komen et al. (2021)",null,{"$f":"RAND()","v":{"v":0.3774580288200674,"d":"0.377"}},{"$f":"_xlfn.BETA.INV(AA331, AD331, AE331)","v":{"v":0.10973039211701195,"d":"0.1097"}},"Beta",{"$f":"R331","v":{"v":218,"d":"α=218"}},{"$f":"Q331-R331","v":{"v":1727,"d":"β=1727"}}]
[{"$nulls":6},"","","","","","Prob per 3mo"]
[{"$nulls":3},70,null,null,"","","X","","",{"$f":"D333&\"-\"&D333+4","v":"70-74"},{"$f":"O333","v":{"v":0.06351893327931124,"d":"0.0635"}},"C.rngPDeath.SeriousGI",{"$f":"vbprobToProb($M$331*M317/$M$318, (3/12)/C.cycleLength)","v":0.06351893327931124}]
[{"$nulls":3},{"$f":"D333+5","v":75},null,null,"","","X","","",{"$f":"D334&\"-\"&D334+4","v":"75-79"},{"$f":"O334","v":{"v":0.11208226221079687,"d":"0.1121"}},null,{"$f":"vbprobToProb($M$331*M318/$M$318, (3/12)/C.cycleLength)","v":0.11208226221079687}]
[{"$nulls":3},{"$f":"D334+5","v":80},null,null,"","","X","","",{"$f":"D335&\"-\"&D335+4","v":"80-84"},{"$f":"O335","v":{"v":0.19810576402550906,"d":"0.1981"}},null,{"$f":"vbprobToProb($M$331*M319/$M$318, (3/12)/C.cycleLength)","v":0.19810576402550906}]
[{"$nulls":3},{"$f":"D335+5","v":85},null,null,"","","X","","",{"$f":"D336&\"-\"&D336+4","v":"85-89"},{"$f":"O336","v":{"v":0.3692673046631949,"d":"0.3693"}},null,{"$f":"vbprobToProb($M$331*M320/$M$318, (3/12)/C.cycleLength)","v":0.3692673046631949}]
[{"$nulls":3},{"$f":"D336+5","v":90},null,null,"","","X","","",{"$f":"D337&\"+\"","v":"90+"},{"$f":"O337","v":{"v":0.730049873725211,"d":"0.7300"}},null,{"$f":"vbprobToProb($M$331*M321/$M$318, (3/12)/C.cycleLength)","v":0.730049873725211}]
[{"$nulls":6},"","","","","","Ulcer"]
[{"$nulls":6},"","","","","","Prob per 3mo"]
[{"$nulls":3},70,null,null,"","","X","","",{"$f":"D340&\"-\"&D340+4","v":"70-74"},{"$f":"O340","v":{"v":0.059084668379395855,"d":"0.0591"}},"C.rngPDeath.Ulcer",{"$f":"vbprobToProb(M325, 1/CHOOSE(swtchUlcerSMR, Parameters!$M$121, Parameters!$M$122, Parameters!$M$123))","v":0.059084668379395855}]
[{"$nulls":3},{"$f":"D340+5","v":75},null,null,"","","X","","",{"$f":"D341&\"-\"&D341+4","v":"75-79"},{"$f":"O341","v":{"v":0.1018918360601716,"d":"0.1019"}},null,{"$f":"vbprobToProb(M326, 1/CHOOSE(swtchUlcerSMR, Parameters!$M$121, Parameters!$M$122, Parameters!$M$123))","v":0.1018918360601716}]
[{"$nulls":3},{"$f":"D341+5","v":80},null,null,"","","X","","",{"$f":"D342&\"-\"&D342+4","v":"80-84"},{"$f":"O342","v":{"v":0.17299482642617714,"d":"0.1730"}},null,{"$f":"vbprobToProb(M327, 1/CHOOSE(swtchUlcerSMR, Parameters!$M$121, Parameters!$M$122, Parameters!$M$123))","v":0.17299482642617714}]
[{"$nulls":3},{"$f":"D342+5","v":85},null,null,"","","X","","",{"$f":"D343&\"-\"&D343+4","v":"85-89"},{"$f":"O343","v":{"v":0.2981632584964814,"d":"0.2982"}},null,{"$f":"vbprobToProb(M328, 1/CHOOSE(swtchUlcerSMR, Parameters!$M$121, Parameters!$M$122, Parameters!$M$123))","v":0.2981632584964814}]
[{"$nulls":3},{"$f":"D343+5","v":90},null,null,"","","X","","",{"$f":"D344&\"+\"","v":"90+"},{"$f":"O344","v":{"v":0.5034016562503858,"d":"0.5034"}},null,{"$f":"vbprobToProb(M329, 1/CHOOSE(swtchUlcerSMR, Parameters!$M$121, Parameters!$M$122, Parameters!$M$123))","v":0.5034016562503858}]
[{"$nulls":6},"","","","","","Stroke"]
[{"$nulls":6},"","","","","","90-day mortality"]
[{"$nulls":6},"","","X","","","Warfarin",{"$f":"O347","v":{"v":0.1757526444263629,"d":"0.176"}},null,{"$f":"CHOOSE(swtchPSA, S347, AB347)","v":0.1757526444263629},null,1229,216,{"$f":"R347/Q347","v":{"v":0.1757526444263629,"d":"0.17575"}},null,{"$f":"SQRT((S347*(1-S347))/Q347)","v":{"v":0.010856848408565024,"d":"0.011"}},{"$f":"_xlfn.BETA.INV(0.025, AD347, AE347)","v":{"v":0.15499002464025943,"d":"0.15499"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD347, AE347)","v":{"v":0.19751469135378286,"d":"0.19751"}},"Komen et al. (2021)",null,{"$f":"RAND()","v":{"v":0.18735967584938573,"d":"0.187"}},{"$f":"_xlfn.BETA.INV(AA347, AD347, AE347)","v":{"v":0.16608166339123434,"d":"0.1661"}},"Beta",{"$f":"R347","v":{"v":216,"d":"α=216"}},{"$f":"Q347-R347","v":{"v":1013,"d":"β=1013"}}]
[{"$nulls":6},"","","X","","","DOACs",{"$f":"O348","v":{"v":0.1762114537444934,"d":"0.176"}},null,{"$f":"CHOOSE(swtchPSA, S348, AB348)","v":0.1762114537444934},null,454,80,{"$f":"R348/Q348","v":{"v":0.1762114537444934,"d":"0.17621"}},null,{"$f":"SQRT((S348*(1-S348))/Q348)","v":{"v":0.01788121459780716,"d":"0.018"}},{"$f":"_xlfn.BETA.INV(0.025, AD348, AE348)","v":{"v":0.14258973594562263,"d":"0.14259"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD348, AE348)","v":{"v":0.21253426389908348,"d":"0.21253"}},"Komen et al. (2021)",null,{"$f":"RAND()","v":{"v":0.8090663488728598,"d":"0.809"}},{"$f":"_xlfn.BETA.INV(AA348, AD348, AE348)","v":{"v":0.19172128174389713,"d":"0.1917"}},"Beta",{"$f":"R348","v":{"v":80,"d":"α=80"}},{"$f":"Q348-R348","v":{"v":374,"d":"β=374"}}]
[{"$nulls":6},"","","X","","","Pooled",{"$f":"O349","v":{"v":0.17587641117052882,"d":"0.1759"}},null,{"$f":"CHOOSE(swtchPSA, S349, AB349)","v":0.17587641117052882},null,{"$f":"Q347+Q348","v":1683},{"$f":"R347+R348","v":296},{"$f":"R349/Q349","v":{"v":0.17587641117052882,"d":"0.17588"}},null,{"$f":"SQRT((S349*(1-S349))/Q349)","v":{"v":0.009280212312284871,"d":"0.009"}},{"$f":"_xlfn.BETA.INV(0.025, AD349, AE349)","v":{"v":0.15806273626787373,"d":"0.15806"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD349, AE349)","v":{"v":0.1944196573266711,"d":"0.19442"}},"Komen et al. (2021)",null,{"$f":"RAND()","v":{"v":0.24427624888146415,"d":"0.244"}},{"$f":"_xlfn.BETA.INV(AA349, AD349, AE349)","v":{"v":0.16938354767032626,"d":"0.1694"}},"Beta",{"$f":"R349","v":{"v":296,"d":"α=296"}},{"$f":"Q349-R349","v":{"v":1387,"d":"β=1387"}}]
[{"$nulls":6},"","","","","","Prob per 3mo"]
[{"$nulls":3},70,null,null,"","","X","","",{"$f":"D351&\"-\"&D351+4","v":"70-74"},{"$f":"O351","v":{"v":0.05639150421240158,"d":"0.0564"}},"C.rngPDeath.Stroke",{"$f":"vbprobToProb($M$349*M317/$M$319, (3/12)/C.cycleLength)","v":0.05639150421240158}]
[{"$nulls":3},{"$f":"D351+5","v":75},null,null,"","","X","","",{"$f":"D352&\"-\"&D352+4","v":"75-79"},{"$f":"O352","v":{"v":0.09950556527457144,"d":"0.0995"}},null,{"$f":"vbprobToProb($M$349*M318/$M$319, (3/12)/C.cycleLength)","v":0.09950556527457144}]
[{"$nulls":3},{"$f":"D352+5","v":80},null,null,"","","X","","",{"$f":"D353&\"-\"&D353+4","v":"80-84"},{"$f":"O353","v":{"v":0.17587641117052888,"d":"0.1759"}},null,{"$f":"vbprobToProb($M$349*M319/$M$319, (3/12)/C.cycleLength)","v":0.17587641117052888}]
[{"$nulls":3},{"$f":"D353+5","v":85},null,null,"","","X","","",{"$f":"D354&\"-\"&D354+4","v":"85-89"},{"$f":"O354","v":{"v":0.3278319973487209,"d":"0.3278"}},null,{"$f":"vbprobToProb($M$349*M320/$M$319, (3/12)/C.cycleLength)","v":0.3278319973487209}]
[{"$nulls":3},{"$f":"D354+5","v":90},null,null,"","","X","","",{"$f":"D355&\"+\"","v":"90+"},{"$f":"O355","v":{"v":0.648131327212441,"d":"0.6481"}},null,{"$f":"vbprobToProb($M$349*M321/$M$319, (3/12)/C.cycleLength)","v":0.648131327212441}]
[{"$nulls":6},"","","","","","Post-stroke"]
[{"$nulls":6},"","","X","","","HR for history of stroke",{"$f":"O357","v":{"v":1.269,"d":"1.2690"}},null,{"$f":"CHOOSE(swtchPSA, S357, AB357)","v":1.269},{"$nulls":3},{"v":1.269,"d":"1.26900"},null,{"$f":"(LN(X357)-LN(V357)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.06775970241702786,"d":"0.068"}},{"v":1.111,"d":"1.11100"},null,{"v":1.449,"d":"1.44900"},"Easton et al. (2012)",null,{"$f":"RAND()","v":{"v":0.9080237729484913,"d":"0.908"}},{"$f":"_xlfn.LOGNORM.INV(AA357, AD357, AE357)","v":{"v":1.3885504737899508,"d":"1.38855"}},"Lognormal",{"$f":"LN(S357)","v":{"v":0.23822918873225055,"d":"μ=0.238"}},{"$f":"U357","v":{"v":0.06775970241702786,"d":"σ=0.068"}}]
[{"$nulls":6},"","","","","","Prob per 3mo"]
[{"$nulls":3},70,null,null,"","","X","","",{"$f":"D359&\"-\"&D359+4","v":"70-74"},{"$f":"O359","v":{"v":0.014581322677257536,"d":"0.0146"}},"C.rngPDeath.PostStroke",{"$f":"vbprobToProb(M325, 1/$M$357)","v":0.014581322677257536}]
[{"$nulls":3},{"$f":"D359+5","v":75},null,null,"","","X","","",{"$f":"D360&\"-\"&D360+4","v":"75-79"},{"$f":"O360","v":{"v":0.02558587393193268,"d":"0.0256"}},null,{"$f":"vbprobToProb(M326, 1/$M$357)","v":0.02558587393193268}]
[{"$nulls":3},{"$f":"D360+5","v":80},null,null,"","","X","","",{"$f":"D361&\"-\"&D361+4","v":"80-84"},{"$f":"O361","v":{"v":0.04477819952391793,"d":"0.0448"}},null,{"$f":"vbprobToProb(M327, 1/$M$357)","v":0.04477819952391793}]
[{"$nulls":3},{"$f":"D361+5","v":85},null,null,"","","X","","",{"$f":"D362&\"-\"&D362+4","v":"85-89"},{"$f":"O362","v":{"v":0.08184826090126385,"d":"0.0818"}},null,{"$f":"vbprobToProb(M328, 1/$M$357)","v":0.08184826090126385}]
[{"$nulls":3},{"$f":"D362+5","v":90},null,null,"","","X","","",{"$f":"D363&\"+\"","v":"90+"},{"$f":"O363","v":{"v":0.15534171775321193,"d":"0.1553"}},null,{"$f":"vbprobToProb(M329, 1/$M$357)","v":0.15534171775321193}]
[{"$nulls":6},"","","","","","Costs"]
[{"$nulls":6},"","","","","","Drugs"]
[{"$nulls":6},"","","","","","NSAIDs"]
[{"$nulls":6},"","","X","","","Celecoxib 100mg bd",{"$f":"O367","v":{"v":6.330826666666667,"d":"£6.33"}},null,{"$f":"c.NSAID.PerMo_Cel*12*C.cycleLength","v":{"v":6.330826666666667,"d":"£6.33"}}]
[{"$nulls":6},"","","X","","","Diclofenac sodium 50mg bd",{"$f":"O368","v":{"v":9.391885714285715,"d":"£9.39"}},null,{"$f":"c.NSAID.PerMo_Dic*12*C.cycleLength","v":{"v":9.391885714285715,"d":"£9.39"}}]
[{"$nulls":6},"","","X","","","Ibuprofen 400mg tid",{"$f":"O369","v":{"v":25.012417857142857,"d":"£25.01"}},null,{"$f":"c.NSAID.PerMo_Ibu*12*C.cycleLength","v":{"v":25.012417857142857,"d":"£25.01"}}]
[{"$nulls":6},"","","X","","","Naproxen 500mg qd",{"$f":"O370","v":{"v":7.663517857142858,"d":"£7.66"}},null,{"$f":"c.NSAID.PerMo_Nap*12*C.cycleLength","v":{"v":7.663517857142858,"d":"£7.66"}}]
[{"$nulls":6},"","","","","","Alternative painkiller"]
[{"$nulls":6},"","","X","","","Paracetamol 2x500mg tid",{"$f":"O372","v":{"v":16.764516,"d":"£16.76"}},"C.cMeds.Paracetamol",{"$f":"c.Paracet.PerMo*12*C.cycleLength","v":{"v":16.764516,"d":"£16.76"}}]
[{"$nulls":6},"","","","","","Gastroprotection"]
[{"$nulls":6},"","","X","","","Omeprazole 20mg od -- 28-day course",{"$f":"O374","v":{"v":1.18,"d":"£1.18"}},"C.cPPI",{"$f":"cPPI.Omep","v":{"v":1.18,"d":"£1.18"}}]
[{"$nulls":6},"","","","","","Unit costs"]
[{"$nulls":6},"","","","","","Acute stroke"]
[{"$nulls":6},"","","","","","2008/09"]
[{"$nulls":6},"","","X","","","All",{"$f":"O378","v":{"v":10413,"d":"£10,413.00"}},null,{"$f":"CHOOSE(swtchPSA, S378, AB378)","v":{"v":10413,"d":"£10,413.00"}},null,191,null,{"v":10413,"d":"£10,413"},{"v":15105,"d":"£15,105"},{"$f":"T378/SQRT(Q378)","v":{"v":1092.9594412942029,"d":"£1,093"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD378, AE378)","v":{"v":8381.47409917459,"d":"£8,381"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD378, AE378)","v":{"v":12661.664398637147,"d":"£12,662"}},"Luengo-Fernandez et al. (2012)",null,{"$f":"RAND()","v":{"v":0.6415120143233181,"d":"0.642"}},{"$f":"_xlfn.GAMMA.INV(AA378,AD378,AE378)","v":{"v":10775.177233406546,"d":"£10,775"}},"Gamma",{"$f":"S378^2/U378^2","v":{"v":90.77027366527653,"d":"α=90.770"}},{"$f":"U378^2/S378","v":{"v":114.71817346721753,"d":"β=114.718"}}]
[{"$nulls":6},"","","X","","","nondisabling",{"$f":"O379","v":{"v":3945,"d":"£3,945.00"}},null,{"$f":"CHOOSE(swtchPSA, S379, AB379)","v":{"v":3945,"d":"£3,945.00"}},null,{"$f":"2+64","v":66},null,{"v":3945,"d":"£3,945"},{"v":7558,"d":"£7,558"},{"$f":"T379/SQRT(Q379)","v":{"v":930.3254888217967,"d":"£930"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD379, AE379)","v":{"v":2337.3422382870663,"d":"£2,337"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD379, AE379)","v":{"v":5966.5601528747475,"d":"£5,967"}},"Luengo-Fernandez et al. (2012)",null,{"$f":"RAND()","v":{"v":0.9592449761945974,"d":"0.959"}},{"$f":"_xlfn.GAMMA.INV(AA379,AD379,AE379)","v":{"v":5704.029165394014,"d":"£5,704"}},"Gamma",{"$f":"S379^2/U379^2","v":{"v":17.981427879492536,"d":"α=17.981"}},{"$f":"U379^2/S379","v":{"v":219.39303299151206,"d":"β=219.393"}}]
[{"$nulls":6},"","","X","","","moderately disabling",{"$f":"O380","v":{"v":17406,"d":"£17,406.00"}},null,{"$f":"CHOOSE(swtchPSA, S380, AB380)","v":{"v":17406,"d":"£17,406.00"}},null,{"$f":"15+52","v":67},null,{"v":17406,"d":"£17,406"},{"v":18417,"d":"£18,417"},{"$f":"T380/SQRT(Q380)","v":{"v":2249.9946567100733,"d":"£2,250"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD380, AE380)","v":{"v":13277.678134108766,"d":"£13,278"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD380, AE380)","v":{"v":22084.608406982,"d":"£22,085"}},"Luengo-Fernandez et al. (2012)",null,{"$f":"RAND()","v":{"v":0.15526287786731097,"d":"0.155"}},{"$f":"_xlfn.GAMMA.INV(AA380,AD380,AE380)","v":{"v":15133.3545860872,"d":"£15,133"}},"Gamma",{"$f":"S380^2/U380^2","v":{"v":59.84598024359439,"d":"α=59.846"}},{"$f":"U380^2/S380","v":{"v":290.84660204664374,"d":"β=290.847"}}]
[{"$nulls":6},"","","X","","","totally disabling",{"$f":"O381","v":{"v":25279,"d":"£25,279.00"}},null,{"$f":"CHOOSE(swtchPSA, S381, AB381)","v":{"v":25279,"d":"£25,279.00"}},null,{"$f":"8+10","v":18},null,{"v":25279,"d":"£25,279"},{"v":16393,"d":"£16,393"},{"$f":"T381/SQRT(Q381)","v":{"v":3863.8671546636915,"d":"£3,864"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD381, AE381)","v":{"v":18279.838752515574,"d":"£18,280"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD381, AE381)","v":{"v":33395.020198095626,"d":"£33,395"}},"Luengo-Fernandez et al. (2012)",null,{"$f":"RAND()","v":{"v":0.0625569512629176,"d":"0.063"}},{"$f":"_xlfn.GAMMA.INV(AA381,AD381,AE381)","v":{"v":19636.891686313193,"d":"£19,637"}},"Gamma",{"$f":"S381^2/U381^2","v":{"v":42.80311807167039,"d":"α=42.803"}},{"$f":"U381^2/S381","v":{"v":590.5878155341941,"d":"β=590.588"}}]
[{"$nulls":6},"","","X","","","fatal",{"$f":"O382","v":{"v":2680,"d":"£2,680.00"}},null,{"$f":"CHOOSE(swtchPSA, S382, AB382)","v":{"v":2680,"d":"£2,680.00"}},null,40,null,{"v":2680,"d":"£2,680"},{"v":2661,"d":"£2,661"},{"$f":"T382/SQRT(Q382)","v":{"v":420.7410426854028,"d":"£421"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD382, AE382)","v":{"v":1919.5878345773538,"d":"£1,920"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD382, AE382)","v":{"v":3565.3137513329384,"d":"£3,565"}},"Luengo-Fernandez et al. (2012)",null,{"$f":"RAND()","v":{"v":0.966799869314143,"d":"0.967"}},{"$f":"_xlfn.GAMMA.INV(AA382,AD382,AE382)","v":{"v":3502.5404241703327,"d":"£3,503"}},"Gamma",{"$f":"S382^2/U382^2","v":{"v":40.57325311213048,"d":"α=40.573"}},{"$f":"U382^2/S382","v":{"v":66.05336753731342,"d":"β=66.053"}}]
[{"$nulls":6},"","","","","","Inflated to 2020/21"]
[{"$nulls":6},"","","X","","","nondisabling",{"$f":"O384","v":{"v":4884.823509953616,"d":"£4,884.82"}},null,{"$f":"_fnINFLATE(M379, 2008, 2020)","v":{"v":4884.823509953616,"d":"£4,884.82"}},{"$nulls":6},{"$f":"_fnINFLATE(V379, 2008, 2020)","v":{"v":2894.170929377,"d":"£2,894"}},null,{"$f":"_fnINFLATE(X379, 2008, 2020)","v":{"v":7387.983094629911,"d":"£7,388"}}]
[{"$nulls":6},"","","X","","","moderately disabling",{"$f":"O385","v":{"v":21552.65855874591,"d":"£21,552.66"}},null,{"$f":"_fnINFLATE(M380, 2008, 2020)","v":{"v":21552.65855874591,"d":"£21,552.66"}},{"$nulls":6},{"$f":"_fnINFLATE(V380, 2008, 2020)","v":{"v":16440.840128540316,"d":"£16,441"}},null,{"$f":"_fnINFLATE(X380, 2008, 2020)","v":{"v":27345.859151975896,"d":"£27,346"}}]
[{"$nulls":6},"","","X","","","totally disabling",{"$f":"O386","v":{"v":31301.25564210834,"d":"£31,301.26"}},null,{"$f":"_fnINFLATE(M381, 2008, 2020)","v":{"v":31301.25564210834,"d":"£31,301.26"}},{"$nulls":6},{"$f":"_fnINFLATE(V381, 2008, 2020)","v":{"v":22634.673281736177,"d":"£22,635"}},null,{"$f":"_fnINFLATE(X381, 2008, 2020)","v":{"v":41350.76800482466,"d":"£41,351"}}]
[{"$nulls":6},"","","X","","","fatal",{"$f":"O387","v":{"v":3318.460584708666,"d":"£3,318.46"}},null,{"$f":"_fnINFLATE(M382, 2008, 2020)","v":{"v":3318.460584708666,"d":"£3,318.46"}},{"$nulls":6},{"$f":"_fnINFLATE(V382, 2008, 2020)","v":{"v":2376.894241765376,"d":"£2,377"}},null,{"$f":"_fnINFLATE(X382, 2008, 2020)","v":{"v":4414.684013402296,"d":"£4,415"}}]
[{"$nulls":6},"","","","","","Post stroke"]
[{"$nulls":6},"","","","","","2008/09"]
[{"$nulls":6},"","","X","","","All",{"$f":"O390","v":{"v":804,"d":"£804.00"}},null,{"$f":"CHOOSE(swtchPSA, S390, AB390)","v":{"v":804,"d":"£804.00"}},null,136,null,{"v":804,"d":"£804"},null,{"$f":"(X390-V390) / 2 / _xlfn.NORM.S.INV(0.975)","v":{"v":834.709215528734,"d":"£835"}},{"v":-832,"d":"-£832"},null,{"v":2440,"d":"£2,440"},"Luengo-Fernandez et al. (2012)",null,{"$f":"RAND()","v":{"v":0.06261894397946133,"d":"0.063"}},{"$f":"_xlfn.NORM.INV(AA390, AD390, AE390)","v":{"v":-475.7378648827121,"d":"-£476"}},"Normal",{"$f":"S390","v":{"v":804,"d":"μ=804.000"}},{"$f":"U390","v":{"v":834.709215528734,"d":"σ=834.709"}}]
[{"$nulls":6},"","","X","","","nondisabling",{"$f":"O391","v":{"v":382,"d":"£382.00"}},null,{"$f":"CHOOSE(swtchPSA, S391, AB391)","v":{"v":382,"d":"£382.00"}},null,{"$f":"2+64","v":66},null,{"v":382,"d":"£382"},null,{"$f":"(X391-V391) / 2 / _xlfn.NORM.S.INV(0.975)","v":{"v":593.633357131835,"d":"£594"}},{"v":-781,"d":"-£781"},null,{"v":1546,"d":"£1,546"},"Luengo-Fernandez et al. (2012)",null,{"$f":"RAND()","v":{"v":0.4922456872877009,"d":"0.492"}},{"$f":"_xlfn.NORM.INV(AA391, AD391, AE391)","v":{"v":370.4607152349999,"d":"£370"}},"Normal",{"$f":"S391","v":{"v":382,"d":"μ=382.000"}},{"$f":"U391","v":{"v":593.633357131835,"d":"σ=593.633"}}]
[{"$nulls":6},"","","X","","","moderately disabling",{"$f":"O392","v":{"v":825,"d":"£825.00"}},null,{"$f":"CHOOSE(swtchPSA, S392, AB392)","v":{"v":825,"d":"£825.00"}},null,58,null,{"v":825,"d":"£825"},null,{"$f":"(X392-V392) / 2 / _xlfn.NORM.S.INV(0.975)","v":{"v":1509.2114055831266,"d":"£1,509"}},{"v":-2133,"d":"-£2,133"},null,{"v":3783,"d":"£3,783"},"Luengo-Fernandez et al. (2012)",null,{"$f":"RAND()","v":{"v":0.2723075061458329,"d":"0.272"}},{"$f":"_xlfn.NORM.INV(AA392, AD392, AE392)","v":{"v":-89.3542570068197,"d":"-£89"}},"Normal",{"$f":"S392","v":{"v":825,"d":"μ=825.000"}},{"$f":"U392","v":{"v":1509.2114055831266,"d":"σ=1509.211"}}]
[{"$nulls":6},"","","X","","","totally disabling",{"$f":"O393","v":{"v":3019,"d":"£3,019.00"}},null,{"$f":"CHOOSE(swtchPSA, S393, AB393)","v":{"v":3019,"d":"£3,019.00"}},null,12,null,{"v":3019,"d":"£3,019"},null,{"$f":"(X393-V393) / 2 / _xlfn.NORM.S.INV(0.975)","v":{"v":6051.386705854859,"d":"£6,051"}},{"v":-8841,"d":"-£8,841"},null,{"v":14880,"d":"£14,880"},"Luengo-Fernandez et al. (2012)",null,{"$f":"RAND()","v":{"v":0.1636599353428,"d":"0.164"}},{"$f":"_xlfn.NORM.INV(AA393, AD393, AE393)","v":{"v":-2908.494017364429,"d":"-£2,908"}},"Normal",{"$f":"S393","v":{"v":3019,"d":"μ=3019.000"}},{"$f":"U393","v":{"v":6051.386705854859,"d":"σ=6051.387"}}]
[{"$nulls":6},"","","","","","Inflated to 2020/21"]
[{"$nulls":6},"","","X","","","nondisabling",{"$f":"O395","v":{"v":473.0044564771307,"d":"£473.00"}},null,{"$f":"_fnINFLATE(M391, 2008, 2020)","v":{"v":473.0044564771307,"d":"£473.00"}},{"$nulls":6},{"$f":"_fnINFLATE(V391, 2008, 2020)","v":{"v":-967.0588494990554,"d":"-£967"}},null,{"$f":"_fnINFLATE(X391, 2008, 2020)","v":{"v":1914.305994014775,"d":"£1,914"}}]
[{"$nulls":6},"","","X","","","moderately disabling",{"$f":"O396","v":{"v":1021.5410382032272,"d":"£1,021.54"}},null,{"$f":"_fnINFLATE(M392, 2008, 2020)","v":{"v":1021.5410382032272,"d":"£1,021.54"}},{"$nulls":6},{"$f":"_fnINFLATE(V392, 2008, 2020)","v":{"v":-2641.1479205908895,"d":"-£2,641"}},null,{"$f":"_fnINFLATE(X392, 2008, 2020)","v":{"v":4684.229996997345,"d":"£4,684"}}]
[{"$nulls":6},"","","X","","","totally disabling",{"$f":"O397","v":{"v":3738.221084043083,"d":"£3,738.22"}},null,{"$f":"_fnINFLATE(M393, 2008, 2020)","v":{"v":3738.221084043083,"d":"£3,738.22"}},{"$nulls":6},{"$f":"_fnINFLATE(V393, 2008, 2020)","v":{"v":-10947.205234854217,"d":"-£10,947"}},null,{"$f":"_fnINFLATE(X393, 2008, 2020)","v":{"v":18424.885634501847,"d":"£18,425"}}]
[{"$nulls":6},"","","","","","Acute stroke"]
[{"$nulls":6},"","","","","","weights"]
[{"$nulls":6},"","","X","","","nondisabling",{"$f":"O400","v":{"v":0.49074074074074076,"d":"0.4907"}},null,{"$f":"CHOOSE(swtchPSA, S400, AB400)","v":0.49074074074074076},null,{"$f":"SUM(R400:R403)","v":216},{"$f":"57+49","v":106},{"$f":"R400/Q400","v":{"v":0.49074074074074076,"d":"0.49074"}},null,{"$f":"SQRT((S400*(1-S400))/Q400)","v":{"v":0.03401485691998274,"d":"0.034"}},{"$f":"_xlfn.BETA.INV(0.025, R400, Q400-R400)","v":{"v":0.4243733574632184,"d":"0.42437"}},null,{"$f":"_xlfn.BETA.INV(0.975, R400, Q400-R400)","v":{"v":0.5572705713370366,"d":"0.55727"}},"Lip et al. (2014)",null,{"$f":"_xlfn.GAMMA.INV(RAND(), R400, 1)","v":{"v":97.96762886899265,"d":"97.968"}},{"$f":"AA400/SUM($AA$400:$AA$403)","v":{"v":0.4711800955804206,"d":"0.471"}},"Dirichlet"]
[{"$nulls":6},"","","X","","","moderately disabling",{"v":0.25462962962962965,"d":"0.2546"},null,{"$f":"CHOOSE(swtchPSA, S401, AB401)","v":0.25462962962962965},null,{"$f":"$Q$400","v":216},{"$f":"23+32","v":55},{"$f":"R401/Q401","v":{"v":0.25462962962962965,"d":"0.25463"}},null,{"$f":"SQRT((S401*(1-S401))/Q401)","v":{"v":0.02964241997170947,"d":"0.030"}},{"$f":"_xlfn.BETA.INV(0.025, R401, Q401-R401)","v":{"v":0.19890369358918178,"d":"0.19890"}},null,{"$f":"_xlfn.BETA.INV(0.975, R401, Q401-R401)","v":{"v":0.31465857081940707,"d":"0.31466"}},"Lip et al. (2014)",null,{"$f":"_xlfn.GAMMA.INV(RAND(), R401, 1)","v":{"v":50.9657371599316,"d":"50.966"}},{"$f":"AA401/SUM($AA$400:$AA$403)","v":{"v":0.2451222019311703,"d":"0.245"}}]
[{"$nulls":6},"","","X","","","totally disabling",{"v":0.09259259259259259,"d":"0.0926"},null,{"$f":"CHOOSE(swtchPSA, S402, AB402)","v":0.09259259259259259},null,{"$f":"$Q$400","v":216},{"$f":"9+11","v":20},{"$f":"R402/Q402","v":{"v":0.09259259259259259,"d":"0.09259"}},null,{"$f":"SQRT((S402*(1-S402))/Q402)","v":{"v":0.0197225200747745,"d":"0.020"}},{"$f":"_xlfn.BETA.INV(0.025, R402, Q402-R402)","v":{"v":0.0577501871213902,"d":"0.05775"}},null,{"$f":"_xlfn.BETA.INV(0.975, R402, Q402-R402)","v":{"v":0.1345633363171136,"d":"0.13456"}},"Lip et al. (2014)",null,{"$f":"_xlfn.GAMMA.INV(RAND(), R402, 1)","v":{"v":17.2802713596224,"d":"17.280"}},{"$f":"AA402/SUM($AA$400:$AA$403)","v":{"v":0.08311030903657522,"d":"0.083"}}]
[{"$nulls":6},"","","X","","","fatal",{"v":0.16203703703703703,"d":"0.1620"},null,{"$f":"CHOOSE(swtchPSA, S403, AB403)","v":0.16203703703703703},null,{"$f":"$Q$400","v":216},{"$f":"19+16","v":35},{"$f":"R403/Q403","v":{"v":0.16203703703703703,"d":"0.16204"}},null,{"$f":"SQRT((S403*(1-S403))/Q403)","v":{"v":0.025072213820439688,"d":"0.025"}},{"$f":"_xlfn.BETA.INV(0.025, R403, Q403-R403)","v":{"v":0.1160854713187447,"d":"0.11609"}},null,{"$f":"_xlfn.BETA.INV(0.975, R403, Q403-R403)","v":{"v":0.21391114937014466,"d":"0.21391"}},"Lip et al. (2014)",null,{"$f":"_xlfn.GAMMA.INV(RAND(), R403, 1)","v":{"v":41.70607269239761,"d":"41.706"}},{"$f":"AA403/SUM($AA$400:$AA$403)","v":{"v":0.20058739345183396,"d":"0.201"}}]
[{"$nulls":6},"","","X","","","Weighted avg",{"v":11321.105305986473,"d":"£11,321.11"},null,{"$f":"SUMPRODUCT($M$384:$M$387,M400:M403)","v":{"v":11321.105305986473,"d":"£11,321.11"}}]
[{"$nulls":6},"","","","","","Post stroke"]
[{"$nulls":6},"","","X","","","Weighted avg",{"$f":"O406","v":{"v":250.12106515002068,"d":"£250.12"}},null,{"$f":"SUMPRODUCT(M400:M402, $M$395:$M$397)/SUM(M400:M402) * C.cycleLength","v":{"v":250.12106515002068,"d":"£250.12"}}]
[{"$nulls":6},"","","","","","Intervention costs"]
[{"$nulls":6},"","","","X","","NSAIDs for 1 cycle",{"$f":"O408","v":{"v":7.663517857142858,"d":"£7.66"}},"C.cNSAID.perCycle",{"$f":"CHOOSE(swtchNSAIDsWhich, M370, SUM(M370*M$62, M369*M$63) / SUM(M$62:M$63), SUMPRODUCT(M$60:M$63, M367:M370))","v":{"v":7.663517857142858,"d":"£7.66"}}]
[{"$nulls":6},"","","X","","","Paracetamol for 1 cycle",{"$f":"O409","v":{"v":16.764516,"d":"£16.76"}},"C.cNonNSAID.perCycle",{"$f":"C.cMeds.Paracetamol","v":{"v":16.764516,"d":"£16.76"}}]
[{"$nulls":6},"","","","","","State costs"]
[{"$nulls":3},1,null,null,"","","X","","",{"$f":"INDEX(C.rngStates, $D411)","v":"Well no HPE"},{"$f":"O411","v":{"v":16.764516,"d":"£16.76"}},"C.rngC.ByState",{"$f":"C.cNonNSAID.perCycle","v":{"v":16.764516,"d":"£16.76"}}]
[{"$nulls":3},{"$f":"D411+1","v":2},null,null,"","","X","","","Well with HPE",{"v":7.663517857142858,"d":"£7.66"},null,{"$f":"C.cNSAID.perCycle","v":{"v":7.663517857142858,"d":"£7.66"}}]
[{"$nulls":3},3,null,null,"","","X","","","GI discomfort",{"v":40.41,"d":"£40.41"},null,{"$f":"SUM(cEvent.GIpain_noPPI, Parameters!M144*C.cPPI)","v":{"v":40.41,"d":"£40.41"}}]
[{"$nulls":3},4,null,null,"","","X","","","Unresolved GI discomfort",{"v":40.41,"d":"£40.41"},null,{"$f":"M413","v":{"v":40.41,"d":"£40.41"}}]
[{"$nulls":3},5,null,null,"","","X","","","Symptomatic ulcer",{"v":626.7610696236363,"d":"£626.76"},null,{"$f":"SUM(cEvent.Ulcer_noPPI, Parameters!M147*C.cPPI)","v":{"v":626.7610696236363,"d":"£626.76"}}]
[{"$nulls":3},6,null,null,"","","X","","","Unresolved ulcer",{"v":626.7610696236363,"d":"£626.76"},null,{"$f":"M415","v":{"v":626.7610696236363,"d":"£626.76"}}]
[{"$nulls":3},7,null,null,"","","X","","","Serious GI event",{"v":3280.4365641163554,"d":"£3,280.44"},null,{"$f":"cGIbleed","v":{"v":3280.4365641163554,"d":"£3,280.44"}}]
[{"$nulls":3},8,null,null,"","","X","","","Unresolved serious GI event",{"v":3280.4365641163554,"d":"£3,280.44"},null,{"$f":"cGIbleed","v":{"v":3280.4365641163554,"d":"£3,280.44"}}]
[{"$nulls":3},9,null,null,"","","X","","","Post-GI event",{"v":16.764516,"d":"£16.76"},null,{"$f":"M411","v":{"v":16.764516,"d":"£16.76"}}]
[{"$nulls":3},10,null,null,"","","X","","","Stroke",{"v":11321.105305986473,"d":"£11,321.11"},null,{"$f":"M404","v":{"v":11321.105305986473,"d":"£11,321.11"}}]
[{"$nulls":3},11,null,null,"","","X","","","Recurrent stroke",{"v":11321.105305986473,"d":"£11,321.11"},null,{"$f":"M420","v":{"v":11321.105305986473,"d":"£11,321.11"}}]
[{"$nulls":3},12,null,null,"","","X","","","Post-stroke",{"v":250.12106515002068,"d":"£250.12"},null,{"$f":"M406","v":{"v":250.12106515002068,"d":"£250.12"}}]
[{"$nulls":3},13,null,null,"","","X","","","Dead",{"v":0,"d":"£0.00"},null,{"$f":"S423","v":{"v":0,"d":"£0.00"}},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":6},"","","","","","Utilities"]
[{"$nulls":6},"","","","","","Underlying QoL in people with AF"]
[{"$nulls":6},"","","","","","People with AF"]
[{"$nulls":3},55,null,null,"","","X","","",{"$f":"D427&\"-\"&D427+4","v":"55-59"},{"$f":"O427","v":{"v":0.7965350080835717,"d":"0.7965"}},"rngU.Anticoag_NoEvent",{"$f":"$M$429*_fnGENPOP.U($D427)/_fnGENPOP.U(66)","v":0.7965350080835717}]
[{"$nulls":3},{"$f":"D427+5","v":60},null,null,"","","X","","","60-64",{"v":0.7820032334286781,"d":"0.7820"},null,{"$f":"$M$429*_fnGENPOP.U($D428)/_fnGENPOP.U(66)","v":0.7820032334286781}]
[{"$nulls":3},65,null,null,"","","X","","","65-69",{"$f":"O429","v":{"v":0.779,"d":"0.7790"}},null,{"$f":"CHOOSE(swtchPSA, S429, AB429)","v":0.779},null,3045,null,0.779,0.253,{"$f":"T429/SQRT(Q429)","v":{"v":0.004584868380051643,"d":"0.005"}},{"$f":"_xlfn.BETA.INV(0.025, AD429, AE429)","v":{"v":0.7699496883022106,"d":"0.7699"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD429, AE429)","v":{"v":0.7879212321126445,"d":"0.7879"}},"Berg et al. (2010)",null,{"$f":"RAND()","v":{"v":0.9035500049485351,"d":"0.904"}},{"$f":"_xlfn.BETA.INV(AA429, AD429, AE429)","v":{"v":0.7849539658867957,"d":"0.7850"}},"Beta",{"$f":"(S429^2*(1-S429))/U429^2-S429","v":{"v":6379.114714087081,"d":"α=6379.115"}},{"$f":"AD429*((1-S429)/S429)","v":{"v":1809.736010029839,"d":"β=1809.736"}}]
[{"$nulls":3},70,null,null,"","","X","","","70-74",{"v":0.754683497077478,"d":"0.7547"},null,{"$f":"$M$429*_fnGENPOP.U($D430)/_fnGENPOP.U(66)","v":0.754683497077478}]
[{"$nulls":3},75,null,null,"","","X","","","75-79",{"v":0.72978572316876,"d":"0.7298"},null,{"$f":"$M$429*_fnGENPOP.U($D431)/_fnGENPOP.U(66)","v":0.72978572316876}]
[{"$nulls":3},80,null,null,"","","X","","","80-84",{"v":0.6766963064295485,"d":"0.6767"},null,{"$f":"$M$429*_fnGENPOP.U($D432)/_fnGENPOP.U(66)","v":0.6766963064295485}]
[{"$nulls":3},85,null,null,"","","X","","",{"$f":"D433&\"+\"","v":"85+"},{"v":0.6294195995522945,"d":"0.6294"},null,{"$f":"$M$429*_fnGENPOP.U($D433)/_fnGENPOP.U(66)","v":0.6294195995522945}]
[{"$nulls":6},"","","","","","Decrements"]
[{"$nulls":6},"","","X","","","Stroke",{"$f":"O435","v":{"v":-0.22,"d":"-0.220"}},"uDec.Stroke",{"$f":"CHOOSE(swtchPSA, S435, AB435)","v":-0.22},{"$nulls":3},{"v":-0.22,"d":"-0.22000"},null,{"$f":"(X435-V435) / 2 / _xlfn.NORM.S.INV(0.975)","v":{"v":0.020408538276986167,"d":"0.020"}},{"v":-0.26,"d":"-0.26000"},null,{"v":-0.18,"d":"-0.18000"},"Luengo-Fernandez et al. (2013)",null,{"$f":"RAND()","v":{"v":0.8077951268817254,"d":"0.808"}},{"$f":"_xlfn.NORM.INV(AA435, AD435, AE435)","v":{"v":-0.20224865470411302,"d":"-0.202"}},"Normal",{"$f":"S435","v":{"v":-0.22,"d":"μ=-0.220"}},{"$f":"U435","v":{"v":0.020408538276986167,"d":"σ=0.020"}}]
[{"$nulls":6},"","","X","","","Post-stroke",{"$f":"O436","v":{"v":-0.18,"d":"-0.180"}},"uDec.PostStroke",{"$f":"CHOOSE(swtchPSA, S436, AB436)","v":-0.18},{"$nulls":3},{"v":-0.18,"d":"-0.18000"},null,{"$f":"(X436-V436) / 2 / _xlfn.NORM.S.INV(0.975)","v":{"v":0.025510672846232704,"d":"0.026"}},{"v":-0.23,"d":"-0.23000"},null,{"v":-0.13,"d":"-0.13000"},"Luengo-Fernandez et al. (2013)",null,{"$f":"RAND()","v":{"v":0.12411592919333403,"d":"0.124"}},{"$f":"_xlfn.NORM.INV(AA436, AD436, AE436)","v":{"v":-0.20945601821998558,"d":"-0.209"}},"Normal",{"$f":"S436","v":{"v":-0.18,"d":"μ=-0.180"}},{"$f":"U436","v":{"v":0.025510672846232704,"d":"σ=0.026"}}]
[{"$nulls":6},"","","","","","Disutilities by state"]
[{"$nulls":3},1,null,null,"","","X","","",{"$f":"INDEX(C.rngStates, $D438)","v":"Well no HPE"},{"$f":"O438","v":{"v":0,"d":"0.000"}},"C.rngU.ByState",{"v":0,"d":"0.000"}]
[{"$nulls":3},{"$f":"D438+1","v":2},null,null,"","","X","","","Well with HPE",{"v":0,"d":"0.000"},null,{"v":0,"d":"0.000"}]
[{"$nulls":3},3,null,null,"","","X","","","GI discomfort",{"v":-0.07869070100143072,"d":"-0.079"},null,{"$f":"uDec.GIpain","v":{"v":-0.07869070100143072,"d":"-0.079"}}]
[{"$nulls":3},4,null,null,"","","X","","","Unresolved GI discomfort",{"v":-0.07869070100143072,"d":"-0.079"},null,{"$f":"uDec.GIpain","v":{"v":-0.07869070100143072,"d":"-0.079"}}]
[{"$nulls":3},5,null,null,"","","X","","","Symptomatic ulcer",{"v":-0.10199999999999998,"d":"-0.102"},null,{"$f":"uDec.Ulcer","v":{"v":-0.10199999999999998,"d":"-0.102"}}]
[{"$nulls":3},6,null,null,"","","X","","","Unresolved ulcer",{"v":-0.10199999999999998,"d":"-0.102"},null,{"$f":"uDec.Ulcer","v":{"v":-0.10199999999999998,"d":"-0.102"}}]
[{"$nulls":3},7,null,null,"","","X","","","Serious GI event",-0.239,null,{"$f":"uDec.SeriousGI","v":-0.239}]
[{"$nulls":3},8,null,null,"","","X","","","Unresolved serious GI event",-0.239,null,{"$f":"uDec.SeriousGI","v":-0.239}]
[{"$nulls":3},9,null,null,"","","X","","","Post-GI event",{"v":0,"d":"0.000"},null,{"v":0,"d":"0.000"}]
[{"$nulls":3},10,null,null,"","","X","","","Stroke",{"v":-0.22,"d":"-0.220"},null,{"$f":"uDec.Stroke","v":{"v":-0.22,"d":"-0.220"}}]
[{"$nulls":3},11,null,null,"","","X","","","Recurrent stroke",{"v":-0.22,"d":"-0.220"},null,{"$f":"uDec.Stroke","v":{"v":-0.22,"d":"-0.220"}}]
[{"$nulls":3},12,null,null,"","","X","","","Post-stroke",{"v":-0.18,"d":"-0.180"},null,{"$f":"uDec.PostStroke","v":{"v":-0.18,"d":"-0.180"}}]
[{"$nulls":3},13,null,null,"","","X","","","Dead",{"v":0,"d":"0.000"},null,{"v":0,"d":"0.000"}]
[{"$nulls":3},4,null,null,"","","","","",{"$f":"INDEX(lstQs, $D451)","v":"D: NSAIDs - HF"}]
[{"$nulls":6},"","","","","","Switches and settings"]
[{"$nulls":6},"","","","","","Global settings"]
[{"$nulls":6},"","","","","","Baseline population:"]
[{"$nulls":6},"","","","X","","Starting age",{"$f":"O455","v":65},"D.cohortAge",65]
[{"$nulls":6},"","","","X","","Sex (% male)",{"$f":"O456","v":{"v":0.5,"d":"50.0%"}},"D.cohortSex",0.5]
[{"$nulls":6},"","","","X","","Cycles per year",4,"D.QD.cyclesPerYear"]
[{"$nulls":6},"","","","X","","Maximum duration of HPE (years)",{"$f":"O458","v":10},"D.maxDurHPE",{"$f":"CHOOSE(swtchDurHPE, maxDurHPE, S458, maxDurHPE)","v":10},{"$nulls":3},10]
[{"$nulls":6},"","","","","","Scenario switches"]
[{"$nulls":6},"","","","X","","Excess deaths in addition to those caused by exacerbations",{"$f":"O460","v":1},"D.swtchExcessDeaths",1]
[{"$nulls":6},"","","","X","","Allow consecutive exacerbations",{"$f":"O461","v":1},"D.swtchConsecExac",1]
[{"$nulls":6},"","","","X","","Correct HPE following exacerbation",{"$f":"O462","v":1},"D.swtchCorrectHPEafterExac",1]
[{"$nulls":6},"","","","X","","Source for death from SCE",{"$f":"O463","v":1},"D.swtchSCE.DeathSource",1]
[{"$nulls":6},"","","","X","","Secondary care costs",{"$f":"O464","v":1},"D.swtchSCE.RefCosts",1]
[{"$nulls":6},"","","","X","","Include death costs",{"$f":"O465","v":2},"D.swtchDeathCosts",2]
[{"$nulls":6},"","","","X","","Source for utility values",{"$f":"O466","v":1},"D.swtchUSource",1]
[{"$nulls":6},"","","","","","Natural history"]
[{"$nulls":6},"","","","","","Baseline event-rates"]
[{"$nulls":6},"","","","","","GP emergencies"]
[{"$nulls":3},65,null,null,"","","","X","","Annual rate",{"$f":"O470","v":{"v":1.37,"d":"1.3700"}},null,{"$f":"CHOOSE(swtchPSA, S470, AB470)","v":1.37},{"$nulls":3},{"$f":"1.23+0.14","v":{"v":1.37,"d":"1.37000"}},null,{"$f":"S470*Cost.SEs.CoV","v":{"v":0.274,"d":"0.27400"}},{"$f":"_xlfn.LOGNORM.INV(0.025, AD470, AE470)","v":{"v":0.8007396692457103,"d":"0.80074"}},null,{"$f":"_xlfn.LOGNORM.INV(0.975, AD470, AE470)","v":{"v":2.343957808120114,"d":"2.34396"}},"McMurray et al. (2018)",null,{"$f":"RAND()","v":{"v":0.68947981558965,"d":"0.689"}},{"$f":"_xlfn.LOGNORM.INV(AA470, AD470, AE470)","v":{"v":1.5687354939460258,"d":"1.56874"}},"Lognormal",{"$f":"LN(S470)","v":{"v":0.3148107398400336,"d":"μ=0.315"}},{"$f":"U470","v":{"v":0.274,"d":"σ=0.274"}}]
[{"$nulls":6},"","","","X","","Per-cycle probability",{"$f":"O471","v":{"v":0.2900068806144488,"d":"0.2900"}},null,{"$f":"vbratetoprob(M470, D.cycleLength)","v":{"v":0.2900068806144488,"d":"0.2900"}}]
[{"$nulls":6},"","","","","","Hospital emergencies"]
[{"$nulls":6},"","","","X","","Monthly rate of hospitalistion (age <75)",{"$f":"O473","v":{"v":0.0664703031656185,"d":"0.0665"}},null,{"$f":"CHOOSE(swtchPSA, S473, AB473)","v":0.0664703031656185},{"$nulls":3},{"$f":"EXP(-2.711)","v":{"v":0.0664703031656185,"d":"0.06647"}},null,{"v":0.008,"d":"0.00800"},{"$f":"_xlfn.LOGNORM.INV(0.025, AD473, AE473)","v":{"v":0.06543619639819671,"d":"0.06544"}},null,{"$f":"_xlfn.LOGNORM.INV(0.975, AD473, AE473)","v":{"v":0.0675207522155275,"d":"0.06752"}},"Pufulete et al. (2017)",null,{"$f":"RAND()","v":{"v":0.2607910980896231,"d":"0.261"}},{"$f":"_xlfn.LOGNORM.INV(AA473, AD473, AE473)","v":{"v":0.06613036438215358,"d":"0.06613"}},"Lognormal",{"$f":"LN(S473)","v":{"v":-2.711,"d":"μ=-2.711"}},{"$f":"U473","v":{"v":0.008,"d":"σ=0.008"}}]
[{"$nulls":6},"","","","X","","HR for hospitalisation (age 75+ -v- <75)",{"$f":"O474","v":{"v":1.2485713778642835,"d":"1.2486"}},null,{"$f":"CHOOSE(swtchPSA, S474, AB474)","v":1.2485713778642835},{"$nulls":3},{"$f":"EXP(0.222)","v":{"v":1.2485713778642835,"d":"1.24857"}},null,{"v":0.01,"d":"0.01000"},{"$f":"_xlfn.LOGNORM.INV(0.025, AD474, AE474)","v":{"v":1.2243380861864126,"d":"1.22434"}},null,{"$f":"_xlfn.LOGNORM.INV(0.975, AD474, AE474)","v":{"v":1.2732843184497318,"d":"1.27328"}},"Pufulete et al. (2017)",null,{"$f":"RAND()","v":{"v":0.7577776218318379,"d":"0.758"}},{"$f":"_xlfn.LOGNORM.INV(AA474, AD474, AE474)","v":{"v":1.257331624044331,"d":"1.25733"}},"Lognormal",{"$f":"LN(S474)","v":{"v":0.22200000000000006,"d":"μ=0.222"}},{"$f":"U474","v":{"v":0.01,"d":"σ=0.010"}}]
[{"$nulls":6},"","","","X","","Monthly rate of hospitalistion (age 75+)",{"$f":"O475","v":{"v":0.08299291801055293,"d":"0.0830"}},null,{"$f":"M473*M474","v":0.08299291801055293}]
[{"$nulls":6},"","","","","","5-year death prob"]
[{"$nulls":3},55,null,null,"","","","X","",{"$f":"D477&\"-\"&D477+9","v":"55-64"},{"$f":"O477","v":{"v":0.25,"d":"0.2500"}},null,{"$f":"CHOOSE(swtchPSA, S477, AB477)","v":0.25},{"$nulls":3},{"$f":"1-0.75","v":{"v":0.25,"d":"0.25000"}},null,{"$f":"((X477)-(V477)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.007142988396945164,"d":"0.007"}},{"$f":"1-0.764","v":{"v":0.236,"d":"0.23600"}},null,{"$f":"1-0.736","v":{"v":0.264,"d":"0.26400"}},"Taylor et al. (2017)",null,{"$f":"RAND()","v":{"v":0.5972947835810477,"d":"0.597"}},{"$f":"_xlfn.BETA.INV(AA477, AD477, AE477)","v":{"v":0.25171729673509624,"d":"0.2517"}},"Beta",{"$f":"(S477^2*(1-S477))/U477^2-S477","v":{"v":918.4662358165139,"d":"α=918.466"}},{"$f":"AD477*((1-S477)/S477)","v":{"v":2755.3987074495417,"d":"β=2755.399"}}]
[{"$nulls":3},65,null,null,"","","","X","",{"$f":"D478&\"-\"&D478+9","v":"65-74"},{"$f":"O478","v":{"v":0.355,"d":"0.3550"}},null,{"$f":"CHOOSE(swtchPSA, S478, AB478)","v":0.355},{"$nulls":3},{"$f":"1-0.645","v":{"v":0.355,"d":"0.35500"}},null,{"$f":"((X478)-(V478)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.005102134569246545,"d":"0.005"}},{"$f":"1-0.654","v":{"v":0.346,"d":"0.34600"}},null,{"$f":"1-0.634","v":{"v":0.366,"d":"0.36600"}},"Taylor et al. (2017)",null,{"$f":"RAND()","v":{"v":0.6412161293555668,"d":"0.641"}},{"$f":"_xlfn.BETA.INV(AA478, AD478, AE478)","v":{"v":0.35683608244708875,"d":"0.3568"}},"Beta",{"$f":"(S478^2*(1-S478))/U478^2-S478","v":{"v":3122.2180188129455,"d":"α=3122.218"}},{"$f":"AD478*((1-S478)/S478)","v":{"v":5672.762315871409,"d":"β=5672.762"}}]
[{"$nulls":3},{"$f":"D478+10","v":75},null,null,"","","","X","",{"$f":"D479&\"-\"&D479+9","v":"75-84"},{"$f":"O479","v":{"v":0.505,"d":"0.5050"}},null,{"$f":"CHOOSE(swtchPSA, S479, AB479)","v":0.505},{"$nulls":3},{"$f":"1-0.495","v":{"v":0.505,"d":"0.50500"}},null,{"$f":"((X479)-(V479)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":4.081707655397236E-3,"d":"0.004"}},{"$f":"1-0.503","v":{"v":0.497,"d":"0.49700"}},null,{"$f":"1-0.487","v":{"v":0.513,"d":"0.51300"}},"Taylor et al. (2017)",null,{"$f":"RAND()","v":{"v":0.36122230773498987,"d":"0.361"}},{"$f":"_xlfn.BETA.INV(AA479, AD479, AE479)","v":{"v":0.5035503286006127,"d":"0.5036"}},"Beta",{"$f":"(S479^2*(1-S479))/U479^2-S479","v":{"v":7576.6149639847035,"d":"α=7576.615"}},{"$f":"AD479*((1-S479)/S479)","v":{"v":7426.582984499858,"d":"β=7426.583"}}]
[{"$nulls":3},{"$f":"D479+10","v":85},null,null,"","","","X","",{"$f":"D480&\"-\"&D480+9","v":"85-94"},{"$f":"O480","v":{"v":0.7150000000000001,"d":"0.7150"}},null,{"$f":"CHOOSE(swtchPSA, S480, AB480)","v":0.7150000000000001},{"$nulls":3},{"$f":"1-0.285","v":{"v":0.7150000000000001,"d":"0.71500"}},null,{"$f":"((X480)-(V480)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.005357241297708873,"d":"0.005"}},{"$f":"1-0.296","v":{"v":0.704,"d":"0.70400"}},null,{"$f":"1-0.275","v":{"v":0.725,"d":"0.72500"}},"Taylor et al. (2017)",null,{"$f":"RAND()","v":{"v":0.04238747228932016,"d":"0.042"}},{"$f":"_xlfn.BETA.INV(AA480, AD480, AE480)","v":{"v":0.7057264346397559,"d":"0.7057"}},"Beta",{"$f":"(S480^2*(1-S480))/U480^2-S480","v":{"v":5075.9034934119245,"d":"α=5075.903"}},{"$f":"AD480*((1-S480)/S480)","v":{"v":2023.2622316397174,"d":"β=2023.262"}}]
[{"$nulls":6},"","","","","","Mortality following inpatient admission for HF"]
[{"$nulls":6},"","","","","","2012-13"]
[{"$nulls":6},"","","","","","In-hospital"]
[{"$nulls":3},16,null,null,"","","","X","",{"$f":"D484&\"-44\"","v":"16-44"},{"$f":"O484","v":{"v":0.013353115727002967,"d":"0.0134"}},null,{"$f":"CHOOSE(swtchPSA, S484, AB484)","v":0.013353115727002967},null,674,{"$f":"9","v":9},{"$f":"R484/Q484","v":{"v":0.013353115727002967,"d":"0.01335"}},null,{"$f":"SQRT((S484*(1-S484))/Q484)","v":{"v":0.004421221085438587,"d":"0.004"}},{"$f":"_xlfn.BETA.INV(0.025, AD484, AE484)","v":{"v":0.00613271164919958,"d":"0.00613"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD484, AE484)","v":{"v":0.023287333408580246,"d":"0.02329"}},"NICOR 2012-13",null,{"$f":"RAND()","v":{"v":0.16680915416460473,"d":"0.167"}},{"$f":"_xlfn.BETA.INV(AA484, AD484, AE484)","v":{"v":0.009125817471687885,"d":"0.0091"}},"Beta",{"$f":"R484","v":{"v":9,"d":"α=9"}},{"$f":"Q484-R484","v":{"v":665,"d":"β=665"}}]
[{"$nulls":3},45,null,null,"","","","X","",{"$f":"D485&\"-\"&D485+9","v":"45-54"},{"v":0.02669717772692601,"d":"0.0267"},null,0.02669717772692601,null,{"v":1311,"d":"1,311"},{"$f":"35","v":35},{"v":0.02669717772692601,"d":"0.02670"},null,{"v":0.004452001703426183,"d":"0.004"},{"v":0.018678747149988427,"d":"0.01868"},null,{"v":0.03608083159797626,"d":"0.03608"},"NICOR 2012-13",null,{"v":0.08813552293415194,"d":"0.088"},{"v":0.02089980414687689,"d":"0.0209"},"Beta",{"v":35,"d":"α=35"},{"v":1276,"d":"β=1276"}]
[{"$nulls":3},{"$f":"D485+10","v":55},null,null,"","","","X","",{"$f":"D486&\"-\"&D486+9","v":"55-64"},{"v":0.03317873706742776,"d":"0.0332"},null,0.03317873706742776,null,{"v":2803,"d":"2,803"},{"$f":"93","v":93},{"v":0.03317873706742776,"d":"0.03318"},null,{"v":3.3829180172018506E-3,"d":"0.003"},{"v":0.026870913586970604,"d":"0.02687"},null,{"v":0.04011710025440118,"d":"0.04012"},"NICOR 2012-13",null,{"v":0.8374220091339372,"d":"0.837"},{"v":0.03649835588434325,"d":"0.0365"},"Beta",{"v":93,"d":"α=93"},{"v":2710,"d":"β=2710"}]
[{"$nulls":3},{"$f":"D486+10","v":65},null,null,"","","","X","",{"$f":"D487&\"-\"&D487+9","v":"65-74"},{"v":0.06572549019607843,"d":"0.0657"},null,0.06572549019607843,null,{"v":6375,"d":"6,375"},{"$f":"419","v":419},{"v":0.06572549019607843,"d":"0.06573"},null,{"v":3.1035880597523624E-3,"d":"0.003"},{"v":0.059773301113535744,"d":"0.05977"},null,{"v":0.07193573173199364,"d":"0.07194"},"NICOR 2012-13",null,{"v":0.452366928821332,"d":"0.452"},{"v":0.06530940508210564,"d":"0.0653"},"Beta",{"v":419,"d":"α=419"},{"v":5956,"d":"β=5956"}]
[{"$nulls":3},{"$f":"D487+10","v":75},null,null,"","","","X","",{"$f":"D488&\"-\"&D488+9","v":"75-84"},{"v":0.09542241669471559,"d":"0.0954"},null,0.09542241669471559,null,{"v":11884,"d":"11,884"},{"$f":"1134","v":{"v":1134,"d":"1,134"}},{"v":0.09542241669471559,"d":"0.09542"},null,{"v":0.002695049800473568,"d":"0.003"},{"v":0.09020531449510913,"d":"0.09021"},null,{"v":0.10076849268909938,"d":"0.10077"},"NICOR 2012-13",null,{"v":0.3231661685522431,"d":"0.323"},{"v":0.09416796893544895,"d":"0.0942"},"Beta",{"v":1134,"d":"α=1134"},{"v":10750,"d":"β=10750"}]
[{"$nulls":3},{"$f":"D488+10","v":85},null,null,"","","","X","",{"$f":"D489&\"+\"","v":"85+"},{"v":0.1426991150442478,"d":"0.1427"},null,0.1426991150442478,null,{"v":9944,"d":"9,944"},{"$f":"1419","v":{"v":1419,"d":"1,419"}},{"v":0.1426991150442478,"d":"0.14270"},null,{"v":0.003507492233904542,"d":"0.004"},{"v":0.13589336401431887,"d":"0.13589"},null,{"v":0.14964099252643615,"d":"0.14964"},"NICOR 2012-13",null,{"v":0.8624557591535986,"d":"0.862"},{"v":0.14653156339925089,"d":"0.1465"},"Beta",{"v":1419,"d":"α=1419"},{"v":8525,"d":"β=8525"}]
[{"$nulls":6},"","","","X","","16-74",{"$f":"O490","v":{"v":0.049807399444593746,"d":"0.0498"}},null,{"$f":"SUMPRODUCT(M484:M487, Q484:Q487) / SUM(Q484:Q487)","v":0.049807399444593746}]
[{"$nulls":6},"","","","X","","75+",{"v":0.11695986805937328,"d":"0.1170"},null,{"$f":"SUMPRODUCT(M488:M489, Q488:Q489) / SUM(Q488:Q489)","v":0.11695986805937328}]
[{"$nulls":6},"","","","","","30-day for survivors to discharge"]
[{"$nulls":3},16,null,null,"","","","X","",{"$f":"D493&\"-44\"","v":"16-44"},{"$f":"O493","v":{"v":0.006015037593984963,"d":"0.0060"}},null,{"$f":"CHOOSE(swtchPSA, S493, AB493)","v":0.006015037593984963},null,{"$f":"Q484-R484","v":665},4,{"$f":"R493/Q493","v":{"v":0.006015037593984963,"d":"0.00602"}},null,{"$f":"SQRT((S493*(1-S493))/Q493)","v":{"v":2.9984599848578686E-3,"d":"0.003"}},{"$f":"_xlfn.BETA.INV(0.025, AD493, AE493)","v":{"v":1.6437302556869906E-3,"d":"0.00164"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD493, AE493)","v":{"v":0.013146491578121755,"d":"0.01315"}},"NICOR 2012-13",null,{"$f":"RAND()","v":{"v":0.11546866740070283,"d":"0.115"}},{"$f":"_xlfn.BETA.INV(AA493, AD493, AE493)","v":{"v":2.7757788618900533E-3,"d":"0.0028"}},"Beta",{"$f":"R493","v":{"v":4,"d":"α=4"}},{"$f":"Q493-R493","v":{"v":661,"d":"β=661"}}]
[{"$nulls":3},45,null,null,"","","","X","",{"$f":"D494&\"-\"&D494+9","v":"45-54"},{"v":0.018808777429467086,"d":"0.0188"},null,0.018808777429467086,null,{"v":1276,"d":"1,276"},24,{"v":0.018808777429467086,"d":"0.01881"},null,{"v":3.8030477096298557E-3,"d":"0.004"},{"v":0.01209689447354187,"d":"0.01210"},null,{"v":0.02694533697610546,"d":"0.02695"},"NICOR 2012-13",null,{"v":0.24086041442171013,"d":"0.241"},{"v":0.01602549111420582,"d":"0.0160"},"Beta",{"v":24,"d":"α=24"},{"v":1252,"d":"β=1252"}]
[{"$nulls":3},{"$f":"D494+10","v":55},null,null,"","","","X","",{"$f":"D495&\"-\"&D495+9","v":"55-64"},{"v":0.02841328413284133,"d":"0.0284"},null,0.02841328413284133,null,{"v":2710,"d":"2,710"},77,{"v":0.02841328413284133,"d":"0.02841"},null,{"v":3.19166172740008E-3,"d":"0.003"},{"v":0.022495252140725782,"d":"0.02250"},null,{"v":0.034990047319422235,"d":"0.03499"},"NICOR 2012-13",null,{"v":0.8157647524045015,"d":"0.816"},{"v":0.03125573938995074,"d":"0.0313"},"Beta",{"v":77,"d":"α=77"},{"v":2633,"d":"β=2633"}]
[{"$nulls":3},{"$f":"D495+10","v":65},null,null,"","","","X","",{"$f":"D496&\"-\"&D496+9","v":"65-74"},{"v":0.04348556077904634,"d":"0.0435"},null,0.04348556077904634,null,{"v":5956,"d":"5,956"},259,{"v":0.04348556077904634,"d":"0.04349"},null,{"v":2.64265797364661E-3,"d":"0.003"},{"v":0.03845335223951377,"d":"0.03845"},null,{"v":0.04880809064062974,"d":"0.04881"},"NICOR 2012-13",null,{"v":0.5558017496025747,"d":"0.556"},{"v":0.04380610207258917,"d":"0.0438"},"Beta",{"v":259,"d":"α=259"},{"v":5697,"d":"β=5697"}]
[{"$nulls":3},{"$f":"D496+10","v":75},null,null,"","","","X","",{"$f":"D497&\"-\"&D497+9","v":"75-84"},{"v":0.0626046511627907,"d":"0.0626"},null,0.0626046511627907,null,{"v":10750,"d":"10,750"},673,{"v":0.0626046511627907,"d":"0.06260"},null,{"v":2.3364713767714306E-3,"d":"0.002"},{"v":0.058103110264581134,"d":"0.05810"},null,{"v":0.0672603302532333,"d":"0.06726"},"NICOR 2012-13",null,{"v":0.43245241334079665,"d":"0.432"},{"v":0.06218088344156827,"d":"0.0622"},"Beta",{"v":673,"d":"α=673"},{"v":10077,"d":"β=10077"}]
[{"$nulls":3},{"$f":"D497+10","v":85},null,null,"","","","X","",{"$f":"D498&\"+\"","v":"85+"},{"v":0.09079178885630498,"d":"0.0908"},null,0.09079178885630498,null,{"v":8525,"d":"8,525"},774,{"v":0.09079178885630498,"d":"0.09079"},null,{"v":0.00311177199016531,"d":"0.003"},{"v":0.08478476801232594,"d":"0.08478"},null,{"v":0.0969806555101006,"d":"0.09698"},"NICOR 2012-13",null,{"v":0.45678542482017914,"d":"0.457"},{"v":0.09042248014688183,"d":"0.0904"},"Beta",{"v":774,"d":"α=774"},{"v":7751,"d":"β=7751"}]
[{"$nulls":6},"","","","X","","16-74",{"$f":"O499","v":{"v":0.03431696049778448,"d":"0.0343"}},null,{"$f":"SUMPRODUCT(M493:M496, Q493:Q496) / SUM(Q493:Q496)","v":0.03431696049778448}]
[{"$nulls":6},"","","","X","","75+",{"v":0.07507133592736706,"d":"0.0751"},null,{"$f":"SUMPRODUCT(M497:M498, Q497:Q498) / SUM(Q497:Q498)","v":0.07507133592736706}]
[{"$nulls":6},"","","","","","2018-19"]
[{"$nulls":6},"","","","","","In-hospital"]
[{"$nulls":6},"","","","X","","16-74",{"$f":"O503","v":{"v":0.054,"d":"0.0540"}},null,{"$f":"CHOOSE(swtchPSA, S503, AB503)","v":0.054},null,{"$f":"808+409+1688+759+3592+1719+7284+4001","v":{"v":20260,"d":"20,260"}},{"$f":"ROUND(Q503*S503, 0)","v":1094},{"v":0.054,"d":"0.05400"},null,{"$f":"SQRT((S503*(1-S503))/Q503)","v":{"v":1.5878984603043484E-3,"d":"0.002"}},{"$f":"_xlfn.BETA.INV(0.025, AD503, AE503)","v":{"v":0.05092787341997898,"d":"0.05093"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD503, AE503)","v":{"v":0.05715157572976537,"d":"0.05715"}},"NICOR 2018-19",null,{"$f":"RAND()","v":{"v":0.6425027717033637,"d":"0.643"}},{"$f":"_xlfn.BETA.INV(AA503, AD503, AE503)","v":{"v":0.05456504995440059,"d":"0.0546"}},"Beta",{"$f":"R503","v":{"v":1094,"d":"α=1094"}},{"$f":"Q503-R503","v":{"v":19166,"d":"β=19166"}}]
[{"$nulls":6},"","","","X","","75+",{"$f":"O504","v":{"v":0.109,"d":"0.1090"}},null,{"$f":"CHOOSE(swtchPSA, S504, AB504)","v":0.109},null,{"$f":"11818+9224+9063+11197","v":{"v":41302,"d":"41,302"}},{"$f":"ROUND(Q504*S504, 0)","v":4502},{"v":0.109,"d":"0.10900"},null,{"$f":"SQRT((S504*(1-S504))/Q504)","v":{"v":1.5334391953457035E-3,"d":"0.002"}},{"$f":"_xlfn.BETA.INV(0.025, AD504, AE504)","v":{"v":0.10601450050180987,"d":"0.10601"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD504, AE504)","v":{"v":0.11202533595993147,"d":"0.11203"}},"NICOR 2018-19",null,{"$f":"RAND()","v":{"v":0.9285316109152956,"d":"0.929"}},{"$f":"_xlfn.BETA.INV(AA504, AD504, AE504)","v":{"v":0.11125557394789964,"d":"0.1113"}},"Beta",{"$f":"R504","v":{"v":4502,"d":"α=4502"}},{"$f":"Q504-R504","v":{"v":36800,"d":"β=36800"}}]
[{"$nulls":6},"","","","","","Ratio 2018-19:2012-13"]
[{"$nulls":6},"","","","X","","16-74",{"$f":"O506","v":{"v":1.0841762589928057,"d":"1.08"}},null,{"$f":"M503/M490","v":1.0841762589928057}]
[{"$nulls":6},"","","","X","","75+",{"$f":"O507","v":{"v":0.9319435957696828,"d":"0.93"}},null,{"$f":"M504/M491","v":0.9319435957696828}]
[{"$nulls":6},"","","","","","Granular 2012-13 data scaled to 2018-19"]
[{"$nulls":6},"","","","","","30-day mortality"]
[{"$nulls":3},65,null,null,"","","","X","",{"$f":"D510&\"-\"&D510+9","v":"65-74"},{"$f":"O510","v":{"v":0.11840402868688336,"d":"0.1184"}},null,{"$f":"(M487+M496)*M506","v":{"v":0.11840402868688336,"d":"0.118"}}]
[{"$nulls":3},{"$f":"D510+10","v":75},null,null,"","","","X","",{"$f":"D511&\"-\"&D511+9","v":"75-84"},{"$f":"O511","v":{"v":0.14727231384806405,"d":"0.1473"}},null,{"$f":"(M488+M497)*M507","v":{"v":0.14727231384806405,"d":"0.147"}}]
[{"$nulls":3},{"$f":"D511+10","v":85},null,null,"","","","X","",{"$f":"D512&\"+\"","v":"85+"},{"$f":"O512","v":{"v":0.2176003525605946,"d":"0.2176"}},null,{"$f":"(M489+M498)*M507","v":{"v":0.2176003525605946,"d":"0.218"}}]
[{"$nulls":6},"","","","","","30-day mortality plus 2mo background mort"]
[{"$nulls":3},65,null,null,"","","","X","",{"$f":"D514&\"-\"&D514+9","v":"65-74"},{"$f":"O514","v":{"v":0.13301787846430757,"d":"0.1330"}},null,{"$f":"M510 + vbprobToProb(M478, 5/(D.cycleLength-30/365.24))","v":{"v":0.13301787846430757,"d":"0.133"}}]
[{"$nulls":3},{"$f":"D514+10","v":75},null,null,"","","","X","",{"$f":"D515&\"-\"&D515+9","v":"75-84"},{"$f":"O515","v":{"v":0.1706038839713745,"d":"0.1706"}},null,{"$f":"M511 + vbprobToProb(M479, 5/(D.cycleLength-30/365.24))","v":{"v":0.1706038839713745,"d":"0.171"}}]
[{"$nulls":3},{"$f":"D515+10","v":85},null,null,"","","","X","",{"$f":"D516&\"+\"","v":"85+"},{"$f":"O516","v":{"v":0.2588670599813522,"d":"0.2589"}},null,{"$f":"M512 + vbprobToProb(M480, 5/(D.cycleLength-30/365.24))","v":{"v":0.2588670599813522,"d":"0.259"}}]
[{"$nulls":6},"","","","","","Alternative (US) data"]
[{"$nulls":6},"","","","X","","Monthly death prob in SCE (mean age 62)",{"$f":"O518","v":{"v":0.014,"d":"0.0140"}},null,{"$f":"CHOOSE(swtchPSA, S518, AB518)","v":0.014},{"$nulls":3},{"v":0.014,"d":"0.01400"},null,{"v":0.0017,"d":"0.002"},{"$f":"_xlfn.BETA.INV(0.025, AD518, AE518)","v":{"v":0.010864970250796819,"d":"0.01086"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD518, AE518)","v":{"v":0.01752020213189387,"d":"0.01752"}},"Martinson et al. (2016)",null,{"$f":"RAND()","v":{"v":0.9309265428650844,"d":"0.931"}},{"$f":"_xlfn.BETA.INV(AA518, AD518, AE518)","v":{"v":0.016597202473390915,"d":"0.0166"}},"Beta",{"$f":"(S518^2*(1-S518))/U518^2-S518","v":{"v":66.85658823529413,"d":"α=66.857"}},{"$f":"AD518*((1-S518)/S518)","v":{"v":4708.6140000000005,"d":"β=4708.614"}}]
[{"$nulls":3},65,null,null,"","","","X","","Ratio of death after SCE compared with none",{"$f":"O519","v":{"v":2.8999592984196534,"d":"2.9000"}},null,{"$f":"vbprobToProb($M$518, (1/12)*D.cyclesPerYear)/vbprobToProb($M$477, 5*D.cyclesPerYear)","v":{"v":2.8999592984196534,"d":"2.9000"}}]
[{"$nulls":6},"","","","","","Per-cycle probabilities"]
[{"$nulls":4},1,null,"","","","","",{"$f":"\"From: \"&INDEX(D.rngStates, $E521)","v":"From: HF no HPE"}]
[{"$nulls":4},1,2,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F522)","v":"To: PCE no HPE"}]
[{"$nulls":3},65,1,2,"","","","X","",{"$f":"D523&\"-\"&D523+9","v":"65-74"},{"$f":"O523","v":{"v":0.2900068806144488,"d":"0.2900"}},null,{"$f":"$M$471","v":{"v":0.2900068806144488,"d":"0.2900"}}]
[{"$nulls":3},{"$f":"D523+10","v":75},1,2,"","","","X","",{"$f":"D524&\"-\"&D524+9","v":"75-84"},{"$f":"O524","v":{"v":0.2900068806144488,"d":"0.2900"}},null,{"$f":"$M$471","v":{"v":0.2900068806144488,"d":"0.2900"}}]
[{"$nulls":3},{"$f":"D524+10","v":85},1,2,"","","","X","",{"$f":"D525&\"-\"&D525+9","v":"85-94"},{"$f":"O525","v":{"v":0.2900068806144488,"d":"0.2900"}},null,{"$f":"$M$471","v":{"v":0.2900068806144488,"d":"0.2900"}}]
[{"$nulls":4},1,3,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F526)","v":"To: SCE no HPE"}]
[{"$nulls":3},65,1,3,"","","","X","",{"$f":"D527&\"-\"&D527+9","v":"65-74"},{"$f":"O527","v":{"v":0.18078679832175515,"d":"0.1808"}},null,{"$f":"vbratetoprob(IF(D527<75, $M$473, $M$475), 12/D.cyclesPerYear)","v":{"v":0.18078679832175515,"d":"0.1808"}}]
[{"$nulls":3},{"$f":"D527+10","v":75},1,3,"","","","X","",{"$f":"D528&\"-\"&D528+9","v":"75-84"},{"$f":"O528","v":{"v":0.22040346350791662,"d":"0.2204"}},null,{"$f":"vbratetoprob(IF(D528<75, $M$473, $M$475), 12/D.cyclesPerYear)","v":{"v":0.22040346350791662,"d":"0.2204"}}]
[{"$nulls":3},{"$f":"D528+10","v":85},1,3,"","","","X","",{"$f":"D529&\"-\"&D529+9","v":"85-94"},{"$f":"O529","v":{"v":0.22040346350791662,"d":"0.2204"}},null,{"$f":"vbratetoprob(IF(D529<75, $M$473, $M$475), 12/D.cyclesPerYear)","v":{"v":0.22040346350791662,"d":"0.2204"}}]
[{"$nulls":4},1,9,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F530)","v":"To: Dead"}]
[{"$nulls":3},65,1,9,"","","","X","",{"$f":"D531&\"-\"&D531+9","v":"65-74"},{"$f":"O531","v":{"v":0.02168663690848327,"d":"0.0217"}},null,{"$f":"vbprobToProb(M478, 5*D.cyclesPerYear)","v":{"v":0.02168663690848327,"d":"0.022"}},{"$nulls":5},{"$f":"(LN(X531)-LN(V531)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.017810160264496014,"d":"0.018"}},{"$f":"vbprobToProb(V478, 5*D.cyclesPerYear)","v":{"v":0.021008575928640916,"d":"0.021"}},null,{"$f":"vbprobToProb(X478, 5*D.cyclesPerYear)","v":{"v":0.0225276913075384,"d":"0.023"}}]
[{"$nulls":3},{"$f":"D531+10","v":75},1,9,"","","","X","",{"$f":"D532&\"-\"&D532+9","v":"75-84"},{"$f":"O532","v":{"v":0.03454894836088951,"d":"0.0345"}},null,{"$f":"vbprobToProb(M479, 5*D.cyclesPerYear)","v":{"v":0.03454894836088951,"d":"0.035"}},{"$nulls":5},{"$f":"(LN(X532)-LN(V532)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.011522207409361232,"d":"0.012"}},{"$f":"vbprobToProb(V479, 5*D.cyclesPerYear)","v":{"v":0.03377471284530886,"d":"0.034"}},null,{"$f":"vbprobToProb(X479, 5*D.cyclesPerYear)","v":{"v":0.03533516362854583,"d":"0.035"}}]
[{"$nulls":3},{"$f":"D532+10","v":85},1,9,"","","","X","",{"$f":"D533&\"-\"&D533+9","v":"85-94"},{"$f":"O533","v":{"v":0.060834256720944,"d":"0.0608"}},null,{"$f":"vbprobToProb(M480, 5*D.cyclesPerYear)","v":{"v":0.060834256720944,"d":"0.061"}},{"$nulls":5},{"$f":"(LN(X533)-LN(V533)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.014508013803507075,"d":"0.015"}},{"$f":"vbprobToProb(V480, 5*D.cyclesPerYear)","v":{"v":0.05905424881402688,"d":"0.059"}},null,{"$f":"vbprobToProb(X480, 5*D.cyclesPerYear)","v":{"v":0.06251001987914817,"d":"0.063"}}]
[{"$nulls":4},{"$f":"E521+1","v":2},null,"","","","","",{"$f":"\"From: \"&INDEX(D.rngStates, $E534)","v":"From: PCE no HPE"}]
[{"$nulls":4},2,{"$f":"F522","v":2},"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F535)","v":"To: PCE no HPE"}]
[{"$nulls":3},65,2,2,"","","","X","",{"$f":"D536&\"-\"&D536+9","v":"65-74"},{"$f":"O536","v":{"v":0.2900068806144488,"d":"0.2900"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M523, 0)","v":{"v":0.2900068806144488,"d":"0.2900"}}]
[{"$nulls":3},{"$f":"D536+10","v":75},2,2,"","","","X","",{"$f":"D537&\"-\"&D537+9","v":"75-84"},{"$f":"O537","v":{"v":0.2900068806144488,"d":"0.2900"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M524, 0)","v":{"v":0.2900068806144488,"d":"0.2900"}}]
[{"$nulls":3},{"$f":"D537+10","v":85},2,2,"","","","X","",{"$f":"D538&\"-\"&D538+9","v":"85-94"},{"$f":"O538","v":{"v":0.2900068806144488,"d":"0.2900"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M525, 0)","v":{"v":0.2900068806144488,"d":"0.2900"}}]
[{"$nulls":4},2,3,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F539)","v":"To: SCE no HPE"}]
[{"$nulls":3},65,2,3,"","","","X","",{"$f":"D540&\"-\"&D540+9","v":"65-74"},{"$f":"O540","v":{"v":0.18078679832175515,"d":"0.1808"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M527, 0)","v":{"v":0.18078679832175515,"d":"0.1808"}}]
[{"$nulls":3},{"$f":"D540+10","v":75},2,3,"","","","X","",{"$f":"D541&\"-\"&D541+9","v":"75-84"},{"$f":"O541","v":{"v":0.22040346350791662,"d":"0.2204"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M528, 0)","v":{"v":0.22040346350791662,"d":"0.2204"}}]
[{"$nulls":3},{"$f":"D541+10","v":85},2,3,"","","","X","",{"$f":"D542&\"-\"&D542+9","v":"85-94"},{"$f":"O542","v":{"v":0.22040346350791662,"d":"0.2204"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M529, 0)","v":{"v":0.22040346350791662,"d":"0.2204"}}]
[{"$nulls":4},2,9,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F543)","v":"To: Dead"}]
[{"$nulls":3},65,2,9,"","","","X","",{"$f":"D544&\"-\"&D544+9","v":"65-74"},{"$f":"O544","v":{"v":0.02168663690848327,"d":"0.0217"}},null,{"$f":"M531","v":{"v":0.02168663690848327,"d":"0.0217"}}]
[{"$nulls":3},{"$f":"D544+10","v":75},2,9,"","","","X","",{"$f":"D545&\"-\"&D545+9","v":"75-84"},{"$f":"O545","v":{"v":0.03454894836088951,"d":"0.0345"}},null,{"$f":"M532","v":{"v":0.03454894836088951,"d":"0.0345"}}]
[{"$nulls":3},{"$f":"D545+10","v":85},2,9,"","","","X","",{"$f":"D546&\"-\"&D546+9","v":"85-94"},{"$f":"O546","v":{"v":0.060834256720944,"d":"0.0608"}},null,{"$f":"M533","v":{"v":0.060834256720944,"d":"0.0608"}}]
[{"$nulls":4},3,null,"","","","","",{"$f":"\"From: \"&INDEX(D.rngStates, $E547)","v":"From: SCE no HPE"}]
[{"$nulls":4},3,{"$f":"F535","v":2},"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F548)","v":"To: PCE no HPE"}]
[{"$nulls":3},65,3,2,"","","","X","",{"$f":"D549&\"-\"&D549+9","v":"65-74"},{"$f":"O549","v":{"v":0.2900068806144488,"d":"0.2900"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M523, 0)","v":{"v":0.2900068806144488,"d":"0.2900"}}]
[{"$nulls":3},{"$f":"D549+10","v":75},3,2,"","","","X","",{"$f":"D550&\"-\"&D550+9","v":"75-84"},{"$f":"O550","v":{"v":0.2900068806144488,"d":"0.2900"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M524, 0)","v":{"v":0.2900068806144488,"d":"0.2900"}}]
[{"$nulls":3},{"$f":"D550+10","v":85},3,2,"","","","X","",{"$f":"D551&\"-\"&D551+9","v":"85-94"},{"$f":"O551","v":{"v":0.2900068806144488,"d":"0.2900"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M525, 0)","v":{"v":0.2900068806144488,"d":"0.2900"}}]
[{"$nulls":4},3,3,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F552)","v":"To: SCE no HPE"}]
[{"$nulls":3},65,3,3,"","","","X","",{"$f":"D553&\"-\"&D553+9","v":"65-74"},{"$f":"O553","v":{"v":0.18078679832175515,"d":"0.1808"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M527, 0)","v":{"v":0.18078679832175515,"d":"0.1808"}}]
[{"$nulls":3},{"$f":"D553+10","v":75},3,3,"","","","X","",{"$f":"D554&\"-\"&D554+9","v":"75-84"},{"$f":"O554","v":{"v":0.22040346350791662,"d":"0.2204"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M528, 0)","v":{"v":0.22040346350791662,"d":"0.2204"}}]
[{"$nulls":3},{"$f":"D554+10","v":85},3,3,"","","","X","",{"$f":"D555&\"-\"&D555+9","v":"85-94"},{"$f":"O555","v":{"v":0.22040346350791662,"d":"0.2204"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M529, 0)","v":{"v":0.22040346350791662,"d":"0.2204"}}]
[{"$nulls":4},3,9,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F556)","v":"To: Dead"}]
[{"$nulls":3},65,3,9,"","","","X","",{"$f":"D557&\"-\"&D557+9","v":"65-74"},{"$f":"O557","v":{"v":0.13301787846430757,"d":"0.1330"}},null,{"$f":"CHOOSE(D.swtchSCE.DeathSource, M514, M531*$M$519)","v":{"v":0.13301787846430757,"d":"0.133"}}]
[{"$nulls":3},{"$f":"D557+10","v":75},3,9,"","","","X","",{"$f":"D558&\"-\"&D558+9","v":"75-84"},{"$f":"O558","v":{"v":0.1706038839713745,"d":"0.1706"}},null,{"$f":"CHOOSE(D.swtchSCE.DeathSource, M515, M532*$M$519)","v":{"v":0.1706038839713745,"d":"0.171"}}]
[{"$nulls":3},{"$f":"D558+10","v":85},3,9,"","","","X","",{"$f":"D559&\"-\"&D559+9","v":"85-94"},{"$f":"O559","v":{"v":0.2588670599813522,"d":"0.2589"}},null,{"$f":"CHOOSE(D.swtchSCE.DeathSource, M516, M533*$M$519)","v":{"v":0.2588670599813522,"d":"0.259"}}]
[{"$nulls":4},4,null,"","","","","",{"$f":"\"From: \"&INDEX(D.rngStates, $E560)","v":"From: HF w HPE"}]
[{"$nulls":4},{"$f":"E560","v":4},2,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F561)","v":"To: PCE no HPE"}]
[{"$nulls":3},65,4,2,"","","","X","",{"$f":"D562&\"-\"&D562+9","v":"65-74"},{"$f":"O562","v":{"v":0.3364079815127606,"d":"0.3364"}},null,{"$f":"CHOOSE(D.swtchCorrectHPEafterExac, vbOddsToProb(vbProbToOdds(M523*$M$608)), 0)","v":{"v":0.3364079815127606,"d":"0.3364"}}]
[{"$nulls":3},{"$f":"D562+10","v":75},4,2,"","","","X","",{"$f":"D563&\"-\"&D563+9","v":"75-84"},{"$f":"O563","v":{"v":0.3364079815127606,"d":"0.3364"}},null,{"$f":"CHOOSE(D.swtchCorrectHPEafterExac, vbOddsToProb(vbProbToOdds(M524*$M$608)), 0)","v":{"v":0.3364079815127606,"d":"0.3364"}}]
[{"$nulls":3},{"$f":"D563+10","v":85},4,2,"","","","X","",{"$f":"D564&\"-\"&D564+9","v":"85-94"},{"$f":"O564","v":{"v":0.3364079815127606,"d":"0.3364"}},null,{"$f":"CHOOSE(D.swtchCorrectHPEafterExac, vbOddsToProb(vbProbToOdds(M525*$M$608)), 0)","v":{"v":0.3364079815127606,"d":"0.3364"}}]
[{"$nulls":4},4,3,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F565)","v":"To: SCE no HPE"}]
[{"$nulls":3},65,4,3,"","","","X","",{"$f":"D566&\"-\"&D566+9","v":"65-74"},{"$f":"O566","v":{"v":0.20971268605323595,"d":"0.2097"}},null,{"$f":"CHOOSE(D.swtchCorrectHPEafterExac, vbOddsToProb(vbProbToOdds(M527*$M$609)), 0)","v":{"v":0.20971268605323595,"d":"0.2097"}}]
[{"$nulls":3},{"$f":"D566+10","v":75},4,3,"","","","X","",{"$f":"D567&\"-\"&D567+9","v":"75-84"},{"$f":"O567","v":{"v":0.25566801766918323,"d":"0.2557"}},null,{"$f":"CHOOSE(D.swtchCorrectHPEafterExac, vbOddsToProb(vbProbToOdds(M528*$M$609)), 0)","v":{"v":0.25566801766918323,"d":"0.2557"}}]
[{"$nulls":3},{"$f":"D567+10","v":85},4,3,"","","","X","",{"$f":"D568&\"-\"&D568+9","v":"85-94"},{"$f":"O568","v":{"v":0.25566801766918323,"d":"0.2557"}},null,{"$f":"CHOOSE(D.swtchCorrectHPEafterExac, vbOddsToProb(vbProbToOdds(M529*$M$609)), 0)","v":{"v":0.25566801766918323,"d":"0.2557"}}]
[{"$nulls":4},4,{"$f":"F522+3","v":5},"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F569)","v":"To: PCE w HPE"}]
[{"$nulls":3},65,4,5,"","","","X","",{"$f":"D570&\"-\"&D570+9","v":"65-74"},{"$f":"O570","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchCorrectHPEafterExac, 0, vbOddsToProb(vbProbToOdds(M523*$M$608)))","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":3},{"$f":"D570+10","v":75},4,5,"","","","X","",{"$f":"D571&\"-\"&D571+9","v":"75-84"},{"$f":"O571","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchCorrectHPEafterExac, 0, vbOddsToProb(vbProbToOdds(M524*$M$608)))","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":3},{"$f":"D571+10","v":85},4,5,"","","","X","",{"$f":"D572&\"-\"&D572+9","v":"85-94"},{"$f":"O572","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchCorrectHPEafterExac, 0, vbOddsToProb(vbProbToOdds(M525*$M$608)))","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":4},4,6,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F573)","v":"To: SCE w HPE"}]
[{"$nulls":3},65,4,6,"","","","X","",{"$f":"D574&\"-\"&D574+9","v":"65-74"},{"$f":"O574","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchCorrectHPEafterExac, 0, vbOddsToProb(vbProbToOdds(M527*$M$609)))","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":3},{"$f":"D574+10","v":75},4,6,"","","","X","",{"$f":"D575&\"-\"&D575+9","v":"75-84"},{"$f":"O575","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchCorrectHPEafterExac, 0, vbOddsToProb(vbProbToOdds(M528*$M$609)))","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":3},{"$f":"D575+10","v":85},4,6,"","","","X","",{"$f":"D576&\"-\"&D576+9","v":"85-94"},{"$f":"O576","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchCorrectHPEafterExac, 0, vbOddsToProb(vbProbToOdds(M529*$M$609)))","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":4},4,9,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F577)","v":"To: Dead"}]
[{"$nulls":3},65,4,9,"","","","X","",{"$f":"D578&\"-\"&D578+9","v":"65-74"},{"$f":"O578","v":{"v":0.026394222041251525,"d":"0.0264"}},null,{"$f":"vbratetoprob(vbProbToRate(M531, 1)*$M$616, 1)","v":{"v":0.026394222041251525,"d":"0.0264"}}]
[{"$nulls":3},{"$f":"D578+10","v":75},4,9,"","","","X","",{"$f":"D579&\"-\"&D579+9","v":"75-84"},{"$f":"O579","v":{"v":0.04198807042108965,"d":"0.0420"}},null,{"$f":"vbratetoprob(vbProbToRate(M532, 1)*$M$616, 1)","v":{"v":0.04198807042108965,"d":"0.0420"}}]
[{"$nulls":3},{"$f":"D579+10","v":85},4,9,"","","","X","",{"$f":"D580&\"-\"&D580+9","v":"85-94"},{"$f":"O580","v":{"v":0.0737130693518041,"d":"0.0737"}},null,{"$f":"vbratetoprob(vbProbToRate(M533, 1)*$M$616, 1)","v":{"v":0.0737130693518041,"d":"0.0737"}}]
[{"$nulls":4},{"$f":"E560+1","v":5},null,"","","","","",{"$f":"\"From: \"&INDEX(D.rngStates, $E581)","v":"From: PCE w HPE"}]
[{"$nulls":4},{"$f":"E569+1","v":5},{"$f":"F569","v":5},"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F582)","v":"To: PCE w HPE"}]
[{"$nulls":3},65,5,5,"","","","X","",{"$f":"D583&\"-\"&D583+9","v":"65-74"},{"$f":"O583","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M570, 0)","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":3},{"$f":"D583+10","v":75},5,5,"","","","X","",{"$f":"D584&\"-\"&D584+9","v":"75-84"},{"$f":"O584","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M571, 0)","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":3},{"$f":"D584+10","v":85},5,5,"","","","X","",{"$f":"D585&\"-\"&D585+9","v":"85-94"},{"$f":"O585","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M572, 0)","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":4},5,6,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F586)","v":"To: SCE w HPE"}]
[{"$nulls":3},65,5,6,"","","","X","",{"$f":"D587&\"-\"&D587+9","v":"65-74"},{"$f":"O587","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M574, 0)","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":3},{"$f":"D587+10","v":75},5,6,"","","","X","",{"$f":"D588&\"-\"&D588+9","v":"75-84"},{"$f":"O588","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M575, 0)","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":3},{"$f":"D588+10","v":85},5,6,"","","","X","",{"$f":"D589&\"-\"&D589+9","v":"85-94"},{"$f":"O589","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M576, 0)","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":4},5,9,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F590)","v":"To: Dead"}]
[{"$nulls":3},65,5,9,"","","","X","",{"$f":"D591&\"-\"&D591+9","v":"65-74"},{"$f":"O591","v":{"v":0.026394222041251525,"d":"0.0264"}},null,{"$f":"M578","v":{"v":0.026394222041251525,"d":"0.0264"}}]
[{"$nulls":3},{"$f":"D591+10","v":75},5,9,"","","","X","",{"$f":"D592&\"-\"&D592+9","v":"75-84"},{"$f":"O592","v":{"v":0.04198807042108965,"d":"0.0420"}},null,{"$f":"M579","v":{"v":0.04198807042108965,"d":"0.0420"}}]
[{"$nulls":3},{"$f":"D592+10","v":85},5,9,"","","","X","",{"$f":"D593&\"-\"&D593+9","v":"85-94"},{"$f":"O593","v":{"v":0.0737130693518041,"d":"0.0737"}},null,{"$f":"M580","v":{"v":0.0737130693518041,"d":"0.0737"}}]
[{"$nulls":4},6,null,"","","","","",{"$f":"\"From: \"&INDEX(D.rngStates, $E594)","v":"From: SCE w HPE"}]
[{"$nulls":4},6,{"$f":"F582","v":5},"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F595)","v":"To: PCE w HPE"}]
[{"$nulls":3},65,6,5,"","","","X","",{"$f":"D596&\"-\"&D596+9","v":"65-74"},{"$f":"O596","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M570, 0)","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":3},{"$f":"D596+10","v":75},6,5,"","","","X","",{"$f":"D597&\"-\"&D597+9","v":"75-84"},{"$f":"O597","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M571, 0)","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":3},{"$f":"D597+10","v":85},6,5,"","","","X","",{"$f":"D598&\"-\"&D598+9","v":"85-94"},{"$f":"O598","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M572, 0)","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":4},6,6,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F599)","v":"To: SCE w HPE"}]
[{"$nulls":3},65,6,6,"","","","X","",{"$f":"D600&\"-\"&D600+9","v":"65-74"},{"$f":"O600","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M574, 0)","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":3},{"$f":"D600+10","v":75},6,6,"","","","X","",{"$f":"D601&\"-\"&D601+9","v":"75-84"},{"$f":"O601","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M575, 0)","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":3},{"$f":"D601+10","v":85},6,6,"","","","X","",{"$f":"D602&\"-\"&D602+9","v":"85-94"},{"$f":"O602","v":{"v":0,"d":"0.0000"}},null,{"$f":"CHOOSE(D.swtchConsecExac, M576, 0)","v":{"v":0,"d":"0.0000"}}]
[{"$nulls":4},6,9,"","","","","",{"$f":"\"To: \"&INDEX(D.rngStates, $F603)","v":"To: Dead"}]
[{"$nulls":3},65,6,9,"","","","X","",{"$f":"D604&\"-\"&D604+9","v":"65-74"},{"$f":"O604","v":{"v":0.13301787846430757,"d":"0.1330"}},null,{"$f":"M557","v":{"v":0.13301787846430757,"d":"0.1330"}}]
[{"$nulls":3},{"$f":"D604+10","v":75},6,9,"","","","X","",{"$f":"D605&\"-\"&D605+9","v":"75-84"},{"$f":"O605","v":{"v":0.1706038839713745,"d":"0.1706"}},null,{"$f":"M558","v":{"v":0.1706038839713745,"d":"0.1706"}}]
[{"$nulls":3},{"$f":"D605+10","v":85},6,9,"","","","X","",{"$f":"D606&\"-\"&D606+9","v":"85-94"},{"$f":"O606","v":{"v":0.2588670599813522,"d":"0.2589"}},null,{"$f":"M559","v":{"v":0.2588670599813522,"d":"0.2589"}}]
[{"$nulls":6},"","","","","","Effect of exposure to NSAIDs"]
[{"$nulls":5},5,"","","","X","",{"$f":"INDEX(D.rngStates, $F608) & \" -- odds ratio\"","v":"PCE w HPE -- odds ratio"},{"$f":"O608","v":{"v":1.16,"d":"1.1600"}},null,{"$f":"M609","v":{"v":1.16,"d":"1.1600"}}]
[{"$nulls":5},6,"","","","X","",{"$f":"INDEX(D.rngStates, $F609) & \" -- odds ratio\"","v":"SCE w HPE -- odds ratio"},{"$f":"O609","v":{"v":1.16,"d":"1.1600"}},null,{"$f":"CHOOSE(swtchPSA, S609, AB609)","v":1.16},{"$nulls":3},{"v":1.16,"d":"1.16000"},null,{"$f":"(LN(X609)-LN(V609)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.015332915437170679,"d":"0.015"}},{"v":1.13,"d":"1.13000"},null,{"v":1.2,"d":"1.20000"},"Girouard et al. (2017)",null,{"$f":"RAND()","v":{"v":0.2980203550546944,"d":"0.298"}},{"$f":"_xlfn.LOGNORM.INV(AA609, AD609, AE609)","v":{"v":1.1506097104394892,"d":"1.15061"}},"Lognormal",{"$f":"LN(S609)","v":{"v":0.14842000511827322,"d":"μ=0.148"}},{"$f":"U609","v":{"v":0.015332915437170679,"d":"σ=0.015"}}]
[{"$nulls":6},"","","","","","Death"]
[{"$nulls":6},"","","","","","Hazard ratio for each NSAID -v- none"]
[{"$nulls":5},8,"","","","X","","Celecoxib",{"$f":"O612","v":{"v":1.75,"d":"1.7500"}},null,{"$f":"CHOOSE(swtchPSA, S612, AB612)","v":1.75},{"$nulls":3},{"v":1.75,"d":"1.75000"},null,{"$f":"(LN(X612)-LN(V612)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.03640162858826011,"d":"0.036"}},{"v":1.63,"d":"1.63000"},null,{"v":1.88,"d":"1.88000"},"Gislason et al. (2009)",null,{"$f":"RAND()","v":{"v":0.6823227068916898,"d":"0.682"}},{"$f":"_xlfn.LOGNORM.INV(AA612, AD612, AE612)","v":{"v":1.78047036325696,"d":"1.78047"}},"Lognormal",{"$f":"LN(S612)","v":{"v":0.5596157879354227,"d":"μ=0.560"}},{"$f":"U612","v":{"v":0.03640162858826011,"d":"σ=0.036"}}]
[{"$nulls":5},8,"","","","X","","Diclofenac",{"$f":"O613","v":{"v":2.08,"d":"2.0800"}},null,{"$f":"CHOOSE(swtchPSA, S613, AB613)","v":2.08},{"$nulls":3},{"v":2.08,"d":"2.08000"},null,{"$f":"(LN(X613)-LN(V613)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.031929959923059026,"d":"0.032"}},{"v":1.95,"d":"1.95000"},null,{"v":2.21,"d":"2.21000"},"Gislason et al. (2009)",null,{"$f":"RAND()","v":{"v":0.04816177860042392,"d":"0.048"}},{"$f":"_xlfn.LOGNORM.INV(AA613, AD613, AE613)","v":{"v":1.9724376119747689,"d":"1.97244"}},"Lognormal",{"$f":"LN(S613)","v":{"v":0.7323678937132266,"d":"μ=0.732"}},{"$f":"U613","v":{"v":0.031929959923059026,"d":"σ=0.032"}}]
[{"$nulls":5},8,"","","","X","","Ibuprofen",{"$f":"O614","v":{"v":1.31,"d":"1.3100"}},null,{"$f":"CHOOSE(swtchPSA, S614, AB614)","v":1.31},{"$nulls":3},{"v":1.31,"d":"1.31000"},null,{"$f":"(LN(X614)-LN(V614)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.02338491657216228,"d":"0.023"}},{"v":1.25,"d":"1.25000"},null,{"v":1.37,"d":"1.37000"},"Gislason et al. (2009)",null,{"$f":"RAND()","v":{"v":0.5429111584682653,"d":"0.543"}},{"$f":"_xlfn.LOGNORM.INV(AA614, AD614, AE614)","v":{"v":1.3133056334866242,"d":"1.31331"}},"Lognormal",{"$f":"LN(S614)","v":{"v":0.2700271372130602,"d":"μ=0.270"}},{"$f":"U614","v":{"v":0.02338491657216228,"d":"σ=0.023"}}]
[{"$nulls":5},8,"","","","X","","Naproxen",{"$f":"O615","v":{"v":1.22,"d":"1.2200"}},null,{"$f":"CHOOSE(swtchPSA, S615, AB615)","v":1.22},{"$nulls":3},{"v":1.22,"d":"1.22000"},null,{"$f":"(LN(X615)-LN(V615)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.06674742513959661,"d":"0.067"}},{"v":1.07,"d":"1.07000"},null,{"v":1.39,"d":"1.39000"},"Gislason et al. (2009)",null,{"$f":"RAND()","v":{"v":0.45451876155669435,"d":"0.455"}},{"$f":"_xlfn.LOGNORM.INV(AA615, AD615, AE615)","v":{"v":1.2107315807605505,"d":"1.21073"}},"Lognormal",{"$f":"LN(S615)","v":{"v":0.19885085874516517,"d":"μ=0.199"}},{"$f":"U615","v":{"v":0.06674742513959661,"d":"σ=0.067"}}]
[{"$nulls":5},8,"","","","X","","Selected HR for NSAID(s) -v- none",{"$f":"O616","v":{"v":1.22,"d":"1.2200"}},null,{"$f":"CHOOSE(D.swtchExcessDeaths, CHOOSE(swtchNSAIDsWhich, M615, SUMPRODUCT(M62:M63, M614:M615) / SUM(M62:M63), SUMPRODUCT(M612:M615, M60:M63)), 1)","v":{"v":1.22,"d":"1.2200"}}]
[{"$nulls":6},"","","","","","Costs"]
[{"$nulls":6},"","","","","","Drugs"]
[{"$nulls":6},"","","","","","NSAIDs"]
[{"$nulls":6},"","","","X","","Celecoxib 100mg bd",{"$f":"O620","v":{"v":6.330826666666667,"d":"£6.33"}},null,{"$f":"c.NSAID.PerMo_Cel*12*C.cycleLength","v":{"v":6.330826666666667,"d":"£6.33"}}]
[{"$nulls":6},"","","","X","","Diclofenac sodium 50mg bd",{"$f":"O621","v":{"v":9.391885714285715,"d":"£9.39"}},null,{"$f":"c.NSAID.PerMo_Dic*12*C.cycleLength","v":{"v":9.391885714285715,"d":"£9.39"}}]
[{"$nulls":6},"","","","X","","Ibuprofen 400mg tid",{"$f":"O622","v":{"v":25.012417857142857,"d":"£25.01"}},null,{"$f":"c.NSAID.PerMo_Ibu*12*C.cycleLength","v":{"v":25.012417857142857,"d":"£25.01"}}]
[{"$nulls":6},"","","","X","","Naproxen 500mg qd",{"$f":"O623","v":{"v":7.663517857142858,"d":"£7.66"}},null,{"$f":"c.NSAID.PerMo_Nap*12*C.cycleLength","v":{"v":7.663517857142858,"d":"£7.66"}}]
[{"$nulls":6},"","","","X","","NSAIDs cost",{"$f":"O624","v":{"v":7.663517857142858,"d":"£7.66"}},"D.cMeds.NSAIDs",{"$f":"CHOOSE(swtchNSAIDsWhich, M623, SUM(M623*M$62, M622*M$63) / SUM(M$62:M$63), SUMPRODUCT(M$60:M$63, M620:M623))","v":{"v":7.663517857142858,"d":"£7.66"}}]
[{"$nulls":6},"","","","","","Alternative painkiller"]
[{"$nulls":6},"","","","X","","Paracetamol 2x500mg tid",{"$f":"O626","v":{"v":16.764516,"d":"£16.76"}},"D.cMeds.Paracetamol",{"$f":"c.Paracet.PerMo*12*C.cycleLength","v":{"v":16.764516,"d":"£16.76"}}]
[{"$nulls":6},"","","","","","Furosemide 40mg/day for 28 days"]
[{"$nulls":6},"","","","X","","Unit cost (pack of 28)",{"$f":"O628","v":{"v":0.93,"d":"£0.93"}},null,{"$f":"S628","v":{"v":0.93,"d":"£0.93"}},{"$nulls":3},{"v":0.93,"d":"£0.93"},{"$nulls":5},"NHS drug tariff (March 2021)"]
[{"$nulls":6},"","","","X","","Resource-use per year",{"$f":"O629","v":{"v":13.044285714285715,"d":"13.04"}},null,{"$f":"S629","v":{"v":13.044285714285715,"d":"13.04"}},{"$nulls":3},{"$f":"365.24/28","v":{"v":13.044285714285715,"d":"13.04"}},{"$nulls":5},"BNF"]
[{"$nulls":6},"","","","X","","Total cost per cycle",{"$f":"O630","v":{"v":3.032796428571429,"d":"£3.03"}},"D.cMeds.Furosemide",{"$f":"CHOOSE(swtchPSA, S630, AB630)","v":{"v":3.032796428571429,"d":"£3.03"}},{"$nulls":3},{"$f":"M628*M629*D.cycleLength","v":{"v":3.032796428571429,"d":"£3.03"}},null,{"$f":"ABS(S630)*Cost.SEs.CoV","v":{"v":0.6065592857142859,"d":"£0.61"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD630, AE630)","v":{"v":1.9626659410836071,"d":"£2"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD630, AE630)","v":{"v":4.332058257850876,"d":"£4"}},null,null,{"$f":"RAND()","v":{"v":0.710310725896338,"d":"0.710"}},{"$f":"_xlfn.GAMMA.INV(AA630,AD630,AE630)","v":{"v":3.3385718353082057,"d":"£3.34"}},"Gamma",{"$f":"S630^2/U630^2","v":{"v":24.999999999999993,"d":"α=25.000"}},{"$f":"U630^2/S630","v":{"v":0.12131185714285718,"d":"β=0.121"}}]
[{"$nulls":6},"","","","","","Events"]
[{"$nulls":6},"","","","","","Primary care exacerbation"]
[{"$nulls":6},"","","","","","Resource-use"]
[{"$nulls":6},"","","","X","","GP appt",{"$f":"O634","v":{"v":2,"d":"2.00"}},null,{"$f":"S634","v":{"v":2,"d":"2.00"}},{"$nulls":3},{"v":2,"d":"2.00"}]
[{"$nulls":6},"","","","X","","Course of furosemide",{"$f":"O635","v":{"v":1,"d":"1.00"}},null,{"$f":"S635","v":{"v":1,"d":"1.00"}},{"$nulls":3},{"v":1,"d":"1.00"}]
[{"$nulls":6},"","","","X","","Cost",{"$f":"O636","v":{"v":81.49279642857142,"d":"£81.49"}},"D.cPrimCareEvent",{"$f":"CHOOSE(swtchPSA, S636, AB636)","v":{"v":81.49279642857142,"d":"£81.49"}},{"$nulls":3},{"$f":"SUM(cGP*M634, D.cMeds.Furosemide*M635)","v":{"v":81.49279642857142,"d":"£81.49"}},null,{"$f":"ABS(S636)*Cost.SEs.CoV","v":{"v":16.298559285714287,"d":"£16.30"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD636, AE636)","v":{"v":52.73784105231115,"d":"£53"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD636, AE636)","v":{"v":116.40462854608595,"d":"£116"}},null,null,{"$f":"RAND()","v":{"v":0.27637014287828676,"d":"0.276"}},{"$f":"_xlfn.GAMMA.INV(AA636,AD636,AE636)","v":{"v":71.18713076706113,"d":"£71.19"}},"Gamma",{"$f":"S636^2/U636^2","v":{"v":24.999999999999996,"d":"α=25.000"}},{"$f":"U636^2/S636","v":{"v":3.2597118571428574,"d":"β=3.260"}}]
[{"$nulls":6},"","","","","","Secondary care exacerbation"]
[{"$nulls":6},"","","","","","Unit costs"]
[{"$nulls":6},"","","","","","Inpatient stay"]
[{"$nulls":6},"","","","","","Non-elective long stay"]
[{"$nulls":6},"","","","X","","EB03A Heart Failure or Shock, with CC Score 14+",{"$f":"O641","v":{"v":4076.03764978761,"d":"£4,076.04"}},null,{"$f":"S641","v":{"v":4076.03764978761,"d":"£4,076.04"}},null,{"v":29213,"d":"29,213"},null,{"v":4076.03764978761,"d":"£4,076.04"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","EB03B Heart Failure or Shock, with CC Score 11-13",{"$f":"O642","v":{"v":3191.06634984694,"d":"£3,191.07"}},null,{"$f":"S642","v":{"v":3191.06634984694,"d":"£3,191.07"}},null,{"v":30284,"d":"30,284"},null,{"v":3191.06634984694,"d":"£3,191.07"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","EB03C Heart Failure or Shock, with CC Score 8-10",{"$f":"O643","v":{"v":2633.64079093028,"d":"£2,633.64"}},null,{"$f":"S643","v":{"v":2633.64079093028,"d":"£2,633.64"}},null,{"v":23160,"d":"23,160"},null,{"v":2633.64079093028,"d":"£2,633.64"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","EB03D Heart Failure or Shock, with CC Score 4-7",{"$f":"O644","v":{"v":2237.95405248868,"d":"£2,237.95"}},null,{"$f":"S644","v":{"v":2237.95405248868,"d":"£2,237.95"}},null,{"v":15809,"d":"15,809"},null,{"v":2237.95405248868,"d":"£2,237.95"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","EB03E Heart Failure or Shock, with CC Score 0-3",{"$f":"O645","v":{"v":2062.19669874791,"d":"£2,062.20"}},null,{"$f":"S645","v":{"v":2062.19669874791,"d":"£2,062.20"}},null,{"v":1862,"d":"1,862"},null,{"v":2062.19669874791,"d":"£2,062.20"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","","Non-elective short stay"]
[{"$nulls":6},"","","","X","","EB03A Heart Failure or Shock, with CC Score 14+",{"$f":"O647","v":{"v":784.490294466488,"d":"£784.49"}},null,{"$f":"S647","v":{"v":784.490294466488,"d":"£784.49"}},null,{"v":11133,"d":"11,133"},null,{"v":784.490294466488,"d":"£784.49"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","EB03B Heart Failure or Shock, with CC Score 11-13",{"$f":"O648","v":{"v":621.374496681647,"d":"£621.37"}},null,{"$f":"S648","v":{"v":621.374496681647,"d":"£621.37"}},null,{"v":17076,"d":"17,076"},null,{"v":621.374496681647,"d":"£621.37"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","EB03C Heart Failure or Shock, with CC Score 8-10",{"$f":"O649","v":{"v":570.478426929244,"d":"£570.48"}},null,{"$f":"S649","v":{"v":570.478426929244,"d":"£570.48"}},null,{"v":19273,"d":"19,273"},null,{"v":570.478426929244,"d":"£570.48"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","EB03D Heart Failure or Shock, with CC Score 4-7",{"$f":"O650","v":{"v":514.468104854737,"d":"£514.47"}},null,{"$f":"S650","v":{"v":514.468104854737,"d":"£514.47"}},null,{"v":19621,"d":"19,621"},null,{"v":514.468104854737,"d":"£514.47"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","EB03E Heart Failure or Shock, with CC Score 0-3",{"$f":"O651","v":{"v":457.562809751392,"d":"£457.56"}},null,{"$f":"S651","v":{"v":457.562809751392,"d":"£457.56"}},null,{"v":4224,"d":"4,224"},null,{"v":457.562809751392,"d":"£457.56"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","Inpatient costs",{"$f":"O652","v":{"v":3191.06634984694,"d":"£3,191.07"}},null,{"$f":"CHOOSE(D.swtchSCE.RefCosts, M642, (SUMPRODUCT(M641:M645,Q641:Q645)+SUMPRODUCT(M647:M651,Q647:Q651)) / SUM(Q641:Q645,Q647:Q651))","v":{"v":3191.06634984694,"d":"£3,191.07"}}]
[{"$nulls":6},"","","","X","","Inflated to 2020/21",{"v":3289.3511934222256,"d":"£3,289.35"},null,{"$f":"_fnINFLATE(M652, 2019, 2020)","v":{"v":3289.3511934222256,"d":"£3,289.35"}}]
[{"$nulls":6},"","","","","","Outpatient follow-up"]
[{"$nulls":6},"","","","","","Consultant led"]
[{"$nulls":6},"","","","X","","WF01A Non-Admitted Face-to-Face Attendance, Follow-up (Cardiology)",{"$f":"O656","v":{"v":138.297224422069,"d":"£138.30"}},null,{"$f":"S656","v":{"v":138.297224422069,"d":"£138.30"}},null,{"v":1034675,"d":"1,034,675"},null,{"v":138.297224422069,"d":"£138.30"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF01B Non-Admitted Face-to-Face Attendance, First (Cardiology)",{"v":174.312235377365,"d":"£174.31"},null,{"v":174.312235377365,"d":"£174.31"},null,{"v":856272,"d":"856,272"},null,{"v":174.312235377365,"d":"£174.31"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF01C Non-Admitted Non-Face-to-Face Attendance, Follow-up (Cardiology)",{"v":100.162507734157,"d":"£100.16"},null,{"v":100.162507734157,"d":"£100.16"},null,{"v":83446,"d":"83,446"},null,{"v":100.162507734157,"d":"£100.16"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF01D Non-Admitted Non-Face-to-Face Attendance, First (Cardiology)",{"v":89.2707360978324,"d":"£89.27"},null,{"v":89.2707360978324,"d":"£89.27"},null,{"v":19999,"d":"19,999"},null,{"v":89.2707360978324,"d":"£89.27"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF02A Multiprofessional Non-Admitted Face-to-Face Attendance, Follow-up (Cardiology)",{"v":196.389454906137,"d":"£196.39"},null,{"v":196.389454906137,"d":"£196.39"},null,{"v":34019,"d":"34,019"},null,{"v":196.389454906137,"d":"£196.39"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF02B Multiprofessional Non-Admitted Face-to-Face Attendance, First (Cardiology)",{"v":211.49670174931,"d":"£211.50"},null,{"v":211.49670174931,"d":"£211.50"},null,{"v":21099,"d":"21,099"},null,{"v":211.49670174931,"d":"£211.50"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF02C Multiprofessional Non-Admitted Non-Face-to-Face Attendance, Follow-up (Cardiology)",{"v":100.608514912838,"d":"£100.61"},null,{"v":100.608514912838,"d":"£100.61"},null,148,null,{"v":100.608514912838,"d":"£100.61"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF02D Multiprofessional Non-Admitted Non-Face-to-Face Attendance, First (Cardiology)",{"v":93.4323288318012,"d":"£93.43"},null,{"v":93.4323288318012,"d":"£93.43"},null,161,null,{"v":93.4323288318012,"d":"£93.43"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","","Non-consultant led"]
[{"$nulls":6},"","","","X","","WF01A Non-Admitted Face-to-Face Attendance, Follow-up (Cardiology)",{"$f":"O665","v":{"v":125.102371287321,"d":"£125.10"}},null,{"$f":"S665","v":{"v":125.102371287321,"d":"£125.10"}},null,{"v":355183,"d":"355,183"},null,{"v":125.102371287321,"d":"£125.10"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF01B Non-Admitted Face-to-Face Attendance, First (Cardiology)",{"v":125.63033562847,"d":"£125.63"},null,{"v":125.63033562847,"d":"£125.63"},null,{"v":279187,"d":"279,187"},null,{"v":125.63033562847,"d":"£125.63"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF01C Non-Admitted Non-Face-to-Face Attendance, Follow-up (Cardiology)",{"v":77.1162052201155,"d":"£77.12"},null,{"v":77.1162052201155,"d":"£77.12"},null,{"v":29624,"d":"29,624"},null,{"v":77.1162052201155,"d":"£77.12"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF01D Non-Admitted Non-Face-to-Face Attendance, First (Cardiology)",{"v":74.2408906113026,"d":"£74.24"},null,{"v":74.2408906113026,"d":"£74.24"},null,{"v":9074,"d":"9,074"},null,{"v":74.2408906113026,"d":"£74.24"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF02A Multiprofessional Non-Admitted Face-to-Face Attendance, Follow-up (Cardiology)",{"v":94.2116649244096,"d":"£94.21"},null,{"v":94.2116649244096,"d":"£94.21"},null,{"v":11035,"d":"11,035"},null,{"v":94.2116649244096,"d":"£94.21"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF02B Multiprofessional Non-Admitted Face-to-Face Attendance, First (Cardiology)",{"v":122.006121447021,"d":"£122.01"},null,{"v":122.006121447021,"d":"£122.01"},null,{"v":3266,"d":"3,266"},null,{"v":122.006121447021,"d":"£122.01"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF02C Multiprofessional Non-Admitted Non-Face-to-Face Attendance, Follow-up (Cardiology)",{"v":50.5062943067626,"d":"£50.51"},null,{"v":50.5062943067626,"d":"£50.51"},null,139,null,{"v":50.5062943067626,"d":"£50.51"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","WF02D Multiprofessional Non-Admitted Non-Face-to-Face Attendance, First (Cardiology)",{"v":95.5903744225,"d":"£95.59"},null,{"v":95.5903744225,"d":"£95.59"},null,4,null,{"v":95.5903744225,"d":"£95.59"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","Cost per outpatient appointment",{"v":145.243805887471,"d":"£145.24"},null,{"$f":"(SUMPRODUCT(M656:M663,Q656:Q663)+SUMPRODUCT(M665:M672,Q665:Q672)) / SUM(Q656:Q663,Q665:Q672)","v":{"v":145.243805887471,"d":"£145.24"}}]
[{"$nulls":6},"","","","X","","Inflated to 2020/21",{"$f":"O674","v":{"v":149.7173151088051,"d":"£149.72"}},null,{"$f":"_fnINFLATE(M673, 2019, 2020)","v":{"v":149.7173151088051,"d":"£149.72"}}]
[{"$nulls":6},"","","","X","","OSCCRT Other single condition community rehabilitation teams",{"v":88.8922756433656,"d":"£88.89"},null,{"$f":"S675","v":{"v":88.8922756433656,"d":"£88.89"}},null,{"v":753343,"d":"753,343"},null,{"v":88.8922756433656,"d":"£88.89"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","Inflated to 2020/21",{"v":91.63015773318125,"d":"£91.63"},null,{"$f":"_fnINFLATE(M675, 2019, 2020)","v":{"v":91.63015773318125,"d":"£91.63"}}]
[{"$nulls":6},"","","","","","Resource use"]
[{"$nulls":6},"","","","X","","Ambulance",{"$f":"O678","v":{"v":0.2209737827715356,"d":"0.22"}},null,{"$f":"S678","v":{"v":0.2209737827715356,"d":"0.22"}},null,{"v":1068,"d":"1,068"},236,{"$f":"R678/Q678","v":{"v":0.2209737827715356,"d":"0.22097"}},null,{"$f":"SQRT((S678*(1-S678))/Q678)","v":{"v":0.012695820853101931,"d":"0.013"}},{"$f":"_xlfn.BETA.INV(0.025, AD678, AE678)","v":{"v":0.19660554402599223,"d":"0.19661"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD678, AE678)","v":{"v":0.24633176880815943,"d":"0.24633"}},"Ezekowitz et al. (2016)",null,{"$f":"RAND()","v":{"v":0.7957172213164869,"d":"0.796"}},{"$f":"_xlfn.BETA.INV(AA678, AD678, AE678)","v":{"v":0.23140837619721133,"d":"0.2314"}},"Beta",{"$f":"R678","v":{"v":236,"d":"α=236"}},{"$f":"Q678-R678","v":{"v":832,"d":"β=832"}}]
[{"$nulls":6},"","","","X","","Inpatient stay",{"v":1,"d":"1.00"},null,{"$f":"S679","v":{"v":1,"d":"1.00"}},{"$nulls":3},{"v":1,"d":"1.00"}]
[{"$nulls":6},"","","","X","","Outpatient appointments",{"v":2,"d":"2.00"},null,{"$f":"S680","v":{"v":2,"d":"2.00"}},{"$nulls":3},{"v":2,"d":"2.00"}]
[{"$nulls":6},"","","","X","","Community heart failure team",{"v":1,"d":"1.00"},null,{"$f":"S681","v":{"v":1,"d":"1.00"}},{"$nulls":3},{"v":1,"d":"1.00"}]
[{"$nulls":6},"","","","X","","GP appointments",{"v":1,"d":"1.00"},null,{"$f":"S682","v":{"v":1,"d":"1.00"}},{"$nulls":3},{"v":1,"d":"1.00"}]
[{"$nulls":6},"","","","X","","Total cost",{"$f":"O683","v":{"v":3786.178699672351,"d":"£3,786.18"}},"D.cSecondCareEvent",{"$f":"CHOOSE(swtchPSA, S683, AB683)","v":{"v":3786.178699672351,"d":"£3,786.18"}},{"$nulls":3},{"$f":"SUM(M678*cAmb, M679*M653, M680*M674, M681*M676, M682*cGP)","v":{"v":3786.178699672351,"d":"£3,786.18"}},null,{"$f":"ABS(S683)*Cost.SEs.CoV","v":{"v":757.2357399344702,"d":"£757.24"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD683, AE683)","v":{"v":2450.2152240410837,"d":"£2,450"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD683, AE683)","v":{"v":5408.192434907572,"d":"£5,408"}},null,null,{"$f":"RAND()","v":{"v":0.12966442396940947,"d":"0.130"}},{"$f":"_xlfn.GAMMA.INV(AA683,AD683,AE683)","v":{"v":2951.2364685592843,"d":"£2,951.24"}},"Gamma",{"$f":"S683^2/U683^2","v":{"v":25,"d":"α=25.000"}},{"$f":"U683^2/S683","v":{"v":151.44714798689404,"d":"β=151.447"}}]
[{"$nulls":6},"","","","","","Death"]
[{"$nulls":6},"","","","","","Unit costs"]
[{"$nulls":6},"","","","X","","All NES",{"$f":"O686","v":{"v":653.9758838406467,"d":"£653.98"}},null,{"$f":"S686","v":{"v":653.9758838406467,"d":"£653.98"}},null,{"v":6134689,"d":"6,134,689"},null,{"v":653.9758838406467,"d":"£653.98"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","X","","Inflated to 2020/21",{"$f":"O687","v":{"v":674.1183410629386,"d":"£674.12"}},null,{"$f":"_fnINFLATE(M686, 2019, 2020)","v":{"v":674.1183410629386,"d":"£674.12"}}]
[{"$nulls":6},"","","","","","Resource use"]
[{"$nulls":6},"","","","X","","Inpatient stay",{"$f":"O689","v":{"v":1,"d":"1.00"}},null,{"$f":"S689","v":{"v":1,"d":"1.00"}},{"$nulls":3},{"v":1,"d":"1.00"}]
[{"$nulls":6},"","","","X","","Total cost",{"$f":"O690","v":{"v":674.1183410629386,"d":"£674.12"}},"D.cDeath",{"$f":"CHOOSE(swtchPSA, S690, AB690)","v":{"v":674.1183410629386,"d":"£674.12"}},{"$nulls":3},{"$f":"M687*M689","v":{"v":674.1183410629386,"d":"£674.12"}},null,{"$f":"ABS(S690)*Cost.SEs.CoV","v":{"v":134.82366821258773,"d":"£134.82"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD690, AE690)","v":{"v":436.2538467137512,"d":"£436"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD690, AE690)","v":{"v":962.9132699638619,"d":"£963"}},null,null,{"$f":"RAND()","v":{"v":0.34677878289732156,"d":"0.347"}},{"$f":"_xlfn.GAMMA.INV(AA690,AD690,AE690)","v":{"v":613.825730611031,"d":"£613.83"}},"Gamma",{"$f":"S690^2/U690^2","v":{"v":24.999999999999996,"d":"α=25.000"}},{"$f":"U690^2/S690","v":{"v":26.964733642517547,"d":"β=26.965"}}]
[{"$nulls":6},"","","","","","Costs by state"]
[{"$nulls":3},1,null,null,"","","","X","",{"$f":"INDEX(D.rngStates, $D692)","v":"HF no HPE"},{"$f":"O692","v":{"v":16.764516,"d":"£16.76"}},"D.rngC.ByState",{"$f":"D.cMeds.Paracetamol","v":{"v":16.764516,"d":"£16.76"}}]
[{"$nulls":3},{"$f":"D692+1","v":2},null,null,"","","","X","","PCE no HPE",{"v":98.25731242857142,"d":"£98.26"},null,{"$f":"D.cPrimCareEvent+D.cMeds.Paracetamol","v":{"v":98.25731242857142,"d":"£98.26"}}]
[{"$nulls":3},3,null,null,"","","","X","","SCE no HPE",{"v":3802.943215672351,"d":"£3,802.94"},null,{"$f":"D.cSecondCareEvent+D.cMeds.Paracetamol","v":{"v":3802.943215672351,"d":"£3,802.94"}}]
[{"$nulls":3},4,null,null,"","","","X","","HF w HPE",{"v":7.663517857142858,"d":"£7.66"},null,{"$f":"D.cMeds.NSAIDs","v":{"v":7.663517857142858,"d":"£7.66"}}]
[{"$nulls":3},5,null,null,"","","","X","","PCE w HPE",{"v":89.15631428571429,"d":"£89.16"},null,{"$f":"D.cPrimCareEvent+D.cMeds.NSAIDs","v":{"v":89.15631428571429,"d":"£89.16"}}]
[{"$nulls":3},6,null,null,"","","","X","","SCE w HPE",{"v":3793.8422175294936,"d":"£3,793.84"},null,{"$f":"D.cSecondCareEvent+D.cMeds.NSAIDs","v":{"v":3793.8422175294936,"d":"£3,793.84"}}]
[{"$nulls":3},7,null,null,"","","","X","","HF post event no HPE",{"v":16.764516,"d":"£16.76"},null,{"$f":"M692","v":{"v":16.764516,"d":"£16.76"}}]
[{"$nulls":3},8,null,null,"","","","X","","HF post event w HPE",{"v":7.663517857142858,"d":"£7.66"},null,{"$f":"M695","v":{"v":7.663517857142858,"d":"£7.66"}}]
[{"$nulls":3},9,null,null,"","","","X","","Dead",{"v":0,"d":"£0.00"},null,{"$f":"S700","v":{"v":0,"d":"£0.00"}},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":6},"","","","","","Utilities"]
[{"$nulls":6},"","","","","","Source data"]
[{"$nulls":6},"","","","","","Original parameters"]
[{"$nulls":6},"","","","","","Heart failure"]
[{"$nulls":6},"","","","X","","NYHA I",{"$f":"O705","v":{"v":0.83,"d":"0.8300"}},null,{"$f":"S705","v":{"v":0.83,"d":"0.83000"}},null,316,null,{"v":0.83,"d":"0.83000"},{"v":0.19,"d":"0.190"},{"$f":"T705/SQRT(Q705)","v":{"v":0.010688335058797228,"d":"0.011"}},{"$f":"_xlfn.BETA.INV(0.025, AD705, AE705)","v":{"v":0.8085529472463067,"d":"0.80855"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD705, AE705)","v":{"v":0.8504341192555488,"d":"0.85043"}},"Kularatna et al. (2017)",null,{"$f":"RAND()","v":{"v":0.041524570695962715,"d":"0.042"}},{"$f":"_xlfn.BETA.INV(AA705, AD705, AE705)","v":{"v":0.8111221374271885,"d":"0.8111"}},"Beta",{"$f":"(S705^2*(1-S705))/U705^2-S705","v":{"v":1024.314265927978,"d":"α=1024.314"}},{"$f":"AD705*((1-S705)/S705)","v":{"v":209.7993074792245,"d":"β=209.799"}}]
[{"$nulls":6},"","","","X","","NYHA II",{"v":0.81,"d":"0.8100"},null,{"$f":"S706","v":{"v":0.81,"d":"0.81000"}},null,195,null,{"v":0.81,"d":"0.81000"},{"v":0.18,"d":"0.180"},{"$f":"T706/SQRT(Q706)","v":{"v":0.012890067732709792,"d":"0.013"}},{"v":0.7841130648807438,"d":"0.78411"},null,{"v":0.8346177494981578,"d":"0.83462"},"Kularatna et al. (2017)",null,{"v":0.9671372647827681,"d":"0.967"},{"v":0.833179436222616,"d":"0.8332"},"Beta",{"v":749.4525,"d":"α=749.453"},{"v":175.79749999999996,"d":"β=175.798"}]
[{"$nulls":6},"","","","X","","NYHA III",{"v":0.66,"d":"0.6600"},null,{"$f":"S707","v":{"v":0.66,"d":"0.66000"}},null,66,null,{"v":0.66,"d":"0.66000"},{"v":0.26,"d":"0.260"},{"$f":"T707/SQRT(Q707)","v":{"v":0.03200378765462651,"d":"0.032"}},{"v":0.595956384708943,"d":"0.59596"},null,{"v":0.7212638407736018,"d":"0.72126"},"Kularatna et al. (2017)",null,{"v":0.09972508551692416,"d":"0.100"},{"v":0.6185665212258022,"d":"0.6186"},"Beta",{"v":143.9385798816568,"d":"α=143.939"},{"v":74.15017751479289,"d":"β=74.150"}]
[{"$nulls":6},"","","","X","","NYHA IV",{"v":0.65,"d":"0.6500"},null,{"$f":"S708","v":{"v":0.65,"d":"0.65000"}},null,17,null,{"v":0.65,"d":"0.65000"},{"v":0.19,"d":"0.190"},{"$f":"T708/SQRT(Q708)","v":{"v":0.046081768756903264,"d":"0.046"}},{"v":0.5572153940291281,"d":"0.55722"},null,{"v":0.7374290061026586,"d":"0.73743"},"Kularatna et al. (2017)",null,{"v":0.18007575101805495,"d":"0.180"},{"v":0.6077937219630272,"d":"0.6078"},"Beta",{"v":68.98642659279778,"d":"α=68.986"},{"v":37.14653739612188,"d":"β=37.147"}]
[{"$nulls":6},"","","","X","","Average",{"$f":"O709","v":{"v":0.7666666666666667,"d":"0.767"}},null,{"$f":"CHOOSE(swtchPSA, S709, AB709)","v":0.7666666666666667},{"$nulls":3},{"$f":"AVERAGE(M705:M707)","v":{"v":0.7666666666666667,"d":"0.76667"}},null,{"$f":"SQRT(AVERAGE(U705:U707^2))","v":{"v":0.02085375087544512,"d":"0.021"}},{"v":0.7245981226510463,"d":"0.72460"},null,{"v":0.8062735473173047,"d":"0.80627"},null,null,{"v":0.11679958974596194,"d":"0.117"},{"v":0.7416357057830798,"d":"0.7416"},"Beta",{"v":314.60421033494816,"d":"α=314.604"},{"v":95.74910749324506,"d":"β=95.749"}]
[{"$nulls":6},"","","","X","","Primary care event",{"$f":"O710","v":{"v":0.6816666666666668,"d":"0.682"}},{"$f":"_xlfn.LET(_xlpm.aa, \"0.0000\", TEXT(S710, _xlpm.aa) & \" (\" & TEXT(V710, _xlpm.aa) & \", \" & TEXT(X710, _xlpm.aa) & \")\")","v":"0.6817 (0.6401, 0.7218)"},{"$f":"CHOOSE(swtchPSA, S710, AB710)","v":0.6816666666666668},{"$nulls":3},{"$f":"M709 - AVERAGE(M705-M706, M706-M707)","v":{"v":0.6816666666666668,"d":"0.68167"}},null,{"$f":"U709","v":{"v":0.02085375087544512,"d":"0.021"}},{"v":0.6401247037002026,"d":"0.64012"},null,{"v":0.7218264895195299,"d":"0.72183"},null,null,{"v":0.7680886879977527,"d":"0.768"},{"v":0.6970715285214504,"d":"0.6971"},"Beta",{"v":339.45846073206616,"d":"α=339.458"},{"v":158.52461124651495,"d":"β=158.525"}]
[{"$nulls":6},"","","","X","","Secondary care event",{"$f":"O711","v":{"v":0.6016666666666668,"d":"0.602"}},"0.6017 (0.5605, 0.6422)",{"$f":"CHOOSE(swtchPSA, S711, AB711)","v":0.6016666666666668},{"$nulls":3},{"$f":"M709 - AVERAGE(M705-M707, M706-M708)","v":{"v":0.6016666666666668,"d":"0.60167"}},null,{"$f":"U709","v":{"v":0.02085375087544512,"d":"0.021"}},{"v":0.560460760099806,"d":"0.56046"},null,{"v":0.6421723306868885,"d":"0.64217"},null,null,{"v":0.9073457469111921,"d":"0.907"},{"v":0.6292104098936213,"d":"0.6292"},"Beta",{"v":330.97975673168804,"d":"α=330.980"},{"v":219.1251021021424,"d":"β=219.125"}]
[{"$nulls":6},"","","","","","Alternative parameters"]
[{"$nulls":6},"","","","X","","Heart failure (NYHA II/III)",{"$f":"O713","v":{"v":0.608583,"d":"0.6086"}},null,{"$f":"CHOOSE(swtchPSA, S713, AB713)","v":0.608583},null,260,null,{"v":0.608583,"d":"0.60858"},null,{"v":0.0179648,"d":"0.018"},{"$f":"_xlfn.BETA.INV(0.025, AD713, AE713)","v":{"v":0.5731044775903432,"d":"0.57310"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD713, AE713)","v":{"v":0.6435033845264524,"d":"0.64350"}},"Mejia et al. (2014)",null,{"$f":"RAND()","v":{"v":0.6139925312871699,"d":"0.614"}},{"$f":"_xlfn.BETA.INV(AA713, AD713, AE713)","v":{"v":0.6138830055626247,"d":"0.6139"}},"Beta",{"$f":"(S713^2*(1-S713))/U713^2-S713","v":{"v":448.5860350469081,"d":"α=448.586"}},{"$f":"AD713*((1-S713)/S713)","v":{"v":288.51315281556606,"d":"β=288.513"}}]
[{"$nulls":6},"","","","","","Hospital exacerbations"]
[{"$nulls":6},"","","","X","","Admission",{"$f":"O715","v":{"v":0.56,"d":"0.5600"}},null,{"$f":"CHOOSE(swtchPSA, S715, AB715)","v":0.56},null,{"v":6943,"d":"6,943"},null,{"v":0.56,"d":"0.56000"},{"v":0.23,"d":"0.230"},{"$f":"T715/SQRT(Q715)","v":{"v":2.760287084786003E-3,"d":"0.003"}},{"$f":"_xlfn.BETA.INV(0.025, AD715, AE715)","v":{"v":0.5545864581200539,"d":"0.55459"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD715, AE715)","v":{"v":0.5654065125598872,"d":"0.56541"}},"Ambrosy et al. (2015)",null,{"$f":"RAND()","v":{"v":0.9014881636368506,"d":"0.901"}},{"$f":"_xlfn.BETA.INV(AA715, AD715, AE715)","v":{"v":0.5635601989786279,"d":"0.5636"}},"Beta",{"$f":"(S715^2*(1-S715))/U715^2-S715","v":{"v":18109.513950850658,"d":"α=18109.514"}},{"$f":"AD715*((1-S715)/S715)","v":{"v":14228.903818525514,"d":"β=14228.904"}}]
[{"$nulls":6},"","","","X","","24 hr",{"$f":"O716","v":{"v":0.67,"d":"0.6700"}},null,{"$f":"CHOOSE(swtchPSA, S716, AB716)","v":0.67},null,{"v":6943,"d":"6,943"},null,{"v":0.67,"d":"0.67000"},{"v":0.26,"d":"0.260"},{"$f":"T716/SQRT(Q716)","v":{"v":3.1203245306276554E-3,"d":"0.003"}},{"$f":"_xlfn.BETA.INV(0.025, AD716, AE716)","v":{"v":0.6638701635814404,"d":"0.66387"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD716, AE716)","v":{"v":0.6761014729499004,"d":"0.67610"}},"Ambrosy et al. (2015)",null,{"$f":"RAND()","v":{"v":0.9747560266107324,"d":"0.975"}},{"$f":"_xlfn.BETA.INV(AA716, AD716, AE716)","v":{"v":0.6760885828348787,"d":"0.6761"}},"Beta",{"$f":"(S716^2*(1-S716))/U716^2-S716","v":{"v":15214.051760355034,"d":"α=15214.052"}},{"$f":"AD716*((1-S716)/S716)","v":{"v":7493.488180473374,"d":"β=7493.488"}}]
[{"$nulls":6},"","","","X","","Discharge",{"$f":"O717","v":{"v":0.79,"d":"0.7900"}},null,{"$f":"CHOOSE(swtchPSA, S717, AB717)","v":0.79},null,{"v":6943,"d":"6,943"},null,{"v":0.79,"d":"0.79000"},{"v":0.2,"d":"0.200"},{"$f":"T717/SQRT(Q717)","v":{"v":2.4002496389443503E-3,"d":"0.002"}},{"$f":"_xlfn.BETA.INV(0.025, AD717, AE717)","v":{"v":0.7852765827871732,"d":"0.78528"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD717, AE717)","v":{"v":0.794685261610913,"d":"0.79469"}},"Ambrosy et al. (2015)",null,{"$f":"RAND()","v":{"v":0.8855246715772895,"d":"0.886"}},{"$f":"_xlfn.BETA.INV(AA717, AD717, AE717)","v":{"v":0.7928846631843539,"d":"0.7929"}},"Beta",{"$f":"(S717^2*(1-S717))/U717^2-S717","v":{"v":22748.123075000003,"d":"α=22748.123"}},{"$f":"AD717*((1-S717)/S717)","v":{"v":6046.969424999999,"d":"β=6046.969"}}]
[{"$nulls":6},"","","","X","","30 days later",{"$f":"O718","v":{"v":0.78,"d":"0.7800"}},null,{"$f":"CHOOSE(swtchPSA, S718, AB718)","v":0.78},null,{"v":6943,"d":"6,943"},null,{"v":0.78,"d":"0.78000"},{"v":0.2,"d":"0.200"},{"$f":"T718/SQRT(Q718)","v":{"v":2.4002496389443503E-3,"d":"0.002"}},{"$f":"_xlfn.BETA.INV(0.025, AD718, AE718)","v":{"v":0.7752778476222891,"d":"0.77528"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD718, AE718)","v":{"v":0.7846865362091842,"d":"0.78469"}},"Ambrosy et al. (2015)",null,{"$f":"RAND()","v":{"v":0.9599769537283049,"d":"0.960"}},{"$f":"_xlfn.BETA.INV(AA718, AD718, AE718)","v":{"v":0.7841884758981497,"d":"0.7842"}},"Beta",{"$f":"(S718^2*(1-S718))/U718^2-S718","v":{"v":23231.8866,"d":"α=23231.887"}},{"$f":"AD718*((1-S718)/S718)","v":{"v":6552.5833999999995,"d":"β=6552.583"}}]
[{"$nulls":6},"","","","","","Days alive and out of hospital through day 30"]
[{"$nulls":6},"","","","X","","Arm1",{"$f":"O720","v":{"v":20.9,"d":"20.90"}},null,{"$f":"S720","v":{"v":20.9,"d":"20.90"}},null,{"v":3496,"d":"3,496"},null,20.9,6.9,{"$f":"T720/SQRT(Q720)","v":{"v":0.11669799078232487,"d":"0.117"}},{"$f":"S720-U720*_xlfn.NORM.S.INV(0.975)","v":{"v":20.671276140998454,"d":"20.671"}},null,{"$f":"S720+U720*_xlfn.NORM.S.INV(0.975)","v":{"v":21.128723859001543,"d":"21.129"}},"Ambrosy et al. (2015)"]
[{"$nulls":6},"","","","X","","Arm2",{"v":20.7,"d":"20.70"},null,{"$f":"S721","v":{"v":20.7,"d":"20.70"}},null,{"v":3511,"d":"3,511"},null,20.7,7.1,{"$f":"T721/SQRT(Q721)","v":{"v":0.11982375740914997,"d":"0.120"}},{"$f":"S721-U721*_xlfn.NORM.S.INV(0.975)","v":{"v":20.465149750985802,"d":"20.465"}},null,{"$f":"S721+U721*_xlfn.NORM.S.INV(0.975)","v":{"v":20.934850249014197,"d":"20.935"}},"Ambrosy et al. (2015)"]
[{"$nulls":6},"","","","X","","Pooled",{"v":20.799785928357352,"d":"20.80"},null,{"$f":"CHOOSE(swtchPSA, S722, AB722)","v":{"v":20.799785928357352,"d":"20.80"}},null,{"$f":"Q720+Q721","v":{"v":7007,"d":"7,007"}},null,{"$f":"SUMPRODUCT(S720:S721, Q720:Q721) / Q722","v":{"v":20.799785928357352,"d":"20.80"}},{"$f":"SQRT((T720^2*(Q720-1)+T721^2*(Q721-1))/(Q722-2))","v":{"v":7.00092835691613,"d":"7.00"}},{"$f":"T722/SQRT(Q722)","v":{"v":0.0836352914443312,"d":"0.084"}},{"$f":"S722-U722*_xlfn.NORM.S.INV(0.975)","v":{"v":20.63586376928995,"d":"20.636"}},null,{"$f":"S722+U722*_xlfn.NORM.S.INV(0.975)","v":{"v":20.963708087424752,"d":"20.964"}},null,null,{"$f":"RAND()","v":{"v":0.9305164151499622,"d":"0.931"}},{"$f":"_xlfn.NORM.INV(AA722, AD722, AE722)","v":{"v":20.923536732567715,"d":"20.924"}},"Normal",{"$f":"S722","v":{"v":20.799785928357352,"d":"μ=20.800"}},{"$f":"U722","v":{"v":0.0836352914443312,"d":"σ=0.084"}}]
[{"$nulls":3},1,null,null,"","","","X","","Average time to discharge (d)",{"v":9.200214071642648,"d":"9.20"},null,{"$f":"30-M722","v":{"v":9.200214071642648,"d":"9.20"}}]
[{"$nulls":3},1,null,null,"","","","X","","AUC for cycle",{"v":0.7748416189470995,"d":"0.775"},null,{"$f":"SUM(AVERAGE(M715:M716)*1, AVERAGE(M716:M717)*(M723-1), AVERAGE(M717:M718)*(30-M723), M718*(D.cycleLength*365.24-30)) / (D.cycleLength*365.24)","v":{"v":0.7748416189470995,"d":"0.775"}}]
[{"$nulls":3},1,null,null,"","","","X","","Multiplier for cycle",{"v":0.9933866909578198,"d":"0.993"},null,{"$f":"M724/M718","v":{"v":0.9933866909578198,"d":"0.993"}}]
[{"$nulls":6},"","","","","","State utilities"]
[{"$nulls":3},1,null,null,"","","","X","",{"$f":"INDEX(D.rngStates, $D727)","v":"HF no HPE"},{"$f":"O727","v":{"v":0.7666666666666667,"d":"0.7667"}},"D.rngU.ByState",{"$f":"CHOOSE(D.swtchUSource, M709, M713)","v":{"v":0.7666666666666667,"d":"0.7667"}}]
[{"$nulls":3},{"$f":"D727+1","v":2},null,null,"","","","X","","PCE no HPE",{"v":0.6816666666666668,"d":"0.6817"},null,{"$f":"CHOOSE(D.swtchUSource, M710, AVERAGE(M727, M729))","v":{"v":0.6816666666666668,"d":"0.6817"}}]
[{"$nulls":3},3,null,null,"","","","X","","SCE no HPE",{"v":0.6016666666666668,"d":"0.6017"},null,{"$f":"CHOOSE(D.swtchUSource, M711, M713*M725)","v":{"v":0.6016666666666668,"d":"0.6017"}}]
[{"$nulls":3},4,null,null,"","","","X","","HF w HPE",{"v":0.7666666666666667,"d":"0.7667"},null,{"$f":"M727","v":{"v":0.7666666666666667,"d":"0.7667"}}]
[{"$nulls":3},5,null,null,"","","","X","","PCE w HPE",{"v":0.6816666666666668,"d":"0.6817"},null,{"$f":"M728","v":{"v":0.6816666666666668,"d":"0.6817"}}]
[{"$nulls":3},6,null,null,"","","","X","","SCE w HPE",{"v":0.6016666666666668,"d":"0.6017"},null,{"$f":"M729","v":{"v":0.6016666666666668,"d":"0.6017"}}]
[{"$nulls":3},7,null,null,"","","","X","","HF post event no HPE",{"v":0.7666666666666667,"d":"0.7667"},null,{"$f":"M727","v":{"v":0.7666666666666667,"d":"0.7667"}}]
[{"$nulls":3},8,null,null,"","","","X","","HF post event w HPE",{"v":0.7666666666666667,"d":"0.7667"},null,{"$f":"M730","v":{"v":0.7666666666666667,"d":"0.7667"}}]
[{"$nulls":3},9,null,null,"","","","X","","Dead",{"v":0,"d":"0.0000"},null,{"$f":"S735","v":{"v":0,"d":"0.0000"}},{"$nulls":3},0]
[{"$nulls":3},5,null,null,"","","","","",{"$f":"INDEX(lstQs, $D736)","v":"E: NSAIDs - CKD"}]
[{"$nulls":6},"","","","","","Switches and settings"]
[{"$nulls":6},"","","","","","Global settings"]
[{"$nulls":6},"","","","","","Baseline population:"]
[{"$nulls":6},"","","","","X","Starting age",{"$f":"O740","v":70},"E.cohortAge",70]
[{"$nulls":6},"","","","","X","Sex (% male)",{"$f":"O741","v":{"v":0.5,"d":"50.0%"}},"E.cohortSex",0.5]
[{"$nulls":6},"","","","","X","Cycles per year",4,"E.cyclesPerYear"]
[{"$nulls":6},"","","","","X","Maximum duration of HPE (years)",{"$f":"O743","v":10},"E.maxDurHPE",{"$f":"CHOOSE(swtchDurHPE, maxDurHPE, S743, maxDurHPE)","v":10},{"$nulls":3},10]
[{"$nulls":6},"","","","","","Scenario switches"]
[{"$nulls":6},"","","","","X","Source for RRT utility values",{"$f":"O745","v":1},"E.swtchU.Source",1]
[{"$nulls":6},"","","","","X","Transplantation possible?",{"$f":"O746","v":1},"E.swtchTx.OnOff",1]
[{"$nulls":6},"","","","","","Natural history"]
[{"$nulls":6},"","","","","","CKD progression"]
[{"$nulls":6},"","","","","","Developing CKD5"]
[{"$nulls":6},"","","","","","Annual rates"]
[{"$nulls":6},"","","","","X","3b",{"$f":"O751","v":{"v":0.004839228295819936,"d":"0.005"}},null,{"$f":"S751","v":{"v":0.004839228295819936,"d":"0.00"}},null,{"$f":"Q885","v":{"v":8885.714285714284,"d":"8,886 pt-yrs"}},43,{"$f":"R751/Q751","v":{"v":0.004839228295819936,"d":"0.005"}},null,{"$f":"1/SQRT(R751)","v":{"v":0.15249857033260467,"d":"0.152"}},{"$f":"vbRateCILo(Q751, R751, 0)","v":{"v":0.003502173512600809,"d":"0.004"}},null,{"$f":"vbRateCIhi(Q751, R751, 0)","v":{"v":0.006518408756795586,"d":"0.007"}},"Kent et al. (2015)"]
[{"$nulls":6},"","","","","X","4",{"$f":"O752","v":{"v":0.05938345864661654,"d":"0.059"}},null,{"$f":"S752","v":{"v":0.05938345864661654,"d":"0.06"}},null,{"$f":"Q884","v":{"v":6045.454545454546,"d":"6,045 pt-yrs"}},359,{"$f":"R752/Q752","v":{"v":0.05938345864661654,"d":"0.059"}},null,{"$f":"1/SQRT(R752)","v":{"v":0.05277798139692595,"d":"0.053"}},{"$f":"vbRateCILo(Q752, R752, 0)","v":{"v":0.05339879986311187,"d":"0.053"}},null,{"$f":"vbRateCIhi(Q752, R752, 0)","v":{"v":0.06585536362799889,"d":"0.066"}},"Kent et al. (2015)"]
[{"$nulls":6},"","","","","X","3b-4",{"$f":"O753","v":{"v":0.02692354527267983,"d":"0.027"}},null,{"$f":"CHOOSE(swtchPSA, S753, AB753)","v":{"v":0.02692354527267983,"d":"0.03"}},null,{"$f":"Q751+Q752","v":{"v":14931.16883116883,"d":"14,931 pt-yrs"}},{"$f":"R751+R752","v":402},{"$f":"R753/Q753","v":{"v":0.02692354527267983,"d":"0.027"}},null,{"$f":"1/SQRT(R753)","v":{"v":0.049875466805381644,"d":"0.050"}},{"$f":"vbRateCILo(Q753, R753, 0)","v":{"v":0.024355655220437106,"d":"0.024"}},null,{"$f":"vbRateCIhi(Q753, R753, 0)","v":{"v":0.029688528034927938,"d":"0.030"}},null,null,{"$f":"RAND()","v":{"v":0.590210253273816,"d":"0.590"}},{"$f":"_xlfn.LOGNORM.INV(AA753, AD753, AE753)","v":{"v":0.027231573250645878,"d":"0.027"}},"Lognormal",{"$f":"LN(S753)","v":{"v":-3.6147540862691265,"d":"μ=-3.615"}},{"$f":"U753","v":{"v":0.049875466805381644,"d":"σ=0.050"}}]
[{"$nulls":6},"","","","","","Per-cycle probability"]
[{"$nulls":6},"","","","","X","3b-4",{"$f":"O755","v":{"v":0.006708284641059659,"d":"0.0067"}},"E.pCKD5.from3B_4",{"$f":"vbratetoprob(M753, E.cycleLength)","v":0.006708284641059659}]
[{"$nulls":6},"","","","","","Developing CKD5D"]
[{"$nulls":6},"","","","","","Annual rates"]
[{"$nulls":6},"","","","","X","3b",{"$f":"O758","v":{"v":0.007990353697749197,"d":"0.008"}},null,{"$f":"S758","v":{"v":0.007990353697749197,"d":"0.01"}},null,{"$f":"Q885","v":{"v":8885.714285714284,"d":"8,886 pt-yrs"}},71,{"$f":"R758/Q758","v":{"v":0.007990353697749197,"d":"0.008"}},null,{"$f":"1/SQRT(R758)","v":{"v":0.11867816581938533,"d":"0.119"}},{"$f":"vbRateCILo(Q758, R758, 0)","v":{"v":0.006240532530249088,"d":"0.006"}},null,{"$f":"vbRateCIhi(Q758, R758, 0)","v":{"v":0.01007874395095988,"d":"0.010"}},"Kent et al. (2015)"]
[{"$nulls":6},"","","","","X","4",{"$f":"O759","v":{"v":0.07956390977443609,"d":"0.080"}},null,{"$f":"S759","v":{"v":0.07956390977443609,"d":"0.08"}},null,{"$f":"Q884","v":{"v":6045.454545454546,"d":"6,045 pt-yrs"}},481,{"$f":"R759/Q759","v":{"v":0.07956390977443609,"d":"0.080"}},null,{"$f":"1/SQRT(R759)","v":{"v":0.04559607525875532,"d":"0.046"}},{"$f":"vbRateCILo(Q759, R759, 0)","v":{"v":0.07261149338614203,"d":"0.073"}},null,{"$f":"vbRateCIhi(Q759, R759, 0)","v":{"v":0.0870024254367658,"d":"0.087"}},"Kent et al. (2015)"]
[{"$nulls":6},"","","","","X","3b-4",{"$f":"O760","v":{"v":0.036969644255023054,"d":"0.037"}},null,{"$f":"CHOOSE(swtchPSA, S760, AB760)","v":{"v":0.036969644255023054,"d":"0.04"}},null,{"$f":"Q758+Q759","v":{"v":14931.16883116883,"d":"14,931 pt-yrs"}},{"$f":"R758+R759","v":552},{"$f":"R760/Q760","v":{"v":0.036969644255023054,"d":"0.037"}},null,{"$f":"1/SQRT(R760)","v":{"v":0.04256282653793743,"d":"0.043"}},{"$f":"vbRateCILo(Q760, R760, 0)","v":{"v":0.03394949348118492,"d":"0.034"}},null,{"$f":"vbRateCIhi(Q760, R760, 0)","v":{"v":0.04018641444846427,"d":"0.040"}},null,null,{"$f":"RAND()","v":{"v":0.469415748374694,"d":"0.469"}},{"$f":"_xlfn.LOGNORM.INV(AA760, AD760, AE760)","v":{"v":0.036849090553874544,"d":"0.037"}},"Lognormal",{"$f":"LN(S760)","v":{"v":-3.2976581286110522,"d":"μ=-3.298"}},{"$f":"U760","v":{"v":0.04256282653793743,"d":"σ=0.043"}}]
[{"$nulls":6},"","","","","X","5",{"$f":"O761","v":{"v":0.14911392405063292,"d":"0.149"}},null,{"$f":"CHOOSE(swtchPSA, S761, AB761)","v":{"v":0.14911392405063292,"d":"0.15"}},null,{"$f":"Q887","v":{"v":3950,"d":"3,950 pt-yrs"}},589,{"$f":"R761/Q761","v":{"v":0.14911392405063292,"d":"0.149"}},null,{"$f":"1/SQRT(R761)","v":{"v":0.04120428217151646,"d":"0.041"}},{"$f":"vbRateCILo(Q761, R761, 0)","v":{"v":0.1373131956874665,"d":"0.137"}},null,{"$f":"vbRateCIhi(Q761, R761, 0)","v":{"v":0.16165754938326157,"d":"0.162"}},"Kent et al. (2015)",null,{"$f":"RAND()","v":{"v":0.6252942535833794,"d":"0.625"}},{"$f":"_xlfn.LOGNORM.INV(AA761, AD761, AE761)","v":{"v":0.15108942639111636,"d":"0.151"}},"Lognormal",{"$f":"LN(S761)","v":{"v":-1.9030446742435807,"d":"μ=-1.903"}},{"$f":"U761","v":{"v":0.04120428217151646,"d":"σ=0.041"}}]
[{"$nulls":6},"","","","","","Per-cycle probability"]
[{"$nulls":6},"","","","","X","3b-4",{"$f":"O763","v":{"v":0.009199831263598024,"d":"0.009"}},"E.pCKD5D.from3B_4",{"$f":"vbratetoprob(M760, E.cycleLength)","v":0.009199831263598024}]
[{"$nulls":6},"","","","","X","5",{"$f":"O764","v":{"v":0.036592192793112654,"d":"0.037"}},"E.pCKD5D.from5",{"$f":"vbratetoprob(M761, E.cycleLength)","v":0.036592192793112654}]
[{"$nulls":6},"","","","","","Undergoing transplantation"]
[{"$nulls":6},"","","","","","Annual rates"]
[{"$nulls":6},"","","","","X","3b-4",{"$f":"O767","v":{"v":0,"d":"0.000"}},null,{"$f":"S767","v":{"v":0,"d":"0.00"}},{"$nulls":3},0]
[{"$nulls":6},"","","","","X","5",{"$f":"O768","v":{"v":0.05341772151898734,"d":"0.053"}},null,{"$f":"CHOOSE(E.swtchTx.OnOff, CHOOSE(swtchPSA, S768, AB768), 0)","v":{"v":0.05341772151898734,"d":"0.05"}},null,{"$f":"Q887","v":{"v":3950,"d":"3,950 pt-yrs"}},211,{"$f":"R768/Q768","v":{"v":0.05341772151898734,"d":"0.053"}},null,{"$f":"1/SQRT(R768)","v":{"v":0.06884283908215143,"d":"0.069"}},{"$f":"vbRateCILo(Q768, R768, 0)","v":{"v":0.046452793759854144,"d":"0.046"}},null,{"$f":"vbRateCIhi(Q768, R768, 0)","v":{"v":0.06113228818673266,"d":"0.061"}},"Kent et al. (2015)",null,{"$f":"RAND()","v":{"v":0.6288347411457545,"d":"0.629"}},{"$f":"_xlfn.LOGNORM.INV(AA768, AD768, AE768)","v":{"v":0.054640530583217606,"d":"0.055"}},"Lognormal",{"$f":"LN(S768)","v":{"v":-2.9296127244191013,"d":"μ=-2.930"}},{"$f":"U768","v":{"v":0.06884283908215143,"d":"σ=0.069"}}]
[{"$nulls":6},"","","","","X","5D",{"$f":"O769","v":{"v":0.06528779069767442,"d":"0.065"}},null,{"$f":"CHOOSE(E.swtchTx.OnOff, CHOOSE(swtchPSA, S769, AB769), 0)","v":{"v":0.06528779069767442,"d":"0.07"}},null,{"$f":"Q888","v":{"v":9297.297297297297,"d":"9,297 pt-yrs"}},607,{"$f":"R769/Q769","v":{"v":0.06528779069767442,"d":"0.065"}},null,{"$f":"1/SQRT(R769)","v":{"v":0.04058874792340995,"d":"0.041"}},{"$f":"vbRateCILo(Q769, R769, 0)","v":{"v":0.060196597177225954,"d":"0.060"}},null,{"$f":"vbRateCIhi(Q769, R769, 0)","v":{"v":0.07069454336053228,"d":"0.071"}},"Kent et al. (2015)",null,{"$f":"RAND()","v":{"v":0.5904331881178249,"d":"0.590"}},{"$f":"_xlfn.LOGNORM.INV(AA769, AD769, AE769)","v":{"v":0.06589654726577525,"d":"0.066"}},"Lognormal",{"$f":"LN(S769)","v":{"v":-2.7289502326518127,"d":"μ=-2.729"}},{"$f":"U769","v":{"v":0.04058874792340995,"d":"σ=0.041"}}]
[{"$nulls":6},"","","","","","Per-cycle probability"]
[{"$nulls":6},"","","","","X","3b-4",{"$f":"O771","v":{"v":0,"d":"0.000"}},"E.pTx.from3B_4",{"$f":"vbratetoprob(M767, E.cycleLength)","v":0}]
[{"$nulls":6},"","","","","X","5",{"$f":"O772","v":{"v":0.013265655592658132,"d":"0.013"}},"E.pTx.from5",{"$f":"vbratetoprob(M768, E.cycleLength)","v":0.013265655592658132}]
[{"$nulls":6},"","","","","X","5D",{"$f":"O773","v":{"v":0.016189466449663015,"d":"0.016"}},"E.pTx.from5D",{"$f":"vbratetoprob(M769, E.cycleLength)","v":0.016189466449663015}]
[{"$nulls":6},"","","","","","Probability of graft failure"]
[{"$nulls":6},"","","","","X","Annual",{"$f":"O775","v":{"v":0.014,"d":"0.0140"}},null,{"$f":"CHOOSE(swtchPSA, S775, AB775)","v":0.014},{"$nulls":3},{"v":0.014,"d":"0.01400"},null,0.007,{"$f":"_xlfn.BETA.INV(0.025, AD775, AE775)","v":{"v":3.7829301118176583E-3,"d":"0.00378"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD775, AE775)","v":{"v":0.03065087290079005,"d":"0.03065"}},"Hall et al(2018) citing RenalReg (derivation unclear)",null,{"$f":"RAND()","v":{"v":0.7825836487938823,"d":"0.783"}},{"$f":"_xlfn.BETA.INV(AA775, AD775, AE775)","v":{"v":0.01880132059476136,"d":"0.0188"}},"Beta",{"$f":"(S775^2*(1-S775))/U775^2-S775","v":{"v":3.93,"d":"α=3.930"}},{"$f":"AD775*((1-S775)/S775)","v":{"v":276.7842857142857,"d":"β=276.784"}}]
[{"$nulls":6},"","","","","X","per cycle",{"$f":"O776","v":{"v":0.003518526522187315,"d":"0.0035"}},"E.pTxGraftFailure",{"$f":"vbprobToProb(M775, E.cyclesPerYear)","v":0.003518526522187315}]
[{"$nulls":6},"","","","","","Baseline prob of AKI"]
[{"$nulls":6},"","","","","","Hospital AKI not requiring dialysis"]
[{"$nulls":6},"","","","","","CKD 3B"]
[{"$nulls":6},"","","","","X","Normal proteinuria",{"$f":"O780","v":0.023},null,{"$f":"S780","v":{"v":0.023,"d":"0.02"}},null,{"$f":"R780/S780","v":{"v":34565.21739130435,"d":"34,565 pt-yrs"}},795,{"$f":"23/1000","v":0.023},null,{"$f":"1/SQRT(R780)","v":{"v":0.03546634510659543,"d":"0.035"}},{"$f":"vbRateCILo(Q780, R780, 0)","v":{"v":0.021428782371468197,"d":"0.021"}},null,{"$f":"vbRateCIhi(Q780, R780, 0)","v":{"v":0.024655952633788055,"d":"0.025"}},"James et al(2010)"]
[{"$nulls":6},"","","","","X","Mild proteinuria",{"$f":"O781","v":0.043},null,{"$f":"S781","v":{"v":0.043,"d":"0.04"}},null,{"$f":"R781/S781","v":{"v":8581.39534883721,"d":"8,581 pt-yrs"}},369,{"$f":"43/1000","v":0.043},null,{"$f":"1/SQRT(R781)","v":{"v":0.052057920629535355,"d":"0.052"}},{"$f":"vbRateCILo(Q781, R781, 0)","v":{"v":0.038724032995968154,"d":"0.039"}},null,{"$f":"vbRateCIhi(Q781, R781, 0)","v":{"v":0.04761914316507964,"d":"0.048"}},"James et al(2010)"]
[{"$nulls":6},"","","","","X","Heavy proteinuria",{"$f":"O782","v":0.071},null,{"$f":"S782","v":{"v":0.071,"d":"0.07"}},null,{"$f":"R782/S782","v":{"v":3704.2253521126763,"d":"3,704 pt-yrs"}},263,{"$f":"71/1000","v":0.071},null,{"$f":"1/SQRT(R782)","v":{"v":0.061662641597820735,"d":"0.062"}},{"$f":"vbRateCILo(Q782, R782, 0)","v":{"v":0.06267767014690055,"d":"0.063"}},null,{"$f":"vbRateCIhi(Q782, R782, 0)","v":{"v":0.08011984593590993,"d":"0.080"}},"James et al(2010)"]
[{"$nulls":6},"","","","","","CKD 4"]
[{"$nulls":6},"","","","","X","Normal proteinuria",{"$f":"O784","v":{"v":0.07,"d":"0.070"}},null,{"$f":"S784","v":0.07},null,{"$f":"R784/S784","v":{"v":4271.428571428571,"d":"4,271 pt-yrs"}},299,{"$f":"70/1000","v":{"v":0.07,"d":"0.070"}},null,{"$f":"1/SQRT(R784)","v":{"v":0.05783149319662402,"d":"0.058"}},{"$f":"vbRateCILo(Q784, R784, 0)","v":{"v":0.062289679692100544,"d":"0.062"}},null,{"$f":"vbRateCIhi(Q784, R784, 0)","v":{"v":0.07840107132968024,"d":"0.078"}},"James et al(2010)"]
[{"$nulls":6},"","","","","X","Mild proteinuria",{"$f":"O785","v":0.091},null,{"$f":"S785","v":{"v":0.091,"d":"0.09"}},null,{"$f":"R785/S785","v":{"v":2241.7582417582416,"d":"2,242 pt-yrs"}},204,{"$f":"91/1000","v":0.091},null,{"$f":"1/SQRT(R785)","v":{"v":0.07001400420140048,"d":"0.070"}},{"$f":"vbRateCILo(Q785, R785, 0)","v":{"v":0.07894025238416473,"d":"0.079"}},null,{"$f":"vbRateCIhi(Q785, R785, 0)","v":{"v":0.10438111962776067,"d":"0.104"}},"James et al(2010)"]
[{"$nulls":6},"","","","","X","Heavy proteinuria",{"$f":"O786","v":0.117},null,{"$f":"S786","v":{"v":0.117,"d":"0.12"}},null,{"$f":"R786/S786","v":{"v":1717.9487179487178,"d":"1,718 pt-yrs"}},201,{"$f":"117/1000","v":0.117},null,{"$f":"1/SQRT(R786)","v":{"v":0.07053456158585983,"d":"0.071"}},{"$f":"vbRateCILo(Q786, R786, 0)","v":{"v":0.10138349508311383,"d":"0.101"}},null,{"$f":"vbRateCIhi(Q786, R786, 0)","v":{"v":0.1343410590476979,"d":"0.134"}},"James et al(2010)"]
[{"$nulls":6},"","","","","X","CKD 3B-4",{"$f":"O787","v":{"v":0.0386018920816425,"d":"0.0386"}},null,{"$f":"CHOOSE(swtchPSA, S787, AB787)","v":{"v":0.0386018920816425,"d":"0.04"}},null,{"$f":"AVERAGE(SUM(Q780:Q786), SUM(Q791:Q797))","v":{"v":55204.547888299436,"d":"55,205 pt-yrs"}},{"$f":"SUM(R780:R786)","v":2131},{"$f":"R787/Q787","v":{"v":0.0386018920816425,"d":"0.0386"}},null,{"$f":"1/SQRT(R787)","v":{"v":0.02166248500719623,"d":"0.0217"}},{"$f":"vbRateCILo(Q787, R787, 0)","v":{"v":0.03698016894503318,"d":"0.0370"}},null,{"$f":"vbRateCIhi(Q787, R787, 0)","v":{"v":0.04027642733811888,"d":"0.0403"}},null,null,{"$f":"RAND()","v":{"v":0.6201274090466586,"d":"0.620"}},{"$f":"_xlfn.LOGNORM.INV(AA787, AD787, AE787)","v":{"v":0.03885846782233478,"d":"0.039"}},"Lognormal",{"$f":"LN(S787)","v":{"v":-3.254453986053546,"d":"μ=-3.254"}},{"$f":"U787","v":{"v":0.02166248500719623,"d":"σ=0.022"}}]
[{"$nulls":6},"","","","","X","Per-cycle probability",{"$f":"O788","v":{"v":0.00960405663899866,"d":"0.010"}},"E.pAKI.SecondaryNoRRT",{"$f":"vbratetoprob(M787, E.cycleLength)","v":0.00960405663899866}]
[{"$nulls":6},"","","","","","Hospital AKI requiring dialysis"]
[{"$nulls":6},"","","","","","CKD 3B"]
[{"$nulls":6},"","","","","X","Normal proteinuria",{"$f":"O791","v":{"v":0.0011,"d":"0.001"}},null,{"$f":"S791","v":{"v":0.0011,"d":"0.00"}},null,{"$f":"R791/S791","v":{"v":33636.36363636363,"d":"33,636 pt-yrs"}},37,{"$f":"1.1/1000","v":{"v":0.0011,"d":"0.001"}},null,{"$f":"1/SQRT(R791)","v":{"v":0.1643989873053573,"d":"0.164"}},{"$f":"vbRateCILo(Q791, R791, 0)","v":{"v":7.7450151415720632E-4,"d":"0.001"}},null,{"$f":"vbRateCIhi(Q791, R791, 0)","v":{"v":1.5162051015168627E-3,"d":"0.002"}},"James et al(2010)"]
[{"$nulls":6},"","","","","X","Mild proteinuria",{"$f":"O792","v":{"v":2.8E-3,"d":"0.003"}},null,{"$f":"S792","v":{"v":2.8E-3,"d":"0.00"}},null,{"$f":"R792/S792","v":{"v":8928.57142857143,"d":"8,929 pt-yrs"}},25,{"$f":"2.8/1000","v":{"v":2.8E-3,"d":"0.003"}},null,{"$f":"1/SQRT(R792)","v":{"v":0.2,"d":"0.200"}},{"$f":"vbRateCILo(Q792, R792, 0)","v":{"v":1.8120123669568841E-3,"d":"0.002"}},null,{"$f":"vbRateCIhi(Q792, R792, 0)","v":{"v":4.1333523501234015E-3,"d":"0.004"}},"James et al(2010)"]
[{"$nulls":6},"","","","","X","Heavy proteinuria",{"$f":"O793","v":0.007},null,{"$f":"S793","v":{"v":0.007,"d":"0.01"}},null,{"$f":"R793/S793","v":{"v":4000,"d":"4,000 pt-yrs"}},28,{"$f":"7/1000","v":0.007},null,{"$f":"1/SQRT(R793)","v":{"v":0.1889822365046136,"d":"0.189"}},{"$f":"vbRateCILo(Q793, R793, 0)","v":{"v":0.004651449163964382,"d":"0.005"}},null,{"$f":"vbRateCIhi(Q793, R793, 0)","v":{"v":0.010116948985817048,"d":"0.010"}},"James et al(2010)"]
[{"$nulls":6},"","","","","","CKD 4"]
[{"$nulls":6},"","","","","X","Normal proteinuria",{"$f":"O795","v":{"v":0.0046,"d":"0.005"}},null,{"$f":"S795","v":{"v":0.0046,"d":"0.00"}},null,{"$f":"R795/S795","v":{"v":4565.217391304348,"d":"4,565 pt-yrs"}},21,{"$f":"4.6/1000","v":{"v":0.0046,"d":"0.005"}},null,{"$f":"1/SQRT(R795)","v":{"v":0.2182178902359924,"d":"0.218"}},{"$f":"vbRateCILo(Q795, R795, 0)","v":{"v":2.8474725012738304E-3,"d":"0.003"}},null,{"$f":"vbRateCIhi(Q795, R795, 0)","v":{"v":0.007031588637178077,"d":"0.007"}},"James et al(2010)"]
[{"$nulls":6},"","","","","X","Mild proteinuria",0.011,null,{"$f":"S796","v":{"v":0.011,"d":"0.01"}},null,{"$f":"R796/S796","v":{"v":2363.636363636364,"d":"2,364 pt-yrs"}},26,{"$f":"11/1000","v":0.011},null,{"$f":"1/SQRT(R796)","v":{"v":0.19611613513818404,"d":"0.196"}},{"$f":"vbRateCILo(Q796, R796, 0)","v":{"v":0.007185565206598451,"d":"0.007"}},null,{"$f":"vbRateCIhi(Q796, R796, 0)","v":{"v":0.01611754865055289,"d":"0.016"}},"James et al(2010)"]
[{"$nulls":6},"","","","","X","Heavy proteinuria",0.024,null,{"$f":"S797","v":{"v":0.024,"d":"0.02"}},null,{"$f":"R797/S797","v":{"v":1833.3333333333333,"d":"1,833 pt-yrs"}},44,{"$f":"24/1000","v":0.024},null,{"$f":"1/SQRT(R797)","v":{"v":0.15075567228888181,"d":"0.151"}},{"$f":"vbRateCILo(Q797, R797, 0)","v":{"v":0.017438436740805998,"d":"0.017"}},null,{"$f":"vbRateCIhi(Q797, R797, 0)","v":{"v":0.032218879789258775,"d":"0.032"}},"James et al(2010)"]
[{"$nulls":6},"","","","","X","CKD 3B-4",{"$f":"O798","v":{"v":3.2787153762446233E-3,"d":"0.0033"}},null,{"$f":"CHOOSE(swtchPSA, S798, AB798)","v":{"v":3.2787153762446233E-3,"d":"0.00327872"}},null,{"$f":"AVERAGE(SUM(Q780:Q786), SUM(Q791:Q797))","v":{"v":55204.547888299436,"d":"55,205 pt-yrs"}},{"$f":"SUM(R791:R797)","v":181},{"$f":"R798/Q798","v":{"v":3.2787153762446233E-3,"d":"0.0033"}},null,{"$f":"1/SQRT(R798)","v":{"v":0.07432941462471664,"d":"0.0743"}},{"$f":"vbRateCILo(Q798, R798, 0)","v":{"v":0.002818443968095021,"d":"0.0028"}},null,{"$f":"vbRateCIhi(Q798, R798, 0)","v":{"v":3.7927202230197735E-3,"d":"0.0038"}},null,null,{"$f":"RAND()","v":{"v":0.8368863740061975,"d":"0.837"}},{"$f":"_xlfn.LOGNORM.INV(AA798, AD798, AE798)","v":{"v":3.5269164330866657E-3,"d":"0.004"}},"Lognormal",{"$f":"LN(S798)","v":{"v":-5.720303586886337,"d":"μ=-5.720"}},{"$f":"U798","v":{"v":0.07432941462471664,"d":"σ=0.074"}}]
[{"$nulls":6},"","","","","X","Per-cycle probability",{"v":8.193429991253387E-4,"d":"0.001"},"E.pAKI.SecondaryRRT",{"$f":"vbratetoprob(M798, E.cycleLength)","v":8.193429991253387E-4}]
[{"$nulls":6},"","","","","X","Proportion of hospital AKIs requiring dialysis",{"$f":"O800","v":{"v":0.07828719723183392,"d":"0.078"}},"E.pAKI.SecondaryReqsRRT",{"$f":"CHOOSE(swtchPSA, S800, AB800)","v":0.07828719723183392},null,{"$f":"R787+R798","v":2312},{"$f":"R798","v":181},{"$f":"R800/Q800","v":{"v":0.07828719723183392,"d":"0.0783"}},null,{"$f":"SQRT((S800*(1-S800))/(Q800+1))","v":{"v":0.005585413960099229,"d":"0.006"}},{"$f":"_xlfn.BETA.INV(0.025, AD800, AE800)","v":{"v":0.06769049979822585,"d":"0.06769"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD800, AE800)","v":{"v":0.08957474895032513,"d":"0.08957"}},"Holmes et al. (2017)",null,{"$f":"RAND()","v":{"v":0.1833591699668391,"d":"0.183"}},{"$f":"_xlfn.BETA.INV(AA800, AD800, AE800)","v":{"v":0.07322561253407028,"d":"0.0732"}},"Beta",{"$f":"R800","v":{"v":181,"d":"α=181"}},{"$f":"Q800-R800","v":{"v":2131,"d":"β=2131"}}]
[{"$nulls":6},"","","","","","Primary care"]
[{"$nulls":6},"","","","","X","Proportion of AKIs managed in primary care alone",{"$f":"O802","v":0.691},null,{"$f":"CHOOSE(swtchPSA, S802, AB802)","v":0.691},null,2816,{"$f":"ROUND(Q802*S802, 0)","v":1946},0.691,null,{"$f":"SQRT((S802*(1-S802))/(Q802+1))","v":{"v":0.008706123828620623,"d":"0.009"}},{"$f":"_xlfn.BETA.INV(0.025, AD802, AE802)","v":{"v":0.6738613475177496,"d":"0.67386"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD802, AE802)","v":{"v":0.7079838865220567,"d":"0.70798"}},"Holmes et al. (2017)",null,{"$f":"RAND()","v":{"v":0.801251289249367,"d":"0.801"}},{"$f":"_xlfn.BETA.INV(AA802, AD802, AE802)","v":{"v":0.6984310687332613,"d":"0.6984"}},"Beta",{"$f":"R802","v":{"v":1946,"d":"α=1946"}},{"$f":"Q802-R802","v":{"v":870,"d":"β=870"}}]
[{"$nulls":6},"","","","","X","Per-cycle probability of primary care AKI",{"$f":"O803","v":{"v":0.023309285274898645,"d":"0.023"}},"E.pAKI.Primary",{"$f":"(E.pAKI.SecondaryNoRRT+E.pAKI.SecondaryRRT) * M802/(1-M802)","v":0.023309285274898645}]
[{"$nulls":6},"","","","","","Age-stratified AKI-rates"]
[{"$nulls":6},"","","","","","Overall rates"]
[{"$nulls":3},65,{"$f":"D806+9","v":74},null,"","","","","X",{"$f":"D806&\"-\"&E806","v":"65-74"},{"$f":"O806","v":0.0216},null,{"$f":"CHOOSE(swtchPSA, S806, AB806)","v":0.0216},{"$nulls":3},{"$f":"21.6/1000","v":0.0216},null,{"$f":"(LN(X806)-LN(V806)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.029490850500794242,"d":"0.029"}},{"$f":"20.4/1000","v":{"v":0.020399999999999998,"d":"0.0204"}},null,{"$f":"22.9/1000","v":0.0229},"Guthrie personal communication",null,{"$f":"RAND()","v":{"v":0.5720841949683799,"d":"0.572"}},{"$f":"_xlfn.LOGNORM.INV(AA806, AD806, AE806)","v":{"v":0.021716043019477924,"d":"0.02172"}},"Lognormal",{"$f":"LN(S806)","v":{"v":-3.835061964292018,"d":"μ=-3.835"}},{"$f":"U806","v":{"v":0.029490850500794242,"d":"σ=0.029"}}]
[{"$nulls":3},{"$f":"D806+10","v":75},{"$f":"D807+9","v":84},null,"","","","","X",{"$f":"D807&\"-\"&E807","v":"75-84"},{"$f":"O807","v":{"v":0.031,"d":"0.0310"}},null,{"$f":"CHOOSE(swtchPSA, S807, AB807)","v":{"v":0.031,"d":"0.0310"}},{"$nulls":3},{"$f":"31/1000","v":{"v":0.031,"d":"0.0310"}},null,{"$f":"(LN(X807)-LN(V807)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.02061757445014334,"d":"0.021"}},{"$f":"29.7/1000","v":0.0297},null,{"$f":"32.2/1000","v":0.0322},"Guthrie personal communication",null,{"$f":"RAND()","v":{"v":0.08296747001020655,"d":"0.083"}},{"$f":"_xlfn.LOGNORM.INV(AA807, AD807, AE807)","v":{"v":0.030127065001468056,"d":"0.03013"}},"Lognormal",{"$f":"LN(S807)","v":{"v":-3.473768074496991,"d":"μ=-3.474"}},{"$f":"U807","v":{"v":0.02061757445014334,"d":"σ=0.021"}}]
[{"$nulls":3},{"$f":"D807+10","v":85},{"$f":"D808+9","v":94},null,"","","","","X",{"$f":"D808&\"-\"&E808","v":"85-94"},{"$f":"O808","v":{"v":0.038799999999999994,"d":"0.0388"}},null,{"$f":"CHOOSE(swtchPSA, S808, AB808)","v":{"v":0.038799999999999994,"d":"0.0388"}},{"$nulls":3},{"$f":"38.8/1000","v":{"v":0.038799999999999994,"d":"0.0388"}},null,{"$f":"(LN(X808)-LN(V808)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.029582145898992305,"d":"0.030"}},{"$f":"36.6/1000","v":0.0366},null,{"$f":"41.1/1000","v":{"v":0.041100000000000005,"d":"0.0411"}},"Guthrie personal communication",null,{"$f":"RAND()","v":{"v":0.7502994464711769,"d":"0.750"}},{"$f":"_xlfn.LOGNORM.INV(AA808, AD808, AE808)","v":{"v":0.03958304957033443,"d":"0.03958"}},"Lognormal",{"$f":"LN(S808)","v":{"v":-3.2493350323529095,"d":"μ=-3.249"}},{"$f":"U808","v":{"v":0.029582145898992305,"d":"σ=0.030"}}]
[{"$nulls":6},"","","","","","RR -v- 75-84"]
[{"$nulls":3},70,{"$f":"D810+4","v":74},null,"","","","","X",{"$f":"D810&\"-\"&E810","v":"70-74"},{"$f":"O810","v":{"v":0.6975924861832855,"d":"0.6976"}},null,{"$f":"vbratetoprob(INDEX($M$806:$M$808, MATCH(D810, $D$806:$D$808, 1)), E.cycleLength) / vbratetoprob($M$807, E.cycleLength)","v":{"v":0.6975924861832855,"d":"0.6976"}}]
[{"$nulls":3},{"$f":"D810+5","v":75},79,null,"","","","","X",{"$f":"D811&\"-\"&E811","v":"75-79"},{"$f":"O811","v":{"v":1,"d":"1.0000"}},null,{"$f":"vbratetoprob(INDEX($M$806:$M$808, MATCH(D811, $D$806:$D$808, 1)), E.cycleLength) / vbratetoprob($M$807, E.cycleLength)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D812&\"-\"&E812","v":"80-84"},{"$f":"O812","v":{"v":1,"d":"1.0000"}},null,{"$f":"vbratetoprob(INDEX($M$806:$M$808, MATCH(D812, $D$806:$D$808, 1)), E.cycleLength) / vbratetoprob($M$807, E.cycleLength)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D813&\"-\"&E813","v":"85-89"},{"$f":"O813","v":{"v":1.2503949481811796,"d":"1.2504"}},null,{"$f":"vbratetoprob(INDEX($M$806:$M$808, MATCH(D813, $D$806:$D$808, 1)), E.cycleLength) / vbratetoprob($M$807, E.cycleLength)","v":{"v":1.2503949481811796,"d":"1.2504"}}]
[{"$nulls":6},"","","","","","Fitted AKI probs"]
[{"$nulls":6},"","","","","","No NSAIDs"]
[{"$nulls":6},"","","","","","Primary care"]
[{"$nulls":3},70,{"$f":"D817+4","v":74},null,"","","","","X",{"$f":"D817&\"-\"&E817","v":"70-74"},{"$f":"O817","v":{"v":0.016260382266071995,"d":"0.0163"}},"E.rngP.AKI.Primary_noNSAIDs",{"$f":"E.pAKI.Primary * M810","v":{"v":0.016260382266071995,"d":"0.0163"}}]
[{"$nulls":3},{"$f":"D817+5","v":75},79,null,"","","","","X",{"$f":"D818&\"-\"&E818","v":"75-79"},{"$f":"O818","v":{"v":0.023309285274898645,"d":"0.0233"}},null,{"$f":"E.pAKI.Primary * M811","v":{"v":0.023309285274898645,"d":"0.0233"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D819&\"-\"&E819","v":"80-84"},{"$f":"O819","v":{"v":0.023309285274898645,"d":"0.0233"}},null,{"$f":"E.pAKI.Primary * M812","v":{"v":0.023309285274898645,"d":"0.0233"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D820&\"-\"&E820","v":"85-89"},{"$f":"O820","v":{"v":0.029145812553447222,"d":"0.0291"}},null,{"$f":"E.pAKI.Primary * M813","v":{"v":0.029145812553447222,"d":"0.0291"}}]
[{"$nulls":6},"","","","","","Secondary care, no dialysis"]
[{"$nulls":3},70,{"$f":"D822+4","v":74},null,"","","","","X",{"$f":"D822&\"-\"&E822","v":"70-74"},{"$f":"O822","v":{"v":0.006699717748244164,"d":"0.0067"}},"E.rngP.AKI.Secondary.noRRT_noNSAIDs",{"$f":"E.pAKI.SecondaryNoRRT * M810","v":{"v":0.006699717748244164,"d":"0.0067"}}]
[{"$nulls":3},{"$f":"D822+5","v":75},79,null,"","","","","X",{"$f":"D823&\"-\"&E823","v":"75-79"},{"$f":"O823","v":{"v":0.00960405663899866,"d":"0.0096"}},null,{"$f":"E.pAKI.SecondaryNoRRT * M811","v":{"v":0.00960405663899866,"d":"0.0096"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D824&\"-\"&E824","v":"80-84"},{"$f":"O824","v":{"v":0.00960405663899866,"d":"0.0096"}},null,{"$f":"E.pAKI.SecondaryNoRRT * M812","v":{"v":0.00960405663899866,"d":"0.0096"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D825&\"-\"&E825","v":"85-89"},{"$f":"O825","v":{"v":0.012008863903449843,"d":"0.0120"}},null,{"$f":"E.pAKI.SecondaryNoRRT * M813","v":{"v":0.012008863903449843,"d":"0.0120"}}]
[{"$nulls":6},"","","","","","Secondary care, dialysis"]
[{"$nulls":3},70,{"$f":"D827+4","v":74},null,"","","","","X",{"$f":"D827&\"-\"&E827","v":"70-74"},{"$f":"O827","v":{"v":5.715675197967145E-4,"d":"0.0006"}},"E.rngP.AKI.Secondary.wRRT_noNSAIDs",{"$f":"E.pAKI.SecondaryRRT * M810","v":{"v":5.715675197967145E-4,"d":"0.0006"}}]
[{"$nulls":3},{"$f":"D827+5","v":75},79,null,"","","","","X",{"$f":"D828&\"-\"&E828","v":"75-79"},{"$f":"O828","v":{"v":8.193429991253387E-4,"d":"0.0008"}},null,{"$f":"E.pAKI.SecondaryRRT * M811","v":{"v":8.193429991253387E-4,"d":"0.0008"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D829&\"-\"&E829","v":"80-84"},{"$f":"O829","v":{"v":8.193429991253387E-4,"d":"0.0008"}},null,{"$f":"E.pAKI.SecondaryRRT * M812","v":{"v":8.193429991253387E-4,"d":"0.0008"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D830&\"-\"&E830","v":"85-89"},{"$f":"O830","v":{"v":1.0245023469339402E-3,"d":"0.0010"}},null,{"$f":"E.pAKI.SecondaryRRT * M813","v":{"v":1.0245023469339402E-3,"d":"0.0010"}}]
[{"$nulls":6},"","","","","","With NSAIDs"]
[{"$nulls":6},"","","","","","Primary care"]
[{"$nulls":3},70,{"$f":"D833+4","v":74},null,"","","","","X",{"$f":"D833&\"-\"&E833","v":"70-74"},{"$f":"O833","v":{"v":0.026235663881752816,"d":"0.0262"}},"E.rngP.AKI.Primary_wNSAIDs",{"$f":"vbOddsToProb(vbProbToOdds(M817)*M941)","v":{"v":0.026235663881752816,"d":"0.0262"}}]
[{"$nulls":3},{"$f":"D833+5","v":75},79,null,"","","","","X",{"$f":"D834&\"-\"&E834","v":"75-79"},{"$f":"O834","v":{"v":0.042086063083824655,"d":"0.0421"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M818)*M942)","v":{"v":0.042086063083824655,"d":"0.0421"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D835&\"-\"&E835","v":"80-84"},{"$f":"O835","v":{"v":0.04813681851709925,"d":"0.0481"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M819)*M943)","v":{"v":0.04813681851709925,"d":"0.0481"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D836&\"-\"&E836","v":"85-89"},{"$f":"O836","v":{"v":0.052888780541090044,"d":"0.0529"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M820)*M944)","v":{"v":0.052888780541090044,"d":"0.0529"}}]
[{"$nulls":6},"","","","","","Secondary care, no dialysis"]
[{"$nulls":3},70,{"$f":"D838+4","v":74},null,"","","","","X",{"$f":"D838&\"-\"&E838","v":"70-74"},{"$f":"O838","v":{"v":0.010874640007878062,"d":"0.0109"}},"E.rngP.AKI.Secondary.noRRT_wNSAIDs",{"$f":"vbOddsToProb(vbProbToOdds(M822)*M941)","v":{"v":0.010874640007878062,"d":"0.0109"}}]
[{"$nulls":3},{"$f":"D838+5","v":75},79,null,"","","","","X",{"$f":"D839&\"-\"&E839","v":"75-79"},{"$f":"O839","v":{"v":0.01753885172693145,"d":"0.0175"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M823)*M942)","v":{"v":0.01753885172693145,"d":"0.0175"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D840&\"-\"&E840","v":"80-84"},{"$f":"O840","v":{"v":0.020134610578728,"d":"0.0201"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M824)*M943)","v":{"v":0.020134610578728,"d":"0.0201"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D841&\"-\"&E841","v":"85-89"},{"$f":"O841","v":{"v":0.022109529546512893,"d":"0.0221"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M825)*M944)","v":{"v":0.022109529546512893,"d":"0.0221"}}]
[{"$nulls":6},"","","","","","Secondary care, dialysis"]
[{"$nulls":3},70,{"$f":"D843+4","v":74},null,"","","","","X",{"$f":"D843&\"-\"&E843","v":"70-74"},{"$f":"O843","v":{"v":9.3131970065103806E-4,"d":"0.0009"}},"E.rngP.AKI.Secondary.wRRT_wNSAIDs",{"$f":"vbOddsToProb(vbProbToOdds(M827)*M941)","v":{"v":9.3131970065103806E-4,"d":"0.0009"}}]
[{"$nulls":3},{"$f":"D843+5","v":75},79,null,"","","","","X",{"$f":"D844&\"-\"&E844","v":"75-79"},{"$f":"O844","v":{"v":1.5073236896810294E-3,"d":"0.0015"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M828)*M942)","v":{"v":1.5073236896810294E-3,"d":"0.0015"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D845&\"-\"&E845","v":"80-84"},{"$f":"O845","v":{"v":1.7345974584589208E-3,"d":"0.0017"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M829)*M943)","v":{"v":1.7345974584589208E-3,"d":"0.0017"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D846&\"-\"&E846","v":"85-89"},{"$f":"O846","v":{"v":1.9040170893145371E-3,"d":"0.0019"}},null,{"$f":"vbOddsToProb(vbProbToOdds(M830)*M944)","v":{"v":1.9040170893145371E-3,"d":"0.0019"}}]
[{"$nulls":6},"","","","","","Consequences of AKI"]
[{"$nulls":6},"","","","","X","90-day mortality following PC-AKI",{"$f":"O848","v":{"v":0.09596059113300492,"d":"0.096"}},null,{"$f":"CHOOSE(swtchPSA, S848, AB848)","v":0.09596059113300492},null,{"v":5075,"d":"5,075"},487,{"$f":"R848/Q848","v":{"v":0.09596059113300492,"d":"0.09596"}},null,{"$f":"SQRT((S848*(1-S848))/(Q848+1))","v":{"v":0.004134084334713871,"d":"0.0041"}},{"$f":"_xlfn.BETA.INV(0.025, AD848, AE848)","v":{"v":0.08801012271689726,"d":"0.08801"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD848, AE848)","v":{"v":0.10421265613691455,"d":"0.10421"}},"Holmes et al. (2017)",null,{"$f":"RAND()","v":{"v":0.17463962237981545,"d":"0.175"}},{"$f":"_xlfn.BETA.INV(AA848, AD848, AE848)","v":{"v":0.09208513862722317,"d":"0.0921"}},"Beta",{"$f":"R848","v":{"v":487,"d":"α=487"}},{"$f":"Q848-R848","v":{"v":4588,"d":"β=4588"}}]
[{"$nulls":6},"","","","","X","90-day mortality following SC-AKI",{"$f":"O849","v":0.275},null,{"$f":"CHOOSE(swtchPSA, S849, AB849)","v":0.275},null,{"$f":"R849/S849","v":{"v":14039.999999999998,"d":"14,040"}},{"v":3861,"d":"3,861"},0.275,null,{"$f":"SQRT((S849*(1-S849))/(Q849+1))","v":{"v":0.003768220696298222,"d":"0.004"}},{"$f":"_xlfn.BETA.INV(0.025, AD849, AE849)","v":{"v":0.26764493813171997,"d":"0.26764"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD849, AE849)","v":{"v":0.28241577673814067,"d":"0.28242"}},"Holmes et al. (2017)",null,{"$f":"RAND()","v":{"v":0.17632829309610754,"d":"0.176"}},{"$f":"_xlfn.BETA.INV(AA849, AD849, AE849)","v":{"v":0.27149608812725956,"d":"0.2715"}},"Beta",{"$f":"R849","v":{"v":3861,"d":"α=3861"}},{"$f":"Q849-R849","v":{"v":10178.999999999998,"d":"β=10179"}}]
[{"$nulls":6},"","","","","","Probability of in-hospital death following AKI"]
[{"$nulls":6},"","","","","X","Hospital AKI not requiring dialysis",{"$f":"O851","v":0.271},null,{"$f":"CHOOSE(swtchPSA, S851, AB851)","v":0.271},null,{"v":200779,"d":"200,779"},{"$f":"ROUND(Q851*S851, 0)","v":{"v":54411,"d":"54,411"}},0.271,null,{"$f":"SQRT((S851*(1-S851))/(Q851+1))","v":{"v":9.9194635212524027E-4,"d":"0.001"}},{"$f":"_xlfn.BETA.INV(0.025, AD851, AE851)","v":{"v":0.2690574427220641,"d":"0.26906"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD851, AE851)","v":{"v":0.2729457926465445,"d":"0.27295"}},"Kohle et al(2016)",null,{"$f":"RAND()","v":{"v":0.49325073721386015,"d":"0.493"}},{"$f":"_xlfn.BETA.INV(AA851, AD851, AE851)","v":{"v":0.2709819144797732,"d":"0.2710"}},"Beta",{"$f":"R851","v":{"v":54411,"d":"α=54411"}},{"$f":"Q851-R851","v":{"v":146368,"d":"β=146368"}}]
[{"$nulls":6},"","","","","X","Hospital AKI requiring dialysis",{"$f":"O852","v":0.411},null,{"$f":"CHOOSE(swtchPSA, S852, AB852)","v":0.411},null,{"v":19793,"d":"19,793"},{"$f":"ROUND(Q852*S852, 0)","v":{"v":8135,"d":"8,135"}},0.411,null,{"$f":"SQRT((S852*(1-S852))/(Q852+1))","v":{"v":3.4971299885788168E-3,"d":"0.003"}},{"$f":"_xlfn.BETA.INV(0.025, AD852, AE852)","v":{"v":0.4041582259367702,"d":"0.40416"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD852, AE852)","v":{"v":0.41786658953068223,"d":"0.41787"}},"Kohle et al(2015)",null,{"$f":"RAND()","v":{"v":0.29870933227948815,"d":"0.299"}},{"$f":"_xlfn.BETA.INV(AA852, AD852, AE852)","v":{"v":0.4091547737804284,"d":"0.4092"}},"Beta",{"$f":"R852","v":{"v":8135,"d":"α=8135"}},{"$f":"Q852-R852","v":{"v":11658,"d":"β=11658"}}]
[{"$nulls":6},"","","","","X","RR for death, RRT -v- none",{"$f":"O853","v":{"v":1.5166225594707468,"d":"1.517"}},null,{"$f":"CHOOSE(swtchPSA, S853, AB853)","v":1.5166225594707468},{"$nulls":3},{"$f":"(R852/Q852) / (R851/Q851)","v":{"v":1.5166225594707468,"d":"1.51662"}},null,{"$f":"SQRT(SUM(1/R851, 1/R852, -1/Q851, -1/Q852))","v":{"v":0.009262869639863983,"d":"0.009"}},{"$f":"EXP(LN(S853)-_xlfn.NORM.S.INV(0.975)*U853)","v":{"v":1.4893368761305614,"d":"1.48934"}},null,{"$f":"EXP(LN(S853)+_xlfn.NORM.S.INV(0.975)*U853)","v":{"v":1.544408135432456,"d":"1.54441"}},null,null,{"$f":"RAND()","v":{"v":0.5646076165142122,"d":"0.565"}},{"$f":"_xlfn.LOGNORM.INV(AA853, AD853, AE853)","v":{"v":1.5189093991395566,"d":"1.51891"}},"Lognormal",{"$f":"LN(S853)","v":{"v":0.41648586220422995,"d":"μ=0.416"}},{"$f":"U853","v":{"v":0.009262869639863983,"d":"σ=0.009"}}]
[{"$nulls":6},"","","","","","Probability of death following AKI"]
[{"$nulls":6},"","","","","X","Hospital AKI not requiring dialysis",{"$f":"O855","v":{"v":0.26430999996941934,"d":"0.2643"}},"E.pDeath.SecondaryAKInoRRT",{"$f":"M849/((1-E.pAKI.SecondaryReqsRRT)+E.pAKI.SecondaryReqsRRT*M853)","v":0.26430999996941934}]
[{"$nulls":6},"","","","","X","Hospital AKI requiring dialysis",{"$f":"O856","v":{"v":0.40085850864733374,"d":"0.4009"}},"E.pDeath.SecondaryAKIwRRT",{"$f":"M855*M853","v":0.40085850864733374}]
[{"$nulls":6},"","","","","","Age-stratified prob of death"]
[{"$nulls":6},"","","","","","OR -v- age <65"]
[{"$nulls":3},65,{"$f":"D859+9","v":74},null,"","","","","X",{"$f":"D859&\"-\"&E859","v":"65-74"},{"$f":"O859","v":{"v":1.42,"d":"1.4200"}},null,{"$f":"CHOOSE(swtchPSA, S859, AB859)","v":{"v":1.42,"d":"1.4200"}},{"$nulls":3},{"v":1.42,"d":"1.4200"},null,{"$f":"(LN(X859)-LN(V859)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.008952031794478362,"d":"0.009"}},{"v":1.4,"d":"1.4000"},null,{"v":1.45,"d":"1.4500"},"Kohle et al(2016)",null,{"$f":"RAND()","v":{"v":0.14366294592289908,"d":"0.144"}},{"$f":"_xlfn.LOGNORM.INV(AA859, AD859, AE859)","v":{"v":1.406538686810248,"d":"1.40654"}},"Lognormal",{"$f":"LN(S859)","v":{"v":0.35065687161316933,"d":"μ=0.351"}},{"$f":"U859","v":{"v":0.008952031794478362,"d":"σ=0.009"}}]
[{"$nulls":3},{"$f":"D859+10","v":75},{"$f":"D860+9","v":84},null,"","","","","X",{"$f":"D860&\"-\"&E860","v":"75-84"},{"$f":"O860","v":{"v":2.01,"d":"2.0100"}},null,{"$f":"CHOOSE(swtchPSA, S860, AB860)","v":{"v":2.01,"d":"2.0100"}},{"$nulls":3},{"v":2.01,"d":"2.0100"},null,{"$f":"(LN(X860)-LN(V860)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.007615691764021583,"d":"0.008"}},{"v":1.98,"d":"1.9800"},null,{"v":2.04,"d":"2.0400"},"Kohle et al(2016)",null,{"$f":"RAND()","v":{"v":0.1709811482057243,"d":"0.171"}},{"$f":"_xlfn.LOGNORM.INV(AA860, AD860, AE860)","v":{"v":1.9955058299108253,"d":"1.99551"}},"Lognormal",{"$f":"LN(S860)","v":{"v":0.6981347220709843,"d":"μ=0.698"}},{"$f":"U860","v":{"v":0.007615691764021583,"d":"σ=0.008"}}]
[{"$nulls":3},{"$f":"D860+10","v":85},99,null,"","","","","X","85+",{"$f":"O861","v":{"v":2.93,"d":"2.9300"}},null,{"$f":"CHOOSE(swtchPSA, S861, AB861)","v":{"v":2.93,"d":"2.9300"}},{"$nulls":3},{"v":2.93,"d":"2.9300"},null,{"$f":"(LN(X861)-LN(V861)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.006965804194783522,"d":"0.007"}},{"v":2.89,"d":"2.8900"},null,{"v":2.97,"d":"2.9700"},"Kohle et al(2016)",null,{"$f":"RAND()","v":{"v":0.35225739677398815,"d":"0.352"}},{"$f":"_xlfn.LOGNORM.INV(AA861, AD861, AE861)","v":{"v":2.9222701407687732,"d":"2.92227"}},"Lognormal",{"$f":"LN(S861)","v":{"v":1.075002423028976,"d":"μ=1.075"}},{"$f":"U861","v":{"v":0.006965804194783522,"d":"σ=0.007"}}]
[{"$nulls":6},"","","","","","With NSAIDs"]
[{"$nulls":6},"","","","","","Primary care"]
[{"$nulls":3},70,{"$f":"D864+4","v":74},null,"","","","","X",{"$f":"D864&\"-\"&E864","v":"70-74"},{"$f":"O864","v":{"v":0.09596059113300491,"d":"0.096"}},"E.rngP.AKI_PC.death",{"$f":"vbOddsToProb(vbProbToOdds($M$848) * INDEX($M$859:$M$861, MATCH(D864, $D$859:$D$861, 1)) / $M$859)","v":{"v":0.09596059113300491,"d":"0.0960"}}]
[{"$nulls":3},{"$f":"D864+5","v":75},79,null,"","","","","X",{"$f":"D865&\"-\"&E865","v":"75-79"},{"$f":"O865","v":{"v":0.13062345956606966,"d":"0.131"}},null,{"$f":"vbOddsToProb(vbProbToOdds($M$848) * INDEX($M$859:$M$861, MATCH(D865, $D$859:$D$861, 1)) / $M$859)","v":{"v":0.13062345956606966,"d":"0.1306"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D866&\"-\"&E866","v":"80-84"},{"$f":"O866","v":{"v":0.13062345956606966,"d":"0.131"}},null,{"$f":"vbOddsToProb(vbProbToOdds($M$848) * INDEX($M$859:$M$861, MATCH(D866, $D$859:$D$861, 1)) / $M$859)","v":{"v":0.13062345956606966,"d":"0.1306"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D867&\"-\"&E867","v":"85-89"},{"$f":"O867","v":{"v":0.17966927184655504,"d":"0.180"}},null,{"$f":"vbOddsToProb(vbProbToOdds($M$848) * INDEX($M$859:$M$861, MATCH(D867, $D$859:$D$861, 1)) / $M$859)","v":{"v":0.17966927184655504,"d":"0.1797"}}]
[{"$nulls":6},"","","","","","Secondary care, no dialysis"]
[{"$nulls":3},70,{"$f":"D869+4","v":74},null,"","","","","X",{"$f":"D869&\"-\"&E869","v":"70-74"},{"$f":"O869","v":{"v":0.2643099999694193,"d":"0.264"}},"E.rngP.AKI_SCnoRRT.death",{"$f":"vbOddsToProb(vbProbToOdds($M$855) * INDEX($M$859:$M$861, MATCH(D869, $D$859:$D$861, 1)) / $M$859)","v":{"v":0.2643099999694193,"d":"0.2643"}}]
[{"$nulls":3},{"$f":"D869+5","v":75},79,null,"","","","","X",{"$f":"D870&\"-\"&E870","v":"75-79"},{"$f":"O870","v":{"v":0.3371080893505819,"d":"0.337"}},null,{"$f":"vbOddsToProb(vbProbToOdds($M$855) * INDEX($M$859:$M$861, MATCH(D870, $D$859:$D$861, 1)) / $M$859)","v":{"v":0.3371080893505819,"d":"0.3371"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D871&\"-\"&E871","v":"80-84"},{"$f":"O871","v":{"v":0.3371080893505819,"d":"0.337"}},null,{"$f":"vbOddsToProb(vbProbToOdds($M$855) * INDEX($M$859:$M$861, MATCH(D871, $D$859:$D$861, 1)) / $M$859)","v":{"v":0.3371080893505819,"d":"0.3371"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D872&\"-\"&E872","v":"85-89"},{"$f":"O872","v":{"v":0.4257186804511821,"d":"0.426"}},null,{"$f":"vbOddsToProb(vbProbToOdds($M$855) * INDEX($M$859:$M$861, MATCH(D872, $D$859:$D$861, 1)) / $M$859)","v":{"v":0.4257186804511821,"d":"0.4257"}}]
[{"$nulls":6},"","","","","","Secondary care, dialysis"]
[{"$nulls":3},70,{"$f":"D874+4","v":74},null,"","","","","X",{"$f":"D874&\"-\"&E874","v":"70-74"},{"$f":"O874","v":{"v":0.40085850864733374,"d":"0.401"}},"E.rngP.AKI_SCwRRT.death",{"$f":"vbOddsToProb(vbProbToOdds($M$856) * INDEX($M$859:$M$861, MATCH(D874, $D$859:$D$861, 1)) / $M$859)","v":{"v":0.40085850864733374,"d":"0.4009"}}]
[{"$nulls":3},{"$f":"D874+5","v":75},79,null,"","","","","X",{"$f":"D875&\"-\"&E875","v":"75-79"},{"v":0.48640050166030346,"d":"0.486"},null,{"$f":"vbOddsToProb(vbProbToOdds($M$856) * INDEX($M$859:$M$861, MATCH(D875, $D$859:$D$861, 1)) / $M$859)","v":{"v":0.48640050166030346,"d":"0.4864"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D876&\"-\"&E876","v":"80-84"},{"v":0.48640050166030346,"d":"0.486"},null,{"$f":"vbOddsToProb(vbProbToOdds($M$856) * INDEX($M$859:$M$861, MATCH(D876, $D$859:$D$861, 1)) / $M$859)","v":{"v":0.48640050166030346,"d":"0.4864"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D877&\"-\"&E877","v":"85-89"},{"v":0.579922751286844,"d":"0.580"},null,{"$f":"vbOddsToProb(vbProbToOdds($M$856) * INDEX($M$859:$M$861, MATCH(D877, $D$859:$D$861, 1)) / $M$859)","v":{"v":0.579922751286844,"d":"0.5799"}}]
[{"$nulls":6},"","","","","X","Prob of CKD progression following secondary AKI",{"$f":"O878","v":{"v":0.18421052631578946,"d":"0.184"}},"E.pCKD5.postSecondaryAKInoRRT",{"$f":"CHOOSE(swtchPSA, S878, AB878)","v":0.18421052631578946},null,228,42,{"$f":"R878/Q878","v":{"v":0.18421052631578946,"d":"0.18421"}},null,{"$f":"SQRT((S878*(1-S878))/(Q878+1))","v":{"v":0.02561701538699099,"d":"0.026"}},{"$f":"_xlfn.BETA.INV(0.025, AD878, AE878)","v":{"v":0.13672169622373262,"d":"0.13672"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD878, AE878)","v":{"v":0.23694352938615848,"d":"0.23694"}},"Wonnacott et al(2014)",null,{"$f":"RAND()","v":{"v":0.9719430431661251,"d":"0.972"}},{"$f":"_xlfn.BETA.INV(AA878, AD878, AE878)","v":{"v":0.23550009715242115,"d":"0.2355"}},"Beta",{"$f":"R878","v":{"v":42,"d":"α=42"}},{"$f":"Q878-R878","v":{"v":186,"d":"β=186"}}]
[{"$nulls":6},"","","","","X","Prob of RRT following secondary AKI",{"$f":"O879","v":{"v":0.013119533527696793,"d":"0.013"}},"E.pCKD5D.postSecondaryAKI",{"$f":"CHOOSE(swtchPSA, S879, AB879)","v":0.013119533527696793},null,686,9,{"$f":"R879/Q879","v":{"v":0.013119533527696793,"d":"0.01312"}},null,{"$f":"SQRT((S879*(1-S879))/(Q879+1))","v":{"v":0.004341233091702809,"d":"0.004"}},{"$f":"_xlfn.BETA.INV(0.025, AD879, AE879)","v":{"v":0.006024970246942872,"d":"0.00602"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD879, AE879)","v":{"v":0.022881700058850596,"d":"0.02288"}},"Wonnacott et al(2014)",null,{"$f":"RAND()","v":{"v":0.716655789136401,"d":"0.717"}},{"$f":"_xlfn.BETA.INV(AA879, AD879, AE879)","v":{"v":0.015244390505521288,"d":"0.0152"}},"Beta",{"$f":"R879","v":{"v":9,"d":"α=9"}},{"$f":"Q879-R879","v":{"v":677,"d":"β=677"}}]
[{"$nulls":6},"","","","","X","Prob of CKD progression but no RRT after 2º AKI",{"v":0.17109099278809267,"d":"0.171"},"E.pCKD5.postSecondaryAKI",{"$f":"M878-M879","v":{"v":0.17109099278809267,"d":"0.1711"}}]
[{"$nulls":6},"","","","","X","Prob of CKD progression but no RRT after 1º AKI",{"v":0.09210526315789473,"d":"0.092"},"E.pCKD5.postPrimaryAKI",{"$f":"E.pCKD5.postSecondaryAKInoRRT/2","v":{"v":0.09210526315789473,"d":"0.0921"}}]
[{"$nulls":6},"","","","","","Mortality"]
[{"$nulls":6},"","","","","","Annual rates"]
[{"$nulls":6},"","","","","X","1-3B",{"$f":"O884","v":0.022},null,{"$f":"S884","v":{"v":0.022,"d":"0.02"}},null,{"$f":"R884/S884","v":{"v":6045.454545454546,"d":"6,045 pt-yrs"}},{"$f":"36+97","v":133},{"$f":"0.006+0.016","v":0.022},null,{"$f":"1/SQRT(R884)","v":{"v":0.086710996952412,"d":"0.087"}},{"$f":"vbRateCILo(Q884, R884, 0)","v":{"v":0.01842014025858361,"d":"0.018"}},null,{"$f":"vbRateCIhi(Q884, R884, 0)","v":{"v":0.02607248679878172,"d":"0.026"}},"Kent et al. (2015)"]
[{"$nulls":6},"","","","","X","4",{"$f":"O885","v":0.035},null,{"$f":"S885","v":{"v":0.035,"d":"0.04"}},null,{"$f":"R885/S885","v":{"v":8885.714285714284,"d":"8,886 pt-yrs"}},{"$f":"92+219","v":311},{"$f":"0.01+0.025","v":0.035},null,{"$f":"1/SQRT(R885)","v":{"v":0.05670479771237427,"d":"0.057"}},{"$f":"vbRateCILo(Q885, R885, 0)","v":{"v":0.031217787137741388,"d":"0.031"}},null,{"$f":"vbRateCIhi(Q885, R885, 0)","v":{"v":0.03911413990114295,"d":"0.039"}},"Kent et al. (2015)"]
[{"$nulls":6},"","","","","X","3B-4",{"$f":"O886","v":{"v":0.02973645298773593,"d":"0.030"}},null,{"$f":"CHOOSE(swtchPSA, S886, AB886)","v":{"v":0.02973645298773593,"d":"0.03"}},null,{"$f":"Q885+Q884","v":{"v":14931.16883116883,"d":"14,931 pt-yrs"}},{"$f":"R885+R884","v":444},{"$f":"R886/Q886","v":{"v":0.02973645298773593,"d":"0.030"}},null,{"$f":"1/SQRT(R886)","v":{"v":0.04745789978762495,"d":"0.047"}},{"$f":"vbRateCILo(Q886, R886, 0)","v":{"v":0.02703446444472838,"d":"0.027"}},null,{"$f":"vbRateCIhi(Q886, R886, 0)","v":{"v":0.03263537789579137,"d":"0.033"}},null,null,{"$f":"RAND()","v":{"v":0.34650618583580517,"d":"0.347"}},{"$f":"_xlfn.LOGNORM.INV(AA886, AD886, AE886)","v":{"v":0.02918452766539255,"d":"0.029"}},"Lognormal",{"$f":"LN(S886)","v":{"v":-3.515381612455923,"d":"μ=-3.515"}},{"$f":"U886","v":{"v":0.04745789978762495,"d":"σ=0.047"}}]
[{"$nulls":6},"","","","","X","5",{"$f":"O887","v":{"v":0.06,"d":"0.060"}},null,{"$f":"CHOOSE(swtchPSA, S887, AB887)","v":0.06},null,{"$f":"R887/S887","v":{"v":3950,"d":"3,950 pt-yrs"}},{"$f":"86+151","v":237},{"$f":"0.022+0.038","v":{"v":0.06,"d":"0.060"}},null,{"$f":"1/SQRT(R887)","v":{"v":0.06495698024616309,"d":"0.065"}},{"$f":"vbRateCILo(Q887, R887, 0)","v":{"v":0.05260373767565465,"d":"0.053"}},null,{"$f":"vbRateCIhi(Q887, R887, 0)","v":{"v":0.06814495716945469,"d":"0.068"}},"Kent et al. (2015)",null,{"$f":"RAND()","v":{"v":0.3872775450302589,"d":"0.387"}},{"$f":"_xlfn.LOGNORM.INV(AA887, AD887, AE887)","v":{"v":0.05889401472295769,"d":"0.059"}},"Lognormal",{"$f":"LN(S887)","v":{"v":-2.8134107167600364,"d":"μ=-2.813"}},{"$f":"U887","v":{"v":0.06495698024616309,"d":"σ=0.065"}}]
[{"$nulls":6},"","","","","X","5D",{"$f":"O888","v":{"v":0.07400000000000001,"d":"0.074"}},null,{"$f":"CHOOSE(swtchPSA, S888, AB888)","v":{"v":0.07400000000000001,"d":"0.07"}},null,{"$f":"R888/S888","v":{"v":9297.297297297297,"d":"9,297 pt-yrs"}},{"$f":"235+453","v":688},{"$f":"0.025+0.049","v":{"v":0.07400000000000001,"d":"0.074"}},null,{"$f":"1/SQRT(R888)","v":{"v":0.038124642583151166,"d":"0.038"}},{"$f":"vbRateCILo(Q888, R888, 0)","v":{"v":0.06857307174773748,"d":"0.069"}},null,{"$f":"vbRateCIhi(Q888, R888, 0)","v":{"v":0.07974223070154121,"d":"0.080"}},"Kent et al. (2015)",null,{"$f":"RAND()","v":{"v":0.09093961114392024,"d":"0.091"}},{"$f":"_xlfn.LOGNORM.INV(AA888, AD888, AE888)","v":{"v":0.07032793092369444,"d":"0.070"}},"Lognormal",{"$f":"LN(S888)","v":{"v":-2.603690185777967,"d":"μ=-2.604"}},{"$f":"U888","v":{"v":0.038124642583151166,"d":"σ=0.038"}}]
[{"$nulls":6},"","","","","","Per-cycle probability"]
[{"$nulls":6},"","","","","","3B-4"]
[{"$nulls":3},70,"3B-4",null,"","","","","X",{"$f":"D891&\"-\"&D891+4","v":"70-74"},{"$f":"O891","v":{"v":0.00740654857564127,"d":"0.0074"}},null,{"$f":"vbratetoprob($M$886*SUMIFS($M$922:$M$926, $D$922:$D$926, $D891), E.cycleLength)","v":0.00740654857564127}]
[{"$nulls":3},{"$f":"D891+5","v":75},{"$f":"E891","v":"3B-4"},null,"","","","","X",{"$f":"D892&\"-\"&D892+4","v":"75-79"},{"$f":"O892","v":{"v":0.01308155367994146,"d":"0.0131"}},null,{"$f":"vbratetoprob($M$886*SUMIFS($M$922:$M$926, $D$922:$D$926, $D892), E.cycleLength)","v":0.01308155367994146}]
[{"$nulls":3},{"$f":"D892+5","v":80},{"$f":"E892","v":"3B-4"},null,"","","","","X",{"$f":"D893&\"-\"&D893+4","v":"80-84"},{"$f":"O893","v":{"v":0.02313767027019964,"d":"0.0231"}},null,{"$f":"vbratetoprob($M$886*SUMIFS($M$922:$M$926, $D$922:$D$926, $D893), E.cycleLength)","v":0.02313767027019964}]
[{"$nulls":3},{"$f":"D893+5","v":85},{"$f":"E893","v":"3B-4"},null,"","","","","X",{"$f":"D894&\"-\"&D894+4","v":"85-89"},{"$f":"O894","v":{"v":0.043094917992726245,"d":"0.0431"}},null,{"$f":"vbratetoprob($M$886*SUMIFS($M$922:$M$926, $D$922:$D$926, $D894), E.cycleLength)","v":0.043094917992726245}]
[{"$nulls":3},{"$f":"D894+5","v":90},{"$f":"E894","v":"3B-4"},null,"","","","","X",{"$f":"D895&\"+\"","v":"90+"},{"$f":"O895","v":{"v":0.08518316563113904,"d":"0.0852"}},null,{"$f":"vbratetoprob($M$886*SUMIFS($M$922:$M$926, $D$922:$D$926, $D895), E.cycleLength)","v":0.08518316563113904}]
[{"$nulls":6},"","","","","","5"]
[{"$nulls":3},70,5,null,"","","","","X",{"$f":"D897&\"-\"&D897+4","v":"70-74"},{"$f":"O897","v":{"v":0.014888060396937353,"d":"0.0149"}},null,{"$f":"vbratetoprob($M$887*SUMIFS($M$922:$M$926, $D$922:$D$926, $D897), E.cycleLength)","v":0.014888060396937353}]
[{"$nulls":3},{"$f":"D897+5","v":75},{"$f":"E897","v":5},null,"","","","","X",{"$f":"D898&\"-\"&D898+4","v":"75-79"},{"$f":"O898","v":{"v":0.026219294392477388,"d":"0.0262"}},null,{"$f":"vbratetoprob($M$887*SUMIFS($M$922:$M$926, $D$922:$D$926, $D898), E.cycleLength)","v":0.026219294392477388}]
[{"$nulls":3},{"$f":"D898+5","v":80},{"$f":"E898","v":5},null,"","","","","X",{"$f":"D899&\"-\"&D899+4","v":"80-84"},{"$f":"O899","v":{"v":0.04613587333166125,"d":"0.0461"}},null,{"$f":"vbratetoprob($M$887*SUMIFS($M$922:$M$926, $D$922:$D$926, $D899), E.cycleLength)","v":0.04613587333166125}]
[{"$nulls":3},{"$f":"D899+5","v":85},{"$f":"E899","v":5},null,"","","","","X",{"$f":"D900&\"-\"&D900+4","v":"85-89"},{"$f":"O900","v":{"v":0.08504736376445787,"d":"0.0850"}},null,{"$f":"vbratetoprob($M$887*SUMIFS($M$922:$M$926, $D$922:$D$926, $D900), E.cycleLength)","v":0.08504736376445787}]
[{"$nulls":3},{"$f":"D900+5","v":90},{"$f":"E900","v":5},null,"","","","","X",{"$f":"D901&\"+\"","v":"90+"},{"$f":"O901","v":{"v":0.16442983719498327,"d":"0.1644"}},null,{"$f":"vbratetoprob($M$887*SUMIFS($M$922:$M$926, $D$922:$D$926, $D901), E.cycleLength)","v":0.16442983719498327}]
[{"$nulls":6},"","","","","","5D"]
[{"$nulls":3},70,"5D",null,"","","","","X",{"$f":"D903&\"-\"&D903+4","v":"70-74"},{"$f":"O903","v":{"v":0.018329925408208547,"d":"0.0183"}},null,{"$f":"vbratetoprob($M$888*SUMIFS($M$922:$M$926, $D$922:$D$926, $D903), E.cycleLength)","v":0.018329925408208547}]
[{"$nulls":3},{"$f":"D903+5","v":75},{"$f":"E903","v":"5D"},null,"","","","","X",{"$f":"D904&\"-\"&D904+4","v":"75-79"},{"$f":"O904","v":{"v":0.032237542554943044,"d":"0.0322"}},null,{"$f":"vbratetoprob($M$888*SUMIFS($M$922:$M$926, $D$922:$D$926, $D904), E.cycleLength)","v":0.032237542554943044}]
[{"$nulls":3},{"$f":"D904+5","v":80},{"$f":"E904","v":"5D"},null,"","","","","X",{"$f":"D905&\"-\"&D905+4","v":"80-84"},{"$f":"O905","v":{"v":0.0565909537100282,"d":"0.0566"}},null,{"$f":"vbratetoprob($M$888*SUMIFS($M$922:$M$926, $D$922:$D$926, $D905), E.cycleLength)","v":0.0565909537100282}]
[{"$nulls":3},{"$f":"D905+5","v":85},{"$f":"E905","v":"5D"},null,"","","","","X",{"$f":"D906&\"-\"&D906+4","v":"85-89"},{"$f":"O906","v":{"v":0.10382748047214119,"d":"0.1038"}},null,{"$f":"vbratetoprob($M$888*SUMIFS($M$922:$M$926, $D$922:$D$926, $D906), E.cycleLength)","v":0.10382748047214119}]
[{"$nulls":3},{"$f":"D906+5","v":90},{"$f":"E906","v":"5D"},null,"","","","","X",{"$f":"D907&\"+\"","v":"90+"},{"$f":"O907","v":{"v":0.19872989646847838,"d":"0.1987"}},null,{"$f":"vbratetoprob($M$888*SUMIFS($M$922:$M$926, $D$922:$D$926, $D907), E.cycleLength)","v":0.19872989646847838}]
[{"$nulls":6},"","","","","","Post-Tx"]
[{"$nulls":3},70,"GP",null,"","","","","X",{"$f":"D909&\"-\"&D909+4","v":"70-74"},{"$f":"O909","v":{"v":0.004688972283520387,"d":"0.0047"}},null,{"$f":"vbratetoprob(M916, E.cycleLength)","v":0.004688972283520387}]
[{"$nulls":3},{"$f":"D909+5","v":75},{"$f":"E909","v":"GP"},null,"","","","","X",{"$f":"D910&\"-\"&D910+4","v":"75-79"},{"$f":"O910","v":{"v":0.008290443149251203,"d":"0.0083"}},null,{"$f":"vbratetoprob(M917, E.cycleLength)","v":0.008290443149251203}]
[{"$nulls":3},{"$f":"D910+5","v":80},{"$f":"E910","v":"GP"},null,"","","","","X",{"$f":"D911&\"-\"&D911+4","v":"80-84"},{"$f":"O911","v":{"v":0.014691018305464376,"d":"0.0147"}},null,{"$f":"vbratetoprob(M918, E.cycleLength)","v":0.014691018305464376}]
[{"$nulls":3},{"$f":"D911+5","v":85},{"$f":"E911","v":"GP"},null,"","","","","X",{"$f":"D912&\"-\"&D912+4","v":"85-89"},{"$f":"O912","v":{"v":0.02746576400381684,"d":"0.0275"}},null,{"$f":"vbratetoprob(M919, E.cycleLength)","v":0.02746576400381684}]
[{"$nulls":3},{"$f":"D912+5","v":90},{"$f":"E912","v":"GP"},null,"","","","","X",{"$f":"D913&\"+\"","v":"90+"},{"$f":"O913","v":{"v":0.054732667537557234,"d":"0.0547"}},null,{"$f":"vbratetoprob(M920, E.cycleLength)","v":0.054732667537557234}]
[{"$nulls":6},"","","","","","General population mortality"]
[{"$nulls":6},"","","","","","People"]
[{"$nulls":3},70,null,null,"","","","","X",{"$f":"D916&\"-\"&D916+4","v":"70-74"},{"$f":"O916","v":{"v":0.018799999999999997,"d":"0.019"}},null,{"$f":"_xlfn.LET(_xlpm.MRate, INDEX(Parameters!$M$20:$M$27, MATCH($D916, Parameters!$D$20:$D$27, 1)),\n     _xlpm.FRate, INDEX(Parameters!$M$29:$M$36, MATCH($D916, Parameters!$D$29:$D$36, 1)),\n       SUM(_xlpm.MRate*E.cohortSex, _xlpm.FRate*(1-E.cohortSex)))","v":0.018799999999999997}]
[{"$nulls":3},{"$f":"D916+5","v":75},null,null,"","","","","X",{"$f":"D917&\"-\"&D917+4","v":"75-79"},{"$f":"O917","v":{"v":0.0333,"d":"0.033"}},null,{"$f":"_xlfn.LET(_xlpm.MRate, INDEX(Parameters!$M$20:$M$27, MATCH($D917, Parameters!$D$20:$D$27, 1)),\n     _xlpm.FRate, INDEX(Parameters!$M$29:$M$36, MATCH($D917, Parameters!$D$29:$D$36, 1)),\n       SUM(_xlpm.MRate*E.cohortSex, _xlpm.FRate*(1-E.cohortSex)))","v":0.0333}]
[{"$nulls":3},{"$f":"D917+5","v":80},null,null,"","","","","X",{"$f":"D918&\"-\"&D918+4","v":"80-84"},{"$f":"O918","v":{"v":0.0592,"d":"0.059"}},null,{"$f":"_xlfn.LET(_xlpm.MRate, INDEX(Parameters!$M$20:$M$27, MATCH($D918, Parameters!$D$20:$D$27, 1)),\n     _xlpm.FRate, INDEX(Parameters!$M$29:$M$36, MATCH($D918, Parameters!$D$29:$D$36, 1)),\n       SUM(_xlpm.MRate*E.cohortSex, _xlpm.FRate*(1-E.cohortSex)))","v":0.0592}]
[{"$nulls":3},{"$f":"D918+5","v":85},null,null,"","","","","X",{"$f":"D919&\"-\"&D919+4","v":"85-89"},{"$f":"O919","v":{"v":0.1114,"d":"0.111"}},null,{"$f":"_xlfn.LET(_xlpm.MRate, INDEX(Parameters!$M$20:$M$27, MATCH($D919, Parameters!$D$20:$D$27, 1)),\n     _xlpm.FRate, INDEX(Parameters!$M$29:$M$36, MATCH($D919, Parameters!$D$29:$D$36, 1)),\n       SUM(_xlpm.MRate*E.cohortSex, _xlpm.FRate*(1-E.cohortSex)))","v":0.1114}]
[{"$nulls":3},{"$f":"D919+5","v":90},null,null,"","","","","X",{"$f":"D920&\"+\"","v":"90+"},{"$f":"O920","v":{"v":0.22515000000000002,"d":"0.225"}},null,{"$f":"_xlfn.LET(_xlpm.MRate, INDEX(Parameters!$M$20:$M$27, MATCH($D920, Parameters!$D$20:$D$27, 1)),\n     _xlpm.FRate, INDEX(Parameters!$M$29:$M$36, MATCH($D920, Parameters!$D$29:$D$36, 1)),\n       SUM(_xlpm.MRate*E.cohortSex, _xlpm.FRate*(1-E.cohortSex)))","v":0.22515000000000002}]
[{"$nulls":6},"","","","","","Ratio compared with 70-74yos"]
[{"$nulls":3},70,null,null,"","","","","X",{"$f":"D922&\"-\"&D922+4","v":"70-74"},{"$f":"O922","v":{"v":1,"d":"1.000"}},null,{"$f":"M916/$M$916","v":1}]
[{"$nulls":3},{"$f":"D922+5","v":75},null,null,"","","","","X",{"$f":"D923&\"-\"&D923+4","v":"75-79"},{"$f":"O923","v":{"v":1.7712765957446812,"d":"1.771"}},null,{"$f":"M917/$M$916","v":1.7712765957446812}]
[{"$nulls":3},{"$f":"D923+5","v":80},null,null,"","","","","X",{"$f":"D924&\"-\"&D924+4","v":"80-84"},{"$f":"O924","v":{"v":3.1489361702127665,"d":"3.149"}},null,{"$f":"M918/$M$916","v":3.1489361702127665}]
[{"$nulls":3},{"$f":"D924+5","v":85},null,null,"","","","","X",{"$f":"D925&\"-\"&D925+4","v":"85-89"},{"$f":"O925","v":{"v":5.925531914893618,"d":"5.926"}},null,{"$f":"M919/$M$916","v":5.925531914893618}]
[{"$nulls":3},{"$f":"D925+5","v":90},null,null,"","","","","X",{"$f":"D926&\"+\"","v":"90+"},{"$f":"O926","v":{"v":11.976063829787236,"d":"11.976"}},null,{"$f":"M920/$M$916","v":11.976063829787236}]
[{"$nulls":6},"","","","","","Effect data"]
[{"$nulls":6},"","","","","","Effect of NSAIDs on risk of AKI"]
[{"$nulls":6},"","","","","X","OR for AKI, NSAID -v- none",{"$f":"O929","v":1.63},null,{"$f":"CHOOSE(swtchPSA, S929, AB929)","v":1.63},{"$nulls":3},1.63,null,{"$f":"(LN(X929)-LN(V929)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.1492503662562296,"d":"0.149"}},1.22,null,2.19,"Zhang et al. (2017)",null,{"$f":"RAND()","v":{"v":0.4977991222130307,"d":"0.498"}},{"$f":"_xlfn.LOGNORM.INV(AA929, AD929, AE929)","v":{"v":1.6286584332358423,"d":"1.62866"}},"Lognormal",{"$f":"LN(S929)","v":{"v":0.4885800148186709,"d":"μ=0.489"}},{"$f":"U929","v":{"v":0.1492503662562296,"d":"σ=0.149"}}]
[{"$nulls":6},"","","","","","Age-stratified IRRs for AKI, NSAID -v- none"]
[{"$nulls":3},70,{"$f":"D931+4","v":74},null,"","","","","X",{"$f":"D931&\"-\"&E931","v":"70-74"},{"$f":"O931","v":{"v":1.7,"d":"1.70"}},null,{"$f":"CHOOSE(swtchPSA, S931, AB931)","v":{"v":1.7,"d":"1.70"}},{"$nulls":3},{"v":1.7,"d":"1.70"},null,{"$f":"(LN(X931)-LN(V931)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.20437513774316737,"d":"0.204"}},1.14,null,2.54,"Guthrie personal communication",null,{"$f":"RAND()","v":{"v":0.0220003853056715,"d":"0.022"}},{"$f":"_xlfn.LOGNORM.INV(AA931, AD931, AE931)","v":{"v":1.1263695401374207,"d":"1.12637"}},"Lognormal",{"$f":"LN(S931)","v":{"v":0.5306282510621704,"d":"μ=0.531"}},{"$f":"U931","v":{"v":0.20437513774316737,"d":"σ=0.204"}}]
[{"$nulls":3},{"$f":"D931+5","v":75},79,null,"","","","","X",{"$f":"D932&\"-\"&E932","v":"75-79"},{"$f":"O932","v":1.92},null,{"$f":"CHOOSE(swtchPSA, S932, AB932)","v":1.92},{"$nulls":3},1.92,null,{"$f":"(LN(X932)-LN(V932)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.16460911984741222,"d":"0.165"}},1.39,null,2.65,"Guthrie personal communication",null,{"$f":"RAND()","v":{"v":0.4081139688913047,"d":"0.408"}},{"$f":"_xlfn.LOGNORM.INV(AA932, AD932, AE932)","v":{"v":1.8479374983311267,"d":"1.84794"}},"Lognormal",{"$f":"LN(S932)","v":{"v":0.6523251860396901,"d":"μ=0.652"}},{"$f":"U932","v":{"v":0.16460911984741222,"d":"σ=0.165"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D933&\"-\"&E933","v":"80-84"},{"$f":"O933","v":2.21},null,{"$f":"CHOOSE(swtchPSA, S933, AB933)","v":2.21},{"$nulls":3},2.21,null,{"$f":"(LN(X933)-LN(V933)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.16131123977599388,"d":"0.161"}},1.61,null,3.03,"Guthrie personal communication",null,{"$f":"RAND()","v":{"v":0.26554901609226467,"d":"0.266"}},{"$f":"_xlfn.LOGNORM.INV(AA933, AD933, AE933)","v":{"v":1.9976237086428206,"d":"1.99762"}},"Lognormal",{"$f":"LN(S933)","v":{"v":0.7929925155296614,"d":"μ=0.793"}},{"$f":"U933","v":{"v":0.16131123977599388,"d":"σ=0.161"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D934&\"-\"&E934","v":"85-89"},{"$f":"O934","v":1.94},null,{"$f":"CHOOSE(swtchPSA, S934, AB934)","v":1.94},{"$nulls":3},1.94,null,{"$f":"(LN(X934)-LN(V934)) / 2/ _xlfn.NORM.S.INV(0.975)","v":{"v":0.18335610588211318,"d":"0.183"}},1.35,null,2.77,"Guthrie personal communication",null,{"$f":"RAND()","v":{"v":0.1266368575788619,"d":"0.127"}},{"$f":"_xlfn.LOGNORM.INV(AA934, AD934, AE934)","v":{"v":1.5733635961465573,"d":"1.57336"}},"Lognormal",{"$f":"LN(S934)","v":{"v":0.6626879730752367,"d":"μ=0.663"}},{"$f":"U934","v":{"v":0.18335610588211318,"d":"σ=0.183"}}]
[{"$nulls":6},"","","","","","Relative IRRs compared with 70-74yos"]
[{"$nulls":3},70,{"$f":"D936+4","v":74},null,"","","","","X",{"$f":"D936&\"-\"&E936","v":"70-74"},{"$f":"O936","v":{"v":1,"d":"1.00"}},null,{"$f":"$M931/$M$931","v":{"v":1,"d":"1.00"}}]
[{"$nulls":3},{"$f":"D936+5","v":75},79,null,"","","","","X",{"$f":"D937&\"-\"&E937","v":"75-79"},{"$f":"O937","v":{"v":1.1294117647058823,"d":"1.13"}},null,{"$f":"$M932/$M$931","v":{"v":1.1294117647058823,"d":"1.13"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D938&\"-\"&E938","v":"80-84"},{"$f":"O938","v":{"v":1.3,"d":"1.30"}},null,{"$f":"$M933/$M$931","v":{"v":1.3,"d":"1.30"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D939&\"-\"&E939","v":"85-89"},{"$f":"O939","v":{"v":1.1411764705882352,"d":"1.14"}},null,{"$f":"$M934/$M$931","v":{"v":1.1411764705882352,"d":"1.14"}}]
[{"$nulls":6},"","","","","","Age-weighted ORs"]
[{"$nulls":3},70,{"$f":"D941+4","v":74},null,"","","","","X",{"$f":"D941&\"-\"&E941","v":"70-74"},{"$f":"O941","v":1.63},null,{"$f":"$M$929*M936","v":1.63}]
[{"$nulls":3},{"$f":"D941+5","v":75},79,null,"","","","","X",{"$f":"D942&\"-\"&E942","v":"75-79"},{"$f":"O942","v":{"v":1.840941176470588,"d":"1.84"}},null,{"$f":"$M$929*M937","v":{"v":1.840941176470588,"d":"1.84"}}]
[{"$nulls":3},80,84,null,"","","","","X",{"$f":"D943&\"-\"&E943","v":"80-84"},{"$f":"O943","v":{"v":2.1189999999999998,"d":"2.12"}},null,{"$f":"$M$929*M938","v":{"v":2.1189999999999998,"d":"2.12"}}]
[{"$nulls":3},85,89,null,"","","","","X",{"$f":"D944&\"-\"&E944","v":"85-89"},{"$f":"O944","v":{"v":1.8601176470588232,"d":"1.86"}},null,{"$f":"$M$929*M939","v":{"v":1.8601176470588232,"d":"1.86"}}]
[{"$nulls":6},"","","","","","Costs"]
[{"$nulls":6},"","","","","","Unit costs"]
[{"$nulls":6},"","","","","","NSAIDs"]
[{"$nulls":6},"","","","","X","Celecoxib 100mg bd",{"$f":"O948","v":{"v":6.330826666666667,"d":"£6.33"}},null,{"$f":"c.NSAID.PerMo_Cel*12*C.cycleLength","v":{"v":6.330826666666667,"d":"£6.33"}}]
[{"$nulls":6},"","","","","X","Diclofenac sodium 50mg bd",{"$f":"O949","v":{"v":9.391885714285715,"d":"£9.39"}},null,{"$f":"c.NSAID.PerMo_Dic*12*C.cycleLength","v":{"v":9.391885714285715,"d":"£9.39"}}]
[{"$nulls":6},"","","","","X","Ibuprofen 400mg tid",{"$f":"O950","v":{"v":25.012417857142857,"d":"£25.01"}},null,{"$f":"c.NSAID.PerMo_Ibu*12*C.cycleLength","v":{"v":25.012417857142857,"d":"£25.01"}}]
[{"$nulls":6},"","","","","X","Naproxen 500mg qd",{"$f":"O951","v":{"v":7.663517857142858,"d":"£7.66"}},null,{"$f":"c.NSAID.PerMo_Nap*12*C.cycleLength","v":{"v":7.663517857142858,"d":"£7.66"}}]
[{"$nulls":6},"","","","","X","NSAIDs cost",{"$f":"O952","v":{"v":7.663517857142858,"d":"£7.66"}},"E.cMeds.NSAIDs",{"$f":"CHOOSE(swtchNSAIDsWhich, M951, SUM(M951*M1083, M950*M1084) / SUM(M1083:M1084), SUMPRODUCT(M1081:M1084,M948:M951))","v":{"v":7.663517857142858,"d":"£7.66"}}]
[{"$nulls":6},"","","","","","Alternative painkiller"]
[{"$nulls":6},"","","","","X","Paracetamol 2x500mg tid",{"$f":"O954","v":{"v":16.764516,"d":"£16.76"}},"E.cMeds.Paracetamol",{"$f":"c.Paracet.PerMo*12*C.cycleLength","v":{"v":16.764516,"d":"£16.76"}}]
[{"$nulls":6},"","","","","X","Blood test (DAPS08 Phlebotomy)",{"$f":"O955","v":{"v":3.67359551274006,"d":"£3.67"}},null,{"$f":"CHOOSE(swtchPSA, S955, AB955)","v":{"v":3.67359551274006,"d":"£3.67"}},{"$nulls":3},{"v":3.67359551274006,"d":"£3.67"},null,{"$f":"ABS(S955)*Cost.SEs.CoV","v":{"v":0.734719102548012,"d":"£0.73"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD955, AE955)","v":{"v":2.3773573215293946,"d":"£2.38"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD955, AE955)","v":{"v":5.247378171196856,"d":"£5.25"}},"NHS Reference Costs 2019/20",null,{"$f":"RAND()","v":{"v":0.14532629235768746,"d":"0.145"}},{"$f":"_xlfn.GAMMA.INV(AA955,AD955,AE955)","v":{"v":2.9080471664412704,"d":"£2.91"}},"Gamma",{"$f":"S955^2/U955^2","v":{"v":25,"d":"α=25.000"}},{"$f":"U955^2/S955","v":{"v":0.1469438205096024,"d":"β=0.147"}}]
[{"$nulls":6},"","","","","X","Inflated to 2020/21",{"$f":"O956","v":{"v":3.7867422545324536,"d":"£3.79"}},null,{"$f":"_fnINFLATE(M955, 2019, 2020)","v":{"v":3.7867422545324536,"d":"£3.79"}},{"$nulls":6},{"$f":"_fnINFLATE(V955, 2019, 2020)","v":{"v":2.4505799270325,"d":"£2.45"}},null,{"$f":"_fnINFLATE(X955, 2019, 2020)","v":{"v":5.408997418869719,"d":"£5.41"}}]
[{"$nulls":6},"","","","","","Nonelective admission for AKI"]
[{"$nulls":6},"","","","","X","LA07H Acute Kidney Injury with Interventions, with CC Score 11+",{"$f":"O958","v":{"v":6357.05891298628,"d":"£6,357.06"}},null,{"$f":"S958","v":{"v":6357.05891298628,"d":"£6,357"}},null,{"v":2351,"d":"2,351"},null,{"v":6357.05891298628,"d":"£6,357"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","LA07J Acute Kidney Injury with Interventions, with CC Score 6-10",{"v":4836.03364594766,"d":"£4,836.03"},null,{"v":4836.03364594766,"d":"£4,836"},null,{"v":3531,"d":"3,531"},null,{"v":4836.03364594766,"d":"£4,836"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","LA07K Acute Kidney Injury with Interventions, with CC Score 0-5",{"v":3866.47531533515,"d":"£3,866.48"},null,{"v":3866.47531533515,"d":"£3,866"},null,{"v":2529,"d":"2,529"},null,{"v":3866.47531533515,"d":"£3,866"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","LA07L Acute Kidney Injury without Interventions, with CC Score 12+",{"v":3803.33459788769,"d":"£3,803.33"},null,{"v":3803.33459788769,"d":"£3,803"},null,{"v":6304,"d":"6,304"},null,{"v":3803.33459788769,"d":"£3,803"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","LA07M Acute Kidney Injury without Interventions, with CC Score 8-11",{"v":2986.45190059367,"d":"£2,986.45"},null,{"v":2986.45190059367,"d":"£2,986"},null,{"v":12454,"d":"12,454"},null,{"v":2986.45190059367,"d":"£2,986"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","LA07N Acute Kidney Injury without Interventions, with CC Score 4-7",{"v":2434.6247265491,"d":"£2,434.62"},null,{"v":2434.6247265491,"d":"£2,435"},null,{"v":17525,"d":"17,525"},null,{"v":2434.6247265491,"d":"£2,435"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","LA07P Acute Kidney Injury without Interventions, with CC Score 0-3",{"v":2040.81910344754,"d":"£2,040.82"},null,{"v":2040.81910344754,"d":"£2,041"},null,{"v":8584,"d":"8,584"},null,{"v":2040.81910344754,"d":"£2,041"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","Weighted average",{"$f":"O965","v":{"v":3062.3236452681926,"d":"£3,062.32"}},null,{"$f":"CHOOSE(swtchPSA, S965, AB965)","v":{"v":3062.3236452681926,"d":"£3,062.32"}},{"$nulls":3},{"$f":"SUMPRODUCT(M958:M964, Q958:Q964) / SUM(Q958:Q964)","v":{"v":3062.3236452681926,"d":"£3,062.32"}},null,{"$f":"ABS(S965)*Cost.SEs.CoV","v":{"v":612.4647290536385,"d":"£612.46"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD965, AE965)","v":{"v":1981.7743988751613,"d":"£1,981.77"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD965, AE965)","v":{"v":4374.235049447409,"d":"£4,374.24"}},null,null,{"$f":"RAND()","v":{"v":0.4423024652615969,"d":"0.442"}},{"$f":"_xlfn.GAMMA.INV(AA965,AD965,AE965)","v":{"v":2934.2512755430917,"d":"£2,934.25"}},"Gamma",{"$f":"S965^2/U965^2","v":{"v":25,"d":"α=25.000"}},{"$f":"U965^2/S965","v":{"v":122.4929458107277,"d":"β=122.493"}}]
[{"$nulls":6},"","","","","X","Inflated to 2020/21",{"$f":"O966","v":{"v":3156.643213542453,"d":"£3,156.64"}},null,{"$f":"_fnINFLATE(M965, 2019, 2020)","v":{"v":3156.643213542453,"d":"£3,156.64"}},{"$nulls":6},{"$f":"_fnINFLATE(V965, 2019, 2020)","v":{"v":2042.8130503605162,"d":"£2,042.81"}},null,{"$f":"_fnINFLATE(X965, 2019, 2020)","v":{"v":4508.961488970389,"d":"£4,508.96"}}]
[{"$nulls":6},"","","","","","Critical care per day"]
[{"$nulls":6},"","","","","X","XC02Z Adult Critical Care, 5 Organs Supported (CCU10 - renal adult patients predominate)",{"$f":"O968","v":{"v":1726.28674698795,"d":"£1,726.29"}},null,{"$f":"S968","v":{"v":1726.28674698795,"d":"£1,726"}},null,83,null,{"v":1726.28674698795,"d":"£1,726"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","XC03Z Adult Critical Care, 4 Organs Supported (CCU10 - renal adult patients predominate)",{"v":1558.15238938053,"d":"£1,558.15"},null,{"v":1558.15238938053,"d":"£1,558"},null,226,null,{"v":1558.15238938053,"d":"£1,558"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","XC04Z Adult Critical Care, 3 Organs Supported (CCU10 - renal adult patients predominate)",{"v":1531.6955048862,"d":"£1,531.70"},null,{"v":1531.6955048862,"d":"£1,532"},null,342,null,{"v":1531.6955048862,"d":"£1,532"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","XC05Z Adult Critical Care, 2 Organs Supported (CCU10 - renal adult patients predominate)",{"v":1176.31197025188,"d":"£1,176.31"},null,{"v":1176.31197025188,"d":"£1,176"},null,{"v":1306,"d":"1,306"},null,{"v":1176.31197025188,"d":"£1,176"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","XC06Z Adult Critical Care, 1 Organ Supported (CCU10 - renal adult patients predominate)",{"v":1298.2204497028,"d":"£1,298.22"},null,{"v":1298.2204497028,"d":"£1,298"},null,{"v":2501,"d":"2,501"},null,{"v":1298.2204497028,"d":"£1,298"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","XC07Z Adult Critical Care, 0 Organs Supported (CCU10 - renal adult patients predominate)",{"v":733.458938867429,"d":"£733.46"},null,{"v":733.458938867429,"d":"£733"},null,599,null,{"v":733.458938867429,"d":"£733"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","Weighted average",{"$f":"O974","v":{"v":1234.2730442769089,"d":"£1,234.27"}},null,{"$f":"CHOOSE(swtchPSA, S974, AB974)","v":{"v":1234.2730442769089,"d":"£1,234.27"}},{"$nulls":3},{"$f":"SUMPRODUCT(M968:M973, Q968:Q973) / SUM(Q968:Q973)","v":{"v":1234.2730442769089,"d":"£1,234.27"}},null,{"$f":"ABS(S974)*Cost.SEs.CoV","v":{"v":246.8546088553818,"d":"£246.85"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD974, AE974)","v":{"v":798.7564358683146,"d":"£798.76"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD974, AE974)","v":{"v":1763.0404347386918,"d":"£1,763.04"}},null,null,{"$f":"RAND()","v":{"v":0.8837020152429768,"d":"0.884"}},{"$f":"_xlfn.GAMMA.INV(AA974,AD974,AE974)","v":{"v":1534.109678686553,"d":"£1,534.11"}},"Gamma",{"$f":"S974^2/U974^2","v":{"v":24.999999999999996,"d":"α=25.000"}},{"$f":"U974^2/S974","v":{"v":49.37092177107637,"d":"β=49.371"}}]
[{"$nulls":6},"","","","","X","Inflated to 2020/21",{"$f":"O975","v":{"v":1272.2886540406375,"d":"£1,272.29"}},null,{"$f":"_fnINFLATE(M974, 2019, 2020)","v":{"v":1272.2886540406375,"d":"£1,272.29"}},{"$nulls":6},{"$f":"_fnINFLATE(V974, 2019, 2020)","v":{"v":823.3581340930587,"d":"£823.36"}},null,{"$f":"_fnINFLATE(X974, 2019, 2020)","v":{"v":1817.3420801286434,"d":"£1,817.34"}}]
[{"$nulls":6},"","","","","","Renal dialysis for acute kidney injury"]
[{"$nulls":6},"","","","","X","LE01A Haemodialysis for Acute Kidney Injury, 19 years and over",{"$f":"O977","v":{"v":216.260609988563,"d":"£216.26"}},null,{"$f":"S977","v":{"v":216.260609988563,"d":"£216"}},null,{"v":10492,"d":"10,492"},null,{"v":216.260609988563,"d":"£216"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","LE02A Peritoneal Dialysis for Acute Kidney Injury, 19 years and over",{"$f":"O978","v":{"v":74.1673104448743,"d":"£74.17"}},null,{"$f":"S978","v":{"v":74.1673104448743,"d":"£74"}},null,{"v":10340,"d":"10,340"},null,{"v":74.1673104448743,"d":"£74"},{"$nulls":5},"NHS Reference Costs 2019/20"]
[{"$nulls":6},"","","","","X","Weighted average",{"$f":"O979","v":{"v":145.73234975038417,"d":"£145.73"}},null,{"$f":"CHOOSE(swtchPSA, S979, AB979)","v":{"v":145.73234975038417,"d":"£145.73"}},{"$nulls":3},{"$f":"SUMPRODUCT(M977:M978, Q977:Q978) / SUM(Q977:Q978)","v":{"v":145.73234975038417,"d":"£145.73"}},null,{"$f":"ABS(S979)*Cost.SEs.CoV","v":{"v":29.146469950076835,"d":"£29.15"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD979, AE979)","v":{"v":94.31029286192222,"d":"£94.31"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD979, AE979)","v":{"v":208.1646572861278,"d":"£208.16"}},null,null,{"$f":"RAND()","v":{"v":0.6124591086927913,"d":"0.612"}},{"$f":"_xlfn.GAMMA.INV(AA979,AD979,AE979)","v":{"v":152.2163749766782,"d":"£152.22"}},"Gamma",{"$f":"S979^2/U979^2","v":{"v":25.000000000000004,"d":"α=25.000"}},{"$f":"U979^2/S979","v":{"v":5.829293990015366,"d":"β=5.829"}}]
[{"$nulls":6},"","","","","X","Inflated to 2020/21",{"$f":"O980","v":{"v":150.220906122696,"d":"£150.22"}},null,{"$f":"_fnINFLATE(M979, 2019, 2020)","v":{"v":150.220906122696,"d":"£150.22"}},{"$nulls":6},{"$f":"_fnINFLATE(V979, 2019, 2020)","v":{"v":97.21504988206942,"d":"£97.22"}},null,{"$f":"_fnINFLATE(X979, 2019, 2020)","v":{"v":214.57612873054052,"d":"£214.58"}}]
[{"$nulls":6},"","","","","","State costs"]
[{"$nulls":6},"","","","","","CKD3B-4"]
[{"$nulls":6},"","","","","X","CKD3B",{"$f":"O983","v":{"v":1055,"d":"£1,055.00"}},null,{"$f":"CHOOSE(swtchPSA, S983, AB983)","v":{"v":1055,"d":"£1,055.00"}},null,{"v":1494,"d":"1,494"},null,{"v":1055,"d":"£1,055"},null,{"v":46,"d":"£46"},{"$f":"_xlfn.GAMMA.INV(0.025, AD983, AE983)","v":{"v":966.7561220358313,"d":"£967"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD983, AE983)","v":{"v":1147.042743339264,"d":"£1,147"}},"Kent et al(2015)",null,{"$f":"RAND()","v":{"v":0.5439369552098753,"d":"0.544"}},{"$f":"_xlfn.GAMMA.INV(AA983,AD983,AE983)","v":{"v":1059.4142128141107,"d":"£1,059.41"}},"Gamma",{"$f":"S983^2/U983^2","v":{"v":526.0042533081286,"d":"α=526.004"}},{"$f":"U983^2/S983","v":{"v":2.005687203791469,"d":"β=2.006"}}]
[{"$nulls":6},"","","","","X","CKD4",{"$f":"O984","v":{"v":3694,"d":"£3,694.00"}},null,{"$f":"CHOOSE(swtchPSA, S984, AB984)","v":{"v":3694,"d":"£3,694.00"}},null,{"v":2228,"d":"2,228"},null,{"v":3694,"d":"£3,694"},null,{"v":84,"d":"£84"},{"$f":"_xlfn.GAMMA.INV(0.025, AD984, AE984)","v":{"v":3531.1796065480366,"d":"£3,531"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD984, AE984)","v":{"v":3860.438619025277,"d":"£3,860"}},"Kent et al(2015)",null,{"$f":"RAND()","v":{"v":0.8579356701729554,"d":"0.858"}},{"$f":"_xlfn.GAMMA.INV(AA984,AD984,AE984)","v":{"v":3784.057803989574,"d":"£3,784.06"}},"Gamma",{"$f":"S984^2/U984^2","v":{"v":1933.905328798186,"d":"α=1933.905"}},{"$f":"U984^2/S984","v":{"v":1.910124526258798,"d":"β=1.910"}}]
[{"$nulls":6},"","","","","X","Annual cost (2010/11)",{"$f":"O985","v":{"v":2634.71305749597,"d":"£2,634.71"}},null,{"$f":"SUMPRODUCT(M983:M984,Q983:Q984) / SUM(Q983:Q984)","v":{"v":2634.71305749597,"d":"£2,634.71"}},{"$nulls":6},{"$f":"SUMPRODUCT(V983:V984,$Q983:$Q984) / SUM($Q983:$Q984)","v":{"v":2501.8274609646846,"d":"£2,502"}},null,{"$f":"SUMPRODUCT(X983:X984,$Q983:$Q984) / SUM($Q983:$Q984)","v":{"v":2771.2893878928476,"d":"£2,771"}}]
[{"$nulls":3},2010,null,null,"","","","","X","Cost per cycle (2010/11)",{"$f":"O986","v":{"v":658.6782643739925,"d":"£658.68"}},null,{"$f":"M985*E.cycleLength","v":{"v":658.6782643739925,"d":"£658.68"}},{"$nulls":6},{"$f":"V985*E.cycleLength","v":{"v":625.4568652411712,"d":"£625.46"}},null,{"$f":"X985*E.cycleLength","v":{"v":692.8223469732119,"d":"£692.82"}}]
[{"$nulls":3},2020,null,null,"","","","","X","Cost per cycle (2020/21)",{"$f":"O987","v":{"v":787.004660705263,"d":"£787.00"}},null,{"$f":"_fnINFLATE(M986, D986, D987)","v":{"v":787.004660705263,"d":"£787.00"}},{"$nulls":6},{"$f":"_fnINFLATE(V986, $D986, $D987)","v":{"v":747.310932573018,"d":"£747.31"}},null,{"$f":"_fnINFLATE(X986, $D986, $D987)","v":{"v":827.8008332746277,"d":"£827.80"}}]
[{"$nulls":6},"","","","","","CKD5"]
[{"$nulls":6},"","","","","X","Annual cost (2010/11)",{"$f":"O989","v":{"v":12952,"d":"£12,952.00"}},null,{"$f":"CHOOSE(swtchPSA, S989, AB989)","v":{"v":12952,"d":"£12,952.00"}},null,{"v":1017,"d":"1,017"},null,{"v":12952,"d":"£12,952"},null,{"v":185,"d":"£185"},{"$f":"_xlfn.GAMMA.INV(0.025, AD989, AE989)","v":{"v":12591.91591969188,"d":"£12,592"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD989, AE989)","v":{"v":13317.089613636886,"d":"£13,317"}},"Kent et al(2015)",null,{"$f":"RAND()","v":{"v":0.015690383901520444,"d":"0.016"}},{"$f":"_xlfn.GAMMA.INV(AA989,AD989,AE989)","v":{"v":12557.0454545234,"d":"£12,557.05"}},"Gamma",{"$f":"S989^2/U989^2","v":{"v":4901.513630387144,"d":"α=4901.514"}},{"$f":"U989^2/S989","v":{"v":2.6424490426189005,"d":"β=2.642"}}]
[{"$nulls":3},2010,null,null,"","","","","X","Cost per cycle (2010/11)",{"$f":"O990","v":{"v":3238,"d":"£3,238.00"}},null,{"$f":"M989*E.cycleLength","v":{"v":3238,"d":"£3,238.00"}},{"$nulls":6},{"$f":"V989*E.cycleLength","v":{"v":3147.97897992297,"d":"£3,147.98"}},null,{"$f":"X989*E.cycleLength","v":{"v":3329.2724034092216,"d":"£3,329.27"}}]
[{"$nulls":3},2020,null,null,"","","","","X","Cost per cycle (2020/21)",{"$f":"O991","v":{"v":3868.840417537634,"d":"£3,868.84"}},null,{"$f":"_fnINFLATE(M990, D990, D991)","v":{"v":3868.840417537634,"d":"£3,868.84"}},{"$nulls":6},{"$f":"_fnINFLATE(V990, $D990, $D991)","v":{"v":3761.281133750736,"d":"£3,761.28"}},null,{"$f":"_fnINFLATE(X990, $D990, $D991)","v":{"v":3977.894884281117,"d":"£3,977.89"}}]
[{"$nulls":6},"","","","","","CKD5D"]
[{"$nulls":6},"","","","","X","Annual cost (2010/11)",{"$f":"O993","v":{"v":20511,"d":"£20,511.00"}},null,{"$f":"CHOOSE(swtchPSA, S993, AB993)","v":{"v":20511,"d":"£20,511.00"}},null,{"v":2498,"d":"2,498"},null,{"v":20511,"d":"£20,511"},null,{"v":93,"d":"£93"},{"$f":"_xlfn.GAMMA.INV(0.025, AD993, AE993)","v":{"v":20329.123069455312,"d":"£20,329"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD993, AE993)","v":{"v":20693.675713019562,"d":"£20,694"}},"Kent et al(2015)",null,{"$f":"RAND()","v":{"v":0.916262597767714,"d":"0.916"}},{"$f":"_xlfn.GAMMA.INV(AA993,AD993,AE993)","v":{"v":20639.5006784998,"d":"£20,639.50"}},"Gamma",{"$f":"S993^2/U993^2","v":{"v":48641.59105098855,"d":"α=48641.591"}},{"$f":"U993^2/S993","v":{"v":0.4216761737604212,"d":"β=0.422"}}]
[{"$nulls":3},2010,null,null,"","","","","X","Cost per cycle (2010/11)",{"$f":"O994","v":{"v":5127.75,"d":"£5,127.75"}},null,{"$f":"M993*E.cycleLength","v":{"v":5127.75,"d":"£5,127.75"}},{"$nulls":6},{"$f":"V993*E.cycleLength","v":{"v":5082.280767363828,"d":"£5,082.28"}},null,{"$f":"X993*E.cycleLength","v":{"v":5173.4189282548905,"d":"£5,173.42"}}]
[{"$nulls":3},2020,null,null,"","","","","X","Cost per cycle (2020/21)",{"$f":"O995","v":{"v":6126.759249854417,"d":"£6,126.76"}},null,{"$f":"_fnINFLATE(M994, D994, D995)","v":{"v":6126.759249854417,"d":"£6,126.76"}},{"$nulls":6},{"$f":"_fnINFLATE(V994, $D994, $D995)","v":{"v":6072.431515148661,"d":"£6,072.43"}},null,{"$f":"_fnINFLATE(X994, $D994, $D995)","v":{"v":6181.325585696959,"d":"£6,181.33"}}]
[{"$nulls":6},"","","","","","Transplantation"]
[{"$nulls":6},"","","","","X","Annual cost for year of Tx (2010/11)",{"$f":"O997","v":{"v":24602,"d":"£24,602.00"}},null,{"$f":"CHOOSE(swtchPSA, S997, AB997)","v":{"v":24602,"d":"£24,602.00"}},{"$nulls":3},{"v":24602,"d":"£24,602"},null,{"$f":"(X997-V997) / 2 / _xlfn.NORM.S.INV(0.975)","v":{"v":293.6278444601384,"d":"£294"}},{"v":24027,"d":"£24,027"},null,{"v":25178,"d":"£25,178"},"Kent et al(2015)",null,{"$f":"RAND()","v":{"v":0.5653660884933378,"d":"0.565"}},{"$f":"_xlfn.GAMMA.INV(AA997,AD997,AE997)","v":{"v":24649.18994885732,"d":"£24,649.19"}},"Gamma",{"$f":"S997^2/U997^2","v":{"v":7020.149395554646,"d":"α=7020.149"}},{"$f":"U997^2/S997","v":{"v":3.5044838241731258,"d":"β=3.504"}}]
[{"$nulls":3},2010,null,null,"","","","","X","Cost of Tx cycle (2010/11)",{"$f":"O998","v":{"v":23741,"d":"£23,741.00"}},null,{"$f":"M997-M1002*(1-E.cycleLength)","v":{"v":23741,"d":"£23,741.00"}},{"$nulls":6},{"$f":"V997*E.cycleLength","v":{"v":6006.75,"d":"£6,006.75"}},null,{"$f":"X997*E.cycleLength","v":{"v":6294.5,"d":"£6,294.50"}}]
[{"$nulls":3},2020,null,null,"","","","","X","Cost per cycle (2020/21)",{"$f":"O999","v":{"v":28366.318824200425,"d":"£28,366.32"}},null,{"$f":"_fnINFLATE(M998, D998, D999)","v":{"v":28366.318824200425,"d":"£28,366.32"}},{"$nulls":6},{"$f":"_fnINFLATE(V998, $D998, $D999)","v":{"v":7177.009628796846,"d":"£7,177.01"}},null,{"$f":"_fnINFLATE(X998, $D998, $D999)","v":{"v":7520.820261948933,"d":"£7,520.82"}}]
[{"$nulls":6},"","","","","","Post-transplantation"]
[{"$nulls":6},"","","","","","Hospital costs"]
[{"$nulls":6},"","","","","X","Annual cost (2010/11)",{"$f":"O1002","v":{"v":1148,"d":"£1,148.00"}},null,{"$f":"CHOOSE(swtchPSA, S1002, AB1002)","v":{"v":1148,"d":"£1,148.00"}},{"$nulls":3},{"v":1148,"d":"£1,148"},null,{"$f":"(X1002-V1002) / 2 / _xlfn.NORM.S.INV(0.975)","v":{"v":86.73628767719119,"d":"£87"}},{"v":978,"d":"£978"},null,{"v":1318,"d":"£1,318"},"Kent et al(2015)",null,{"$f":"RAND()","v":{"v":0.4344771490738919,"d":"0.434"}},{"$f":"_xlfn.GAMMA.INV(AA1002,AD1002,AE1002)","v":{"v":1131.5812381473252,"d":"£1,131.58"}},"Gamma",{"$f":"S1002^2/U1002^2","v":{"v":175.1790292604868,"d":"α=175.179"}},{"$f":"U1002^2/S1002","v":{"v":6.55329581883316,"d":"β=6.553"}}]
[{"$nulls":3},2010,null,null,"","","","","X","Cost per cycle (2010/11)",{"$f":"O1003","v":{"v":287,"d":"£287.00"}},null,{"$f":"M1002*E.cycleLength","v":{"v":287,"d":"£287.00"}},{"$nulls":6},{"$f":"V1002*E.cycleLength","v":{"v":244.5,"d":"£244.50"}},null,{"$f":"X1002*E.cycleLength","v":{"v":329.5,"d":"£329.50"}}]
[{"$nulls":3},2020,null,null,"","","","","X","Cost per cycle (2020/21)",{"$f":"O1004","v":{"v":342.914515081316,"d":"£342.91"}},null,{"$f":"_fnINFLATE(M1003, D1003, D1004)","v":{"v":342.914515081316,"d":"£342.91"}},{"$nulls":6},{"$f":"_fnINFLATE(V1003, $D1003, $D1004)","v":{"v":292.13449107101655,"d":"£292.13"}},null,{"$f":"_fnINFLATE(X1003, $D1003, $D1004)","v":{"v":393.69453909161535,"d":"£393.69"}}]
[{"$nulls":6},"","","","","","Immunosuppression"]
[{"$nulls":6},"","","","","X","Per 3 months",{"$f":"O1006","v":{"v":2083,"d":"£2,083.00"}},null,{"$f":"S1006","v":{"v":2083,"d":"£2,083.00"}},{"$nulls":3},{"v":2083,"d":"£2,083"},null,{"$f":"ABS(S1006)*Cost.SEs.CoV","v":{"v":416.6,"d":"£416.60"}},{"$f":"_xlfn.GAMMA.INV(0.025, AD1006, AE1006)","v":{"v":1348.0077715611392,"d":"£1,348"}},null,{"$f":"_xlfn.GAMMA.INV(0.975, AD1006, AE1006)","v":{"v":2975.365331511517,"d":"£2,975"}},"NICE NG203",null,{"$f":"RAND()","v":{"v":0.3410937710483998,"d":"0.341"}},{"$f":"_xlfn.GAMMA.INV(AA1006,AD1006,AE1006)","v":{"v":1890.6534641612245,"d":"£1,890.65"}},"Gamma",{"$f":"S1006^2/U1006^2","v":{"v":24.999999999999996,"d":"α=25.000"}},{"$f":"U1006^2/S1006","v":{"v":83.32000000000001,"d":"β=83.320"}}]
[{"$nulls":6},"","","","","X","Cost per cycle",{"$f":"O1007","v":{"v":2083,"d":"£2,083.00"}},null,{"$f":"M1006/(3/12)*E.cycleLength","v":{"v":2083,"d":"£2,083.00"}},{"$nulls":6},{"$f":"V1006/(3/12)*E.cycleLength","v":{"v":1348.0077715611392,"d":"£1,348"}},null,{"$f":"X1006/(3/12)*E.cycleLength","v":{"v":2975.365331511517,"d":"£2,975"}}]
[{"$nulls":6},"","","","","X","Total cost per cycle",{"$f":"O1008","v":{"v":2425.914515081316,"d":"£2,425.91"}},null,{"$f":"M1004+M1007","v":{"v":2425.914515081316,"d":"£2,425.91"}}]
[{"$nulls":6},"","","","","","Primary care AKI"]
[{"$nulls":6},"","","","","","Resource-use"]
[{"$nulls":6},"","","","","X","GP appointment",{"$f":"O1011","v":2},null,{"$f":"S1011","v":2},{"$nulls":3},2]
[{"$nulls":6},"","","","","X","Blood test",{"$f":"O1012","v":2},null,{"$f":"S1012","v":2},{"$nulls":3},2]
[{"$nulls":6},"","","","","X","Cost per cycle",{"$f":"O1013","v":{"v":873.0381452143279,"d":"£873.04"}},null,{"$f":"M987 + SUM(M1011*cGP, M956*M1012)","v":{"v":873.0381452143279,"d":"£873.04"}}]
[{"$nulls":6},"","","","","","Secondary care AKI no RRT"]
[{"$nulls":6},"","","","","","Resource-use"]
[{"$nulls":6},"","","","","X","Proportion of people needing ICU",{"$f":"O1016","v":{"v":0.04664723032069971,"d":"0.0466"}},null,{"$f":"CHOOSE(swtchPSA, S1016, AB1016)","v":0.04664723032069971},null,686,32,{"$f":"R1016/Q1016","v":{"v":0.04664723032069971,"d":"0.04665"}},null,{"$f":"SQRT((S1016*(1-S1016))/Q1016)","v":{"v":0.008051516546218728,"d":"0.008"}},{"$f":"_xlfn.BETA.INV(0.025, AD1016, AE1016)","v":{"v":0.03216938522898397,"d":"0.03217"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1016, AE1016)","v":{"v":0.06362412000750883,"d":"0.06362"}},"Wonnacott et al(2014)",null,{"$f":"RAND()","v":{"v":0.3858358773921383,"d":"0.386"}},{"$f":"_xlfn.BETA.INV(AA1016, AD1016, AE1016)","v":{"v":0.04391914882546156,"d":"0.0439"}},"Beta",{"$f":"R1016","v":{"v":32,"d":"α=32"}},{"$f":"Q1016-R1016","v":{"v":654,"d":"β=654"}}]
[{"$nulls":6},"","","","","","Duration of ICU"]
[{"$nulls":6},"","","","","X","No AKI",{"$f":"O1018","v":{"v":3,"d":"3.00"}},null,{"$f":"CHOOSE(swtchPSA, S1018, AB1018)","v":{"v":3,"d":"3.00"}},null,{"v":15478,"d":"15,478"},null,{"v":3,"d":"3.00"},{"v":7,"d":"7.00"},{"$f":"T1018/SQRT(Q1018)","v":{"v":0.056265297413091046,"d":"0.056"}},{"$f":"_xlfn.LOGNORM.INV(0.025, AD1018, AE1018)","v":{"v":2.8912251968332274,"d":"2.89"}},null,{"$f":"_xlfn.LOGNORM.INV(0.975, AD1018, AE1018)","v":{"v":3.111772593620861,"d":"3.11"}},"Bedford et al. (2014)",null,{"$f":"RAND()","v":{"v":0.029602817663669234,"d":"0.030"}},{"$f":"_xlfn.LOGNORM.INV(AA1018, AD1018, AE1018)","v":{"v":2.895202329103828,"d":"2.89520"}},"Lognormal",{"$f":"LN(S1018) - 0.5 * AE1018 ^ 2","v":{"v":1.0984364427216995,"d":"μ=1.098"}},{"$f":"SQRT(LN(1 + (U1018 ^ 2 / S1018 ^ 2)))","v":{"v":0.01875345015778344,"d":"σ=0.019"}}]
[{"$nulls":6},"","","","","X","AKIN 1",{"v":4.4,"d":"4.40"},null,{"$f":"S1019","v":{"v":4.4,"d":"4.40"}},null,{"v":3067,"d":"3,067"},null,{"v":4.4,"d":"4.40"},{"v":7.8,"d":"7.80"},{"$f":"T1019/SQRT(Q1019)","v":{"v":0.1408437937643339,"d":"0.141"}},{"$f":"_xlfn.LOGNORM.INV(0.025, AD1019, AE1019)","v":{"v":4.130383217815588,"d":"4.13"}},null,{"$f":"_xlfn.LOGNORM.INV(0.975, AD1019, AE1019)","v":{"v":4.682418630608566,"d":"4.68"}},"Bedford et al. (2014)",{"$nulls":3},"Lognormal",{"$f":"LN(S1019) - 0.5 * AE1019 ^ 2","v":{"v":1.4810924846657216,"d":"μ=1.481"}},{"$f":"SQRT(LN(1 + (U1019 ^ 2 / S1019 ^ 2)))","v":{"v":0.03200175802964135,"d":"σ=0.032"}}]
[{"$nulls":6},"","","","","X","AKIN 2",{"v":4.5,"d":"4.50"},null,{"$f":"S1020","v":{"v":4.5,"d":"4.50"}},null,807,null,{"v":4.5,"d":"4.50"},{"v":5.4,"d":"5.40"},{"$f":"T1020/SQRT(Q1020)","v":{"v":0.190089002828366,"d":"0.190"}},{"$f":"_xlfn.LOGNORM.INV(0.025, AD1020, AE1020)","v":{"v":4.138900184390371,"d":"4.14"}},null,{"$f":"_xlfn.LOGNORM.INV(0.975, AD1020, AE1020)","v":{"v":4.883889350391643,"d":"4.88"}},"Bedford et al. (2014)",{"$nulls":3},"Lognormal",{"$f":"LN(S1020) - 0.5 * AE1020 ^ 2","v":{"v":1.5031859985309641,"d":"μ=1.503"}},{"$f":"SQRT(LN(1 + (U1020 ^ 2 / S1020 ^ 2)))","v":{"v":0.04222317480507549,"d":"σ=0.042"}}]
[{"$nulls":6},"","","","","X","AKIN 3",{"v":7.3,"d":"7.30"},null,{"$f":"S1021","v":{"v":7.3,"d":"7.30"}},null,588,null,{"v":7.3,"d":"7.30"},{"v":8,"d":"8.00"},{"$f":"T1021/SQRT(Q1021)","v":{"v":0.329914439536929,"d":"0.330"}},{"$f":"_xlfn.LOGNORM.INV(0.025, AD1021, AE1021)","v":{"v":6.674679524329036,"d":"6.67"}},null,{"$f":"_xlfn.LOGNORM.INV(0.975, AD1021, AE1021)","v":{"v":7.96763022492656,"d":"7.97"}},"Bedford et al. (2014)",{"$nulls":3},"Lognormal",{"$f":"LN(S1021) - 0.5 * AE1021 ^ 2","v":{"v":1.9868541517442282,"d":"μ=1.987"}},{"$f":"SQRT(LN(1 + (U1021 ^ 2 / S1021 ^ 2)))","v":{"v":0.045170707546315476,"d":"σ=0.045"}}]
[{"$nulls":6},"","","","","X","Average ICU LoS with AKI",{"$f":"O1022","v":{"v":4.800246526221426,"d":"4.80"}},null,{"$f":"CHOOSE(swtchPSA, S1022, AB1022)","v":{"v":4.800246526221426,"d":"4.80"}},null,{"$f":"SUM(Q1019:Q1021)","v":{"v":4462,"d":"4,462"}},null,{"$f":"SUMPRODUCT(S1019:S1021, Q1019:Q1021) / SUM(Q1022)","v":{"v":4.800246526221426,"d":"4.80"}},{"$f":"SQRT((T1019^2*(Q1019-1) + T1020^2*(Q1020-1) + T1021^2*(Q1021-1)) / (Q1022-3))","v":{"v":7.451817269864994,"d":"7.45"}},{"$f":"T1022/SQRT(Q1022)","v":{"v":0.1115571508177701,"d":"0.112"}},{"$f":"_xlfn.LOGNORM.INV(0.025, AD1022, AE1022)","v":{"v":4.5852935365437855,"d":"4.59"}},null,{"$f":"_xlfn.LOGNORM.INV(0.975, AD1022, AE1022)","v":{"v":5.022563604461602,"d":"5.02"}},null,null,{"$f":"RAND()","v":{"v":0.14388813909595455,"d":"0.144"}},{"$f":"_xlfn.LOGNORM.INV(AA1022, AD1022, AE1022)","v":{"v":4.681864158852351,"d":"4.68186"}},"Lognormal",{"$f":"LN(S1022) - 0.5 * AE1022 ^ 2","v":{"v":1.5683973031235623,"d":"μ=1.568"}},{"$f":"SQRT(LN(1 + (U1022 ^ 2 / S1022 ^ 2)))","v":{"v":0.023236742494857795,"d":"σ=0.023"}}]
[{"$nulls":6},"","","","","X","Average additional ICU LoS owing to AKI",{"v":1.800246526221426,"d":"1.80"},null,{"$f":"M1022-M1018","v":{"v":1.800246526221426,"d":"1.80"}}]
[{"$nulls":6},"","","","","X","Blood test",2,null,{"$f":"S1024","v":2},{"$nulls":3},2]
[{"$nulls":6},"","","","","X","Dialysis sessions for people needing RRT",3,null,{"$f":"S1025","v":3},{"$nulls":3},3]
[{"$nulls":6},"","","","","X","Cost of 1-week admission",{"v":3263.485579946539,"d":"£3,263.49"},null,{"$f":"M966 + M975*M1016*M1023","v":{"v":3263.485579946539,"d":"£3,263.49"}}]
[{"$nulls":6},"","","","","","Cost for people…"]
[{"$nulls":6},"","","","","X","Dying",{"$f":"O1028","v":{"v":3263.485579946539,"d":"£3,263.49"}},null,{"$f":"$M$1026+0","v":{"v":3263.485579946539,"d":"£3,263.49"}}]
[{"$nulls":6},"","","","","X","Returning to CKD3B-4",{"v":3990.156951582293,"d":"£3,990.16"},null,{"$f":"$M$1026+M987*(1-$M$1071/E.cycleLength)","v":{"v":3990.156951582293,"d":"£3,990.16"}}]
[{"$nulls":6},"","","","","X","Progressing to ESRD",{"v":6835.733259309127,"d":"£6,835.73"},null,{"$f":"$M$1026+M991*(1-$M$1071/E.cycleLength)","v":{"v":6835.733259309127,"d":"£6,835.73"}}]
[{"$nulls":6},"","","","","X","Progressing to CKD5D",{"v":8920.555696639409,"d":"£8,920.56"},null,{"$f":"$M$1026+M995*(1-$M$1071/E.cycleLength)","v":{"v":8920.555696639409,"d":"£8,920.56"}}]
[{"$nulls":6},"","","","","X","Cost of cycle (no RRT)",{"v":4322.27555068557,"d":"£4,322.28"},null,{"$f":"SUM(M1028*E.pDeath.SecondaryAKInoRRT, M1030*E.pCKD5.postSecondaryAKInoRRT, M1029*(1-E.pDeath.SecondaryAKInoRRT-E.pCKD5.postSecondaryAKInoRRT))","v":{"v":4322.27555068557,"d":"£4,322.28"}}]
[{"$nulls":6},"","","","","X","Cost of cycle (inc RRT)",{"v":4800.290166919507,"d":"£4,800.29"},null,{"$f":"SUM(M1028*E.pDeath.SecondaryAKInoRRT, M1030*E.pCKD5.postSecondaryAKI, M1031*E.pCKD5D.postSecondaryAKI, M1029*(1-E.pDeath.SecondaryAKInoRRT-E.pCKD5.postSecondaryAKInoRRT), M980*M1025)","v":{"v":4800.290166919507,"d":"£4,800.29"}}]
[{"$nulls":6},"","","","","","Cycle costs by state"]
[{"$nulls":3},1,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1035)","v":"No event no NSAID"},{"$f":"O1035","v":{"v":803.7691767052629,"d":"£803.77"}},"E.rngC.byState",{"$f":"M987 + E.cMeds.Paracetamol","v":{"v":803.7691767052629,"d":"£803.77"}}]
[{"$nulls":3},{"$f":"D1035+1","v":2},null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1036)","v":"No event + NSAID"},{"v":794.6681785624058,"d":"£794.67"},null,{"$f":"M987 + E.cMeds.NSAIDs","v":{"v":794.6681785624058,"d":"£794.67"}}]
[{"$nulls":3},3,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1037)","v":"Primary care AKI"},{"v":873.0381452143279,"d":"£873.04"},null,{"$f":"M1013","v":{"v":873.0381452143279,"d":"£873.04"}}]
[{"$nulls":3},4,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1038)","v":"Secondary care AKI (no RRT)"},{"v":4322.27555068557,"d":"£4,322.28"},null,{"$f":"M1032","v":{"v":4322.27555068557,"d":"£4,322.28"}}]
[{"$nulls":3},5,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1039)","v":"Secondary care AKI (with RRT)"},{"v":4800.290166919507,"d":"£4,800.29"},null,{"$f":"M1033","v":{"v":4800.290166919507,"d":"£4,800.29"}}]
[{"$nulls":3},6,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1040)","v":"Post-event CKD stage 3b-4"},{"v":803.7691767052629,"d":"£803.77"},null,{"$f":"M1035","v":{"v":803.7691767052629,"d":"£803.77"}}]
[{"$nulls":3},7,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1041)","v":"ESRD"},{"v":3868.840417537634,"d":"£3,868.84"},null,{"$f":"M991","v":{"v":3868.840417537634,"d":"£3,868.84"}}]
[{"$nulls":3},8,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1042)","v":"ESRD+RRT"},{"v":6126.759249854417,"d":"£6,126.76"},null,{"$f":"M995","v":{"v":6126.759249854417,"d":"£6,126.76"}}]
[{"$nulls":3},9,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1043)","v":"Transplant"},{"v":28366.318824200425,"d":"£28,366.32"},null,{"$f":"M999","v":{"v":28366.318824200425,"d":"£28,366.32"}}]
[{"$nulls":3},10,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1044)","v":"Post-transplant"},{"v":2425.914515081316,"d":"£2,425.91"},null,{"$f":"M1008","v":{"v":2425.914515081316,"d":"£2,425.91"}}]
[{"$nulls":3},11,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1045)","v":"Dead (AKI)"},{"v":0,"d":"£0.00"},null,{"$f":"S1045","v":{"v":0,"d":"£0.00"}},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":3},12,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1046)","v":"Dead (other)"},{"v":0,"d":"£0.00"},null,{"v":0,"d":"£0.00"},{"$nulls":3},{"v":0,"d":"£0.00"}]
[{"$nulls":6},"","","","","","Utilities"]
[{"$nulls":6},"","","","","","Source data"]
[{"$nulls":6},"","","","","X","Utility with CKD4 (age 64)",{"$f":"O1049","v":{"v":0.74,"d":"0.740"}},null,{"$f":"CHOOSE(swtchPSA, S1049, AB1049)","v":0.74},{"$nulls":3},{"v":0.74,"d":"0.74000"},null,{"$f":"(X1049-V1049)/2/_xlfn.NORM.S.INV(0.975)","v":{"v":0.058674547546335214,"d":"0.059"}},{"v":0.62,"d":"0.62000"},null,{"v":0.85,"d":"0.85000"},"Jesky et al(2016)",null,{"$f":"RAND()","v":{"v":0.9048157599362022,"d":"0.905"}},{"$f":"_xlfn.BETA.INV(AA1049, AD1049, AE1049)","v":{"v":0.8148918418113813,"d":"0.8149"}},"Beta",{"$f":"(S1049^2*(1-S1049))/U1049^2-S1049","v":{"v":40.615882121372145,"d":"α=40.616"}},{"$f":"AD1049*((1-S1049)/S1049)","v":{"v":14.270445069671295,"d":"β=14.270"}}]
[{"$nulls":6},"","","","","X","Disutility for CKD3B-4",{"$f":"O1050","v":{"v":-0.06720000000000004,"d":"-0.067"}},"E.uDisutil.CKD",{"$f":"M1049-_fnGENPOP.U(60)","v":{"v":-0.06720000000000004,"d":"-0.067"}}]
[{"$nulls":6},"","","","","X","Utility with CKD5 (age 64)",{"$f":"O1051","v":{"v":0.73,"d":"0.730"}},null,{"$f":"CHOOSE(swtchPSA, S1051, AB1051)","v":0.73},{"$nulls":3},{"v":0.73,"d":"0.73000"},null,{"$f":"(X1051-V1051)/2/_xlfn.NORM.S.INV(0.975)","v":{"v":0.09694055681568428,"d":"0.097"}},{"v":0.62,"d":"0.62000"},null,{"v":1,"d":"1.00000"},"Jesky et al(2016)",null,{"$f":"RAND()","v":{"v":0.24197014828361152,"d":"0.242"}},{"$f":"_xlfn.BETA.INV(AA1051, AD1051, AE1051)","v":{"v":0.66456666594664,"d":"0.6646"}},"Beta",{"$f":"(S1051^2*(1-S1051))/U1051^2-S1051","v":{"v":14.580820484707269,"d":"α=14.581"}},{"$f":"AD1051*((1-S1051)/S1051)","v":{"v":5.392906206672552,"d":"β=5.393"}}]
[{"$nulls":6},"","","","","X","Disutility for CKD5",{"$f":"O1052","v":{"v":-0.07720000000000005,"d":"-0.077"}},"E.uDisutil.CKD5",{"$f":"M1051-_fnGENPOP.U(60)","v":{"v":-0.07720000000000005,"d":"-0.077"}}]
[{"$nulls":6},"","","","","","Utility with CKD5D"]
[{"$nulls":6},"","","","","X","Yang et al. (2015)",{"$f":"O1054","v":{"v":0.68,"d":"0.680"}},null,{"$f":"CHOOSE(swtchPSA, S1054, AB1054)","v":0.68},null,150,null,{"v":0.68,"d":"0.68000"},{"v":0.36,"d":"0.36000"},{"$f":"T1054/SQRT(Q1054)","v":{"v":0.029393876913398138,"d":"0.02939"}},{"$f":"_xlfn.BETA.INV(0.025, AD1054, AE1054)","v":{"v":0.6210903797818002,"d":"0.62109"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1054, AE1054)","v":{"v":0.7361909540580165,"d":"0.73619"}},"Yang et al(2015)",null,{"$f":"RAND()","v":{"v":0.7001629093404499,"d":"0.700"}},{"$f":"_xlfn.BETA.INV(AA1054, AD1054, AE1054)","v":{"v":0.6958095741392365,"d":"0.6958"}},"Beta",{"$f":"(S1054^2*(1-S1054))/U1054^2-S1054","v":{"v":170.57925925925926,"d":"α=170.579"}},{"$f":"AD1054*((1-S1054)/S1054)","v":{"v":80.27259259259257,"d":"β=80.273"}}]
[{"$nulls":6},"","","","","","Liem et al. (2008)"]
[{"$nulls":6},"","","","","X","Stage 5, RRT (haemodialysis)",{"$f":"O1056","v":0.56},null,{"$f":"CHOOSE(swtchPSA, S1056, AB1056)","v":0.56},null,{"$f":"69+99+151+269+314+27+455","v":{"v":1384,"d":"1,384"}},null,0.56,null,{"$f":"(X1056-V1056)/2/_xlfn.NORM.S.INV(0.975)","v":{"v":0.033163874700102514,"d":"0.033"}},0.49,null,0.62,"Liem et al. 2008",null,{"$f":"RAND()","v":{"v":0.5087626073836294,"d":"0.509"}},{"$f":"_xlfn.BETA.INV(AA1056, AD1056, AE1056)","v":{"v":0.5609104799546998,"d":"0.5609"}},"Beta",{"$f":"(S1056^2*(1-S1056))/U1056^2-S1056","v":{"v":124.89795358926816,"d":"α=124.898"}},{"$f":"AD1056*((1-S1056)/S1056)","v":{"v":98.13410639156783,"d":"β=98.134"}}]
[{"$nulls":6},"","","","","X","Stage 5, RRT (peritoneal dialysis)",{"$f":"O1057","v":0.58},null,{"$f":"CHOOSE(swtchPSA, S1057, AB1057)","v":0.58},null,{"$f":"59+37+74+41+27+50","v":288},null,0.58,null,{"$f":"(X1057-V1057)/2/_xlfn.NORM.S.INV(0.975)","v":{"v":0.04336814383859561,"d":"0.043"}},{"v":0.5,"d":"0.50"},null,0.67,"Liem et al. 2008",null,{"$f":"RAND()","v":{"v":0.6294946614038176,"d":"0.629"}},{"$f":"_xlfn.BETA.INV(AA1057, AD1057, AE1057)","v":{"v":0.5947826253550849,"d":"0.5948"}},"Beta",{"$f":"(S1057^2*(1-S1057))/U1057^2-S1057","v":{"v":74.54138876930533,"d":"α=74.541"}},{"$f":"AD1057*((1-S1057)/S1057)","v":{"v":53.9782470398418,"d":"β=53.978"}}]
[{"$nulls":6},"","","","","X","Proportion on PD",{"$f":"O1058","v":{"v":0.203,"d":"0.2030"}},null,{"$f":"CHOOSE(swtchPSA, S1058, AB1058)","v":0.203},null,{"$f":"7959","v":{"v":7959,"d":"7,959"}},{"$f":"ROUND(Q1058*S1058, 0)","v":{"v":1616,"d":"1,616"}},{"v":0.203,"d":"0.20300"},null,{"$f":"SQRT((S1058*(1-S1058))/(Q1058+1))","v":{"v":0.004508381362813356,"d":"0.005"}},{"$f":"_xlfn.BETA.INV(0.025, AD1058, AE1058)","v":{"v":0.19427478345170948,"d":"0.19427"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1058, AE1058)","v":{"v":0.21194773822920898,"d":"0.21195"}},"UKRR v22",null,{"$f":"RAND()","v":{"v":0.3842435901020822,"d":"0.384"}},{"$f":"_xlfn.BETA.INV(AA1058, AD1058, AE1058)","v":{"v":0.20169065163038974,"d":"0.2017"}},"Beta",{"$f":"R1058","v":{"v":1616,"d":"α=1616"}},{"$f":"Q1058-R1058","v":{"v":6343,"d":"β=6343"}}]
[{"$nulls":6},"","","","","X","Proportion on dialysis",{"$f":"O1059","v":{"v":0.921,"d":"0.9210"}},null,{"$f":"CHOOSE(swtchPSA, S1059, AB1059)","v":0.921},null,{"$f":"7959","v":{"v":7959,"d":"7,959"}},{"$f":"ROUND(Q1059*S1059, 0)","v":{"v":7330,"d":"7,330"}},{"$f":"1-0.079","v":{"v":0.921,"d":"0.92100"}},null,{"$f":"SQRT((S1059*(1-S1059))/(Q1059+1))","v":{"v":0.003023338864475372,"d":"0.003"}},{"$f":"_xlfn.BETA.INV(0.025, AD1059, AE1059)","v":{"v":0.9149439128717467,"d":"0.91494"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1059, AE1059)","v":{"v":0.9267956570382396,"d":"0.92680"}},"UKRR v22",null,{"$f":"RAND()","v":{"v":0.16431675847218696,"d":"0.164"}},{"$f":"_xlfn.BETA.INV(AA1059, AD1059, AE1059)","v":{"v":0.9180180750801703,"d":"0.9180"}},"Beta",{"$f":"R1059","v":{"v":7330,"d":"α=7330"}},{"$f":"Q1059-R1059","v":{"v":629,"d":"β=629"}}]
[{"$nulls":6},"","","","","X","Proportion on dialysis on PD",{"$f":"O1060","v":{"v":0.2204125950054289,"d":"0.220"}},null,{"$f":"M1058/M1059","v":{"v":0.2204125950054289,"d":"0.2204"}}]
[{"$nulls":6},"","","","","X","Disutility CKD5D",{"v":-0.12719999999999998,"d":"-0.127"},"E.uDisutil.CKD5D",{"$f":"CHOOSE(E.swtchU.Source, M1054-_fnGENPOP.U(60.1), (M1057-_fnGENPOP.U(60.4))*M1060 + (M1056-_fnGENPOP.U(57.9))*(1-M1060))","v":{"v":-0.12719999999999998,"d":"-0.127"}}]
[{"$nulls":6},"","","","","X","Utility transplant waiting list",{"$f":"O1062","v":{"v":0.773,"d":"0.7730"}},null,{"$f":"CHOOSE(swtchPSA, S1062, AB1062)","v":0.773},{"$nulls":3},{"v":0.773,"d":"0.77300"},null,0.005,{"$f":"_xlfn.BETA.INV(0.025, AD1062, AE1062)","v":{"v":0.7631269925565449,"d":"0.76313"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1062, AE1062)","v":{"v":0.7827256285299966,"d":"0.78273"}},"Li et al(2017)",null,{"$f":"RAND()","v":{"v":0.11103031462299551,"d":"0.111"}},{"$f":"_xlfn.BETA.INV(AA1062, AD1062, AE1062)","v":{"v":0.7668818258758023,"d":"0.7669"}},"Beta",{"$f":"(S1062^2*(1-S1062))/U1062^2-S1062","v":{"v":5424.790319999999,"d":"α=5424.790"}},{"$f":"AD1062*((1-S1062)/S1062)","v":{"v":1593.0496799999996,"d":"β=1593.050"}}]
[{"$nulls":6},"","","","","X","Utility increment post transplant",{"$f":"O1063","v":{"v":0.054,"d":"0.0540"}},null,{"$f":"CHOOSE(swtchPSA, S1063, AB1063)","v":0.054},{"$nulls":3},{"v":0.054,"d":"0.05400"},null,0.011,{"$f":"_xlfn.BETA.INV(0.025, AD1063, AE1063)","v":{"v":0.03452106981034205,"d":"0.03452"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1063, AE1063)","v":{"v":0.07748042922425391,"d":"0.07748"}},"Li et al(2017)",null,{"$f":"RAND()","v":{"v":0.629433643961342,"d":"0.629"}},{"$f":"_xlfn.BETA.INV(AA1063, AD1063, AE1063)","v":{"v":0.056986403053844614,"d":"0.0570"}},"Beta",{"$f":"(S1063^2*(1-S1063))/U1063^2-S1063","v":{"v":22.743818181818185,"d":"α=22.744"}},{"$f":"AD1063*((1-S1063)/S1063)","v":{"v":398.43800000000005,"d":"β=398.438"}}]
[{"$nulls":6},"","","","","X","Utility post transplant",{"v":0.8270000000000001,"d":"0.827"},null,{"$f":"M1062+M1063","v":{"v":0.8270000000000001,"d":"0.8270"}}]
[{"$nulls":6},"","","","","X","Disutility for post transplant",{"v":-0.007399999999999962,"d":"-0.007"},null,{"$f":"M1064-_fnGENPOP.U(50)","v":{"v":-0.007399999999999962,"d":"-0.0074"}}]
[{"$nulls":6},"","","","","","AKI in secondary care"]
[{"$nulls":6},"","","","","X","Hospital 1",{"$f":"O1067","v":0.473},null,{"$f":"S1067","v":{"v":0.473,"d":"0.47300"}},null,20,null,{"v":0.473,"d":"0.47300"},{"v":0.299,"d":"0.29900"},{"$f":"SQRT((S1067*(1-S1067))/(Q1067+1))","v":{"v":0.1089497481366874,"d":"0.109"}},{"$f":"_xlfn.BETA.INV(0.025, AD1067, AE1067)","v":{"v":0.2645204517884967,"d":"0.26452"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1067, AE1067)","v":{"v":0.6865976678044986,"d":"0.68660"}},"Mistry et al(2018)",null,{"$f":"RAND()","v":{"v":0.21748964995916198,"d":"0.217"}},{"$f":"_xlfn.BETA.INV(AA1067, AD1067, AE1067)","v":{"v":0.3851062520111807,"d":"0.3851"}},"Beta",{"$f":"(S1067^2*(1-S1067))/U1067^2-S1067","v":{"v":9.459999999999999,"d":"α=9.460"}},{"$f":"AD1067*((1-S1067)/S1067)","v":{"v":10.540000000000001,"d":"β=10.540"}}]
[{"$nulls":6},"","","","","X","Hospital 2",0.293,null,{"$f":"S1068","v":{"v":0.293,"d":"0.29300"}},null,28,null,{"v":0.293,"d":"0.29300"},{"v":0.402,"d":"0.40200"},{"$f":"SQRT((S1068*(1-S1068))/(Q1068+1))","v":{"v":0.08451708662178603,"d":"0.085"}},{"$f":"_xlfn.BETA.INV(0.025, AD1068, AE1068)","v":{"v":0.14307024884866928,"d":"0.14307"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1068, AE1068)","v":{"v":0.4708982940735351,"d":"0.47090"}},"Mistry et al(2018)",null,{"$f":"RAND()","v":{"v":0.22673455525224462,"d":"0.227"}},{"$f":"_xlfn.BETA.INV(AA1068, AD1068, AE1068)","v":{"v":0.22651978283538024,"d":"0.2265"}},"Beta",{"$f":"(S1068^2*(1-S1068))/U1068^2-S1068","v":{"v":8.204,"d":"α=8.204"}},{"$f":"AD1068*((1-S1068)/S1068)","v":{"v":19.796000000000006,"d":"β=19.796"}}]
[{"$nulls":6},"","","","","X","Average",{"$f":"O1069","v":{"v":0.36799999999999994,"d":"0.368"}},null,{"$f":"CHOOSE(swtchPSA, S1069, AB1069)","v":0.36799999999999994},null,{"$f":"SUM(Q1067:Q1068)","v":48},null,{"$f":"SUMPRODUCT(S1067:S1068, Q1067:Q1068) / Q1069","v":0.36799999999999994},{"$f":"SQRT((T1067^2*(Q1067-1) + T1068^2*(Q1068-1)) / (Q1069-2))","v":{"v":0.36301655849166226,"d":"0.363"}},{"$f":"T1069/SQRT(Q1069)","v":{"v":0.052396926941363185,"d":"0.05240"}},{"$f":"_xlfn.BETA.INV(0.025, AD1069, AE1069)","v":{"v":0.26858827653268175,"d":"0.26859"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1069, AE1069)","v":{"v":0.47338748131104735,"d":"0.47339"}},null,null,{"$f":"RAND()","v":{"v":0.8119361676587162,"d":"0.812"}},{"$f":"_xlfn.BETA.INV(AA1069, AD1069, AE1069)","v":{"v":0.41442852036906963,"d":"0.4144"}},"Beta",{"$f":"(S1069^2*(1-S1069))/U1069^2-S1069","v":{"v":30.806613838800757,"d":"α=30.807"}},{"$f":"AD1069*((1-S1069)/S1069)","v":{"v":52.90701072315784,"d":"β=52.907"}}]
[{"$nulls":6},"","","","","X","Disutility for AKI in secondary care",{"v":-0.4361000000000001,"d":"-0.436"},"E.uDisutil.AKI_Secondary",{"$f":"M1069-_fnGENPOP.U(66)","v":{"v":-0.4361000000000001,"d":"-0.436"}}]
[{"$nulls":6},"","","","","X","Assumed duration of disutility (years)",{"v":0.019165480232176103,"d":"0.0192"},null,{"$f":"S1071","v":{"v":0.019165480232176103,"d":"0.0192"}},{"$nulls":3},{"$f":"7/365.24","v":{"v":0.019165480232176103,"d":"0.0192"}}]
[{"$nulls":6},"","","","","X","Assumed duration of disutility for primary care AKI (years)",{"v":0.019165480232176103,"d":"0.0192"},null,{"$f":"S1072","v":{"v":0.019165480232176103,"d":"0.0192"}},{"$nulls":3},{"$f":"7/365.24","v":{"v":0.019165480232176103,"d":"0.0192"}}]
[{"$nulls":6},"","","","","","Disutilities by state"]
[{"$nulls":3},1,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1074)","v":"No event no NSAID"},{"$f":"O1074","v":{"v":-0.06720000000000004,"d":"-0.067"}},"E.rngU.Disutil_byState",{"$f":"E.uDisutil.CKD","v":-0.06720000000000004}]
[{"$nulls":3},{"$f":"D1074+1","v":2},null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1075)","v":"No event + NSAID"},{"v":-0.06720000000000004,"d":"-0.067"},null,{"$f":"E.uDisutil.CKD","v":-0.06720000000000004}]
[{"$nulls":3},3,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1076)","v":"Primary care AKI"},{"v":-0.09057367210601253,"d":"-0.091"},null,{"$f":"AVERAGE(E.uDisutil.AKI_Secondary,E.uDisutil.CKD)*(M1072/E.cycleLength) + E.uDisutil.CKD5*(1-M1072/E.cycleLength)","v":{"v":-0.09057367210601253,"d":"-0.0906"}}]
[{"$nulls":3},4,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1077)","v":"Secondary care AKI (no RRT)"},{"v":-0.1508808673748768,"d":"-0.151"},null,{"$f":"E.uDisutil.AKI_Secondary*(M1071/E.cycleLength) + E.uDisutil.CKD5D*(1-M1071/E.cycleLength)","v":{"v":-0.1508808673748768,"d":"-0.1509"}}]
[{"$nulls":3},5,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1078)","v":"Secondary care AKI (with RRT)"},{"v":-0.154713963421312,"d":"-0.155"},null,{"$f":"(E.uDisutil.AKI_Secondary+(E.uDisutil.CKD5D-E.uDisutil.CKD5))*(M1071/E.cycleLength) + E.uDisutil.CKD5D*(1-M1071/E.cycleLength)","v":{"v":-0.154713963421312,"d":"-0.1547"}}]
[{"$nulls":3},6,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1079)","v":"Post-event CKD stage 3b-4"},{"v":-0.06720000000000004,"d":"-0.067"},null,{"$f":"E.uDisutil.CKD","v":-0.06720000000000004}]
[{"$nulls":3},7,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1080)","v":"ESRD"},{"v":-0.07720000000000005,"d":"-0.077"},null,{"$f":"M1052","v":{"v":-0.07720000000000005,"d":"-0.077"}}]
[{"$nulls":3},8,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1081)","v":"ESRD+RRT"},{"v":-0.12719999999999998,"d":"-0.127"},null,{"$f":"E.uDisutil.CKD5D","v":-0.12719999999999998}]
[{"$nulls":3},9,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1082)","v":"Transplant"},{"v":-0.12719999999999998,"d":"-0.127"},null,{"$f":"E.uDisutil.CKD5D","v":-0.12719999999999998}]
[{"$nulls":3},10,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1083)","v":"Post-transplant"},{"v":-0.007399999999999962,"d":"-0.007"},null,{"$f":"M1065","v":{"v":-0.007399999999999962,"d":"-0.007"}}]
[{"$nulls":3},11,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1084)","v":"Dead (AKI)"},{"v":0,"d":"0.000"},null,0]
[{"$nulls":3},12,null,null,"","","","","X",{"$f":"INDEX(K.rngStates, $D1085)","v":"Dead (other)"},{"v":0,"d":"0.000"},null,0]
[{"$nulls":11},"Scale-up of expected impact on population of England"]
[{"$nulls":11},"Switches and settings"]
[{"$nulls":6},"X","X","X","X","X","Assume no overlap between >65s and DOAC/HF/CKD",1,"swtchOverlap",1]
[{"$nulls":6},"X","X","X","X","X","Assumed population at risk in England",1,"swtchEnglandPop",1]
[{"$nulls":11},"Prevalence of people at risk"]
[{"$nulls":11},"Number at risk in PINCER rollout"]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1092)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1092","v":{"v":0.12430319921609712,"d":"0.1243"}},{"$f":"_fnSTR.CI(S1092, V1092, X1092, \"0.0\", 1000, , , , \"\")","v":"124.3 (124.1 to 124.5)"},{"$f":"CHOOSE(swtchPSA, S1092, AB1092)","v":0.12430319921609712},null,{"v":10906453,"d":"10,906,453"},{"v":1355707,"d":"1,355,707"},{"$f":"R1092/Q1092","v":{"v":0.12430319921609712,"d":"0.1243"}},null,null,{"$f":"_xlfn.BETA.INV(0.025, AD1092, AE1092)","v":{"v":0.12410745922813511,"d":"0.12411"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1092, AE1092)","v":{"v":0.12449906971113389,"d":"0.12450"}},"PINCER rollout",null,{"$f":"RAND()","v":{"v":0.5444768936655828,"d":"0.544"}},{"$f":"_xlfn.BETA.INV(AA1092, AD1092, AE1092)","v":{"v":0.1243143375424327,"d":"0.1243"}},"Beta",{"$f":"R1092","v":{"v":1355707,"d":"α=1355707"}},{"$f":"Q1092-R1092","v":{"v":9550746,"d":"β=9550746"}}]
[{"$nulls":3},{"$f":"D1092+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1093)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"$f":"O1093","v":{"v":0.007619709175842962,"d":"0.0076"}},{"$f":"_fnSTR.CI(S1093, V1093, X1093, \"0.0\", 1000, , , , \"\")","v":"7.6 (7.6 to 7.7)"},0.007619709175842962,null,{"$f":"$Q$1106","v":{"v":10906453,"d":"10,906,453"}},{"v":83104,"d":"83,104"},{"v":0.007619709175842962,"d":"0.0076"},null,null,{"v":7.568187042337117E-3,"d":"0.00757"},null,{"v":7.6714023490254135E-3,"d":"0.00767"},"PINCER rollout",null,{"v":0.14933502617053263,"d":"0.149"},{"v":0.007592346158766645,"d":"0.0076"},"Beta",{"v":83104,"d":"α=83104"},{"v":10823349,"d":"β=10823349"}]
[{"$nulls":3},{"$f":"D1093+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1094)","v":"C: NSAIDs - DOAC/warfarin"},{"v":0.022535099174772952,"d":"0.0225"},{"$f":"_fnSTR.CI(S1094, V1094, X1094, \"0.0\", 1000, , , , \"\")","v":"22.5 (22.4 to 22.6)"},0.022535099174772952,null,{"$f":"$Q$1106","v":{"v":10906453,"d":"10,906,453"}},{"v":245778,"d":"245,778"},{"v":0.022535099174772952,"d":"0.0225"},null,null,{"v":0.02244710024452216,"d":"0.02245"},null,{"v":0.022623263963589713,"d":"0.02262"},"PINCER rollout",null,{"v":0.4217843151099756,"d":"0.422"},{"v":0.022526202971107547,"d":"0.0225"},"Beta",{"v":245778,"d":"α=245778"},{"v":10660675,"d":"β=10660675"}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1095)","v":"D: NSAIDs - HF"},{"v":0.008050646713464038,"d":"0.0081"},{"$f":"_fnSTR.CI(S1095, V1095, X1095, \"0.0\", 1000, , , , \"\")","v":"8.1 (8.0 to 8.1)"},0.008050646713464038,null,{"v":10906453,"d":"10,906,453"},{"v":87804,"d":"87,804"},{"v":0.008050646713464038,"d":"0.0081"},null,null,{"v":0.007997696739139177,"d":"0.00800"},null,{"v":0.00810376757777731,"d":"0.00810"},"PINCER rollout",null,{"v":6.5574684185814025E-3,"d":"0.007"},{"v":0.007983677240798234,"d":"0.0080"},"Beta",{"v":87804,"d":"α=87804"},{"v":10818649,"d":"β=10818649"}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1096)","v":"E: NSAIDs - CKD"},{"v":0.012538356879179693,"d":"0.0125"},{"$f":"_fnSTR.CI(S1096, V1096, X1096, \"0.0\", 1000, , , , \"\")","v":"12.5 (12.5 to 12.6)"},0.012538356879179693,null,{"v":10906453,"d":"10,906,453"},{"v":136749,"d":"136,749"},{"v":0.012538356879179693,"d":"0.0125"},null,null,{"v":0.012472404677949099,"d":"0.01247"},null,{"v":0.012604478411538333,"d":"0.01260"},"PINCER rollout",null,{"v":0.9562817605485497,"d":"0.956"},{"v":0.012595997902703049,"d":"0.0126"},"Beta",{"v":136749,"d":"α=136749"},{"v":10769704,"d":"β=10769704"}]
[{"$nulls":11},"Total",{"v":0.17504701115935675,"d":"0.1750"},{"$f":"_fnSTR.CI(S1097, V1097, X1097, \"0.0\", 1000, , , , \"\")","v":"175.0 (174.8 to 175.3)"},0.17504701115935675,null,{"v":10906453,"d":"10,906,453"},{"$f":"SUM(R1092:R1096)","v":{"v":1909142,"d":"1,909,142"}},{"v":0.17504701115935675,"d":"0.1750"},null,null,{"v":0.17482154075847053,"d":"0.17482"},null,{"v":0.175272594440269,"d":"0.17527"},"PINCER rollout",null,{"v":0.4105084755863653,"d":"0.411"},{"v":0.1750209599159902,"d":"0.1750"},"Beta",{"v":1909142,"d":"α=1909142"},{"v":8997311,"d":"β=8997311"}]
[{"$nulls":11},"Prevalence of HPE among people at risk in PINCER rollout"]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1099)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1099","v":{"v":0.013713140081153229,"d":"0.0137"}},{"$f":"_fnSTR.CI(S1099, V1099, X1099, \"0.0\", 1000, , , , \"\")","v":"13.7 (13.5 to 13.9)"},{"$f":"CHOOSE(swtchPSA, S1099, AB1099)","v":0.013713140081153229},null,{"$f":"R1092","v":{"v":1355707,"d":"1,355,707"}},{"v":18591,"d":"18,591"},{"$f":"R1099/Q1099","v":{"v":0.013713140081153229,"d":"0.0137"}},null,null,{"$f":"_xlfn.BETA.INV(0.025, AD1099, AE1099)","v":{"v":0.013518055456045858,"d":"0.01352"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1099, AE1099)","v":{"v":0.013909583661671276,"d":"0.01391"}},"PINCER rollout",null,{"$f":"RAND()","v":{"v":0.6891063118707943,"d":"0.689"}},{"$f":"_xlfn.BETA.INV(AA1099, AD1099, AE1099)","v":{"v":0.013762232332827251,"d":"0.0138"}},"Beta",{"$f":"R1099","v":{"v":18591,"d":"α=18591"}},{"$f":"Q1099-R1099","v":{"v":1337116,"d":"β=1337116"}}]
[{"$nulls":3},{"$f":"D1099+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1100)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"$f":"O1100","v":{"v":0.014295340777820562,"d":"0.0143"}},{"$f":"_fnSTR.CI(S1100, V1100, X1100, \"0.0\", 1000, , , , \"\")","v":"14.3 (13.5 to 15.1)"},0.014295340777820562,null,{"$f":"R1093","v":{"v":83104,"d":"83,104"}},{"v":1188,"d":"1,188"},{"v":0.014295340777820562,"d":"0.0143"},null,null,{"v":0.013499411786993442,"d":"0.01350"},null,{"v":0.015113411194261683,"d":"0.01511"},"PINCER rollout",null,{"v":0.8451843502264638,"d":"0.845"},{"v":0.014713772070360842,"d":"0.0147"},"Beta",{"v":1188,"d":"α=1188"},{"v":81916,"d":"β=81916"}]
[{"$nulls":3},{"$f":"D1100+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1101)","v":"C: NSAIDs - DOAC/warfarin"},{"v":0.0162951932231526,"d":"0.0163"},{"$f":"_fnSTR.CI(S1101, V1101, X1101, \"0.0\", 1000, , , , \"\")","v":"16.3 (15.8 to 16.8)"},0.0162951932231526,null,{"v":245778,"d":"245,778"},{"v":4005,"d":"4,005"},{"v":0.0162951932231526,"d":"0.0163"},null,null,{"v":0.015798393192590868,"d":"0.01580"},null,{"v":0.016799449327304927,"d":"0.01680"},"PINCER rollout",null,{"v":0.8074916407290791,"d":"0.807"},{"v":0.01651671017824763,"d":"0.0165"},"Beta",{"v":4005,"d":"α=4005"},{"v":241773,"d":"β=241773"}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1102)","v":"D: NSAIDs - HF"},{"v":0.017584620290647352,"d":"0.0176"},{"$f":"_fnSTR.CI(S1102, V1102, X1102, \"0.0\", 1000, , , , \"\")","v":"17.6 (16.7 to 18.5)"},0.017584620290647352,null,{"v":87804,"d":"87,804"},{"v":1544,"d":"1,544"},{"v":0.017584620290647352,"d":"0.0176"},null,null,{"v":0.016725710698114904,"d":"0.01673"},null,{"v":0.018464344483152484,"d":"0.01846"},"PINCER rollout",null,{"v":0.05357029176372152,"d":"0.054"},{"v":0.01687586023127952,"d":"0.0169"},"Beta",{"v":1544,"d":"α=1544"},{"v":86260,"d":"β=86260"}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1103)","v":"E: NSAIDs - CKD"},{"v":0.019985520917886055,"d":"0.0200"},{"$f":"_fnSTR.CI(S1103, V1103, X1103, \"0.0\", 1000, , , , \"\")","v":"20.0 (19.3 to 20.7)"},0.019985520917886055,null,{"v":136749,"d":"136,749"},{"v":2733,"d":"2,733"},{"v":0.019985520917886055,"d":"0.0200"},null,null,{"v":0.01925044220328083,"d":"0.01925"},null,{"v":0.02073389804257819,"d":"0.02073"},"PINCER rollout",null,{"v":0.8158667587628083,"d":"0.816"},{"v":0.020325558821048695,"d":"0.0203"},"Beta",{"v":2733,"d":"α=2733"},{"v":134016,"d":"β=134016"}]
[{"$nulls":11},"Total",{"v":0.014698225695102827,"d":"0.0147"},{"$f":"_fnSTR.CI(S1104, V1104, X1104, \"0.0\", 1000, , , , \"\")","v":"14.7 (14.5 to 14.9)"},0.014698225695102827,null,{"v":1909142,"d":"1,909,142"},{"$f":"SUM(R1099:R1103)","v":{"v":28061,"d":"28,061"}},{"v":0.014698225695102827,"d":"0.0147"},null,null,{"v":0.014528002868400301,"d":"0.01453"},null,{"v":0.014869411580374026,"d":"0.01487"},"PINCER rollout",null,{"v":0.9599436315693809,"d":"0.960"},{"v":0.01485099535950718,"d":"0.0149"},"Beta",{"v":28061,"d":"α=28061"},{"v":1881081,"d":"β=1881081"}]
[{"$nulls":11},"Prevalence of HPE as proportion of whole PINCER rollout population"]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1106)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1106","v":{"v":1.7045871833858358E-3,"d":"0.0017"}},{"$f":"_fnSTR.CI(S1106, V1106, X1106, \"0.00\", 1000, , , , \"\")","v":"1.70 (1.68 to 1.73)"},{"$f":"CHOOSE(swtchPSA, S1106, AB1106)","v":1.7045871833858358E-3},null,{"v":10906453,"d":"10,906,453"},{"v":18591,"d":"18,591"},{"$f":"R1106/Q1106","v":{"v":1.7045871833858358E-3,"d":"0.0017"}},null,null,{"$f":"_xlfn.BETA.INV(0.025, AD1106, AE1106)","v":{"v":0.00168019192701798,"d":"0.00168"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1106, AE1106)","v":{"v":1.7291555336649278E-3,"d":"0.00173"}},"PINCER rollout",null,{"$f":"RAND()","v":{"v":0.048735217143317966,"d":"0.049"}},{"$f":"_xlfn.BETA.INV(AA1106, AD1106, AE1106)","v":{"v":1.6839398840145798E-3,"d":"0.0017"}},"Beta",{"$f":"R1106","v":{"v":18591,"d":"α=18591"}},{"$f":"Q1106-R1106","v":{"v":10887862,"d":"β=10887862"}}]
[{"$nulls":3},{"$f":"D1106+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1107)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"$f":"O1107","v":{"v":1.0892633929656141E-4,"d":"0.0001"}},{"$f":"_fnSTR.CI(S1107, V1107, X1107, \"0.00\", 1000, , , , \"\")","v":"0.11 (0.10 to 0.12)"},1.0892633929656141E-4,null,{"$f":"$Q$1106","v":{"v":10906453,"d":"10,906,453"}},{"v":1188,"d":"1,188"},{"v":1.0892633929656141E-4,"d":"0.0001"},null,null,{"v":1.0281993092133292E-4,"d":"0.00010"},null,{"v":1.1520638603002009E-4,"d":"0.00012"},"PINCER rollout",null,{"v":0.7172512243535547,"d":"0.717"},{"v":1.1072168784587166E-4,"d":"0.0001"},"Beta",{"v":1188,"d":"α=1188"},{"v":10905265,"d":"β=10905265"}]
[{"$nulls":3},{"$f":"D1107+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1108)","v":"C: NSAIDs - DOAC/warfarin"},{"v":3.67213795355832E-4,"d":"0.0004"},{"$f":"_fnSTR.CI(S1108, V1108, X1108, \"0.00\", 1000, , , , \"\")","v":"0.37 (0.36 to 0.38)"},3.67213795355832E-4,null,{"$f":"$Q$1106","v":{"v":10906453,"d":"10,906,453"}},{"v":4005,"d":"4,005"},{"v":3.67213795355832E-4,"d":"0.0004"},null,null,{"v":3.559301526774614E-4,"d":"0.00036"},null,{"v":3.7867099406685423E-4,"d":"0.00038"},"PINCER rollout",null,{"v":0.3866262768755977,"d":"0.387"},{"v":3.6551433377543952E-4,"d":"0.0004"},"Beta",{"v":4005,"d":"α=4005"},{"v":10902448,"d":"β=10902448"}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1109)","v":"D: NSAIDs - HF"},{"v":1.4156756555041314E-4,"d":"0.0001"},{"$f":"_fnSTR.CI(S1109, V1109, X1109, \"0.00\", 1000, , , , \"\")","v":"0.14 (0.13 to 0.15)"},1.4156756555041314E-4,null,{"v":10906453,"d":"10,906,453"},{"v":1544,"d":"1,544"},{"v":1.4156756555041314E-4,"d":"0.0001"},null,null,{"v":1.3459392396633141E-4,"d":"0.00013"},null,{"v":1.4871483657907802E-4,"d":"0.00015"},"PINCER rollout",null,{"v":0.8501217254068086,"d":"0.850"},{"v":1.4530514678023909E-4,"d":"0.0001"},"Beta",{"v":1544,"d":"α=1544"},{"v":10904909,"d":"β=10904909"}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1110)","v":"E: NSAIDs - CKD"},{"v":2.5058559368476628E-4,"d":"0.0003"},{"$f":"_fnSTR.CI(S1110, V1110, X1110, \"0.00\", 1000, , , , \"\")","v":"0.25 (0.24 to 0.26)"},2.5058559368476628E-4,null,{"v":10906453,"d":"10,906,453"},{"v":2733,"d":"2,733"},{"v":2.5058559368476628E-4,"d":"0.0003"},null,null,{"v":2.4127913877477249E-4,"d":"0.00024"},null,{"v":2.6006564368930007E-4,"d":"0.00026"},"PINCER rollout",null,{"v":0.7221495355349149,"d":"0.722"},{"v":2.5338951853204339E-4,"d":"0.0003"},"Beta",{"v":2733,"d":"α=2733"},{"v":10903720,"d":"β=10903720"}]
[{"$nulls":11},"Total",{"$f":"O1111","v":{"v":2.5728804772734088E-3,"d":"0.0026"}},{"$f":"_fnSTR.CI(S1111, V1111, X1111, \"0.00\", 1000, , , , \"\")","v":"2.57 (2.54 to 2.60)"},2.5728804772734088E-3,null,{"v":10906453,"d":"10,906,453"},{"$f":"SUM(R1106:R1110)","v":{"v":28061,"d":"28,061"}},{"$f":"R1111/Q1111","v":{"v":2.5728804772734088E-3,"d":"0.0026"}},null,null,{"$f":"_xlfn.BETA.INV(0.025, AD1111, AE1111)","v":{"v":2.542902279684798E-3,"d":"0.00254"}},null,{"$f":"_xlfn.BETA.INV(0.975, AD1111, AE1111)","v":{"v":2.6030314673779475E-3,"d":"0.00260"}},"PINCER rollout",null,{"v":0.917256494971144,"d":"0.917"},{"v":2.5941819303063607E-3,"d":"0.0026"},"Beta",{"$f":"R1111","v":{"v":28061,"d":"α=28061"}},{"$f":"Q1111-R1111","v":{"v":10878392,"d":"β=10878392"}}]
[{"$nulls":11},"Scaled up to population of England"]
[{"$nulls":11},"Population of England registered with GP",{"$f":"O1113","v":{"v":63049603,"d":"63,049,603"}},null,{"$f":"S1113","v":{"v":63049603,"d":"63,049,603"}},{"$nulls":3},{"v":63049603,"d":"63,049,603"},{"$nulls":5},"NHS England"]
[{"$nulls":11},"Population of England",{"v":56536000,"d":"56,536,000"},null,{"$f":"S1114","v":{"v":56536000,"d":"56,536,000"}},{"$nulls":3},{"v":56536000,"d":"56,536,000"},{"$nulls":5},"ONS"]
[{"$nulls":11},"Selected population estimate",{"$f":"O1115","v":{"v":63049603,"d":"63,049,603"}},null,{"$f":"CHOOSE(swtchEnglandPop, M1113, M1114)","v":{"v":63049603,"d":"63,049,603"}}]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1116)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1116","v":{"v":107473.54519136515,"d":"107,474"}},{"$f":"_fnSTR.CI(S1116, V1116, X1116, \"#,##0\", , , , , \"\")","v":"107,474 (105,935 to 109,023)"},{"$f":"M1106*$M$1115 - CHOOSE(swtchOverlap, 0, $M$1115*SUM(M1108:M1110))","v":{"v":107473.54519136515,"d":"107,474"}},{"$nulls":3},{"$f":"S1106*$M$1115 - CHOOSE(swtchOverlap, 0, $M$1115*SUM($S$1108:$S$1110))","v":{"v":107473.54519136515,"d":"107,474"}},null,null,{"$f":"V1106*$M$1115 - CHOOSE(swtchOverlap, 0, $M$1115*SUM($S$1108:$S$1110))","v":{"v":105935.43396228862,"d":"105,935"}},null,{"$f":"X1106*$M$1115 - CHOOSE(swtchOverlap, 0, $M$1115*SUM($S$1108:$S$1110))","v":{"v":109022.56992282683,"d":"109,023"}}]
[{"$nulls":3},{"$f":"D1116+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1117)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"v":6867.762448891496,"d":"6,868"},{"$f":"_fnSTR.CI(S1117, V1117, X1117, \"#,##0\", , , , , \"\")","v":"6,868 (6,483 to 7,264)"},{"$f":"M1107*$M$1115","v":{"v":6867.762448891496,"d":"6,868"}},{"$nulls":3},{"$f":"S1107*$M$1115","v":{"v":6867.762448891496,"d":"6,868"}},null,null,{"$f":"V1107*$M$1115","v":{"v":6482.755825077465,"d":"6,483"}},null,{"$f":"X1107*$M$1115","v":{"v":7263.716902257513,"d":"7,264"}}]
[{"$nulls":3},{"$f":"D1117+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1118)","v":"C: NSAIDs - DOAC/warfarin"},{"v":23152.68401330845,"d":"23,153"},{"$f":"_fnSTR.CI(S1118, V1118, X1118, \"#,##0\", , , , , \"\")","v":"23,153 (22,441 to 23,875)"},{"$f":"M1108*$M$1115","v":{"v":23152.68401330845,"d":"23,153"}},{"$nulls":3},{"$f":"S1108*$M$1115","v":{"v":23152.68401330845,"d":"23,153"}},null,null,{"$f":"V1108*$M$1115","v":{"v":22441.254822043327,"d":"22,441"}},null,{"$f":"X1108*$M$1115","v":{"v":23875.055843530514,"d":"23,875"}}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1119)","v":"D: NSAIDs - HF"},{"v":8925.778805630025,"d":"8,926"},{"$f":"_fnSTR.CI(S1119, V1119, X1119, \"#,##0\", , , , , \"\")","v":"8,926 (8,486 to 9,376)"},{"$f":"M1109*$M$1115","v":{"v":8925.778805630025,"d":"8,926"}},{"$nulls":3},{"$f":"S1109*$M$1115","v":{"v":8925.778805630025,"d":"8,926"}},null,null,{"$f":"V1109*$M$1115","v":{"v":8486.093472289382,"d":"8,486"}},null,{"$f":"X1109*$M$1115","v":{"v":9376.411406520747,"d":"9,376"}}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1120)","v":"E: NSAIDs - CKD"},{"v":15799.322199343822,"d":"15,799"},{"$f":"_fnSTR.CI(S1120, V1120, X1120, \"#,##0\", , , , , \"\")","v":"15,799 (15,213 to 16,397)"},{"$f":"M1110*$M$1115","v":{"v":15799.322199343822,"d":"15,799"}},{"$nulls":3},{"$f":"S1110*$M$1115","v":{"v":15799.322199343822,"d":"15,799"}},null,null,{"$f":"V1110*$M$1115","v":{"v":15212.553911931313,"d":"15,213"}},null,{"$f":"X1110*$M$1115","v":{"v":16397.035588549825,"d":"16,397"}}]
[{"$nulls":11},"Total",{"v":162219.09265853895,"d":"162,219"},{"$f":"_fnSTR.CI(S1121, V1121, X1121, \"#,##0\", , , , , \"\")","v":"162,219 (160,329 to 164,120)"},{"$f":"M1111*$M$1115","v":{"v":162219.09265853895,"d":"162,219"}},{"$nulls":3},{"$f":"S1111*$M$1115","v":{"v":162219.09265853895,"d":"162,219"}},null,null,{"$f":"V1111*$M$1115","v":{"v":160328.97920192147,"d":"160,329"}},null,{"$f":"X1111*$M$1115","v":{"v":164120.10061468705,"d":"164,120"}}]
[{"$nulls":11},"Expected impact"]
[{"$nulls":11},"Costs"]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1124)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1124","v":{"v":2559187.2300709886,"d":"£2,559,187"}},"rngNSAIDsHarm.NationalCosts",{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1124, $D$1116:$D$1120, 0)), _xlpm.costHPE, INDEX('Results.Determ'!$Y$9:$Y$22, (Parameters!$D1124-1)*3+1), _xlpm.costNoHPE, INDEX('Results.Determ'!$Y$9:$Y$22, (Parameters!$D1124-1)*3+2),\n_xlpm.prev * (_xlpm.costHPE - _xlpm.costNoHPE))","v":{"v":2559187.2300709886,"d":"£2,559,187"}}]
[{"$nulls":3},{"$f":"D1124+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1125)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"v":167486.42826650327,"d":"£167,486"},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1125, $D$1116:$D$1120, 0)), _xlpm.costHPE, INDEX('Results.Determ'!$Y$9:$Y$22, (Parameters!$D1125-1)*3+1), _xlpm.costNoHPE, INDEX('Results.Determ'!$Y$9:$Y$22, (Parameters!$D1125-1)*3+2),\n_xlpm.prev * (_xlpm.costHPE - _xlpm.costNoHPE))","v":{"v":167486.42826650327,"d":"£167,486"}}]
[{"$nulls":3},{"$f":"D1125+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1126)","v":"C: NSAIDs - DOAC/warfarin"},{"v":23614361.83089174,"d":"£23,614,362"},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1126, $D$1116:$D$1120, 0)), _xlpm.costHPE, INDEX('Results.Determ'!$Y$9:$Y$22, (Parameters!$D1126-1)*3+1), _xlpm.costNoHPE, INDEX('Results.Determ'!$Y$9:$Y$22, (Parameters!$D1126-1)*3+2),\n_xlpm.prev * (_xlpm.costHPE - _xlpm.costNoHPE))","v":{"v":23614361.83089174,"d":"£23,614,362"}}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1127)","v":"D: NSAIDs - HF"},{"v":139201.2839505941,"d":"£139,201"},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1127, $D$1116:$D$1120, 0)), _xlpm.costHPE, INDEX('Results.Determ'!$Y$9:$Y$22, (Parameters!$D1127-1)*3+1), _xlpm.costNoHPE, INDEX('Results.Determ'!$Y$9:$Y$22, (Parameters!$D1127-1)*3+2),\n_xlpm.prev * (_xlpm.costHPE - _xlpm.costNoHPE))","v":{"v":139201.2839505941,"d":"£139,201"}}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1128)","v":"E: NSAIDs - CKD"},{"v":3324171.265296955,"d":"£3,324,171"},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1128, $D$1116:$D$1120, 0)), _xlpm.costHPE, INDEX('Results.Determ'!$Y$9:$Y$22, (Parameters!$D1128-1)*3+1), _xlpm.costNoHPE, INDEX('Results.Determ'!$Y$9:$Y$22, (Parameters!$D1128-1)*3+2),\n_xlpm.prev * (_xlpm.costHPE - _xlpm.costNoHPE))","v":{"v":3324171.265296955,"d":"£3,324,171"}}]
[{"$nulls":11},"Total",{"v":29804408.03847678,"d":"£29,804,408"},null,{"$f":"SUM(M1124:M1128)","v":{"v":29804408.03847678,"d":"£29,804,408"}}]
[{"$nulls":11},"QALYs"]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1131)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1131","v":{"v":-1801.3116360490187,"d":"-1801"}},"rngNSAIDsHarm.NationalQALYs",{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1131, $D$1116:$D$1120, 0)), _xlpm.qalyHPE, INDEX('Results.Determ'!$Z$9:$Z$22, (Parameters!$D1131-1)*3+1), _xlpm.qalyNoHPE, INDEX('Results.Determ'!$Z$9:$Z$22, (Parameters!$D1131-1)*3+2),\n_xlpm.prev * (_xlpm.qalyHPE - _xlpm.qalyNoHPE))","v":{"v":-1801.3116360490187,"d":"-1801"}}]
[{"$nulls":3},{"$f":"D1131+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1132)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"v":-99.93260744817682,"d":"-100"},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1132, $D$1116:$D$1120, 0)), _xlpm.qalyHPE, INDEX('Results.Determ'!$Z$9:$Z$22, (Parameters!$D1132-1)*3+1), _xlpm.qalyNoHPE, INDEX('Results.Determ'!$Z$9:$Z$22, (Parameters!$D1132-1)*3+2),\n_xlpm.prev * (_xlpm.qalyHPE - _xlpm.qalyNoHPE))","v":{"v":-99.93260744817682,"d":"-100"}}]
[{"$nulls":3},{"$f":"D1132+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1133)","v":"C: NSAIDs - DOAC/warfarin"},{"v":-2007.848448525693,"d":"-2008"},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1133, $D$1116:$D$1120, 0)), _xlpm.qalyHPE, INDEX('Results.Determ'!$Z$9:$Z$22, (Parameters!$D1133-1)*3+1), _xlpm.qalyNoHPE, INDEX('Results.Determ'!$Z$9:$Z$22, (Parameters!$D1133-1)*3+2),\n_xlpm.prev * (_xlpm.qalyHPE - _xlpm.qalyNoHPE))","v":{"v":-2007.848448525693,"d":"-2008"}}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1134)","v":"D: NSAIDs - HF"},{"v":-408.7505046574762,"d":"-409"},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1134, $D$1116:$D$1120, 0)), _xlpm.qalyHPE, INDEX('Results.Determ'!$Z$9:$Z$22, (Parameters!$D1134-1)*3+1), _xlpm.qalyNoHPE, INDEX('Results.Determ'!$Z$9:$Z$22, (Parameters!$D1134-1)*3+2),\n_xlpm.prev * (_xlpm.qalyHPE - _xlpm.qalyNoHPE))","v":{"v":-408.7505046574762,"d":"-409"}}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1135)","v":"E: NSAIDs - CKD"},{"v":-1733.1244544577116,"d":"-1733"},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1135, $D$1116:$D$1120, 0)), _xlpm.qalyHPE, INDEX('Results.Determ'!$Z$9:$Z$22, (Parameters!$D1135-1)*3+1), _xlpm.qalyNoHPE, INDEX('Results.Determ'!$Z$9:$Z$22, (Parameters!$D1135-1)*3+2),\n_xlpm.prev * (_xlpm.qalyHPE - _xlpm.qalyNoHPE))","v":{"v":-1733.1244544577116,"d":"-1733"}}]
[{"$nulls":11},"Total",{"v":-6050.967651138077,"d":"-6051"},null,{"$f":"SUM(M1131:M1135)","v":{"v":-6050.967651138077,"d":"-6051"}}]
[{"$nulls":11},{"$f":"timeHorizon&\"-yr deaths\"","v":"10-yr deaths"}]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1138)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1138","v":{"v":65.32021749291951,"d":"65"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1138, $D$1116:$D$1120, 0)), _xlpm.deathHPE, INDEX('Results.Determ'!$AB$9:$AB$22, (Parameters!$D1138-1)*3+1), _xlpm.deathNoHPE, INDEX('Results.Determ'!$AB$9:$AB$22, (Parameters!$D1138-1)*3+2),\n_xlpm.prev * (_xlpm.deathHPE - _xlpm.deathNoHPE))","v":{"v":65.32021749291951,"d":"65"}}]
[{"$nulls":3},{"$f":"D1138+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1139)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"v":1.306980220114568,"d":"1"},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1139, $D$1116:$D$1120, 0)), _xlpm.deathHPE, INDEX('Results.Determ'!$AB$9:$AB$22, (Parameters!$D1139-1)*3+1), _xlpm.deathNoHPE, INDEX('Results.Determ'!$AB$9:$AB$22, (Parameters!$D1139-1)*3+2),\n_xlpm.prev * (_xlpm.deathHPE - _xlpm.deathNoHPE))","v":{"v":1.306980220114568,"d":"1"}}]
[{"$nulls":3},{"$f":"D1139+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1140)","v":"C: NSAIDs - DOAC/warfarin"},{"v":240.04500766692973,"d":"240"},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1140, $D$1116:$D$1120, 0)), _xlpm.deathHPE, INDEX('Results.Determ'!$AB$9:$AB$22, (Parameters!$D1140-1)*3+1), _xlpm.deathNoHPE, INDEX('Results.Determ'!$AB$9:$AB$22, (Parameters!$D1140-1)*3+2),\n_xlpm.prev * (_xlpm.deathHPE - _xlpm.deathNoHPE))","v":{"v":240.04500766692973,"d":"240"}}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1141)","v":"D: NSAIDs - HF"},{"v":24.2573990833311,"d":"24"},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1141, $D$1116:$D$1120, 0)), _xlpm.deathHPE, INDEX('Results.Determ'!$AB$9:$AB$22, (Parameters!$D1141-1)*3+1), _xlpm.deathNoHPE, INDEX('Results.Determ'!$AB$9:$AB$22, (Parameters!$D1141-1)*3+2),\n_xlpm.prev * (_xlpm.deathHPE - _xlpm.deathNoHPE))","v":{"v":24.2573990833311,"d":"24"}}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1142)","v":"E: NSAIDs - CKD"},{"v":405.0380485751233,"d":"405"},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1142, $D$1116:$D$1120, 0)), _xlpm.deathHPE, INDEX('Results.Determ'!$AB$9:$AB$22, (Parameters!$D1142-1)*3+1), _xlpm.deathNoHPE, INDEX('Results.Determ'!$AB$9:$AB$22, (Parameters!$D1142-1)*3+2),\n_xlpm.prev * (_xlpm.deathHPE - _xlpm.deathNoHPE))","v":{"v":405.0380485751233,"d":"405"}}]
[{"$nulls":11},"Total",{"v":735.9676530384182,"d":"736"},null,{"$f":"SUM(M1138:M1142)","v":{"v":735.9676530384182,"d":"736"}}]
[{"$nulls":11},"GI pain"]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1145)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1145","v":{"v":63166.03226219342,"d":"63,166"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1145, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AC$9:$AC$22, (Parameters!$D1145-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AC$9:$AC$22, (Parameters!$D1145-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":63166.03226219342,"d":"63,166"}}]
[{"$nulls":3},{"$f":"D1145+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1146)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"$f":"O1146","v":{"v":4133.6697032875645,"d":"4,134"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1146, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AC$9:$AC$22, (Parameters!$D1146-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AC$9:$AC$22, (Parameters!$D1146-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":4133.6697032875645,"d":"4,134"}}]
[{"$nulls":3},{"$f":"D1146+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1147)","v":"C: NSAIDs - DOAC/warfarin"},{"$f":"O1147","v":{"v":3434.1841249764966,"d":"3,434"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1147, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AC$9:$AC$22, (Parameters!$D1147-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AC$9:$AC$22, (Parameters!$D1147-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":3434.1841249764966,"d":"3,434"}}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1148)","v":"D: NSAIDs - HF"},{"$f":"O1148","v":0},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1148, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AC$9:$AC$22, (Parameters!$D1148-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AC$9:$AC$22, (Parameters!$D1148-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1149)","v":"E: NSAIDs - CKD"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1149, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AC$9:$AC$22, (Parameters!$D1149-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AC$9:$AC$22, (Parameters!$D1149-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":11},"Total",{"$f":"O1150","v":{"v":70733.88609045748,"d":"70,734"}},null,{"$f":"SUM(M1145:M1149)","v":{"v":70733.88609045748,"d":"70,734"}}]
[{"$nulls":11},"Symptomatic ulcers"]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1152)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1152","v":{"v":1306.3775576397052,"d":"1,306"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1152, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AD$9:$AD$22, (Parameters!$D1152-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AD$9:$AD$22, (Parameters!$D1152-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":1306.3775576397052,"d":"1,306"}}]
[{"$nulls":3},{"$f":"D1152+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1153)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"$f":"O1153","v":{"v":85.46324106935378,"d":"85"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1153, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AD$9:$AD$22, (Parameters!$D1153-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AD$9:$AD$22, (Parameters!$D1153-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":85.46324106935378,"d":"85"}}]
[{"$nulls":3},{"$f":"D1153+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1154)","v":"C: NSAIDs - DOAC/warfarin"},{"$f":"O1154","v":{"v":91.35291687499262,"d":"91"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1154, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AD$9:$AD$22, (Parameters!$D1154-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AD$9:$AD$22, (Parameters!$D1154-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":91.35291687499262,"d":"91"}}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1155)","v":"D: NSAIDs - HF"},{"$f":"O1155","v":0},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1155, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AD$9:$AD$22, (Parameters!$D1155-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AD$9:$AD$22, (Parameters!$D1155-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1156)","v":"E: NSAIDs - CKD"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1156, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AD$9:$AD$22, (Parameters!$D1156-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AD$9:$AD$22, (Parameters!$D1156-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":11},"Total",{"$f":"O1157","v":{"v":1483.1937155840517,"d":"1,483"}},null,{"$f":"SUM(M1152:M1156)","v":{"v":1483.1937155840517,"d":"1,483"}}]
[{"$nulls":11},"Serious GI events"]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1159)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1159","v":{"v":356.1186755330939,"d":"356"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1159, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AE$9:$AE$22, (Parameters!$D1159-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AE$9:$AE$22, (Parameters!$D1159-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":356.1186755330939,"d":"356"}}]
[{"$nulls":3},{"$f":"D1159+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1160)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"$f":"O1160","v":{"v":23.30635073788642,"d":"23"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1160, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AE$9:$AE$22, (Parameters!$D1160-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AE$9:$AE$22, (Parameters!$D1160-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":23.30635073788642,"d":"23"}}]
[{"$nulls":3},{"$f":"D1160+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1161)","v":"C: NSAIDs - DOAC/warfarin"},{"$f":"O1161","v":{"v":1541.0604893370014,"d":"1,541"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1161, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AE$9:$AE$22, (Parameters!$D1161-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AE$9:$AE$22, (Parameters!$D1161-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":1541.0604893370014,"d":"1,541"}}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1162)","v":"D: NSAIDs - HF"},{"$f":"O1162","v":0},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1162, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AE$9:$AE$22, (Parameters!$D1162-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AE$9:$AE$22, (Parameters!$D1162-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1163)","v":"E: NSAIDs - CKD"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1163, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AE$9:$AE$22, (Parameters!$D1163-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AE$9:$AE$22, (Parameters!$D1163-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":11},"Total",{"$f":"O1164","v":{"v":1920.4855156079816,"d":"1,920"}},null,{"$f":"SUM(M1159:M1163)","v":{"v":1920.4855156079816,"d":"1,920"}}]
[{"$nulls":11},"Stroke"]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1166)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1166","v":0},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1166, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AF$9:$AF$22, (Parameters!$D1166-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AF$9:$AF$22, (Parameters!$D1166-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},{"$f":"D1166+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1167)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1167, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AF$9:$AF$22, (Parameters!$D1167-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AF$9:$AF$22, (Parameters!$D1167-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},{"$f":"D1167+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1168)","v":"C: NSAIDs - DOAC/warfarin"},{"$f":"O1168","v":{"v":1717.1145385730867,"d":"1,717"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1168, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AF$9:$AF$22, (Parameters!$D1168-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AF$9:$AF$22, (Parameters!$D1168-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":1717.1145385730867,"d":"1,717"}}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1169)","v":"D: NSAIDs - HF"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1169, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AF$9:$AF$22, (Parameters!$D1169-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AF$9:$AF$22, (Parameters!$D1169-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1170)","v":"E: NSAIDs - CKD"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1170, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AF$9:$AF$22, (Parameters!$D1170-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AF$9:$AF$22, (Parameters!$D1170-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":11},"Total",{"$f":"O1171","v":{"v":1717.1145385730867,"d":"1,717"}},null,{"$f":"SUM(M1166:M1170)","v":{"v":1717.1145385730867,"d":"1,717"}}]
[{"$nulls":11},"HF exacerbations"]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1173)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1173","v":0},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1173, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AG$9:$AG$22, (Parameters!$D1173-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AG$9:$AG$22, (Parameters!$D1173-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},{"$f":"D1173+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1174)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1174, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AG$9:$AG$22, (Parameters!$D1174-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AG$9:$AG$22, (Parameters!$D1174-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},{"$f":"D1174+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1175)","v":"C: NSAIDs - DOAC/warfarin"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1175, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AG$9:$AG$22, (Parameters!$D1175-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AG$9:$AG$22, (Parameters!$D1175-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1176)","v":"D: NSAIDs - HF"},{"$f":"O1176","v":{"v":6748.277620347485,"d":"6,748"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1176, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AG$9:$AG$22, (Parameters!$D1176-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AG$9:$AG$22, (Parameters!$D1176-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":6748.277620347485,"d":"6,748"}}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1177)","v":"E: NSAIDs - CKD"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1177, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AG$9:$AG$22, (Parameters!$D1177-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AG$9:$AG$22, (Parameters!$D1177-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":11},"Total",{"$f":"O1178","v":{"v":6748.277620347485,"d":"6,748"}},null,{"$f":"SUM(M1173:M1177)","v":{"v":6748.277620347485,"d":"6,748"}}]
[{"$nulls":11},"AKI"]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1180)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1180","v":0},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1180, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AH$9:$AH$22, (Parameters!$D1180-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AH$9:$AH$22, (Parameters!$D1180-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},{"$f":"D1180+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1181)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1181, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AH$9:$AH$22, (Parameters!$D1181-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AH$9:$AH$22, (Parameters!$D1181-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},{"$f":"D1181+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1182)","v":"C: NSAIDs - DOAC/warfarin"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1182, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AH$9:$AH$22, (Parameters!$D1182-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AH$9:$AH$22, (Parameters!$D1182-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1183)","v":"D: NSAIDs - HF"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1183, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AH$9:$AH$22, (Parameters!$D1183-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AH$9:$AH$22, (Parameters!$D1183-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1184)","v":"E: NSAIDs - CKD"},{"$f":"O1184","v":{"v":3270.865986714495,"d":"3,271"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1184, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AH$9:$AH$22, (Parameters!$D1184-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AH$9:$AH$22, (Parameters!$D1184-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":3270.865986714495,"d":"3,271"}}]
[{"$nulls":11},"Total",{"$f":"O1185","v":{"v":3270.865986714495,"d":"3,271"}},null,{"$f":"SUM(M1180:M1184)","v":{"v":3270.865986714495,"d":"3,271"}}]
[{"$nulls":11},"RRT"]
[{"$nulls":3},1,{"$nulls":7},{"$f":"INDEX(lstQs, $D1187)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"O1187","v":0},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1187, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AI$9:$AI$22, (Parameters!$D1187-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AI$9:$AI$22, (Parameters!$D1187-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},{"$f":"D1187+1","v":2},{"$nulls":7},{"$f":"INDEX(lstQs, $D1188)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1188, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AI$9:$AI$22, (Parameters!$D1188-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AI$9:$AI$22, (Parameters!$D1188-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},{"$f":"D1188+1","v":3},{"$nulls":7},{"$f":"INDEX(lstQs, $D1189)","v":"C: NSAIDs - DOAC/warfarin"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1189, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AI$9:$AI$22, (Parameters!$D1189-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AI$9:$AI$22, (Parameters!$D1189-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},4,{"$nulls":7},{"$f":"INDEX(lstQs, $D1190)","v":"D: NSAIDs - HF"},0,null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1190, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AI$9:$AI$22, (Parameters!$D1190-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AI$9:$AI$22, (Parameters!$D1190-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":0}]
[{"$nulls":3},5,{"$nulls":7},{"$f":"INDEX(lstQs, $D1191)","v":"E: NSAIDs - CKD"},{"$f":"O1191","v":{"v":-44.0895501657098,"d":"-44"}},null,{"$f":"_xlfn.LET(_xlpm.prev, INDEX($M$1116:$M$1120, MATCH($D1191, $D$1116:$D$1120, 0)), _xlpm.evHPE, INDEX('Results.Determ'!$AI$9:$AI$22, (Parameters!$D1191-1)*3+1), _xlpm.evNoHPE, INDEX('Results.Determ'!$AI$9:$AI$22, (Parameters!$D1191-1)*3+2),\n_xlpm.prev * (_xlpm.evHPE - _xlpm.evNoHPE))","v":{"v":-44.0895501657098,"d":"-44"}}]
[{"$nulls":11},"Total",{"$f":"O1192","v":{"v":-44.0895501657098,"d":"-44"}},null,{"$f":"SUM(M1187:M1191)","v":{"v":-44.0895501657098,"d":"-44"}}]

{"sheet":"Results >>>","index":4,"n_rows":3489,"n_cols":42,"rows_kept":3489}
[{"$nulls":4},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[]
[{"$nulls":5},"The following worksheets collect model results"]
[]
[{"$nulls":5},"* 'Results.Summ' provides all outputs in a conveniently formatted way"]
[{"$nulls":5},"* The other 3 worksheets are part of the architecture of the model; users can ignore these, unless they are keen"]
[{"$nulls":5},"  to verify the derivation of the values in 'Results.Summ'",{"$nulls":35},{"$f":"IF(AO7=\"\", \"\", AO7&\"[\"&AN7&\"]\")","v":""}]
[{"$nulls":41},{"$f":"IF(AO8=\"\", \"\", AO8&\"[\"&AN8&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO72=\"\", \"\", AO72&\"[\"&AN72&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO136=\"\", \"\", AO136&\"[\"&AN136&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO200=\"\", \"\", AO200&\"[\"&AN200&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO264=\"\", \"\", AO264&\"[\"&AN264&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO328=\"\", \"\", AO328&\"[\"&AN328&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO392=\"\", \"\", AO392&\"[\"&AN392&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO456=\"\", \"\", AO456&\"[\"&AN456&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO520=\"\", \"\", AO520&\"[\"&AN520&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO584=\"\", \"\", AO584&\"[\"&AN584&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO648=\"\", \"\", AO648&\"[\"&AN648&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO712=\"\", \"\", AO712&\"[\"&AN712&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO776=\"\", \"\", AO776&\"[\"&AN776&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO840=\"\", \"\", AO840&\"[\"&AN840&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO904=\"\", \"\", AO904&\"[\"&AN904&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO968=\"\", \"\", AO968&\"[\"&AN968&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1032=\"\", \"\", AO1032&\"[\"&AN1032&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1096=\"\", \"\", AO1096&\"[\"&AN1096&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1160=\"\", \"\", AO1160&\"[\"&AN1160&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1224=\"\", \"\", AO1224&\"[\"&AN1224&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1288=\"\", \"\", AO1288&\"[\"&AN1288&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1352=\"\", \"\", AO1352&\"[\"&AN1352&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1416=\"\", \"\", AO1416&\"[\"&AN1416&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1480=\"\", \"\", AO1480&\"[\"&AN1480&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1544=\"\", \"\", AO1544&\"[\"&AN1544&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1608=\"\", \"\", AO1608&\"[\"&AN1608&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1672=\"\", \"\", AO1672&\"[\"&AN1672&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1736=\"\", \"\", AO1736&\"[\"&AN1736&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1800=\"\", \"\", AO1800&\"[\"&AN1800&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1864=\"\", \"\", AO1864&\"[\"&AN1864&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1928=\"\", \"\", AO1928&\"[\"&AN1928&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO1992=\"\", \"\", AO1992&\"[\"&AN1992&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2056=\"\", \"\", AO2056&\"[\"&AN2056&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2120=\"\", \"\", AO2120&\"[\"&AN2120&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2184=\"\", \"\", AO2184&\"[\"&AN2184&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2248=\"\", \"\", AO2248&\"[\"&AN2248&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2312=\"\", \"\", AO2312&\"[\"&AN2312&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2376=\"\", \"\", AO2376&\"[\"&AN2376&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2440=\"\", \"\", AO2440&\"[\"&AN2440&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2504=\"\", \"\", AO2504&\"[\"&AN2504&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2568=\"\", \"\", AO2568&\"[\"&AN2568&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2632=\"\", \"\", AO2632&\"[\"&AN2632&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2696=\"\", \"\", AO2696&\"[\"&AN2696&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2760=\"\", \"\", AO2760&\"[\"&AN2760&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2824=\"\", \"\", AO2824&\"[\"&AN2824&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2888=\"\", \"\", AO2888&\"[\"&AN2888&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO2952=\"\", \"\", AO2952&\"[\"&AN2952&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO3016=\"\", \"\", AO3016&\"[\"&AN3016&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO3080=\"\", \"\", AO3080&\"[\"&AN3080&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO3144=\"\", \"\", AO3144&\"[\"&AN3144&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO3208=\"\", \"\", AO3208&\"[\"&AN3208&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO3272=\"\", \"\", AO3272&\"[\"&AN3272&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO3336=\"\", \"\", AO3336&\"[\"&AN3336&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO3400=\"\", \"\", AO3400&\"[\"&AN3400&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},{"$f":"IF(AO3464=\"\", \"\", AO3464&\"[\"&AN3464&\"]\")","v":""}]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]
[{"$nulls":41},""]

{"sheet":"Results.Summ","index":5,"n_rows":27,"n_cols":11,"rows_kept":27,"merged":[[1,5,1,6],[1,8,1,9],[18,4,20,4],[18,5,20,5],[18,6,20,6],[18,7,20,7],[18,8,20,8],[18,9,20,9],[18,10,20,10]]}
[{"$nulls":4},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[{"$nulls":5},"Costs generated per person (£)",null,null,"QALYs generated per person"]
[{"$nulls":4},"Type of HPE","HPE","No HPE","Difference (HPE minus no HPE)","HPE","No HPE","Difference (HPE minus no HPE)"]
[{"$nulls":4},{"$f":"'Results.D+P'!E5","v":"A: No gastroprotection - NSAIDs in people >65"},{"$f":"'Results.D+P'!F7","v":"£258\n(£197 to £339)"},{"$f":"'Results.D+P'!G7","v":"£235\n(£174 to £316)"},{"$f":"'Results.D+P'!J7","v":"£24\n(£7 to £44)"},{"$f":"'Results.D+P'!H7","v":"5.835\n(5.761 to 5.910)"},{"$f":"'Results.D+P'!I7","v":"5.852\n(5.777 to 5.926)"},{"$f":"'Results.D+P'!K7","v":"−0.017\n(−0.021 to −0.012)"}]
[{"$nulls":4},{"$f":"'Results.D+P'!E8","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"$f":"'Results.D+P'!F10","v":"£277\n(£211 to £365)"},{"$f":"'Results.D+P'!G10","v":"£253\n(£188 to £340)"},{"$f":"'Results.D+P'!J10","v":"£24\n(£7 to £45)"},{"$f":"'Results.D+P'!H10","v":"6.702\n(6.633 to 6.768)"},{"$f":"'Results.D+P'!I10","v":"6.716\n(6.645 to 6.784)"},{"$f":"'Results.D+P'!K10","v":"−0.015\n(−0.019 to −0.010)"}]
[{"$nulls":4},{"$f":"'Results.D+P'!E11","v":"C: NSAIDs - DOAC/warfarin"},{"$f":"'Results.D+P'!F13","v":"£2,520\n(£1,427 to £4,285)"},{"$f":"'Results.D+P'!G13","v":"£1,432\n(£1,002 to £1,960)"},{"$f":"'Results.D+P'!J13","v":"£1,087\n(£246 to £2,571)"},{"$f":"'Results.D+P'!H13","v":"4.813\n(4.605 to 5.020)"},{"$f":"'Results.D+P'!I13","v":"4.906\n(4.710 to 5.105)"},{"$f":"'Results.D+P'!K13","v":"−0.092\n(−0.175 to −0.037)"}]
[{"$nulls":4},{"$f":"'Results.D+P'!E14","v":"D: NSAIDs - HF"},{"$f":"'Results.D+P'!F16","v":"£12,597\n(£8,264 to £17,706)"},{"$f":"'Results.D+P'!G16","v":"£12,585\n(£8,258 to £17,664)"},{"$f":"'Results.D+P'!J16","v":"£12\n(−£73 to £96)"},{"$f":"'Results.D+P'!H16","v":"3.003\n(2.795 to 3.204)"},{"$f":"'Results.D+P'!I16","v":"3.050\n(2.840 to 3.252)"},{"$f":"'Results.D+P'!K16","v":"−0.047\n(−0.072 to −0.027)"}]
[{"$nulls":4},{"$f":"'Results.D+P'!E17","v":"E: NSAIDs - CKD"},{"$f":"'Results.D+P'!F19","v":"£50,259\n(£48,440 to £52,251)"},{"$f":"'Results.D+P'!G19","v":"£50,056\n(£48,267 to £51,902)"},{"$f":"'Results.D+P'!J19","v":"£202\n(−£149 to £710)"},{"$f":"'Results.D+P'!H19","v":"4.524\n(3.849 to 5.055)"},{"$f":"'Results.D+P'!I19","v":"4.633\n(3.930 to 5.180)"},{"$f":"'Results.D+P'!K19","v":"−0.109\n(−0.197 to −0.040)"}]
[]
[{"$nulls":4},"HPE","Total cost in England","Total QALY loss in England"]
[{"$nulls":3},6,{"$f":" INDEX(lstQs,D11)","v":"Expected harm in England: query A"},{"$f":"_xlfn.LET(_xlpm.arrInc, OFFSET(rngPSA.Samples.Costs, 0, ($D11-1)*6)-OFFSET(rngPSA.Samples.Costs, 0, ($D11-1)*6+2),\n_xlpm.mean, AVERAGE(_xlpm.arrInc), _xlpm.lo, PERCENTILE(_xlpm.arrInc, 0.025), _xlpm.hi, PERCENTILE(_xlpm.arrInc, 0.975),\n_fnSTR.CI(_xlpm.mean, _xlpm.lo, _xlpm.hi, \"£0,,.00\" & CHAR(34) & \"m\" & CHAR(34) & \";−£0,,.00\" & CHAR(34) & \"m\" & CHAR(34), , , CHAR(10), , \"\"))","v":"£2.54m\n(£0.72m to £4.66m)"},{"$f":"_xlfn.LET(_xlpm.arrInc, OFFSET(rngPSA.Samples.QALYs, 0, ($D11-1)*6)-OFFSET(rngPSA.Samples.Costs, 0, ($D11-1)*6+2),\n_xlpm.mean, AVERAGE(_xlpm.arrInc), _xlpm.lo, PERCENTILE(_xlpm.arrInc, 0.025), _xlpm.hi, PERCENTILE(_xlpm.arrInc, 0.975),\n_fnSTR.CI(_xlpm.mean, _xlpm.lo, _xlpm.hi, \"#,##0;−#,##0\", , , CHAR(10), , \"\"))","v":"−1,801\n(−2,306 to −1,315)"}]
[{"$nulls":3},{"$f":"D11+1","v":7},{"$f":" INDEX(lstQs,D12)","v":"Expected harm in England: query B"},{"$f":"_xlfn.LET(_xlpm.arrInc, OFFSET(rngPSA.Samples.Costs, 0, ($D12-1)*6)-OFFSET(rngPSA.Samples.Costs, 0, ($D12-1)*6+2),\n_xlpm.mean, AVERAGE(_xlpm.arrInc), _xlpm.lo, PERCENTILE(_xlpm.arrInc, 0.025), _xlpm.hi, PERCENTILE(_xlpm.arrInc, 0.975),\n_fnSTR.CI(_xlpm.mean, _xlpm.lo, _xlpm.hi, \"£0,,.00\" & CHAR(34) & \"m\" & CHAR(34) & \";−£0,,.00\" & CHAR(34) & \"m\" & CHAR(34), , , CHAR(10), , \"\"))","v":"£0.17m\n(£0.05m to £0.30m)"},{"$f":"_xlfn.LET(_xlpm.arrInc, OFFSET(rngPSA.Samples.QALYs, 0, ($D12-1)*6)-OFFSET(rngPSA.Samples.Costs, 0, ($D12-1)*6+2),\n_xlpm.mean, AVERAGE(_xlpm.arrInc), _xlpm.lo, PERCENTILE(_xlpm.arrInc, 0.025), _xlpm.hi, PERCENTILE(_xlpm.arrInc, 0.975),\n_fnSTR.CI(_xlpm.mean, _xlpm.lo, _xlpm.hi, \"#,##0;−#,##0\", , , CHAR(10), , \"\"))","v":"−100\n(−135 to −68)"}]
[{"$nulls":3},{"$f":"D12+1","v":8},{"$f":" INDEX(lstQs,D13)","v":"Expected harm in England: query C"},{"$f":"_xlfn.LET(_xlpm.arrInc, OFFSET(rngPSA.Samples.Costs, 0, ($D13-1)*6)-OFFSET(rngPSA.Samples.Costs, 0, ($D13-1)*6+2),\n_xlpm.mean, AVERAGE(_xlpm.arrInc), _xlpm.lo, PERCENTILE(_xlpm.arrInc, 0.025), _xlpm.hi, PERCENTILE(_xlpm.arrInc, 0.975),\n_fnSTR.CI(_xlpm.mean, _xlpm.lo, _xlpm.hi, \"£0,,.00\" & CHAR(34) & \"m\" & CHAR(34) & \";−£0,,.00\" & CHAR(34) & \"m\" & CHAR(34), , , CHAR(10), , \"\"))","v":"£25.19m\n(£5.71m to £59.55m)"},{"$f":"_xlfn.LET(_xlpm.arrInc, OFFSET(rngPSA.Samples.QALYs, 0, ($D13-1)*6)-OFFSET(rngPSA.Samples.Costs, 0, ($D13-1)*6+2),\n_xlpm.mean, AVERAGE(_xlpm.arrInc), _xlpm.lo, PERCENTILE(_xlpm.arrInc, 0.025), _xlpm.hi, PERCENTILE(_xlpm.arrInc, 0.975),\n_fnSTR.CI(_xlpm.mean, _xlpm.lo, _xlpm.hi, \"#,##0;−#,##0\", , , CHAR(10), , \"\"))","v":"−2,137\n(−4,070 to −839)"}]
[{"$nulls":3},{"$f":"D13+1","v":9},{"$f":" INDEX(lstQs,D14)","v":"Expected harm in England: query D"},{"$f":"_xlfn.LET(_xlpm.arrInc, OFFSET(rngPSA.Samples.Costs, 0, ($D14-1)*6)-OFFSET(rngPSA.Samples.Costs, 0, ($D14-1)*6+2),\n_xlpm.mean, AVERAGE(_xlpm.arrInc), _xlpm.lo, PERCENTILE(_xlpm.arrInc, 0.025), _xlpm.hi, PERCENTILE(_xlpm.arrInc, 0.975),\n_fnSTR.CI(_xlpm.mean, _xlpm.lo, _xlpm.hi, \"£0,,.00\" & CHAR(34) & \"m\" & CHAR(34) & \";−£0,,.00\" & CHAR(34) & \"m\" & CHAR(34), , , CHAR(10), , \"\"))","v":"£0.11m\n(−£0.66m to £0.87m)"},{"$f":"_xlfn.LET(_xlpm.arrInc, OFFSET(rngPSA.Samples.QALYs, 0, ($D14-1)*6)-OFFSET(rngPSA.Samples.Costs, 0, ($D14-1)*6+2),\n_xlpm.mean, AVERAGE(_xlpm.arrInc), _xlpm.lo, PERCENTILE(_xlpm.arrInc, 0.025), _xlpm.hi, PERCENTILE(_xlpm.arrInc, 0.975),\n_fnSTR.CI(_xlpm.mean, _xlpm.lo, _xlpm.hi, \"#,##0;−#,##0\", , , CHAR(10), , \"\"))","v":"−417\n(−637 to −248)"}]
[{"$nulls":3},{"$f":"D14+1","v":10},{"$f":" INDEX(lstQs,D15)","v":"Expected harm in England: query E"},{"$f":"_xlfn.LET(_xlpm.arrInc, OFFSET(rngPSA.Samples.Costs, 0, ($D15-1)*6)-OFFSET(rngPSA.Samples.Costs, 0, ($D15-1)*6+2),\n_xlpm.mean, AVERAGE(_xlpm.arrInc), _xlpm.lo, PERCENTILE(_xlpm.arrInc, 0.025), _xlpm.hi, PERCENTILE(_xlpm.arrInc, 0.975),\n_fnSTR.CI(_xlpm.mean, _xlpm.lo, _xlpm.hi, \"£0,,.00\" & CHAR(34) & \"m\" & CHAR(34) & \";−£0,,.00\" & CHAR(34) & \"m\" & CHAR(34), , , CHAR(10), , \"\"))","v":"£3.20m\n(−£2.37m to £11.30m)"},{"$f":"_xlfn.LET(_xlpm.arrInc, OFFSET(rngPSA.Samples.QALYs, 0, ($D15-1)*6)-OFFSET(rngPSA.Samples.Costs, 0, ($D15-1)*6+2),\n_xlpm.mean, AVERAGE(_xlpm.arrInc), _xlpm.lo, PERCENTILE(_xlpm.arrInc, 0.025), _xlpm.hi, PERCENTILE(_xlpm.arrInc, 0.975),\n_fnSTR.CI(_xlpm.mean, _xlpm.lo, _xlpm.hi, \"#,##0;−#,##0\", , , CHAR(10), , \"\"))","v":"−1,719\n(−3,042 to −626)"}]
[{"$nulls":3},{"$f":"D15+1","v":11},{"$f":" INDEX(lstQs,D16)","v":"Expected harm in England: total"},{"$f":"_xlfn.LET(_xlpm.arrInc, OFFSET(rngPSA.Samples.Costs, 0, ($D16-1)*6)-OFFSET(rngPSA.Samples.Costs, 0, ($D16-1)*6+2),\n_xlpm.mean, AVERAGE(_xlpm.arrInc), _xlpm.lo, PERCENTILE(_xlpm.arrInc, 0.025), _xlpm.hi, PERCENTILE(_xlpm.arrInc, 0.975),\n_fnSTR.CI(_xlpm.mean, _xlpm.lo, _xlpm.hi, \"£0,,.00\" & CHAR(34) & \"m\" & CHAR(34) & \";−£0,,.00\" & CHAR(34) & \"m\" & CHAR(34), , , CHAR(10), , \"\"))","v":"£31.20m\n(£10.20m to £68.55m)"},{"$f":"_xlfn.LET(_xlpm.arrInc, OFFSET(rngPSA.Samples.QALYs, 0, ($D16-1)*6)-OFFSET(rngPSA.Samples.Costs, 0, ($D16-1)*6+2),\n_xlpm.mean, AVERAGE(_xlpm.arrInc), _xlpm.lo, PERCENTILE(_xlpm.arrInc, 0.025), _xlpm.hi, PERCENTILE(_xlpm.arrInc, 0.975),\n_fnSTR.CI(_xlpm.mean, _xlpm.lo, _xlpm.hi, \"#,##0;−#,##0\", , , CHAR(10), , \"\"))","v":"−6,175\n(−8,502 to −4,299)"}]
[]
[]
[{"$nulls":5},"Deaths","Symptomatic\nulcers","Serious\ngastrointestinal\nevents","Strokes","Acute\nexacerbations\nof heart failure","Acute\nkidney\ninjuries"]
[]
[]
[{"$nulls":4},"NSAID in older people without gastroprotection",{"$f":"Parameters!M1138:M1143","v":{"v":65.32021749291951,"d":"65"}},{"$f":"Parameters!M1152:M1157","v":{"v":1306.3775576397052,"d":"1,306"}},{"$f":"Parameters!M1159:M1164","v":{"v":356.1186755330939,"d":"356"}},{"$f":"Parameters!M1166:M1171","v":0},{"$f":"Parameters!M1173:M1178","v":0},{"$f":"Parameters!M1180:M1185","v":0}]
[{"$nulls":4},"NSAID with previous peptic ulcer without gastroprotection",{"v":1.306980220114568,"d":"1"},{"v":85.46324106935378,"d":"85"},{"v":23.30635073788642,"d":"23"},0,0,0]
[{"$nulls":4},"NSAID with oral anticoagulant",{"v":240.04500766692973,"d":"240"},{"v":91.35291687499262,"d":"91"},{"v":1541.0604893370014,"d":"1,541"},{"v":1717.1145385730867,"d":"1,717"},0,0]
[{"$nulls":4},"NSAID with heart failure",{"v":24.2573990833311,"d":"24"},0,0,0,{"v":6748.277620347485,"d":"6,748"},0]
[{"$nulls":4},"NSAID with chronic kidney disease",{"v":405.0380485751233,"d":"405"},0,0,0,0,{"v":3270.865986714495,"d":"3,271"}]
[{"$nulls":4},{"$f":"Parameters!L1164","v":"Total"},{"v":735.9676530384182,"d":"736"},{"v":1483.1937155840517,"d":"1,483"},{"v":1920.4855156079816,"d":"1,920"},{"v":1717.1145385730867,"d":"1,717"},{"v":6748.277620347485,"d":"6,748"},{"v":3270.865986714495,"d":"3,271"}]

{"sheet":"Results.D+P","index":6,"n_rows":49,"n_cols":14,"rows_kept":49,"merged":[[2,4,3,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,13]]}
[{"$nulls":4},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[{"$nulls":5},1,2,1,2,null,null,1,2]
[{"$nulls":5},"Costs generated per patient (£)",null,"QALYs generated per patient",null,"Net",null,"Expected deaths"]
[{"$nulls":5},"HPE","no HPE","HPE","no HPE","Cost (£)","QALY","HPE","no HPE","Net"]
[{"$nulls":3},1,{"$f":"INDEX(lstQs, D6)","v":"A: No gastroprotection - NSAIDs in people >65"}]
[{"$nulls":3},1,"Determ",{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D6)","v":{"v":255.59046007705604,"d":"£256"}},{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, G$2, 'Results.Determ'!$D$9:$D$99, $D6)","v":{"v":231.77820725228736,"d":"£232"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D6)","v":{"v":5.836725751627315,"d":"5.837"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, G$2, 'Results.Determ'!$D$9:$D$99, $D6)","v":{"v":5.853486263554615,"d":"5.853"}},{"$f":"F6-G6","v":{"v":23.812252824768677,"d":"£24"}},{"$f":"H6-I6","v":{"v":-0.016760511927299326,"d":"−0.017"}},{"$f":"SUMIFS('Results.Determ'!$AB$9:$AB$99, 'Results.Determ'!$W$9:$W$99, L$2, 'Results.Determ'!$D$9:$D$99, $D6)","v":{"v":0.2323317106180159,"d":"0.232"}},{"$f":"SUMIFS('Results.Determ'!$AB$9:$AB$99, 'Results.Determ'!$W$9:$W$99, M$2, 'Results.Determ'!$D$9:$D$99, $D6)","v":{"v":0.23172393111863668,"d":"0.232"}},{"$f":"L6-M6","v":{"v":6.0777949937923514E-4,"d":"0.001"}}]
[{"$nulls":3},1,"Prob",{"$f":"TEXT(OFFSET('Results.Prob'!$AI$9, ($D7-1)*3+(F$2-1), 0), \"£#,##0;−£#,##0\") & CHAR(10) & OFFSET('Results.Prob'!$AJ$9, ($D7-1)*3+(F$2-1), 0)","v":"£258\n(£197 to £339)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AI$9, ($D7-1)*3+(G$2-1), 0), \"£#,##0;−£#,##0\") & CHAR(10) & OFFSET('Results.Prob'!$AJ$9, ($D7-1)*3+(G$2-1), 0)","v":"£235\n(£174 to £316)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AK$9, ($D7-1)*3+(H$2-1), 0), \"0.000;−0.000\") & CHAR(10) & OFFSET('Results.Prob'!$AL$9, ($D7-1)*3+(H$2-1), 0)","v":"5.835\n(5.761 to 5.910)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AK$9, ($D7-1)*3+(I$2-1), 0), \"0.000;−0.000\") & CHAR(10) & OFFSET('Results.Prob'!$AL$9, ($D7-1)*3+(I$2-1), 0)","v":"5.852\n(5.777 to 5.926)"},{"$f":"IF('Results.Prob'!W9=\"-\", TEXT('Results.Prob'!W10, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X10, TEXT('Results.Prob'!W9, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X9)","v":"£24\n(£7 to £44)"},{"$f":"IF('Results.Prob'!Y9=\"-\", TEXT('Results.Prob'!Y10, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z10, TEXT('Results.Prob'!Y9, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z9)","v":"−0.017\n(−0.021 to −0.012)"}]
[{"$nulls":3},{"$f":"D5+1","v":2},{"$f":"INDEX(lstQs, D9)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"}]
[{"$nulls":3},{"$f":"D8","v":2},"Determ",{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D9)","v":{"v":274.2912485058751,"d":"£274"}},{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, G$2, 'Results.Determ'!$D$9:$D$99, $D9)","v":{"v":249.90391281788305,"d":"£250"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D9)","v":{"v":6.70056399790778,"d":"6.701"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, G$2, 'Results.Determ'!$D$9:$D$99, $D9)","v":{"v":6.715114968211697,"d":"6.715"}},{"$f":"F9-G9","v":{"v":24.38733568799205,"d":"£24"}},{"$f":"H9-I9","v":{"v":-0.014550970303917055,"d":"−0.015"}},{"$f":"SUMIFS('Results.Determ'!$AB$9:$AB$99, 'Results.Determ'!$W$9:$W$99, L$2, 'Results.Determ'!$D$9:$D$99, $D9)","v":{"v":0.06099790596708766,"d":"0.061"}},{"$f":"SUMIFS('Results.Determ'!$AB$9:$AB$99, 'Results.Determ'!$W$9:$W$99, M$2, 'Results.Determ'!$D$9:$D$99, $D9)","v":{"v":0.06080759941093624,"d":"0.061"}},{"$f":"L9-M9","v":{"v":1.9030655615141778E-4,"d":"0.000"}}]
[{"$nulls":3},{"$f":"D9","v":2},"Prob",{"$f":"TEXT(OFFSET('Results.Prob'!$AI$9, ($D10-1)*3+(F$2-1), 0), \"£#,##0;−£#,##0\") & CHAR(10) & OFFSET('Results.Prob'!$AJ$9, ($D10-1)*3+(F$2-1), 0)","v":"£277\n(£211 to £365)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AI$9, ($D10-1)*3+(G$2-1), 0), \"£#,##0;−£#,##0\") & CHAR(10) & OFFSET('Results.Prob'!$AJ$9, ($D10-1)*3+(G$2-1), 0)","v":"£253\n(£188 to £340)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AK$9, ($D10-1)*3+(H$2-1), 0), \"0.000;−0.000\") & CHAR(10) & OFFSET('Results.Prob'!$AL$9, ($D10-1)*3+(H$2-1), 0)","v":"6.702\n(6.633 to 6.768)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AK$9, ($D10-1)*3+(I$2-1), 0), \"0.000;−0.000\") & CHAR(10) & OFFSET('Results.Prob'!$AL$9, ($D10-1)*3+(I$2-1), 0)","v":"6.716\n(6.645 to 6.784)"},{"$f":"IF('Results.Prob'!W12=\"-\", TEXT('Results.Prob'!W13, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X13, TEXT('Results.Prob'!W12, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X12)","v":"£24\n(£7 to £45)"},{"$f":"IF('Results.Prob'!Y12=\"-\", TEXT('Results.Prob'!Y13, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z13, TEXT('Results.Prob'!Y12, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z12)","v":"−0.015\n(−0.019 to −0.010)"}]
[{"$nulls":3},{"$f":"D8+1","v":3},{"$f":"INDEX(lstQs, D12)","v":"C: NSAIDs - DOAC/warfarin"}]
[{"$nulls":3},{"$f":"D11","v":3},"Determ",{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D12)","v":{"v":2443.389075047938,"d":"£2,443"}},{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, G$2, 'Results.Determ'!$D$9:$D$99, $D12)","v":{"v":1423.4485006714249,"d":"£1,423"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D12)","v":{"v":4.819641687074941,"d":"4.820"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, G$2, 'Results.Determ'!$D$9:$D$99, $D12)","v":{"v":4.906363746917832,"d":"4.906"}},{"$f":"F12-G12","v":{"v":1019.9405743765133,"d":"£1,020"}},{"$f":"H12-I12","v":{"v":-0.0867220598428915,"d":"−0.087"}},{"$f":"SUMIFS('Results.Determ'!$AB$9:$AB$99, 'Results.Determ'!$W$9:$W$99, L$2, 'Results.Determ'!$D$9:$D$99, $D12)","v":{"v":0.49246077079843226,"d":"0.492"}},{"$f":"SUMIFS('Results.Determ'!$AB$9:$AB$99, 'Results.Determ'!$W$9:$W$99, M$2, 'Results.Determ'!$D$9:$D$99, $D12)","v":{"v":0.4820928580532426,"d":"0.482"}},{"$f":"L12-M12","v":{"v":0.010367912745189667,"d":"0.010"}}]
[{"$nulls":3},{"$f":"D12","v":3},"Prob",{"$f":"TEXT(OFFSET('Results.Prob'!$AI$9, ($D13-1)*3+(F$2-1), 0), \"£#,##0;−£#,##0\") & CHAR(10) & OFFSET('Results.Prob'!$AJ$9, ($D13-1)*3+(F$2-1), 0)","v":"£2,520\n(£1,427 to £4,285)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AI$9, ($D13-1)*3+(G$2-1), 0), \"£#,##0;−£#,##0\") & CHAR(10) & OFFSET('Results.Prob'!$AJ$9, ($D13-1)*3+(G$2-1), 0)","v":"£1,432\n(£1,002 to £1,960)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AK$9, ($D13-1)*3+(H$2-1), 0), \"0.000;−0.000\") & CHAR(10) & OFFSET('Results.Prob'!$AL$9, ($D13-1)*3+(H$2-1), 0)","v":"4.813\n(4.605 to 5.020)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AK$9, ($D13-1)*3+(I$2-1), 0), \"0.000;−0.000\") & CHAR(10) & OFFSET('Results.Prob'!$AL$9, ($D13-1)*3+(I$2-1), 0)","v":"4.906\n(4.710 to 5.105)"},{"$f":"IF('Results.Prob'!W15=\"-\", TEXT('Results.Prob'!W16, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X16, TEXT('Results.Prob'!W15, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X15)","v":"£1,087\n(£246 to £2,571)"},{"$f":"IF('Results.Prob'!Y15=\"-\", TEXT('Results.Prob'!Y16, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z16, TEXT('Results.Prob'!Y15, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z15)","v":"−0.092\n(−0.175 to −0.037)"}]
[{"$nulls":3},{"$f":"D11+1","v":4},{"$f":"INDEX(lstQs, D15)","v":"D: NSAIDs - HF"}]
[{"$nulls":3},{"$f":"D14","v":4},"Determ",{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D15)","v":{"v":12596.4688111784,"d":"£12,596"}},{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, G$2, 'Results.Determ'!$D$9:$D$99, $D15)","v":{"v":12580.87338953712,"d":"£12,581"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D15)","v":{"v":3.0026031694311963,"d":"3.003"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, G$2, 'Results.Determ'!$D$9:$D$99, $D15)","v":{"v":3.0483975492336235,"d":"3.048"}},{"$f":"F15-G15","v":{"v":15.595421641279245,"d":"£16"}},{"$f":"H15-I15","v":{"v":-0.045794379802427176,"d":"−0.046"}},{"$f":"SUMIFS('Results.Determ'!$AB$9:$AB$99, 'Results.Determ'!$W$9:$W$99, L$2, 'Results.Determ'!$D$9:$D$99, $D15)","v":{"v":0.8243354537292941,"d":"0.824"}},{"$f":"SUMIFS('Results.Determ'!$AB$9:$AB$99, 'Results.Determ'!$W$9:$W$99, M$2, 'Results.Determ'!$D$9:$D$99, $D15)","v":{"v":0.8216177750133449,"d":"0.822"}},{"$f":"L15-M15","v":{"v":2.71767871594919E-3,"d":"0.003"}}]
[{"$nulls":3},{"$f":"D15","v":4},"Prob",{"$f":"TEXT(OFFSET('Results.Prob'!$AI$9, ($D16-1)*3+(F$2-1), 0), \"£#,##0;−£#,##0\") & CHAR(10) & OFFSET('Results.Prob'!$AJ$9, ($D16-1)*3+(F$2-1), 0)","v":"£12,597\n(£8,264 to £17,706)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AI$9, ($D16-1)*3+(G$2-1), 0), \"£#,##0;−£#,##0\") & CHAR(10) & OFFSET('Results.Prob'!$AJ$9, ($D16-1)*3+(G$2-1), 0)","v":"£12,585\n(£8,258 to £17,664)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AK$9, ($D16-1)*3+(H$2-1), 0), \"0.000;−0.000\") & CHAR(10) & OFFSET('Results.Prob'!$AL$9, ($D16-1)*3+(H$2-1), 0)","v":"3.003\n(2.795 to 3.204)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AK$9, ($D16-1)*3+(I$2-1), 0), \"0.000;−0.000\") & CHAR(10) & OFFSET('Results.Prob'!$AL$9, ($D16-1)*3+(I$2-1), 0)","v":"3.050\n(2.840 to 3.252)"},{"$f":"IF('Results.Prob'!W18=\"-\", TEXT('Results.Prob'!W19, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X19, TEXT('Results.Prob'!W18, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X18)","v":"£12\n(−£73 to £96)"},{"$f":"IF('Results.Prob'!Y18=\"-\", TEXT('Results.Prob'!Y19, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z19, TEXT('Results.Prob'!Y18, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z18)","v":"−0.047\n(−0.072 to −0.027)"}]
[{"$nulls":3},{"$f":"D14+1","v":5},{"$f":"INDEX(lstQs, D18)","v":"E: NSAIDs - CKD"}]
[{"$nulls":3},{"$f":"D17","v":5},"Determ",{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D18)","v":{"v":50215.77210630662,"d":"£50,216"}},{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, G$2, 'Results.Determ'!$D$9:$D$99, $D18)","v":{"v":50005.37249400964,"d":"£50,005"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D18)","v":{"v":4.527469071273688,"d":"4.527"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, G$2, 'Results.Determ'!$D$9:$D$99, $D18)","v":{"v":4.637165198271446,"d":"4.637"}},{"$f":"F18-G18","v":{"v":210.39961229697656,"d":"£210"}},{"$f":"H18-I18","v":{"v":-0.10969612699775766,"d":"−0.110"}},{"$f":"SUMIFS('Results.Determ'!$AB$9:$AB$99, 'Results.Determ'!$W$9:$W$99, L$2, 'Results.Determ'!$D$9:$D$99, $D18)","v":{"v":0.5009506165972443,"d":"0.501"}},{"$f":"SUMIFS('Results.Determ'!$AB$9:$AB$99, 'Results.Determ'!$W$9:$W$99, M$2, 'Results.Determ'!$D$9:$D$99, $D18)","v":{"v":0.47531419729617164,"d":"0.475"}},{"$f":"L18-M18","v":{"v":0.025636419301072633,"d":"0.026"}}]
[{"$nulls":3},{"$f":"D18","v":5},"Prob",{"$f":"TEXT(OFFSET('Results.Prob'!$AI$9, ($D19-1)*3+(F$2-1), 0), \"£#,##0;−£#,##0\") & CHAR(10) & OFFSET('Results.Prob'!$AJ$9, ($D19-1)*3+(F$2-1), 0)","v":"£50,259\n(£48,440 to £52,251)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AI$9, ($D19-1)*3+(G$2-1), 0), \"£#,##0;−£#,##0\") & CHAR(10) & OFFSET('Results.Prob'!$AJ$9, ($D19-1)*3+(G$2-1), 0)","v":"£50,056\n(£48,267 to £51,902)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AK$9, ($D19-1)*3+(H$2-1), 0), \"0.000;−0.000\") & CHAR(10) & OFFSET('Results.Prob'!$AL$9, ($D19-1)*3+(H$2-1), 0)","v":"4.524\n(3.849 to 5.055)"},{"$f":"TEXT(OFFSET('Results.Prob'!$AK$9, ($D19-1)*3+(I$2-1), 0), \"0.000;−0.000\") & CHAR(10) & OFFSET('Results.Prob'!$AL$9, ($D19-1)*3+(I$2-1), 0)","v":"4.633\n(3.930 to 5.180)"},{"$f":"IF('Results.Prob'!W21=\"-\", TEXT('Results.Prob'!W22, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X22, TEXT('Results.Prob'!W21, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X21)","v":"£202\n(−£149 to £710)"},{"$f":"IF('Results.Prob'!Y21=\"-\", TEXT('Results.Prob'!Y22, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z22, TEXT('Results.Prob'!Y21, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z21)","v":"−0.109\n(−0.197 to −0.040)"}]
[{"$nulls":3},{"$f":"D17+1","v":6},{"$f":"INDEX(lstQs, D21)","v":"Expected harm in England: query A"}]
[{"$nulls":3},{"$f":"D20","v":6},"Determ",{"$nulls":4},{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D21)","v":{"v":2559187.2300709886,"d":"£2,559,187"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D21)","v":{"v":-1801.3116360490187,"d":"−1801.312"}}]
[{"$nulls":3},{"$f":"D21","v":6},"Prob",{"$nulls":4},{"$f":"IF('Results.Prob'!W24=\"-\", TEXT('Results.Prob'!W25, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X25, TEXT('Results.Prob'!W24, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X24)","v":"£2,535,968\n(£717,761 to £4,664,682)"},{"$f":"IF('Results.Prob'!Y24=\"-\", TEXT('Results.Prob'!Y25, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z25, TEXT('Results.Prob'!Y24, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z24)","v":"−1801.307\n(−2306.289 to −1314.913)"}]
[{"$nulls":3},{"$f":"D20+1","v":7},{"$f":"INDEX(lstQs, D24)","v":"Expected harm in England: query B"}]
[{"$nulls":3},{"$f":"D23","v":7},"Determ",{"$nulls":4},{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D24)","v":{"v":167486.42826650327,"d":"£167,486"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D24)","v":{"v":-99.93260744817682,"d":"−99.933"}}]
[{"$nulls":3},{"$f":"D24","v":7},"Prob",{"$nulls":4},{"$f":"IF('Results.Prob'!W27=\"-\", TEXT('Results.Prob'!W28, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X28, TEXT('Results.Prob'!W27, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X27)","v":"£165,937\n(£46,395 to £303,902)"},{"$f":"IF('Results.Prob'!Y27=\"-\", TEXT('Results.Prob'!Y28, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z28, TEXT('Results.Prob'!Y27, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z27)","v":"−99.913\n(−134.567 to −67.917)"}]
[{"$nulls":3},{"$f":"D23+1","v":8},{"$f":"INDEX(lstQs, D27)","v":"Expected harm in England: query C"}]
[{"$nulls":3},{"$f":"D26","v":8},"Determ",{"$nulls":4},{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D27)","v":{"v":23614361.83089174,"d":"£23,614,362"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D27)","v":{"v":-2007.848448525693,"d":"−2007.848"}}]
[{"$nulls":3},{"$f":"D27","v":8},"Prob",{"$nulls":4},{"$f":"IF('Results.Prob'!W30=\"-\", TEXT('Results.Prob'!W31, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X31, TEXT('Results.Prob'!W30, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X30)","v":"£25,192,401\n(£5,712,183 to £59,553,312)"},{"$f":"IF('Results.Prob'!Y30=\"-\", TEXT('Results.Prob'!Y31, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z31, TEXT('Results.Prob'!Y30, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z30)","v":"−2137.133\n(−4069.808 to −839.163)"}]
[{"$nulls":3},{"$f":"D26+1","v":9},{"$f":"INDEX(lstQs, D30)","v":"Expected harm in England: query D"}]
[{"$nulls":3},{"$f":"D29","v":9},"Determ",{"$nulls":4},{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D30)","v":{"v":139201.2839505941,"d":"£139,201"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D30)","v":{"v":-408.7505046574762,"d":"−408.751"}}]
[{"$nulls":3},{"$f":"D30","v":9},"Prob",{"$nulls":4},{"$f":"IF('Results.Prob'!W33=\"-\", TEXT('Results.Prob'!W34, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X34, TEXT('Results.Prob'!W33, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X33)","v":"£107,167\n(−£657,488 to £869,546)"},{"$f":"IF('Results.Prob'!Y33=\"-\", TEXT('Results.Prob'!Y34, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z34, TEXT('Results.Prob'!Y33, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z33)","v":"−417.198\n(−637.129 to −247.964)"}]
[{"$nulls":3},{"$f":"D29+1","v":10},{"$f":"INDEX(lstQs, D33)","v":"Expected harm in England: query E"}]
[{"$nulls":3},{"$f":"D32","v":10},"Determ",{"$nulls":4},{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D33)","v":{"v":3324171.265296955,"d":"£3,324,171"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D33)","v":{"v":-1733.1244544577116,"d":"−1733.124"}}]
[{"$nulls":3},{"$f":"D33","v":10},"Prob",{"$nulls":4},{"$f":"IF('Results.Prob'!W36=\"-\", TEXT('Results.Prob'!W37, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X37, TEXT('Results.Prob'!W36, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X36)","v":"£3,196,029\n(−£2,367,560 to £11,300,980)"},{"$f":"IF('Results.Prob'!Y36=\"-\", TEXT('Results.Prob'!Y37, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z37, TEXT('Results.Prob'!Y36, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z36)","v":"−1719.009\n(−3041.784 to −626.271)"}]
[{"$nulls":3},{"$f":"D32+1","v":11},{"$f":"INDEX(lstQs, D36)","v":"Expected harm in England: total"}]
[{"$nulls":3},{"$f":"D35","v":11},"Determ",{"$nulls":4},{"$f":"SUMIFS('Results.Determ'!$Y$9:$Y$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D36)","v":{"v":29804408.03847678,"d":"£29,804,408"}},{"$f":"SUMIFS('Results.Determ'!$Z$9:$Z$99, 'Results.Determ'!$W$9:$W$99, F$2, 'Results.Determ'!$D$9:$D$99, $D36)","v":{"v":-6050.967651138077,"d":"−6050.968"}}]
[{"$nulls":3},{"$f":"D36","v":11},"Prob",{"$nulls":4},{"$f":"IF('Results.Prob'!W39=\"-\", TEXT('Results.Prob'!W40, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X40, TEXT('Results.Prob'!W39, \"£#,##0;−£#,##0\") & CHAR(10) & 'Results.Prob'!X39)","v":"£31,197,502\n(£10,200,387 to £68,554,942)"},{"$f":"IF('Results.Prob'!Y39=\"-\", TEXT('Results.Prob'!Y40, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z40, TEXT('Results.Prob'!Y39, \"0.000;−0.000\") & CHAR(10) & 'Results.Prob'!Z39)","v":"−6174.559\n(−8501.587 to −4299.196)"}]
{"$rows_empty":7}
[{"$nulls":4},"A",{"$f":"F6","v":{"v":255.59046007705604,"d":"£256"}},{"$f":"G6","v":{"v":231.77820725228736,"d":"£232"}},{"$f":"J6","v":{"v":23.812252824768677,"d":"£24"}},{"$f":"H6","v":{"v":5.836725751627315,"d":"5.837"}},{"$f":"I6","v":{"v":5.853486263554615,"d":"5.853"}},{"$f":"K6","v":{"v":-0.016760511927299326,"d":"−0.017"}}]
[{"$nulls":4},"B",{"$f":"F9","v":{"v":274.2912485058751,"d":"£274"}},{"$f":"G9","v":{"v":249.90391281788305,"d":"£250"}},{"$f":"J9","v":{"v":24.38733568799205,"d":"£24"}},{"$f":"H9","v":{"v":6.70056399790778,"d":"6.701"}},{"$f":"I9","v":{"v":6.715114968211697,"d":"6.715"}},{"$f":"K9","v":{"v":-0.014550970303917055,"d":"−0.015"}}]
[{"$nulls":4},"D",{"$f":"F12","v":{"v":2443.389075047938,"d":"£2,443"}},{"$f":"G12","v":{"v":1423.4485006714249,"d":"£1,423"}},{"$f":"J12","v":{"v":1019.9405743765133,"d":"£1,020"}},{"$f":"H12","v":{"v":4.819641687074941,"d":"4.820"}},{"$f":"I12","v":{"v":4.906363746917832,"d":"4.906"}},{"$f":"K12","v":{"v":-0.0867220598428915,"d":"−0.087"}}]
[{"$nulls":4},"I",{"$f":"F15","v":{"v":12596.4688111784,"d":"£12,596"}},{"$f":"G15","v":{"v":12580.87338953712,"d":"£12,581"}},{"$f":"J15","v":{"v":15.595421641279245,"d":"£16"}},{"$f":"H15","v":{"v":3.0026031694311963,"d":"3.003"}},{"$f":"I15","v":{"v":3.0483975492336235,"d":"3.048"}},{"$f":"K15","v":{"v":-0.045794379802427176,"d":"−0.046"}}]
[{"$nulls":4},"K",{"$f":"F18","v":{"v":50215.77210630662,"d":"£50,216"}},{"$f":"G18","v":{"v":50005.37249400964,"d":"£50,005"}},{"$f":"J18","v":{"v":210.39961229697656,"d":"£210"}},{"$f":"H18","v":{"v":4.527469071273688,"d":"4.527"}},{"$f":"I18","v":{"v":4.637165198271446,"d":"4.637"}},{"$f":"K18","v":{"v":-0.10969612699775766,"d":"−0.110"}}]

{"sheet":"Results.Determ","index":7,"n_rows":40,"n_cols":35,"rows_kept":40,"merged":[[3,5,6,5],[3,6,6,6],[3,7,3,10],[3,11,5,11],[3,12,4,14],[3,15,6,15],[3,16,3,20],[3,22,3,26],[4,7,6,7],[4,8,6,8],[4,9,4,10],[4,17,4,20],[4,22,6,22],[4,23,6,23],[4,24,6,24],[4,25,6,25],[4,26,6,26],[4,27,6,27],[4,28,6,28],[4,29,6,29],[4,30,6,30],[4,31,6,31],[4,32,6,32],[4,33,6,33],[4,34,6,34],[5,9,6,9],[5,10,6,10],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,16,6,16],[5,17,6,17],[5,18,5,19],[5,20,6,20],[7,5,7,26],[10,5,10,26],[13,5,13,26],[16,5,16,26],[19,5,19,26],[22,5,22,26],[25,5,25,26],[28,5,28,26],[31,5,31,26],[34,5,34,26],[37,5,37,26]]}
[{"$nulls":4},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[{"$nulls":3},{"$f":"COUNTIFS(K.rngShowResults, TRUE, OFFSET(#REF!, 0, 0, K.numStrats), \">0\", OFFSET(#REF!, 0, 0, K.numStrats), \">0\")","v":{"$error":"#NAME?"}}]
[{"$nulls":5},"Deterministic"]
[{"$nulls":5},"Cohort\nID","Name","Absolute",{"$nulls":4},"Fully incremental analysis",{"$nulls":3},"Pairwise comparison",{"$nulls":5},"Raw, unsorted results"]
[{"$nulls":7},"Costs","QALYs","Net health benefit",{"$nulls":6},"Compared with:","No HPE",{"$nulls":4},"#","Strategy name","Costs","QALYs","LYs","Deaths","GI pain","Ulcer","Serious GI event","Stroke","HF exacerbations","AKI","RRT"]
[{"$nulls":9},{"v":20000,"d":"@£20K/QALY"},{"v":30000,"d":"@£30K/QALY"},null,"Costs","QALYs","ICER",null,"Costs","QALYs","Incremental NHB",null,"ICER"]
[{"$nulls":18},{"v":20000,"d":"@£20K/QALY"},{"v":30000,"d":"@£30K/QALY"}]
[{"$nulls":3},1,null,{"$f":"INDEX(lstQs, D9)","v":"A: No gastroprotection - NSAIDs in people >65"}]
[{"$nulls":3},1,null,{"$f":"MATCH(SMALL(Y9:Y10, W9), Y9:Y10, 0)","v":2},{"$f":"INDEX(rngStrats, F9)","v":"No HPE"},{"$f":"IFERROR(INDEX(Y9:Y10, F9), \"\")","v":{"v":231.77820725228736,"d":"£232"}},{"$f":"IFERROR(INDEX(Z9:Z10, F9), \"\")","v":{"v":5.853486263554615,"d":"5.853"}},{"$f":"IF(F9=\"\", \"\", I9-H9/J$6)","v":{"v":5.841897353192,"d":"5.842"}},{"$f":"IF(G9=\"\", \"\", I9-H9/K$6)","v":{"v":5.845760323312872,"d":"5.846"}},null,{"$f":"IF($W9=1, \"\", H9-H8)","v":""},{"$f":"IF($W9=1, \"\", I9-I8)","v":""},{"$f":"IF($W9=1, \"\", IF(AND(M9>0, N9<0), \"dominated\", M9/N9))","v":""},null,{"$f":"IF(F9=\"\", \"\", IF(F9=swtchResults.Baseline, \"-\", H9-_xlfn.SINGLE(INDEX(Y9:Y10, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F9=\"\", \"\", IF(F9=swtchResults.Baseline, \"-\", I9-_xlfn.SINGLE(INDEX(Z9:Z10, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F9=\"\", \"\", IF(F9=swtchResults.Baseline, \"-\", R9-Q9/S$7))","v":"-"},{"$f":"IF(F9=\"\", \"\", IF(F9=swtchResults.Baseline, \"-\", R9-Q9/T$7))","v":"-"},{"$f":"IF(F9=\"\", \"\", IF(F9=swtchResults.Baseline, \"ref\", IF(AND(Q9<=0, R9>0), \"dominant\", IF(AND(Q9>0, R9<0), \"dominated\", Q9/R9))))","v":"ref"},null,1,{"$f":"INDEX(rngStrats, W9)","v":"HPE"},{"$f":"IFERROR(OFFSET(AB.Trace.MarkovQA.TotalDCosts.Root, 0, ('Results.Determ'!W9-1)*AB.Trace.CostsQA.NumCols), \"\")","v":{"v":255.59046007705604,"d":"£255.59"}},{"$f":"IFERROR(OFFSET(AB.Trace.MarkovQA.TotalDQALYs.Root, 0, ('Results.Determ'!W9-1)*AB.Trace.QALYsQA.NumCols), \"\")","v":{"v":5.836725751627315,"d":"5.837"}},{"$f":"IFERROR(OFFSET(AB.Trace.MarkovQA.TotalLYs.Root, 0, ('Results.Determ'!W9-1)*AB.Trace.MarkovQA.NumCols), \"\")","v":{"v":8.97728100312664,"d":"8.977"}},{"$f":"IFERROR(OFFSET(AB.Trace.Markov.DeathProb.Root, 0, ('Results.Determ'!W9-1)*AB.Trace.MarkovQA.NumCols), \"\")","v":{"v":0.2323317106180159,"d":"0.232"}},{"$f":"IFERROR(OFFSET(A.Markov!$J$4, 0, ('Results.Determ'!$W9-1)*AB.Trace.MarkovQA.NumCols), \"\")","v":{"v":2.2776148639012543,"d":"2.278"}},{"$f":"IFERROR(OFFSET(A.Markov!$L$4, 0, ('Results.Determ'!$W9-1)*AB.Trace.MarkovQA.NumCols), \"\")","v":{"v":0.03822206420987024,"d":"0.038"}},{"$f":"IFERROR(OFFSET(A.Markov!$N$4, 0, ('Results.Determ'!$W9-1)*AB.Trace.MarkovQA.NumCols), \"\")","v":{"v":0.013308891232192848,"d":"0.013"}}]
[{"$nulls":3},1,null,{"$f":"MATCH(SMALL(Y9:Y10, W10), Y9:Y10, 0)","v":1},{"$f":"INDEX(rngStrats, F10)","v":"HPE"},{"$f":"IFERROR(INDEX(Y9:Y10, F10), \"\")","v":{"v":255.59046007705604,"d":"£256"}},{"$f":"IFERROR(INDEX(Z9:Z10, F10), \"\")","v":{"v":5.836725751627315,"d":"5.837"}},{"$f":"IF(F10=\"\", \"\", I10-H10/J$6)","v":{"v":5.823946228623463,"d":"5.824"}},{"$f":"IF(G10=\"\", \"\", I10-H10/K$6)","v":{"v":5.828206069624747,"d":"5.828"}},null,{"$f":"IF($W10=1, \"\", H10-H9)","v":{"v":23.812252824768677,"d":"£24"}},{"$f":"IF($W10=1, \"\", I10-I9)","v":{"v":-0.016760511927299326,"d":"-0.017"}},{"$f":"IF($W10=1, \"\", IF(AND(M10>0, N10<0), \"dominated\", M10/N10))","v":"dominated"},null,{"$f":"IF(F10=\"\", \"\", IF(F10=swtchResults.Baseline, \"-\", H10-_xlfn.SINGLE(INDEX(Y9:Y10, swtchResults.Baseline))))","v":{"v":23.812252824768677,"d":"£24"}},{"$f":"IF(F10=\"\", \"\", IF(F10=swtchResults.Baseline, \"-\", I10-_xlfn.SINGLE(INDEX(Z9:Z10, swtchResults.Baseline))))","v":{"v":-0.016760511927299326,"d":"-0.017"}},{"$f":"IF(F10=\"\", \"\", IF(F10=swtchResults.Baseline, \"-\", R10-Q10/S$7))","v":{"v":-0.01795112456853776,"d":"-0.018"}},{"$f":"IF(F10=\"\", \"\", IF(F10=swtchResults.Baseline, \"-\", R10-Q10/T$7))","v":{"v":-0.017554253688124948,"d":"-0.018"}},{"$f":"IF(F10=\"\", \"\", IF(F10=swtchResults.Baseline, \"ref\", IF(AND(Q10<=0, R10>0), \"dominant\", IF(AND(Q10>0, R10<0), \"dominated\", Q10/R10))))","v":"dominated"},null,{"$f":"W9+1","v":2},{"$f":"INDEX(rngStrats, W10)","v":"No HPE"},{"$f":"IFERROR(OFFSET(AB.Trace.MarkovQA.TotalDCosts.Root, 0, ('Results.Determ'!W10-1)*AB.Trace.CostsQA.NumCols), \"\")","v":{"v":231.77820725228736,"d":"£231.78"}},{"$f":"IFERROR(OFFSET(AB.Trace.MarkovQA.TotalDQALYs.Root, 0, ('Results.Determ'!W10-1)*AB.Trace.QALYsQA.NumCols), \"\")","v":{"v":5.853486263554615,"d":"5.853"}},{"$f":"IFERROR(OFFSET(AB.Trace.MarkovQA.TotalLYs.Root, 0, ('Results.Determ'!W10-1)*AB.Trace.MarkovQA.NumCols), \"\")","v":{"v":8.982839151659485,"d":"8.983"}},{"$f":"IFERROR(OFFSET(AB.Trace.Markov.DeathProb.Root, 0, ('Results.Determ'!W10-1)*AB.Trace.MarkovQA.NumCols), \"\")","v":{"v":0.23172393111863668,"d":"0.232"}},{"$f":"IFERROR(OFFSET(A.Markov!$J$4, 0, ('Results.Determ'!$W10-1)*AB.Trace.MarkovQA.NumCols), \"\")","v":{"v":1.689879229520521,"d":"1.690"}},{"$f":"IFERROR(OFFSET(A.Markov!$L$4, 0, ('Results.Determ'!$W10-1)*AB.Trace.MarkovQA.NumCols), \"\")","v":{"v":0.026066723513575196,"d":"0.026"}},{"$f":"IFERROR(OFFSET(A.Markov!$N$4, 0, ('Results.Determ'!$W10-1)*AB.Trace.MarkovQA.NumCols), \"\")","v":{"v":9.995343931794444E-3,"d":"0.010"}}]
[{"$nulls":3},{"$f":"D8+1","v":2},null,{"$f":"INDEX(lstQs, D12)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"}]
[{"$nulls":3},2,null,{"$f":"MATCH(SMALL(Y12:Y13, W12), Y12:Y13, 0)","v":2},{"$f":"INDEX(rngStrats, F12)","v":"No HPE"},{"$f":"IFERROR(INDEX(Y12:Y13, F12), \"\")","v":{"v":249.90391281788305,"d":"£250"}},{"$f":"IFERROR(INDEX(Z12:Z13, F12), \"\")","v":{"v":6.715114968211697,"d":"6.715"}},{"$f":"IF(F12=\"\", \"\", I12-H12/J$6)","v":{"v":6.702619772570803,"d":"6.703"}},{"$f":"IF(G12=\"\", \"\", I12-H12/K$6)","v":{"v":6.706784837784435,"d":"6.707"}},null,{"$f":"IF($W12=1, \"\", H12-H11)","v":""},{"$f":"IF($W12=1, \"\", I12-I11)","v":""},{"$f":"IF($W12=1, \"\", IF(AND(M12>0, N12<0), \"dominated\", M12/N12))","v":""},null,{"$f":"IF(F12=\"\", \"\", IF(F12=swtchResults.Baseline, \"-\", H12-_xlfn.SINGLE(INDEX(Y12:Y13, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F12=\"\", \"\", IF(F12=swtchResults.Baseline, \"-\", I12-_xlfn.SINGLE(INDEX(Z12:Z13, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F12=\"\", \"\", IF(F12=swtchResults.Baseline, \"-\", R12-Q12/S$7))","v":"-"},{"$f":"IF(F12=\"\", \"\", IF(F12=swtchResults.Baseline, \"-\", R12-Q12/T$7))","v":"-"},{"$f":"IF(F12=\"\", \"\", IF(F12=swtchResults.Baseline, \"ref\", IF(AND(Q12<=0, R12>0), \"dominant\", IF(AND(Q12>0, R12<0), \"dominated\", Q12/R12))))","v":"ref"},null,1,{"$f":"INDEX(rngStrats, W12)","v":"HPE"},{"$f":"IFERROR(OFFSET(AB.Trace.MarkovQB.TotalDCosts.Root, 0, ('Results.Determ'!W12-1)*AB.Trace.CostsQB.NumCols), \"\")","v":{"v":274.2912485058751,"d":"£274.29"}},{"$f":"IFERROR(OFFSET(AB.Trace.MarkovQB.TotalDQALYs.Root, 0, ('Results.Determ'!W12-1)*AB.Trace.QALYsQB.NumCols), \"\")","v":{"v":6.70056399790778,"d":"6.701"}},{"$f":"IFERROR(OFFSET(AB.Trace.MarkovQB.TotalLYs.Root, 0, ('Results.Determ'!W12-1)*AB.Trace.MarkovQB.NumCols), \"\")","v":{"v":9.732070028806765,"d":"9.732"}},{"$f":"IFERROR(OFFSET(B.Trace.Markov.DeathProb.Root, 0, ('Results.Determ'!W12-1)*AB.Trace.MarkovQB.NumCols), \"\")","v":{"v":0.06099790596708766,"d":"0.061"}},{"$f":"IFERROR(OFFSET(B.Markov!$J$4, 0, ('Results.Determ'!$W12-1)*AB.Trace.MarkovQB.NumCols), \"\")","v":{"v":2.4284393250430227,"d":"2.428"}},{"$f":"IFERROR(OFFSET(B.Markov!$L$4, 0, ('Results.Determ'!$W12-1)*AB.Trace.MarkovQB.NumCols), \"\")","v":{"v":0.0406189319414759,"d":"0.041"}},{"$f":"IFERROR(OFFSET(B.Markov!$N$4, 0, ('Results.Determ'!$W12-1)*AB.Trace.MarkovQB.NumCols), \"\")","v":{"v":0.014197283454150498,"d":"0.014"}}]
[{"$nulls":3},2,null,{"$f":"MATCH(SMALL(Y12:Y13, W13), Y12:Y13, 0)","v":1},{"$f":"INDEX(rngStrats, F13)","v":"HPE"},{"$f":"IFERROR(INDEX(Y12:Y13, F13), \"\")","v":{"v":274.2912485058751,"d":"£274"}},{"$f":"IFERROR(INDEX(Z12:Z13, F13), \"\")","v":{"v":6.70056399790778,"d":"6.701"}},{"$f":"IF(F13=\"\", \"\", I13-H13/J$6)","v":{"v":6.686849435482486,"d":"6.687"}},{"$f":"IF(G13=\"\", \"\", I13-H13/K$6)","v":{"v":6.6914209562909175,"d":"6.691"}},null,{"$f":"IF($W13=1, \"\", H13-H12)","v":{"v":24.38733568799205,"d":"£24"}},{"$f":"IF($W13=1, \"\", I13-I12)","v":{"v":-0.014550970303917055,"d":"-0.015"}},{"$f":"IF($W13=1, \"\", IF(AND(M13>0, N13<0), \"dominated\", M13/N13))","v":"dominated"},null,{"$f":"IF(F13=\"\", \"\", IF(F13=swtchResults.Baseline, \"-\", H13-_xlfn.SINGLE(INDEX(Y12:Y13, swtchResults.Baseline))))","v":{"v":24.38733568799205,"d":"£24"}},{"$f":"IF(F13=\"\", \"\", IF(F13=swtchResults.Baseline, \"-\", I13-_xlfn.SINGLE(INDEX(Z12:Z13, swtchResults.Baseline))))","v":{"v":-0.014550970303917055,"d":"-0.015"}},{"$f":"IF(F13=\"\", \"\", IF(F13=swtchResults.Baseline, \"-\", R13-Q13/S$7))","v":{"v":-0.01577033708831666,"d":"-0.016"}},{"$f":"IF(F13=\"\", \"\", IF(F13=swtchResults.Baseline, \"-\", R13-Q13/T$7))","v":{"v":-0.01536388149351679,"d":"-0.015"}},{"$f":"IF(F13=\"\", \"\", IF(F13=swtchResults.Baseline, \"ref\", IF(AND(Q13<=0, R13>0), \"dominant\", IF(AND(Q13>0, R13<0), \"dominated\", Q13/R13))))","v":"dominated"},null,{"$f":"W12+1","v":2},{"$f":"INDEX(rngStrats, W13)","v":"No HPE"},{"$f":"IFERROR(OFFSET(AB.Trace.MarkovQB.TotalDCosts.Root, 0, ('Results.Determ'!W13-1)*AB.Trace.CostsQB.NumCols), \"\")","v":{"v":249.90391281788305,"d":"£249.90"}},{"$f":"IFERROR(OFFSET(AB.Trace.MarkovQB.TotalDQALYs.Root, 0, ('Results.Determ'!W13-1)*AB.Trace.QALYsQB.NumCols), \"\")","v":{"v":6.715114968211697,"d":"6.715"}},{"$f":"IFERROR(OFFSET(AB.Trace.MarkovQB.TotalLYs.Root, 0, ('Results.Determ'!W13-1)*AB.Trace.MarkovQB.NumCols), \"\")","v":{"v":9.73364328572408,"d":"9.734"}},{"$f":"IFERROR(OFFSET(B.Trace.Markov.DeathProb.Root, 0, ('Results.Determ'!W13-1)*AB.Trace.MarkovQB.NumCols), \"\")","v":{"v":0.06080759941093624,"d":"0.061"}},{"$f":"IFERROR(OFFSET(B.Markov!$J$4, 0, ('Results.Determ'!$W13-1)*AB.Trace.MarkovQB.NumCols), \"\")","v":{"v":1.8265446418693543,"d":"1.827"}},{"$f":"IFERROR(OFFSET(B.Markov!$L$4, 0, ('Results.Determ'!$W13-1)*AB.Trace.MarkovQB.NumCols), \"\")","v":{"v":0.028174814704551358,"d":"0.028"}},{"$f":"IFERROR(OFFSET(B.Markov!$N$4, 0, ('Results.Determ'!$W13-1)*AB.Trace.MarkovQB.NumCols), \"\")","v":{"v":0.010803696254341596,"d":"0.011"}}]
[{"$nulls":3},3,null,{"$f":"INDEX(lstQs, D15)","v":"C: NSAIDs - DOAC/warfarin"}]
[{"$nulls":3},3,null,{"$f":"MATCH(SMALL(Y15:Y16, W15), Y15:Y16, 0)","v":2},{"$f":"INDEX(rngStrats, F15)","v":"No HPE"},{"$f":"IFERROR(INDEX(Y15:Y16, F15), \"\")","v":{"v":1423.4485006714249,"d":"£1,423"}},{"$f":"IFERROR(INDEX(Z15:Z16, F15), \"\")","v":{"v":4.906363746917832,"d":"4.906"}},{"$f":"IF(F15=\"\", \"\", I15-H15/J$6)","v":{"v":4.8351913218842615,"d":"4.835"}},{"$f":"IF(G15=\"\", \"\", I15-H15/K$6)","v":{"v":4.858915463562118,"d":"4.859"}},null,{"$f":"IF($W15=1, \"\", H15-H14)","v":""},{"$f":"IF($W15=1, \"\", I15-I14)","v":""},{"$f":"IF($W15=1, \"\", IF(AND(M15>0, N15<0), \"dominated\", M15/N15))","v":""},null,{"$f":"IF(F15=\"\", \"\", IF(F15=swtchResults.Baseline, \"-\", H15-_xlfn.SINGLE(INDEX(Y15:Y16, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F15=\"\", \"\", IF(F15=swtchResults.Baseline, \"-\", I15-_xlfn.SINGLE(INDEX(Z15:Z16, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F15=\"\", \"\", IF(F15=swtchResults.Baseline, \"-\", R15-Q15/S$7))","v":"-"},{"$f":"IF(F15=\"\", \"\", IF(F15=swtchResults.Baseline, \"-\", R15-Q15/T$7))","v":"-"},{"$f":"IF(F15=\"\", \"\", IF(F15=swtchResults.Baseline, \"ref\", IF(AND(Q15<=0, R15>0), \"dominant\", IF(AND(Q15>0, R15<0), \"dominated\", Q15/R15))))","v":"ref"},null,1,{"$f":"INDEX(rngStrats, W15)","v":"HPE"},{"$f":"IFERROR(OFFSET(C.Trace.Markov.TotalDCosts.Root, 0, ('Results.Determ'!W15-1)*C.Trace.Costs.NumCols), \"\")","v":{"v":2443.389075047938,"d":"£2,443.39"}},{"$f":"IFERROR(OFFSET(C.Trace.Markov.TotalDQALYs.Root, 0, ('Results.Determ'!W15-1)*C.Trace.QALYs.NumCols), \"\")","v":{"v":4.819641687074941,"d":"4.820"}},{"$f":"IFERROR(OFFSET(C.Trace.Markov.TotalLYs.Root, 0, ('Results.Determ'!W15-1)*C.Trace.Markov.NumCols), \"\")","v":{"v":7.68096090999868,"d":"7.681"}},{"$f":"IFERROR(OFFSET(C.Trace.Markov.DeathProb.Root, 0, ('Results.Determ'!W15-1)*C.Trace.Markov.NumCols), \"\")","v":{"v":0.49246077079843226,"d":"0.492"}},{"$f":"IFERROR(OFFSET('C.Markov'!$J$4, 0, ('Results.Determ'!$W15-1)*C.Trace.Markov.NumCols), \"\")","v":{"v":0.358526021897527,"d":"0.359"}},{"$f":"IFERROR(OFFSET('C.Markov'!$L$4, 0, ('Results.Determ'!$W15-1)*C.Trace.Markov.NumCols), \"\")","v":{"v":0.013182411666714116,"d":"0.013"}},{"$f":"IFERROR(OFFSET('C.Markov'!$N$4, 0, ('Results.Determ'!$W15-1)*C.Trace.Markov.NumCols), \"\")","v":{"v":0.1166762894595664,"d":"0.117"}},{"$f":"IFERROR(OFFSET('C.Markov'!$W$4, 0, ('Results.Determ'!$W15-1)*C.Trace.Markov.NumCols), \"\")","v":{"v":0.13939277509996614,"d":"0.139"}}]
[{"$nulls":3},3,null,{"$f":"MATCH(SMALL(Y15:Y16, W16), Y15:Y16, 0)","v":1},{"$f":"INDEX(rngStrats, F16)","v":"HPE"},{"$f":"IFERROR(INDEX(Y15:Y16, F16), \"\")","v":{"v":2443.389075047938,"d":"£2,443"}},{"$f":"IFERROR(INDEX(Z15:Z16, F16), \"\")","v":{"v":4.819641687074941,"d":"4.820"}},{"$f":"IF(F16=\"\", \"\", I16-H16/J$6)","v":{"v":4.697472233322544,"d":"4.697"}},{"$f":"IF(G16=\"\", \"\", I16-H16/K$6)","v":{"v":4.738195384573343,"d":"4.738"}},null,{"$f":"IF($W16=1, \"\", H16-H15)","v":{"v":1019.9405743765133,"d":"£1,020"}},{"$f":"IF($W16=1, \"\", I16-I15)","v":{"v":-0.0867220598428915,"d":"-0.087"}},{"$f":"IF($W16=1, \"\", IF(AND(M16>0, N16<0), \"dominated\", M16/N16))","v":"dominated"},null,{"$f":"IF(F16=\"\", \"\", IF(F16=swtchResults.Baseline, \"-\", H16-_xlfn.SINGLE(INDEX(Y15:Y16, swtchResults.Baseline))))","v":{"v":1019.9405743765133,"d":"£1,020"}},{"$f":"IF(F16=\"\", \"\", IF(F16=swtchResults.Baseline, \"-\", I16-_xlfn.SINGLE(INDEX(Z15:Z16, swtchResults.Baseline))))","v":{"v":-0.0867220598428915,"d":"-0.087"}},{"$f":"IF(F16=\"\", \"\", IF(F16=swtchResults.Baseline, \"-\", R16-Q16/S$7))","v":{"v":-0.13771908856171716,"d":"-0.138"}},{"$f":"IF(F16=\"\", \"\", IF(F16=swtchResults.Baseline, \"-\", R16-Q16/T$7))","v":{"v":-0.12072007898877526,"d":"-0.121"}},{"$f":"IF(F16=\"\", \"\", IF(F16=swtchResults.Baseline, \"ref\", IF(AND(Q16<=0, R16>0), \"dominant\", IF(AND(Q16>0, R16<0), \"dominated\", Q16/R16))))","v":"dominated"},null,{"$f":"W15+1","v":2},{"$f":"INDEX(rngStrats, W16)","v":"No HPE"},{"$f":"IFERROR(OFFSET(C.Trace.Markov.TotalDCosts.Root, 0, ('Results.Determ'!W16-1)*C.Trace.Costs.NumCols), \"\")","v":{"v":1423.4485006714249,"d":"£1,423.45"}},{"$f":"IFERROR(OFFSET(C.Trace.Markov.TotalDQALYs.Root, 0, ('Results.Determ'!W16-1)*C.Trace.QALYs.NumCols), \"\")","v":{"v":4.906363746917832,"d":"4.906"}},{"$f":"IFERROR(OFFSET(C.Trace.Markov.TotalLYs.Root, 0, ('Results.Determ'!W16-1)*C.Trace.Markov.NumCols), \"\")","v":{"v":7.736259201154513,"d":"7.736"}},{"$f":"IFERROR(OFFSET(C.Trace.Markov.DeathProb.Root, 0, ('Results.Determ'!W16-1)*C.Trace.Markov.NumCols), \"\")","v":{"v":0.4820928580532426,"d":"0.482"}},{"$f":"IFERROR(OFFSET('C.Markov'!$J$4, 0, ('Results.Determ'!$W16-1)*C.Trace.Markov.NumCols), \"\")","v":{"v":0.21019833241658026,"d":"0.210"}},{"$f":"IFERROR(OFFSET('C.Markov'!$L$4, 0, ('Results.Determ'!$W16-1)*C.Trace.Markov.NumCols), \"\")","v":{"v":0.009236738809844398,"d":"0.009"}},{"$f":"IFERROR(OFFSET('C.Markov'!$N$4, 0, ('Results.Determ'!$W16-1)*C.Trace.Markov.NumCols), \"\")","v":{"v":0.05011551886160115,"d":"0.050"}},{"$f":"IFERROR(OFFSET('C.Markov'!$W$4, 0, ('Results.Determ'!$W16-1)*C.Trace.Markov.NumCols), \"\")","v":{"v":0.06522795958285081,"d":"0.065"}}]
[{"$nulls":3},4,null,{"$f":"INDEX(lstQs, D18)","v":"D: NSAIDs - HF"}]
[{"$nulls":3},4,null,{"$f":"MATCH(SMALL(Y18:Y19, W18), Y18:Y19, 0)","v":2},{"$f":"INDEX(rngStrats, F18)","v":"No HPE"},{"$f":"IFERROR(INDEX(Y18:Y19, F18), \"\")","v":{"v":12580.87338953712,"d":"£12,581"}},{"$f":"IFERROR(INDEX(Z18:Z19, F18), \"\")","v":{"v":3.0483975492336235,"d":"3.048"}},{"$f":"IF(F18=\"\", \"\", I18-H18/J$6)","v":{"v":2.4193538797567675,"d":"2.419"}},{"$f":"IF(G18=\"\", \"\", I18-H18/K$6)","v":{"v":2.6290351029157195,"d":"2.629"}},null,{"$f":"IF($W18=1, \"\", H18-H17)","v":""},{"$f":"IF($W18=1, \"\", I18-I17)","v":""},{"$f":"IF($W18=1, \"\", IF(AND(M18>0, N18<0), \"dominated\", M18/N18))","v":""},null,{"$f":"IF(F18=\"\", \"\", IF(F18=swtchResults.Baseline, \"-\", H18-_xlfn.SINGLE(INDEX(Y18:Y19, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F18=\"\", \"\", IF(F18=swtchResults.Baseline, \"-\", I18-_xlfn.SINGLE(INDEX(Z18:Z19, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F18=\"\", \"\", IF(F18=swtchResults.Baseline, \"-\", R18-Q18/S$7))","v":"-"},{"$f":"IF(F18=\"\", \"\", IF(F18=swtchResults.Baseline, \"-\", R18-Q18/T$7))","v":"-"},{"$f":"IF(F18=\"\", \"\", IF(F18=swtchResults.Baseline, \"ref\", IF(AND(Q18<=0, R18>0), \"dominant\", IF(AND(Q18>0, R18<0), \"dominated\", Q18/R18))))","v":"ref"},null,1,{"$f":"INDEX(rngStrats, W18)","v":"HPE"},{"$f":"IFERROR(OFFSET(D.Trace.Markov.TotalDCosts.Root, 0, ('Results.Determ'!W18-1)*D.Trace.Costs.NumCols), \"\")","v":{"v":12596.4688111784,"d":"£12,596.47"}},{"$f":"IFERROR(OFFSET(D.Trace.Markov.TotalDQALYs.Root, 0, ('Results.Determ'!W18-1)*D.Trace.QALYs.NumCols), \"\")","v":{"v":3.0026031694311963,"d":"3.003"}},{"$f":"IFERROR(OFFSET(D.Trace.Markov.TotalLYs.Root, 0, ('Results.Determ'!W18-1)*D.Trace.Markov.NumCols), \"\")","v":{"v":4.867891646240784,"d":"4.868"}},{"$f":"IFERROR(OFFSET(D.Trace.Markov.DeathProb.Root, 0, ('Results.Determ'!W18-1)*D.Trace.Markov.NumCols), \"\")","v":{"v":0.8243354537292941,"d":"0.824"}},{"$nulls":4},{"$f":"IFERROR(OFFSET(D.Markov!$V$4, 0, ('Results.Determ'!$W18-1)*D.Trace.Markov.NumCols), \"\")","v":{"v":9.259295724399603,"d":"9.259"}}]
[{"$nulls":3},4,null,{"$f":"MATCH(SMALL(Y18:Y19, W19), Y18:Y19, 0)","v":1},{"$f":"INDEX(rngStrats, F19)","v":"HPE"},{"$f":"IFERROR(INDEX(Y18:Y19, F19), \"\")","v":{"v":12596.4688111784,"d":"£12,596"}},{"$f":"IFERROR(INDEX(Z18:Z19, F19), \"\")","v":{"v":3.0026031694311963,"d":"3.003"}},{"$f":"IF(F19=\"\", \"\", I19-H19/J$6)","v":{"v":2.3727797288722763,"d":"2.373"}},{"$f":"IF(G19=\"\", \"\", I19-H19/K$6)","v":{"v":2.5827208757252498,"d":"2.583"}},null,{"$f":"IF($W19=1, \"\", H19-H18)","v":{"v":15.595421641279245,"d":"£16"}},{"$f":"IF($W19=1, \"\", I19-I18)","v":{"v":-0.045794379802427176,"d":"-0.046"}},{"$f":"IF($W19=1, \"\", IF(AND(M19>0, N19<0), \"dominated\", M19/N19))","v":"dominated"},null,{"$f":"IF(F19=\"\", \"\", IF(F19=swtchResults.Baseline, \"-\", H19-_xlfn.SINGLE(INDEX(Y18:Y19, swtchResults.Baseline))))","v":{"v":15.595421641279245,"d":"£16"}},{"$f":"IF(F19=\"\", \"\", IF(F19=swtchResults.Baseline, \"-\", I19-_xlfn.SINGLE(INDEX(Z18:Z19, swtchResults.Baseline))))","v":{"v":-0.045794379802427176,"d":"-0.046"}},{"$f":"IF(F19=\"\", \"\", IF(F19=swtchResults.Baseline, \"-\", R19-Q19/S$7))","v":{"v":-0.04657415088449114,"d":"-0.047"}},{"$f":"IF(F19=\"\", \"\", IF(F19=swtchResults.Baseline, \"-\", R19-Q19/T$7))","v":{"v":-0.04631422719046982,"d":"-0.046"}},{"$f":"IF(F19=\"\", \"\", IF(F19=swtchResults.Baseline, \"ref\", IF(AND(Q19<=0, R19>0), \"dominant\", IF(AND(Q19>0, R19<0), \"dominated\", Q19/R19))))","v":"dominated"},null,{"$f":"W18+1","v":2},{"$f":"INDEX(rngStrats, W19)","v":"No HPE"},{"$f":"IFERROR(OFFSET(D.Trace.Markov.TotalDCosts.Root, 0, ('Results.Determ'!W19-1)*D.Trace.Costs.NumCols), \"\")","v":{"v":12580.87338953712,"d":"£12,580.87"}},{"$f":"IFERROR(OFFSET(D.Trace.Markov.TotalDQALYs.Root, 0, ('Results.Determ'!W19-1)*D.Trace.QALYs.NumCols), \"\")","v":{"v":3.0483975492336235,"d":"3.048"}},{"$f":"IFERROR(OFFSET(D.Trace.Markov.TotalLYs.Root, 0, ('Results.Determ'!W19-1)*D.Trace.Markov.NumCols), \"\")","v":{"v":4.934777557545019,"d":"4.935"}},{"$f":"IFERROR(OFFSET(D.Trace.Markov.DeathProb.Root, 0, ('Results.Determ'!W19-1)*D.Trace.Markov.NumCols), \"\")","v":{"v":0.8216177750133449,"d":"0.822"}},{"$nulls":4},{"$f":"IFERROR(OFFSET(D.Markov!$V$4, 0, ('Results.Determ'!$W19-1)*D.Trace.Markov.NumCols), \"\")","v":{"v":8.50325216032529,"d":"8.503"}}]
[{"$nulls":3},5,null,{"$f":"INDEX(lstQs, D21)","v":"E: NSAIDs - CKD"}]
[{"$nulls":3},5,null,{"$f":"MATCH(SMALL(Y21:Y22, W21), Y21:Y22, 0)","v":2},{"$f":"INDEX(rngStrats, F21)","v":"No HPE"},{"$f":"IFERROR(INDEX(Y21:Y22, F21), \"\")","v":{"v":50005.37249400964,"d":"£50,005"}},{"$f":"IFERROR(INDEX(Z21:Z22, F21), \"\")","v":{"v":4.637165198271446,"d":"4.637"}},{"$f":"IF(F21=\"\", \"\", I21-H21/J$6)","v":{"v":2.1368965735709637,"d":"2.137"}},{"$f":"IF(G21=\"\", \"\", I21-H21/K$6)","v":{"v":2.970319448471124,"d":"2.970"}},null,{"$f":"IF($W21=1, \"\", H21-H20)","v":""},{"$f":"IF($W21=1, \"\", I21-I20)","v":""},{"$f":"IF($W21=1, \"\", IF(AND(M21>0, N21<0), \"dominated\", M21/N21))","v":""},null,{"$f":"IF(F21=\"\", \"\", IF(F21=swtchResults.Baseline, \"-\", H21-_xlfn.SINGLE(INDEX(Y21:Y22, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F21=\"\", \"\", IF(F21=swtchResults.Baseline, \"-\", I21-_xlfn.SINGLE(INDEX(Z21:Z22, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F21=\"\", \"\", IF(F21=swtchResults.Baseline, \"-\", R21-Q21/S$7))","v":"-"},{"$f":"IF(F21=\"\", \"\", IF(F21=swtchResults.Baseline, \"-\", R21-Q21/T$7))","v":"-"},{"$f":"IF(F21=\"\", \"\", IF(F21=swtchResults.Baseline, \"ref\", IF(AND(Q21<=0, R21>0), \"dominant\", IF(AND(Q21>0, R21<0), \"dominated\", Q21/R21))))","v":"ref"},null,1,{"$f":"INDEX(rngStrats, W21)","v":"HPE"},{"$f":"IFERROR(OFFSET(E.Trace.Markov.TotalDCosts.Root, 0, ('Results.Determ'!W21-1)*E.Trace.Costs.NumCols), \"\")","v":{"v":50215.77210630662,"d":"£50,215.77"}},{"$f":"IFERROR(OFFSET(E.Trace.Markov.TotalDQALYs.Root, 0, ('Results.Determ'!W21-1)*E.Trace.QALYs.NumCols), \"\")","v":{"v":4.527469071273688,"d":"4.527"}},{"$f":"IFERROR(OFFSET(E.Trace.Markov.TotalLYs.Root, 0, ('Results.Determ'!W21-1)*E.Trace.Markov.NumCols), \"\")","v":{"v":7.580965676242966,"d":"7.581"}},{"$f":"IFERROR(OFFSET(E.Trace.Markov.DeathProb.Root, 0, ('Results.Determ'!W21-1)*E.Trace.Markov.NumCols), \"\")","v":{"v":0.5009506165972443,"d":"0.501"}},{"$nulls":5},{"$f":"IFERROR(OFFSET(E.Markov!$X$4, 0, ('Results.Determ'!$W21-1)*E.Trace.Markov.NumCols), \"\")","v":{"v":0.8091235805099183,"d":"0.809"}},{"$f":"IFERROR(OFFSET(E.Markov!$Z$4, 0, ('Results.Determ'!$W21-1)*E.Trace.Markov.NumCols), \"\")","v":{"v":0.2885701558003887,"d":"0.289"}}]
[{"$nulls":3},5,null,{"$f":"MATCH(SMALL(Y21:Y22, W22), Y21:Y22, 0)","v":1},{"$f":"INDEX(rngStrats, F22)","v":"HPE"},{"$f":"IFERROR(INDEX(Y21:Y22, F22), \"\")","v":{"v":50215.77210630662,"d":"£50,216"}},{"$f":"IFERROR(INDEX(Z21:Z22, F22), \"\")","v":{"v":4.527469071273688,"d":"4.527"}},{"$f":"IF(F22=\"\", \"\", I22-H22/J$6)","v":{"v":2.0166804659583573,"d":"2.017"}},{"$f":"IF(G22=\"\", \"\", I22-H22/K$6)","v":{"v":2.8536100010634673,"d":"2.854"}},null,{"$f":"IF($W22=1, \"\", H22-H21)","v":{"v":210.39961229697656,"d":"£210"}},{"$f":"IF($W22=1, \"\", I22-I21)","v":{"v":-0.10969612699775766,"d":"-0.110"}},{"$f":"IF($W22=1, \"\", IF(AND(M22>0, N22<0), \"dominated\", M22/N22))","v":"dominated"},null,{"$f":"IF(F22=\"\", \"\", IF(F22=swtchResults.Baseline, \"-\", H22-_xlfn.SINGLE(INDEX(Y21:Y22, swtchResults.Baseline))))","v":{"v":210.39961229697656,"d":"£210"}},{"$f":"IF(F22=\"\", \"\", IF(F22=swtchResults.Baseline, \"-\", I22-_xlfn.SINGLE(INDEX(Z21:Z22, swtchResults.Baseline))))","v":{"v":-0.10969612699775766,"d":"-0.110"}},{"$f":"IF(F22=\"\", \"\", IF(F22=swtchResults.Baseline, \"-\", R22-Q22/S$7))","v":{"v":-0.12021610761260648,"d":"-0.120"}},{"$f":"IF(F22=\"\", \"\", IF(F22=swtchResults.Baseline, \"-\", R22-Q22/T$7))","v":{"v":-0.11670944740765687,"d":"-0.117"}},{"$f":"IF(F22=\"\", \"\", IF(F22=swtchResults.Baseline, \"ref\", IF(AND(Q22<=0, R22>0), \"dominant\", IF(AND(Q22>0, R22<0), \"dominated\", Q22/R22))))","v":"dominated"},null,{"$f":"W21+1","v":2},{"$f":"INDEX(rngStrats, W22)","v":"No HPE"},{"$f":"IFERROR(OFFSET(E.Trace.Markov.TotalDCosts.Root, 0, ('Results.Determ'!W22-1)*E.Trace.Costs.NumCols), \"\")","v":{"v":50005.37249400964,"d":"£50,005.37"}},{"$f":"IFERROR(OFFSET(E.Trace.Markov.TotalDQALYs.Root, 0, ('Results.Determ'!W22-1)*E.Trace.QALYs.NumCols), \"\")","v":{"v":4.637165198271446,"d":"4.637"}},{"$f":"IFERROR(OFFSET(E.Trace.Markov.TotalLYs.Root, 0, ('Results.Determ'!W22-1)*E.Trace.Markov.NumCols), \"\")","v":{"v":7.768061971861533,"d":"7.768"}},{"$f":"IFERROR(OFFSET(E.Trace.Markov.DeathProb.Root, 0, ('Results.Determ'!W22-1)*E.Trace.Markov.NumCols), \"\")","v":{"v":0.47531419729617164,"d":"0.475"}},{"$nulls":5},{"$f":"IFERROR(OFFSET(E.Markov!$X$4, 0, ('Results.Determ'!$W22-1)*E.Trace.Markov.NumCols), \"\")","v":{"v":0.6020978647579893,"d":"0.602"}},{"$f":"IFERROR(OFFSET(E.Markov!$Z$4, 0, ('Results.Determ'!$W22-1)*E.Trace.Markov.NumCols), \"\")","v":{"v":0.29136075337219725,"d":"0.291"}}]
[{"$nulls":3},6,null,{"$f":"INDEX(lstQs, D24)","v":"Expected harm in England: query A"}]
[{"$nulls":3},6,null,{"$f":"MATCH(SMALL(Y24:Y25, W24), Y24:Y25, 0)","v":2},{"$f":"INDEX(rngStrats, F24)","v":"No HPE"},{"$f":"IFERROR(INDEX(Y24:Y25, F24), \"\")","v":{"v":0,"d":"£0"}},{"$f":"IFERROR(INDEX(Z24:Z25, F24), \"\")","v":{"v":0,"d":"0.000"}},{"$f":"IF(F24=\"\", \"\", I24-H24/J$6)","v":{"v":0,"d":"0.000"}},{"$f":"IF(G24=\"\", \"\", I24-H24/K$6)","v":{"v":0,"d":"0.000"}},null,{"$f":"IF($W24=1, \"\", H24-H23)","v":""},{"$f":"IF($W24=1, \"\", I24-I23)","v":""},{"$f":"IF($W24=1, \"\", IF(AND(M24>0, N24<0), \"dominated\", M24/N24))","v":""},null,{"$f":"IF(F24=\"\", \"\", IF(F24=swtchResults.Baseline, \"-\", H24-_xlfn.SINGLE(INDEX(Y24:Y25, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F24=\"\", \"\", IF(F24=swtchResults.Baseline, \"-\", I24-_xlfn.SINGLE(INDEX(Z24:Z25, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F24=\"\", \"\", IF(F24=swtchResults.Baseline, \"-\", R24-Q24/S$7))","v":"-"},{"$f":"IF(F24=\"\", \"\", IF(F24=swtchResults.Baseline, \"-\", R24-Q24/T$7))","v":"-"},{"$f":"IF(F24=\"\", \"\", IF(F24=swtchResults.Baseline, \"ref\", IF(AND(Q24<=0, R24>0), \"dominant\", IF(AND(Q24>0, R24<0), \"dominated\", Q24/R24))))","v":"ref"},null,1,{"$f":"INDEX(rngStrats, W24)","v":"HPE"},{"$f":"IFERROR(INDEX(rngNSAIDsHarm.NationalCosts, $D24-5), \"\")","v":{"v":2559187.2300709886,"d":"£2,559,187.23"}},{"$f":"IFERROR(INDEX(rngNSAIDsHarm.NationalQALYs, $D24-5), \"\")","v":{"v":-1801.3116360490187,"d":"-1801.312"}}]
[{"$nulls":3},6,null,{"$f":"MATCH(SMALL(Y24:Y25, W25), Y24:Y25, 0)","v":1},{"$f":"INDEX(rngStrats, F25)","v":"HPE"},{"$f":"IFERROR(INDEX(Y24:Y25, F25), \"\")","v":{"v":2559187.2300709886,"d":"£2,559,187"}},{"$f":"IFERROR(INDEX(Z24:Z25, F25), \"\")","v":{"v":-1801.3116360490187,"d":"-1801.312"}},{"$f":"IF(F25=\"\", \"\", I25-H25/J$6)","v":{"v":-1929.2709975525681,"d":"-1929.271"}},{"$f":"IF(G25=\"\", \"\", I25-H25/K$6)","v":{"v":-1886.617877051385,"d":"-1886.618"}},null,{"$f":"IF($W25=1, \"\", H25-H24)","v":{"v":2559187.2300709886,"d":"£2,559,187"}},{"$f":"IF($W25=1, \"\", I25-I24)","v":{"v":-1801.3116360490187,"d":"-1801.312"}},{"$f":"IF($W25=1, \"\", IF(AND(M25>0, N25<0), \"dominated\", M25/N25))","v":"dominated"},null,{"$f":"IF(F25=\"\", \"\", IF(F25=swtchResults.Baseline, \"-\", H25-_xlfn.SINGLE(INDEX(Y24:Y25, swtchResults.Baseline))))","v":{"v":2559187.2300709886,"d":"£2,559,187"}},{"$f":"IF(F25=\"\", \"\", IF(F25=swtchResults.Baseline, \"-\", I25-_xlfn.SINGLE(INDEX(Z24:Z25, swtchResults.Baseline))))","v":{"v":-1801.3116360490187,"d":"-1801.312"}},{"$f":"IF(F25=\"\", \"\", IF(F25=swtchResults.Baseline, \"-\", R25-Q25/S$7))","v":{"v":-1929.2709975525681,"d":"-1929.27100"}},{"$f":"IF(F25=\"\", \"\", IF(F25=swtchResults.Baseline, \"-\", R25-Q25/T$7))","v":{"v":-1886.617877051385,"d":"-1886.61788"}},{"$f":"IF(F25=\"\", \"\", IF(F25=swtchResults.Baseline, \"ref\", IF(AND(Q25<=0, R25>0), \"dominant\", IF(AND(Q25>0, R25<0), \"dominated\", Q25/R25))))","v":"dominated"},null,{"$f":"W24+1","v":2},{"$f":"INDEX(rngStrats, W25)","v":"No HPE"},{"v":0,"d":"£0.00"},{"v":0,"d":"0.000"}]
[{"$nulls":3},7,null,{"$f":"INDEX(lstQs, D27)","v":"Expected harm in England: query B"}]
[{"$nulls":3},7,null,{"$f":"MATCH(SMALL(Y27:Y28, W27), Y27:Y28, 0)","v":2},{"$f":"INDEX(rngStrats, F27)","v":"No HPE"},{"$f":"IFERROR(INDEX(Y27:Y28, F27), \"\")","v":{"v":0,"d":"£0"}},{"$f":"IFERROR(INDEX(Z27:Z28, F27), \"\")","v":{"v":0,"d":"0.000"}},{"$f":"IF(F27=\"\", \"\", I27-H27/J$6)","v":{"v":0,"d":"0.000"}},{"$f":"IF(G27=\"\", \"\", I27-H27/K$6)","v":{"v":0,"d":"0.000"}},null,{"$f":"IF($W27=1, \"\", H27-H26)","v":""},{"$f":"IF($W27=1, \"\", I27-I26)","v":""},{"$f":"IF($W27=1, \"\", IF(AND(M27>0, N27<0), \"dominated\", M27/N27))","v":""},null,{"$f":"IF(F27=\"\", \"\", IF(F27=swtchResults.Baseline, \"-\", H27-_xlfn.SINGLE(INDEX(Y27:Y28, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F27=\"\", \"\", IF(F27=swtchResults.Baseline, \"-\", I27-_xlfn.SINGLE(INDEX(Z27:Z28, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F27=\"\", \"\", IF(F27=swtchResults.Baseline, \"-\", R27-Q27/S$7))","v":"-"},{"$f":"IF(F27=\"\", \"\", IF(F27=swtchResults.Baseline, \"-\", R27-Q27/T$7))","v":"-"},{"$f":"IF(F27=\"\", \"\", IF(F27=swtchResults.Baseline, \"ref\", IF(AND(Q27<=0, R27>0), \"dominant\", IF(AND(Q27>0, R27<0), \"dominated\", Q27/R27))))","v":"ref"},null,1,{"$f":"INDEX(rngStrats, W27)","v":"HPE"},{"$f":"IFERROR(INDEX(rngNSAIDsHarm.NationalCosts, $D27-5), \"\")","v":{"v":167486.42826650327,"d":"£167,486.43"}},{"$f":"IFERROR(INDEX(rngNSAIDsHarm.NationalQALYs, $D27-5), \"\")","v":{"v":-99.93260744817682,"d":"-99.933"}}]
[{"$nulls":3},7,null,{"$f":"MATCH(SMALL(Y27:Y28, W28), Y27:Y28, 0)","v":1},{"$f":"INDEX(rngStrats, F28)","v":"HPE"},{"$f":"IFERROR(INDEX(Y27:Y28, F28), \"\")","v":{"v":167486.42826650327,"d":"£167,486"}},{"$f":"IFERROR(INDEX(Z27:Z28, F28), \"\")","v":{"v":-99.93260744817682,"d":"-99.933"}},{"$f":"IF(F28=\"\", \"\", I28-H28/J$6)","v":{"v":-108.30692886150199,"d":"-108.307"}},{"$f":"IF(G28=\"\", \"\", I28-H28/K$6)","v":{"v":-105.5154883903936,"d":"-105.515"}},null,{"$f":"IF($W28=1, \"\", H28-H27)","v":{"v":167486.42826650327,"d":"£167,486"}},{"$f":"IF($W28=1, \"\", I28-I27)","v":{"v":-99.93260744817682,"d":"-99.933"}},{"$f":"IF($W28=1, \"\", IF(AND(M28>0, N28<0), \"dominated\", M28/N28))","v":"dominated"},null,{"$f":"IF(F28=\"\", \"\", IF(F28=swtchResults.Baseline, \"-\", H28-_xlfn.SINGLE(INDEX(Y27:Y28, swtchResults.Baseline))))","v":{"v":167486.42826650327,"d":"£167,486"}},{"$f":"IF(F28=\"\", \"\", IF(F28=swtchResults.Baseline, \"-\", I28-_xlfn.SINGLE(INDEX(Z27:Z28, swtchResults.Baseline))))","v":{"v":-99.93260744817682,"d":"-99.933"}},{"$f":"IF(F28=\"\", \"\", IF(F28=swtchResults.Baseline, \"-\", R28-Q28/S$7))","v":{"v":-108.30692886150199,"d":"-108.307"}},{"$f":"IF(F28=\"\", \"\", IF(F28=swtchResults.Baseline, \"-\", R28-Q28/T$7))","v":{"v":-105.5154883903936,"d":"-105.515"}},{"$f":"IF(F28=\"\", \"\", IF(F28=swtchResults.Baseline, \"ref\", IF(AND(Q28<=0, R28>0), \"dominant\", IF(AND(Q28>0, R28<0), \"dominated\", Q28/R28))))","v":"dominated"},null,{"$f":"W27+1","v":2},{"$f":"INDEX(rngStrats, W28)","v":"No HPE"},{"v":0,"d":"£0.00"},{"v":0,"d":"0.000"}]
[{"$nulls":3},8,null,{"$f":"INDEX(lstQs, D30)","v":"Expected harm in England: query C"}]
[{"$nulls":3},8,null,{"$f":"MATCH(SMALL(Y30:Y31, W30), Y30:Y31, 0)","v":2},{"$f":"INDEX(rngStrats, F30)","v":"No HPE"},{"$f":"IFERROR(INDEX(Y30:Y31, F30), \"\")","v":{"v":0,"d":"£0"}},{"$f":"IFERROR(INDEX(Z30:Z31, F30), \"\")","v":{"v":0,"d":"0.000"}},{"$f":"IF(F30=\"\", \"\", I30-H30/J$6)","v":{"v":0,"d":"0.000"}},{"$f":"IF(G30=\"\", \"\", I30-H30/K$6)","v":{"v":0,"d":"0.000"}},null,{"$f":"IF($W30=1, \"\", H30-H29)","v":""},{"$f":"IF($W30=1, \"\", I30-I29)","v":""},{"$f":"IF($W30=1, \"\", IF(AND(M30>0, N30<0), \"dominated\", M30/N30))","v":""},null,{"$f":"IF(F30=\"\", \"\", IF(F30=swtchResults.Baseline, \"-\", H30-_xlfn.SINGLE(INDEX(Y30:Y31, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F30=\"\", \"\", IF(F30=swtchResults.Baseline, \"-\", I30-_xlfn.SINGLE(INDEX(Z30:Z31, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F30=\"\", \"\", IF(F30=swtchResults.Baseline, \"-\", R30-Q30/S$7))","v":"-"},{"$f":"IF(F30=\"\", \"\", IF(F30=swtchResults.Baseline, \"-\", R30-Q30/T$7))","v":"-"},{"$f":"IF(F30=\"\", \"\", IF(F30=swtchResults.Baseline, \"ref\", IF(AND(Q30<=0, R30>0), \"dominant\", IF(AND(Q30>0, R30<0), \"dominated\", Q30/R30))))","v":"ref"},null,1,{"$f":"INDEX(rngStrats, W30)","v":"HPE"},{"$f":"IFERROR(INDEX(rngNSAIDsHarm.NationalCosts, $D30-5), \"\")","v":{"v":23614361.83089174,"d":"£23,614,361.83"}},{"$f":"IFERROR(INDEX(rngNSAIDsHarm.NationalQALYs, $D30-5), \"\")","v":{"v":-2007.848448525693,"d":"-2007.848"}}]
[{"$nulls":3},8,null,{"$f":"MATCH(SMALL(Y30:Y31, W31), Y30:Y31, 0)","v":1},{"$f":"INDEX(rngStrats, F31)","v":"HPE"},{"$f":"IFERROR(INDEX(Y30:Y31, F31), \"\")","v":{"v":23614361.83089174,"d":"£23,614,362"}},{"$f":"IFERROR(INDEX(Z30:Z31, F31), \"\")","v":{"v":-2007.848448525693,"d":"-2007.848"}},{"$f":"IF(F31=\"\", \"\", I31-H31/J$6)","v":{"v":-3188.56654007028,"d":"-3188.567"}},{"$f":"IF(G31=\"\", \"\", I31-H31/K$6)","v":{"v":-2794.993842888751,"d":"-2794.994"}},null,{"$f":"IF($W31=1, \"\", H31-H30)","v":{"v":23614361.83089174,"d":"£23,614,362"}},{"$f":"IF($W31=1, \"\", I31-I30)","v":{"v":-2007.848448525693,"d":"-2007.848"}},{"$f":"IF($W31=1, \"\", IF(AND(M31>0, N31<0), \"dominated\", M31/N31))","v":"dominated"},null,{"$f":"IF(F31=\"\", \"\", IF(F31=swtchResults.Baseline, \"-\", H31-_xlfn.SINGLE(INDEX(Y30:Y31, swtchResults.Baseline))))","v":{"v":23614361.83089174,"d":"£23,614,362"}},{"$f":"IF(F31=\"\", \"\", IF(F31=swtchResults.Baseline, \"-\", I31-_xlfn.SINGLE(INDEX(Z30:Z31, swtchResults.Baseline))))","v":{"v":-2007.848448525693,"d":"-2007.848"}},{"$f":"IF(F31=\"\", \"\", IF(F31=swtchResults.Baseline, \"-\", R31-Q31/S$7))","v":{"v":-3188.56654007028,"d":"-3188.567"}},{"$f":"IF(F31=\"\", \"\", IF(F31=swtchResults.Baseline, \"-\", R31-Q31/T$7))","v":{"v":-2794.993842888751,"d":"-2794.994"}},{"$f":"IF(F31=\"\", \"\", IF(F31=swtchResults.Baseline, \"ref\", IF(AND(Q31<=0, R31>0), \"dominant\", IF(AND(Q31>0, R31<0), \"dominated\", Q31/R31))))","v":"dominated"},null,{"$f":"W30+1","v":2},{"$f":"INDEX(rngStrats, W31)","v":"No HPE"},{"v":0,"d":"£0.00"},{"v":0,"d":"0.000"}]
[{"$nulls":3},9,null,{"$f":"INDEX(lstQs, D33)","v":"Expected harm in England: query D"}]
[{"$nulls":3},9,null,{"$f":"MATCH(SMALL(Y33:Y34, W33), Y33:Y34, 0)","v":2},{"$f":"INDEX(rngStrats, F33)","v":"No HPE"},{"$f":"IFERROR(INDEX(Y33:Y34, F33), \"\")","v":{"v":0,"d":"£0"}},{"$f":"IFERROR(INDEX(Z33:Z34, F33), \"\")","v":{"v":0,"d":"0.000"}},{"$f":"IF(F33=\"\", \"\", I33-H33/J$6)","v":{"v":0,"d":"0.000"}},{"$f":"IF(G33=\"\", \"\", I33-H33/K$6)","v":{"v":0,"d":"0.000"}},null,{"$f":"IF($W33=1, \"\", H33-H32)","v":""},{"$f":"IF($W33=1, \"\", I33-I32)","v":""},{"$f":"IF($W33=1, \"\", IF(AND(M33>0, N33<0), \"dominated\", M33/N33))","v":""},null,{"$f":"IF(F33=\"\", \"\", IF(F33=swtchResults.Baseline, \"-\", H33-_xlfn.SINGLE(INDEX(Y33:Y34, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F33=\"\", \"\", IF(F33=swtchResults.Baseline, \"-\", I33-_xlfn.SINGLE(INDEX(Z33:Z34, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F33=\"\", \"\", IF(F33=swtchResults.Baseline, \"-\", R33-Q33/S$7))","v":"-"},{"$f":"IF(F33=\"\", \"\", IF(F33=swtchResults.Baseline, \"-\", R33-Q33/T$7))","v":"-"},{"$f":"IF(F33=\"\", \"\", IF(F33=swtchResults.Baseline, \"ref\", IF(AND(Q33<=0, R33>0), \"dominant\", IF(AND(Q33>0, R33<0), \"dominated\", Q33/R33))))","v":"ref"},null,1,{"$f":"INDEX(rngStrats, W33)","v":"HPE"},{"$f":"IFERROR(INDEX(rngNSAIDsHarm.NationalCosts, $D33-5), \"\")","v":{"v":139201.2839505941,"d":"£139,201.28"}},{"$f":"IFERROR(INDEX(rngNSAIDsHarm.NationalQALYs, $D33-5), \"\")","v":{"v":-408.7505046574762,"d":"-408.751"}}]
[{"$nulls":3},9,null,{"$f":"MATCH(SMALL(Y33:Y34, W34), Y33:Y34, 0)","v":1},{"$f":"INDEX(rngStrats, F34)","v":"HPE"},{"$f":"IFERROR(INDEX(Y33:Y34, F34), \"\")","v":{"v":139201.2839505941,"d":"£139,201"}},{"$f":"IFERROR(INDEX(Z33:Z34, F34), \"\")","v":{"v":-408.7505046574762,"d":"-408.751"}},{"$f":"IF(F34=\"\", \"\", I34-H34/J$6)","v":{"v":-415.71056885500593,"d":"-415.711"}},{"$f":"IF(G34=\"\", \"\", I34-H34/K$6)","v":{"v":-413.39054745582933,"d":"-413.391"}},null,{"$f":"IF($W34=1, \"\", H34-H33)","v":{"v":139201.2839505941,"d":"£139,201"}},{"$f":"IF($W34=1, \"\", I34-I33)","v":{"v":-408.7505046574762,"d":"-408.751"}},{"$f":"IF($W34=1, \"\", IF(AND(M34>0, N34<0), \"dominated\", M34/N34))","v":"dominated"},null,{"$f":"IF(F34=\"\", \"\", IF(F34=swtchResults.Baseline, \"-\", H34-_xlfn.SINGLE(INDEX(Y33:Y34, swtchResults.Baseline))))","v":{"v":139201.2839505941,"d":"£139,201"}},{"$f":"IF(F34=\"\", \"\", IF(F34=swtchResults.Baseline, \"-\", I34-_xlfn.SINGLE(INDEX(Z33:Z34, swtchResults.Baseline))))","v":{"v":-408.7505046574762,"d":"-408.751"}},{"$f":"IF(F34=\"\", \"\", IF(F34=swtchResults.Baseline, \"-\", R34-Q34/S$7))","v":{"v":-415.71056885500593,"d":"-415.711"}},{"$f":"IF(F34=\"\", \"\", IF(F34=swtchResults.Baseline, \"-\", R34-Q34/T$7))","v":{"v":-413.39054745582933,"d":"-413.391"}},{"$f":"IF(F34=\"\", \"\", IF(F34=swtchResults.Baseline, \"ref\", IF(AND(Q34<=0, R34>0), \"dominant\", IF(AND(Q34>0, R34<0), \"dominated\", Q34/R34))))","v":"dominated"},null,{"$f":"W33+1","v":2},{"$f":"INDEX(rngStrats, W34)","v":"No HPE"},{"v":0,"d":"£0.00"},{"v":0,"d":"0.000"}]
[{"$nulls":3},10,null,{"$f":"INDEX(lstQs, D36)","v":"Expected harm in England: query E"}]
[{"$nulls":3},10,null,{"$f":"MATCH(SMALL(Y36:Y37, W36), Y36:Y37, 0)","v":2},{"$f":"INDEX(rngStrats, F36)","v":"No HPE"},{"$f":"IFERROR(INDEX(Y36:Y37, F36), \"\")","v":{"v":0,"d":"£0"}},{"$f":"IFERROR(INDEX(Z36:Z37, F36), \"\")","v":{"v":0,"d":"0.000"}},{"$f":"IF(F36=\"\", \"\", I36-H36/J$6)","v":{"v":0,"d":"0.000"}},{"$f":"IF(G36=\"\", \"\", I36-H36/K$6)","v":{"v":0,"d":"0.000"}},null,{"$f":"IF($W36=1, \"\", H36-H35)","v":""},{"$f":"IF($W36=1, \"\", I36-I35)","v":""},{"$f":"IF($W36=1, \"\", IF(AND(M36>0, N36<0), \"dominated\", M36/N36))","v":""},null,{"$f":"IF(F36=\"\", \"\", IF(F36=swtchResults.Baseline, \"-\", H36-_xlfn.SINGLE(INDEX(Y36:Y37, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F36=\"\", \"\", IF(F36=swtchResults.Baseline, \"-\", I36-_xlfn.SINGLE(INDEX(Z36:Z37, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F36=\"\", \"\", IF(F36=swtchResults.Baseline, \"-\", R36-Q36/S$7))","v":"-"},{"$f":"IF(F36=\"\", \"\", IF(F36=swtchResults.Baseline, \"-\", R36-Q36/T$7))","v":"-"},{"$f":"IF(F36=\"\", \"\", IF(F36=swtchResults.Baseline, \"ref\", IF(AND(Q36<=0, R36>0), \"dominant\", IF(AND(Q36>0, R36<0), \"dominated\", Q36/R36))))","v":"ref"},null,1,{"$f":"INDEX(rngStrats, W36)","v":"HPE"},{"$f":"IFERROR(INDEX(rngNSAIDsHarm.NationalCosts, $D36-5), \"\")","v":{"v":3324171.265296955,"d":"£3,324,171.27"}},{"$f":"IFERROR(INDEX(rngNSAIDsHarm.NationalQALYs, $D36-5), \"\")","v":{"v":-1733.1244544577116,"d":"-1733.124"}}]
[{"$nulls":3},10,null,{"$f":"MATCH(SMALL(Y36:Y37, W37), Y36:Y37, 0)","v":1},{"$f":"INDEX(rngStrats, F37)","v":"HPE"},{"$f":"IFERROR(INDEX(Y36:Y37, F37), \"\")","v":{"v":3324171.265296955,"d":"£3,324,171"}},{"$f":"IFERROR(INDEX(Z36:Z37, F37), \"\")","v":{"v":-1733.1244544577116,"d":"-1733.124"}},{"$f":"IF(F37=\"\", \"\", I37-H37/J$6)","v":{"v":-1899.3330177225594,"d":"-1899.333"}},{"$f":"IF(G37=\"\", \"\", I37-H37/K$6)","v":{"v":-1843.9301633009434,"d":"-1843.930"}},null,{"$f":"IF($W37=1, \"\", H37-H36)","v":{"v":3324171.265296955,"d":"£3,324,171"}},{"$f":"IF($W37=1, \"\", I37-I36)","v":{"v":-1733.1244544577116,"d":"-1733.124"}},{"$f":"IF($W37=1, \"\", IF(AND(M37>0, N37<0), \"dominated\", M37/N37))","v":"dominated"},null,{"$f":"IF(F37=\"\", \"\", IF(F37=swtchResults.Baseline, \"-\", H37-_xlfn.SINGLE(INDEX(Y36:Y37, swtchResults.Baseline))))","v":{"v":3324171.265296955,"d":"£3,324,171"}},{"$f":"IF(F37=\"\", \"\", IF(F37=swtchResults.Baseline, \"-\", I37-_xlfn.SINGLE(INDEX(Z36:Z37, swtchResults.Baseline))))","v":{"v":-1733.1244544577116,"d":"-1733.124"}},{"$f":"IF(F37=\"\", \"\", IF(F37=swtchResults.Baseline, \"-\", R37-Q37/S$7))","v":{"v":-1899.3330177225594,"d":"-1899.333"}},{"$f":"IF(F37=\"\", \"\", IF(F37=swtchResults.Baseline, \"-\", R37-Q37/T$7))","v":{"v":-1843.9301633009434,"d":"-1843.930"}},{"$f":"IF(F37=\"\", \"\", IF(F37=swtchResults.Baseline, \"ref\", IF(AND(Q37<=0, R37>0), \"dominant\", IF(AND(Q37>0, R37<0), \"dominated\", Q37/R37))))","v":"dominated"},null,{"$f":"W36+1","v":2},{"$f":"INDEX(rngStrats, W37)","v":"No HPE"},{"v":0,"d":"£0.00"},{"v":0,"d":"0.000"}]
[{"$nulls":3},11,null,{"$f":"INDEX(lstQs, D39)","v":"Expected harm in England: total"}]
[{"$nulls":3},11,null,{"$f":"MATCH(SMALL(Y39:Y40, W39), Y39:Y40, 0)","v":2},{"$f":"INDEX(rngStrats, F39)","v":"No HPE"},{"$f":"IFERROR(INDEX(Y39:Y40, F39), \"\")","v":{"v":0,"d":"£0"}},{"$f":"IFERROR(INDEX(Z39:Z40, F39), \"\")","v":{"v":0,"d":"0.000"}},{"$f":"IF(F39=\"\", \"\", I39-H39/J$6)","v":{"v":0,"d":"0.000"}},{"$f":"IF(G39=\"\", \"\", I39-H39/K$6)","v":{"v":0,"d":"0.000"}},null,{"$f":"IF($W39=1, \"\", H39-H38)","v":""},{"$f":"IF($W39=1, \"\", I39-I38)","v":""},{"$f":"IF($W39=1, \"\", IF(AND(M39>0, N39<0), \"dominated\", M39/N39))","v":""},null,{"$f":"IF(F39=\"\", \"\", IF(F39=swtchResults.Baseline, \"-\", H39-_xlfn.SINGLE(INDEX(Y39:Y40, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F39=\"\", \"\", IF(F39=swtchResults.Baseline, \"-\", I39-_xlfn.SINGLE(INDEX(Z39:Z40, swtchResults.Baseline))))","v":"-"},{"$f":"IF(F39=\"\", \"\", IF(F39=swtchResults.Baseline, \"-\", R39-Q39/S$7))","v":"-"},{"$f":"IF(F39=\"\", \"\", IF(F39=swtchResults.Baseline, \"-\", R39-Q39/T$7))","v":"-"},{"$f":"IF(F39=\"\", \"\", IF(F39=swtchResults.Baseline, \"ref\", IF(AND(Q39<=0, R39>0), \"dominant\", IF(AND(Q39>0, R39<0), \"dominated\", Q39/R39))))","v":"ref"},null,1,{"$f":"INDEX(rngStrats, W39)","v":"HPE"},{"$f":"IFERROR(INDEX(rngNSAIDsHarm.NationalCosts, $D39-5), \"\")","v":{"v":29804408.03847678,"d":"£29,804,408.04"}},{"$f":"IFERROR(INDEX(rngNSAIDsHarm.NationalQALYs, $D39-5), \"\")","v":{"v":-6050.967651138077,"d":"-6050.968"}}]
[{"$nulls":3},11,null,{"$f":"MATCH(SMALL(Y39:Y40, W40), Y39:Y40, 0)","v":1},{"$f":"INDEX(rngStrats, F40)","v":"HPE"},{"$f":"IFERROR(INDEX(Y39:Y40, F40), \"\")","v":{"v":29804408.03847678,"d":"£29,804,408"}},{"$f":"IFERROR(INDEX(Z39:Z40, F40), \"\")","v":{"v":-6050.967651138077,"d":"-6050.968"}},{"$f":"IF(F40=\"\", \"\", I40-H40/J$6)","v":{"v":-7541.1880530619155,"d":"-7541.188"}},{"$f":"IF(G40=\"\", \"\", I40-H40/K$6)","v":{"v":-7044.447919087303,"d":"-7044.448"}},null,{"$f":"IF($W40=1, \"\", H40-H39)","v":{"v":29804408.03847678,"d":"£29,804,408"}},{"$f":"IF($W40=1, \"\", I40-I39)","v":{"v":-6050.967651138077,"d":"-6050.968"}},{"$f":"IF($W40=1, \"\", IF(AND(M40>0, N40<0), \"dominated\", M40/N40))","v":"dominated"},null,{"$f":"IF(F40=\"\", \"\", IF(F40=swtchResults.Baseline, \"-\", H40-_xlfn.SINGLE(INDEX(Y39:Y40, swtchResults.Baseline))))","v":{"v":29804408.03847678,"d":"£29,804,408"}},{"$f":"IF(F40=\"\", \"\", IF(F40=swtchResults.Baseline, \"-\", I40-_xlfn.SINGLE(INDEX(Z39:Z40, swtchResults.Baseline))))","v":{"v":-6050.967651138077,"d":"-6050.968"}},{"$f":"IF(F40=\"\", \"\", IF(F40=swtchResults.Baseline, \"-\", R40-Q40/S$7))","v":{"v":-7541.1880530619155,"d":"-7541.188"}},{"$f":"IF(F40=\"\", \"\", IF(F40=swtchResults.Baseline, \"-\", R40-Q40/T$7))","v":{"v":-7044.447919087303,"d":"-7044.448"}},{"$f":"IF(F40=\"\", \"\", IF(F40=swtchResults.Baseline, \"ref\", IF(AND(Q40<=0, R40>0), \"dominant\", IF(AND(Q40>0, R40<0), \"dominated\", Q40/R40))))","v":"dominated"},null,{"$f":"W39+1","v":2},{"$f":"INDEX(rngStrats, W40)","v":"No HPE"},{"v":0,"d":"£0.00"},{"v":0,"d":"0.000"}]

{"sheet":"Results.Prob","index":8,"n_rows":40,"n_cols":39,"rows_kept":40,"merged":[[3,5,6,5],[3,6,6,6],[3,7,3,13],[3,15,6,15],[3,16,4,20],[3,21,6,21],[3,22,3,30],[3,32,3,38],[4,7,6,7],[4,8,6,8],[4,9,6,9],[4,10,6,10],[4,11,4,14],[4,22,4,23],[4,24,4,30],[4,32,5,32],[4,33,5,33],[4,34,5,34],[4,36,5,36],[4,38,5,38],[5,11,6,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,16,6,16],[5,17,6,17],[5,18,6,18],[5,19,6,19],[5,20,6,20],[5,22,6,22],[5,23,6,23],[5,24,6,24],[5,25,6,25],[5,26,5,29],[5,30,6,30],[7,5,7,38],[10,5,10,38],[13,5,13,38],[16,5,16,38],[19,5,19,38],[22,5,22,38],[25,5,25,38],[28,5,28,38],[31,5,31,38],[34,5,34,38],[37,5,37,38]]}
[{"$nulls":4},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[]
[{"$nulls":5},"Probabilistic"]
[{"$nulls":5},"Cohort\nID","Name","Absolute",{"$nulls":8},"Fully incremental analysis",{"$nulls":5},"Pairwise comparison",{"$nulls":9},"Raw, unsorted results"]
[{"$nulls":7},"Costs","(95%CI)","QALYs","(95%CI)","Net health benefit",{"$nulls":10},"Compared with:",null,"No HPE",{"$nulls":7},"#","Strategy\nname","Costs",null,"QALYs",null,"LYs"]
[{"$nulls":11},{"v":20000,"d":"@£20K/QALY"},"(95%CI)",{"v":30000,"d":"@£30K/QALY"},"(95%CI)",null,"Costs","(95%CI)","QALYs","(95%CI)","ICER",null,"Costs","(95%CI)","QALYs","(95%CI)","Incremental net health benefit",{"$nulls":3},"ICER"]
[{"$nulls":26},{"v":20000,"d":"@£20K/QALY"},"(95%CI)",{"v":30000,"d":"@£30K/QALY"},"(95%CI)"]
[{"$nulls":3},1,null,{"$f":"INDEX(lstQs, D8)","v":"A: No gastroprotection - NSAIDs in people >65"}]
[{"$nulls":3},1,null,{"$f":"MATCH(SMALL(AI9:AI10, AG9), AI9:AI10, 0)","v":2},{"$f":"INDEX(rngStrats, F9)","v":"No HPE"},{"$f":"IFERROR(INDEX(AI9:AI10, F9), \"\")","v":{"v":234.68582357943365,"d":"£235"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D9-1)*6 + F9-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£174 to £316)"},{"$f":"IFERROR(INDEX(AK9:AK10, F9), \"\")","v":{"v":5.851747750918695,"d":"5.852"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D9-1)*6 + F9-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(5.777 to 5.926)"},{"$f":"IF(F9=\"\", \"\", J9-H9/L$6)","v":{"v":5.8400134597397235,"d":"5.840"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D9-1)*6 + F9-1) - OFFSET(rngPSA.Samples.Costs, 0, (D9-1)*6 + F9-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(5.765 to 5.914)"},{"$f":"IF(F9=\"\", \"\", J9-H9/N$6)","v":{"v":5.843924890132714,"d":"5.844"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D9-1)*6 + F9-1) - OFFSET(rngPSA.Samples.Costs, 0, (D9-1)*6 + F9-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(5.769 to 5.918)"},null,{"$f":"IF($AG9=1, \"\", H9-H7)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D9-1)*6 + $F9-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D9-1)*6 + $F7-1),\nIF(AG9=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":""},{"$f":"IF($AG9=1, \"\", J9-J7)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D9-1)*6 + $F9-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D9-1)*6 + $F7-1),\nIF($AG9=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":""},{"$f":"IF($AG9=1, \"\", IF(AND(Q9>0, S9<0), \"dominated\", Q9/S9))","v":""},null,{"$f":"IF(F9=swtchResults.PSA.Baseline, \"-\", H9-INDEX(AI9:AI10, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F9=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D9-1)*6 + F9-1)-OFFSET(rngPSA.Samples.Costs, 0, (D9-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D9-1)*6 + F9-1)-OFFSET(rngPSA.Samples.Costs, 0, (D9-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"-"},{"$f":"IF(F9=swtchResults.PSA.Baseline, \"-\", J9-INDEX(AK9:AK10, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F9=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D9-1)*6 + F9-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D9-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D9-1)*6 + F9-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D9-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"-"},{"$f":"IF(F9=swtchResults.PSA.Baseline, \"-\", Y9-W9/AA$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D9-1)*6 + F9-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D9-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D9-1)*6 + F9-1)-OFFSET(rngPSA.Samples.Costs, 0, (D9-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F9=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F9=swtchResults.PSA.Baseline, \"-\", Y9-W9/AC$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D9-1)*6 + F9-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D9-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D9-1)*6 + F9-1)-OFFSET(rngPSA.Samples.Costs, 0, (D9-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F9=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F9=swtchResults.PSA.Baseline, \"ref\", IF(AND(W9<=0, Y9>0), \"dominant\", IF(AND(W9>0, Y9<0), \"dominated\", W9/Y9)))","v":"ref"},null,1,{"$f":"INDEX(rngStrats, AG9)","v":"HPE"},{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D9-1)*6), AG9)","v":{"v":258.28548437122316,"d":"£258.29"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D9-1)*6 + $AG9-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£197 to £339)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D9-1)*6), AG9)","v":{"v":5.834986776985743,"d":"5.835"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D9-1)*6 + $AG9-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(5.761 to 5.910)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG9), \"\")","v":""}]
[{"$nulls":3},1,null,{"$f":"MATCH(SMALL(AI9:AI10, AG10), AI9:AI10, 0)","v":1},{"$f":"INDEX(rngStrats, F10)","v":"HPE"},{"$f":"IFERROR(INDEX(AI9:AI10, F10), \"\")","v":{"v":258.28548437122316,"d":"£258"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D10-1)*6 + F10-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£197 to £339)"},{"$f":"IFERROR(INDEX(AK9:AK10, F10), \"\")","v":{"v":5.834986776985743,"d":"5.835"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D10-1)*6 + F10-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(5.761 to 5.910)"},{"$f":"IF(F10=\"\", \"\", J10-H10/L$6)","v":{"v":5.822072502767182,"d":"5.822"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D10-1)*6 + F10-1) - OFFSET(rngPSA.Samples.Costs, 0, (D10-1)*6 + F10-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(5.748 to 5.897)"},{"$f":"IF(F10=\"\", \"\", J10-H10/N$6)","v":{"v":5.826377260840036,"d":"5.826"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D10-1)*6 + F10-1) - OFFSET(rngPSA.Samples.Costs, 0, (D10-1)*6 + F10-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(5.752 to 5.901)"},null,{"$f":"IF($AG10=1, \"\", H10-H9)","v":{"v":23.599660791789518,"d":"£24"}},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D10-1)*6 + $F10-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D10-1)*6 + $F9-1),\nIF(AG10=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":"(£7 to £44)"},{"$f":"IF($AG10=1, \"\", J10-J9)","v":{"v":-0.016760973932951728,"d":"-0.017"}},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D10-1)*6 + $F10-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D10-1)*6 + $F9-1),\nIF($AG10=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.021 to −0.012)"},{"$f":"IF($AG10=1, \"\", IF(AND(Q10>0, S10<0), \"dominated\", Q10/S10))","v":"dominated"},null,{"$f":"IF(F10=swtchResults.PSA.Baseline, \"-\", H10-INDEX(AI9:AI10, swtchResults.PSA.Baseline))","v":{"v":23.599660791789518,"d":"£24"}},{"$f":"IF(F10=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D10-1)*6 + F10-1)-OFFSET(rngPSA.Samples.Costs, 0, (D10-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D10-1)*6 + F10-1)-OFFSET(rngPSA.Samples.Costs, 0, (D10-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£7 to £44)"},{"$f":"IF(F10=swtchResults.PSA.Baseline, \"-\", J10-INDEX(AK9:AK10, swtchResults.PSA.Baseline))","v":{"v":-0.016760973932951728,"d":"-0.017"}},{"$f":"IF(F10=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D10-1)*6 + F10-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D10-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D10-1)*6 + F10-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D10-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"(−0.021 to −0.012)"},{"$f":"IF(F10=swtchResults.PSA.Baseline, \"-\", Y10-W10/AA$7)","v":{"v":-0.017940956972541205,"d":"-0.018"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D10-1)*6 + F10-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D10-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D10-1)*6 + F10-1)-OFFSET(rngPSA.Samples.Costs, 0, (D10-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F10=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.023 to −0.013)"},{"$f":"IF(F10=swtchResults.PSA.Baseline, \"-\", Y10-W10/AC$7)","v":{"v":-0.017547629292678047,"d":"-0.018"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D10-1)*6 + F10-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D10-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D10-1)*6 + F10-1)-OFFSET(rngPSA.Samples.Costs, 0, (D10-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F10=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.022 to −0.013)"},{"$f":"IF(F10=swtchResults.PSA.Baseline, \"ref\", IF(AND(W10<=0, Y10>0), \"dominant\", IF(AND(W10>0, Y10<0), \"dominated\", W10/Y10)))","v":"dominated"},null,2,"No HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D10-1)*6), AG10)","v":{"v":234.68582357943365,"d":"£234.69"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D10-1)*6 + $AG10-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£174 to £316)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D10-1)*6), AG10)","v":{"v":5.851747750918695,"d":"5.852"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D10-1)*6 + $AG10-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(5.777 to 5.926)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG10), \"\")","v":""}]
[{"$nulls":3},{"$f":"D8+1","v":2},null,{"$f":"INDEX(lstQs, D11)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"}]
[{"$nulls":3},2,null,{"$f":"MATCH(SMALL(AI12:AI13, AG12), AI12:AI13, 0)","v":2},{"$f":"INDEX(rngStrats, F12)","v":"No HPE"},{"$f":"IFERROR(INDEX(AI12:AI13, F12), \"\")","v":{"v":253.04754689337602,"d":"£253"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D12-1)*6 + F12-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£188 to £340)"},{"$f":"IFERROR(INDEX(AK12:AK13, F12), \"\")","v":{"v":6.716104714181676,"d":"6.716"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D12-1)*6 + F12-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(6.645 to 6.784)"},{"$f":"IF(F12=\"\", \"\", J12-H12/L$6)","v":{"v":6.703452336837008,"d":"6.703"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D12-1)*6 + F12-1) - OFFSET(rngPSA.Samples.Costs, 0, (D12-1)*6 + F12-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(6.632 to 6.773)"},{"$f":"IF(F12=\"\", \"\", J12-H12/N$6)","v":{"v":6.7076697959518965,"d":"6.708"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D12-1)*6 + F12-1) - OFFSET(rngPSA.Samples.Costs, 0, (D12-1)*6 + F12-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(6.637 to 6.776)"},null,{"$f":"IF($AG12=1, \"\", H12-H10)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D12-1)*6 + $F12-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D12-1)*6 + $F10-1),\nIF(AG12=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":""},{"$f":"IF($AG12=1, \"\", J12-J10)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D12-1)*6 + $F12-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D12-1)*6 + $F10-1),\nIF($AG12=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":""},{"$f":"IF($AG12=1, \"\", IF(AND(Q12>0, S12<0), \"dominated\", Q12/S12))","v":""},null,{"$f":"IF(F12=swtchResults.PSA.Baseline, \"-\", H12-INDEX(AI12:AI13, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F12=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D12-1)*6 + F12-1)-OFFSET(rngPSA.Samples.Costs, 0, (D12-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D12-1)*6 + F12-1)-OFFSET(rngPSA.Samples.Costs, 0, (D12-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"-"},{"$f":"IF(F12=swtchResults.PSA.Baseline, \"-\", J12-INDEX(AK12:AK13, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F12=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D12-1)*6 + F12-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D12-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D12-1)*6 + F12-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D12-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"-"},{"$f":"IF(F12=swtchResults.PSA.Baseline, \"-\", Y12-W12/AA$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D12-1)*6 + F12-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D12-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D12-1)*6 + F12-1)-OFFSET(rngPSA.Samples.Costs, 0, (D12-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F12=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F12=swtchResults.PSA.Baseline, \"-\", Y12-W12/AC$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D12-1)*6 + F12-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D12-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D12-1)*6 + F12-1)-OFFSET(rngPSA.Samples.Costs, 0, (D12-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F12=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F12=swtchResults.PSA.Baseline, \"ref\", IF(AND(W12<=0, Y12>0), \"dominant\", IF(AND(W12>0, Y12<0), \"dominated\", W12/Y12)))","v":"ref"},null,1,"HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D12-1)*6), AG12)","v":{"v":277.217871949939,"d":"£277.22"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D12-1)*6 + $AG12-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£211 to £365)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D12-1)*6), AG12)","v":{"v":6.70155213224717,"d":"6.702"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D12-1)*6 + $AG12-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(6.633 to 6.768)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG12), \"\")","v":""}]
[{"$nulls":3},2,null,{"$f":"MATCH(SMALL(AI12:AI13, AG13), AI12:AI13, 0)","v":1},{"$f":"INDEX(rngStrats, F13)","v":"HPE"},{"$f":"IFERROR(INDEX(AI12:AI13, F13), \"\")","v":{"v":277.217871949939,"d":"£277"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D13-1)*6 + F13-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£211 to £365)"},{"$f":"IFERROR(INDEX(AK12:AK13, F13), \"\")","v":{"v":6.70155213224717,"d":"6.702"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D13-1)*6 + F13-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(6.633 to 6.768)"},{"v":6.687691238649673,"d":"6.688"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D13-1)*6 + F13-1) - OFFSET(rngPSA.Samples.Costs, 0, (D13-1)*6 + F13-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(6.617 to 6.754)"},{"v":6.692311536515505,"d":"6.692"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D13-1)*6 + F13-1) - OFFSET(rngPSA.Samples.Costs, 0, (D13-1)*6 + F13-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(6.623 to 6.759)"},null,{"$f":"IF($AG13=1, \"\", H13-H12)","v":{"v":24.170325056563,"d":"£24"}},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D13-1)*6 + $F13-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D13-1)*6 + $F12-1),\nIF(AG13=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":"(£7 to £45)"},{"$f":"IF($AG13=1, \"\", J13-J12)","v":{"v":-0.014552581934506037,"d":"-0.015"}},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D13-1)*6 + $F13-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D13-1)*6 + $F12-1),\nIF($AG13=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.019 to −0.010)"},{"$f":"IF($AG13=1, \"\", IF(AND(Q13>0, S13<0), \"dominated\", Q13/S13))","v":"dominated"},null,{"$f":"IF(F13=swtchResults.PSA.Baseline, \"-\", H13-INDEX(AI12:AI13, swtchResults.PSA.Baseline))","v":{"v":24.170325056563,"d":"£24"}},{"$f":"IF(F13=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D13-1)*6 + F13-1)-OFFSET(rngPSA.Samples.Costs, 0, (D13-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D13-1)*6 + F13-1)-OFFSET(rngPSA.Samples.Costs, 0, (D13-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£7 to £45)"},{"$f":"IF(F13=swtchResults.PSA.Baseline, \"-\", J13-INDEX(AK12:AK13, swtchResults.PSA.Baseline))","v":{"v":-0.014552581934506037,"d":"-0.015"}},{"$f":"IF(F13=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D13-1)*6 + F13-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D13-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D13-1)*6 + F13-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D13-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"(−0.019 to −0.010)"},{"$f":"IF(F13=swtchResults.PSA.Baseline, \"-\", Y13-W13/AA$7)","v":{"v":-0.015761098187334188,"d":"-0.016"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D13-1)*6 + F13-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D13-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D13-1)*6 + F13-1)-OFFSET(rngPSA.Samples.Costs, 0, (D13-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F13=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.021 to −0.011)"},{"$f":"IF(F13=swtchResults.PSA.Baseline, \"-\", Y13-W13/AC$7)","v":{"v":-0.01535825943639147,"d":"-0.015"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D13-1)*6 + F13-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D13-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D13-1)*6 + F13-1)-OFFSET(rngPSA.Samples.Costs, 0, (D13-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F13=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.020 to −0.010)"},{"$f":"IF(F13=swtchResults.PSA.Baseline, \"ref\", IF(AND(W13<=0, Y13>0), \"dominant\", IF(AND(W13>0, Y13<0), \"dominated\", W13/Y13)))","v":"dominated"},null,2,"No HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D13-1)*6), AG13)","v":{"v":253.04754689337602,"d":"£253.05"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D13-1)*6 + $AG13-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£188 to £340)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D13-1)*6), AG13)","v":{"v":6.716104714181676,"d":"6.716"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D13-1)*6 + $AG13-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(6.645 to 6.784)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG13), \"\")","v":""}]
[{"$nulls":3},3,null,{"$f":"INDEX(lstQs, D14)","v":"C: NSAIDs - DOAC/warfarin"}]
[{"$nulls":3},3,null,{"$f":"MATCH(SMALL(AI15:AI16, AG15), AI15:AI16, 0)","v":2},{"$f":"INDEX(rngStrats, F15)","v":"No HPE"},{"$f":"IFERROR(INDEX(AI15:AI16, F15), \"\")","v":{"v":1432.3558598530303,"d":"£1,432"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D15-1)*6 + F15-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£1,002 to £1,960)"},{"$f":"IFERROR(INDEX(AK15:AK16, F15), \"\")","v":{"v":4.905509780093012,"d":"4.906"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D15-1)*6 + F15-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(4.710 to 5.105)"},{"v":4.83389198710036,"d":"4.834"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D15-1)*6 + F15-1) - OFFSET(rngPSA.Samples.Costs, 0, (D15-1)*6 + F15-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(4.635 to 5.036)"},{"v":4.857764584764578,"d":"4.858"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D15-1)*6 + F15-1) - OFFSET(rngPSA.Samples.Costs, 0, (D15-1)*6 + F15-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(4.662 to 5.056)"},null,{"$f":"IF($AG15=1, \"\", H15-H13)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D15-1)*6 + $F15-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D15-1)*6 + $F13-1),\nIF(AG15=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":""},{"$f":"IF($AG15=1, \"\", J15-J13)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D15-1)*6 + $F15-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D15-1)*6 + $F13-1),\nIF($AG15=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":""},{"$f":"IF($AG15=1, \"\", IF(AND(Q15>0, S15<0), \"dominated\", Q15/S15))","v":""},null,{"$f":"IF(F15=swtchResults.PSA.Baseline, \"-\", H15-INDEX(AI15:AI16, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F15=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D15-1)*6 + F15-1)-OFFSET(rngPSA.Samples.Costs, 0, (D15-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D15-1)*6 + F15-1)-OFFSET(rngPSA.Samples.Costs, 0, (D15-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"-"},{"$f":"IF(F15=swtchResults.PSA.Baseline, \"-\", J15-INDEX(AK15:AK16, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F15=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D15-1)*6 + F15-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D15-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D15-1)*6 + F15-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D15-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"-"},{"$f":"IF(F15=swtchResults.PSA.Baseline, \"-\", Y15-W15/AA$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D15-1)*6 + F15-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D15-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D15-1)*6 + F15-1)-OFFSET(rngPSA.Samples.Costs, 0, (D15-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F15=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F15=swtchResults.PSA.Baseline, \"-\", Y15-W15/AC$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D15-1)*6 + F15-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D15-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D15-1)*6 + F15-1)-OFFSET(rngPSA.Samples.Costs, 0, (D15-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F15=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F15=swtchResults.PSA.Baseline, \"ref\", IF(AND(W15<=0, Y15>0), \"dominant\", IF(AND(W15>0, Y15<0), \"dominated\", W15/Y15)))","v":"ref"},null,1,"HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D15-1)*6), AG15)","v":{"v":2519.6380757076035,"d":"£2,519.64"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D15-1)*6 + $AG15-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£1,427 to £4,285)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D15-1)*6), AG15)","v":{"v":4.813270652896359,"d":"4.813"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D15-1)*6 + $AG15-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(4.605 to 5.020)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG15), \"\")","v":""}]
[{"$nulls":3},3,null,{"$f":"MATCH(SMALL(AI15:AI16, AG16), AI15:AI16, 0)","v":1},{"$f":"INDEX(rngStrats, F16)","v":"HPE"},{"$f":"IFERROR(INDEX(AI15:AI16, F16), \"\")","v":{"v":2519.6380757076035,"d":"£2,520"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D16-1)*6 + F16-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£1,427 to £4,285)"},{"$f":"IFERROR(INDEX(AK15:AK16, F16), \"\")","v":{"v":4.813270652896359,"d":"4.813"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D16-1)*6 + F16-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(4.605 to 5.020)"},{"v":4.687288749110979,"d":"4.687"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D16-1)*6 + F16-1) - OFFSET(rngPSA.Samples.Costs, 0, (D16-1)*6 + F16-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(4.448 to 4.915)"},{"v":4.729282717039439,"d":"4.729"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D16-1)*6 + F16-1) - OFFSET(rngPSA.Samples.Costs, 0, (D16-1)*6 + F16-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(4.511 to 4.949)"},null,{"$f":"IF($AG16=1, \"\", H16-H15)","v":{"v":1087.2822158545732,"d":"£1,087"}},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D16-1)*6 + $F16-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D16-1)*6 + $F15-1),\nIF(AG16=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":"(£246 to £2,571)"},{"$f":"IF($AG16=1, \"\", J16-J15)","v":{"v":-0.0922391271966525,"d":"-0.092"}},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D16-1)*6 + $F16-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D16-1)*6 + $F15-1),\nIF($AG16=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.175 to −0.037)"},{"$f":"IF($AG16=1, \"\", IF(AND(Q16>0, S16<0), \"dominated\", Q16/S16))","v":"dominated"},null,{"$f":"IF(F16=swtchResults.PSA.Baseline, \"-\", H16-INDEX(AI15:AI16, swtchResults.PSA.Baseline))","v":{"v":1087.2822158545732,"d":"£1,087"}},{"$f":"IF(F16=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D16-1)*6 + F16-1)-OFFSET(rngPSA.Samples.Costs, 0, (D16-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D16-1)*6 + F16-1)-OFFSET(rngPSA.Samples.Costs, 0, (D16-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£246 to £2,571)"},{"$f":"IF(F16=swtchResults.PSA.Baseline, \"-\", J16-INDEX(AK15:AK16, swtchResults.PSA.Baseline))","v":{"v":-0.0922391271966525,"d":"-0.092"}},{"$f":"IF(F16=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D16-1)*6 + F16-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D16-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D16-1)*6 + F16-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D16-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"(−0.175 to −0.037)"},{"$f":"IF(F16=swtchResults.PSA.Baseline, \"-\", Y16-W16/AA$7)","v":{"v":-0.14660323798938116,"d":"-0.147"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D16-1)*6 + F16-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D16-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D16-1)*6 + F16-1)-OFFSET(rngPSA.Samples.Costs, 0, (D16-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F16=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.303 to −0.050)"},{"$f":"IF(F16=swtchResults.PSA.Baseline, \"-\", Y16-W16/AC$7)","v":{"v":-0.12848186772513828,"d":"-0.128"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D16-1)*6 + F16-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D16-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D16-1)*6 + F16-1)-OFFSET(rngPSA.Samples.Costs, 0, (D16-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F16=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.262 to −0.045)"},{"$f":"IF(F16=swtchResults.PSA.Baseline, \"ref\", IF(AND(W16<=0, Y16>0), \"dominant\", IF(AND(W16>0, Y16<0), \"dominated\", W16/Y16)))","v":"dominated"},null,2,"No HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D16-1)*6), AG16)","v":{"v":1432.3558598530303,"d":"£1,432.36"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D16-1)*6 + $AG16-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£1,002 to £1,960)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D16-1)*6), AG16)","v":{"v":4.905509780093012,"d":"4.906"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D16-1)*6 + $AG16-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(4.710 to 5.105)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG16), \"\")","v":""}]
[{"$nulls":3},4,null,{"$f":"INDEX(lstQs, D17)","v":"D: NSAIDs - HF"}]
[{"$nulls":3},4,null,{"$f":"MATCH(SMALL(AI18:AI19, AG18), AI18:AI19, 0)","v":2},{"$f":"INDEX(rngStrats, F18)","v":"No HPE"},{"$f":"IFERROR(INDEX(AI18:AI19, F18), \"\")","v":{"v":12584.909980511773,"d":"£12,585"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D18-1)*6 + F18-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£8,258 to £17,664)"},{"$f":"IFERROR(INDEX(AK18:AK19, F18), \"\")","v":{"v":3.050191078442524,"d":"3.050"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D18-1)*6 + F18-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(2.840 to 3.252)"},{"v":2.4209455794169354,"d":"2.421"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D18-1)*6 + F18-1) - OFFSET(rngPSA.Samples.Costs, 0, (D18-1)*6 + F18-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(2.094 to 2.708)"},{"v":2.6306940790921316,"d":"2.631"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D18-1)*6 + F18-1) - OFFSET(rngPSA.Samples.Costs, 0, (D18-1)*6 + F18-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(2.363 to 2.885)"},null,{"$f":"IF($AG18=1, \"\", H18-H16)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D18-1)*6 + $F18-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D18-1)*6 + $F16-1),\nIF(AG18=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":""},{"$f":"IF($AG18=1, \"\", J18-J16)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D18-1)*6 + $F18-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D18-1)*6 + $F16-1),\nIF($AG18=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":""},{"$f":"IF($AG18=1, \"\", IF(AND(Q18>0, S18<0), \"dominated\", Q18/S18))","v":""},null,{"$f":"IF(F18=swtchResults.PSA.Baseline, \"-\", H18-INDEX(AI18:AI19, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F18=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D18-1)*6 + F18-1)-OFFSET(rngPSA.Samples.Costs, 0, (D18-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D18-1)*6 + F18-1)-OFFSET(rngPSA.Samples.Costs, 0, (D18-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"-"},{"$f":"IF(F18=swtchResults.PSA.Baseline, \"-\", J18-INDEX(AK18:AK19, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F18=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D18-1)*6 + F18-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D18-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D18-1)*6 + F18-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D18-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"-"},{"$f":"IF(F18=swtchResults.PSA.Baseline, \"-\", Y18-W18/AA$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D18-1)*6 + F18-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D18-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D18-1)*6 + F18-1)-OFFSET(rngPSA.Samples.Costs, 0, (D18-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F18=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F18=swtchResults.PSA.Baseline, \"-\", Y18-W18/AC$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D18-1)*6 + F18-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D18-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D18-1)*6 + F18-1)-OFFSET(rngPSA.Samples.Costs, 0, (D18-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F18=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F18=swtchResults.PSA.Baseline, \"ref\", IF(AND(W18<=0, Y18>0), \"dominant\", IF(AND(W18>0, Y18<0), \"dominated\", W18/Y18)))","v":"ref"},null,1,"HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D18-1)*6), AG18)","v":{"v":12596.922197268379,"d":"£12,596.92"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D18-1)*6 + $AG18-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£8,264 to £17,706)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D18-1)*6), AG18)","v":{"v":3.0034618315538943,"d":"3.003"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D18-1)*6 + $AG18-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(2.795 to 3.204)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG18), \"\")","v":""}]
[{"$nulls":3},4,null,{"$f":"MATCH(SMALL(AI18:AI19, AG19), AI18:AI19, 0)","v":1},{"$f":"INDEX(rngStrats, F19)","v":"HPE"},{"$f":"IFERROR(INDEX(AI18:AI19, F19), \"\")","v":{"v":12596.922197268379,"d":"£12,597"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D19-1)*6 + F19-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£8,264 to £17,706)"},{"$f":"IFERROR(INDEX(AK18:AK19, F19), \"\")","v":{"v":3.0034618315538943,"d":"3.003"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D19-1)*6 + F19-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(2.795 to 3.204)"},{"v":2.3736157216904754,"d":"2.374"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D19-1)*6 + F19-1) - OFFSET(rngPSA.Samples.Costs, 0, (D19-1)*6 + F19-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(2.048 to 2.667)"},{"v":2.583564424978282,"d":"2.584"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D19-1)*6 + F19-1) - OFFSET(rngPSA.Samples.Costs, 0, (D19-1)*6 + F19-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(2.315 to 2.837)"},null,{"$f":"IF($AG19=1, \"\", H19-H18)","v":{"v":12.012216756605994,"d":"£12"}},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D19-1)*6 + $F19-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D19-1)*6 + $F18-1),\nIF(AG19=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":"(−£73 to £96)"},{"$f":"IF($AG19=1, \"\", J19-J18)","v":{"v":-0.04672924688862956,"d":"-0.047"}},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D19-1)*6 + $F19-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D19-1)*6 + $F18-1),\nIF($AG19=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.072 to −0.027)"},{"$f":"IF($AG19=1, \"\", IF(AND(Q19>0, S19<0), \"dominated\", Q19/S19))","v":"dominated"},null,{"$f":"IF(F19=swtchResults.PSA.Baseline, \"-\", H19-INDEX(AI18:AI19, swtchResults.PSA.Baseline))","v":{"v":12.012216756605994,"d":"£12"}},{"$f":"IF(F19=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D19-1)*6 + F19-1)-OFFSET(rngPSA.Samples.Costs, 0, (D19-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D19-1)*6 + F19-1)-OFFSET(rngPSA.Samples.Costs, 0, (D19-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(−£73 to £96)"},{"$f":"IF(F19=swtchResults.PSA.Baseline, \"-\", J19-INDEX(AK18:AK19, swtchResults.PSA.Baseline))","v":{"v":-0.04672924688862956,"d":"-0.047"}},{"$f":"IF(F19=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D19-1)*6 + F19-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D19-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D19-1)*6 + F19-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D19-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"(−0.072 to −0.027)"},{"$f":"IF(F19=swtchResults.PSA.Baseline, \"-\", Y19-W19/AA$7)","v":{"v":-0.04732985772645986,"d":"-0.047"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D19-1)*6 + F19-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D19-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D19-1)*6 + F19-1)-OFFSET(rngPSA.Samples.Costs, 0, (D19-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F19=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.069 to −0.030)"},{"$f":"IF(F19=swtchResults.PSA.Baseline, \"-\", Y19-W19/AC$7)","v":{"v":-0.04712965411384976,"d":"-0.047"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D19-1)*6 + F19-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D19-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D19-1)*6 + F19-1)-OFFSET(rngPSA.Samples.Costs, 0, (D19-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F19=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.070 to −0.030)"},{"$f":"IF(F19=swtchResults.PSA.Baseline, \"ref\", IF(AND(W19<=0, Y19>0), \"dominant\", IF(AND(W19>0, Y19<0), \"dominated\", W19/Y19)))","v":"dominated"},null,2,"No HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D19-1)*6), AG19)","v":{"v":12584.909980511773,"d":"£12,584.91"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D19-1)*6 + $AG19-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£8,258 to £17,664)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D19-1)*6), AG19)","v":{"v":3.050191078442524,"d":"3.050"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D19-1)*6 + $AG19-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(2.840 to 3.252)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG19), \"\")","v":""}]
[{"$nulls":3},5,null,{"$f":"INDEX(lstQs, D20)","v":"E: NSAIDs - CKD"}]
[{"$nulls":3},5,null,{"$f":"MATCH(SMALL(AI21:AI22, AG21), AI21:AI22, 0)","v":2},{"$f":"INDEX(rngStrats, F21)","v":"No HPE"},{"$f":"IFERROR(INDEX(AI21:AI22, F21), \"\")","v":{"v":50056.462465953744,"d":"£50,056"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D21-1)*6 + F21-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£48,267 to £51,902)"},{"$f":"IFERROR(INDEX(AK21:AK22, F21), \"\")","v":{"v":4.632866506250237,"d":"4.633"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D21-1)*6 + F21-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(3.930 to 5.180)"},{"v":2.13004338295255,"d":"2.130"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D21-1)*6 + F21-1) - OFFSET(rngPSA.Samples.Costs, 0, (D21-1)*6 + F21-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(1.390 to 2.679)"},{"v":2.9643177573851123,"d":"2.964"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D21-1)*6 + F21-1) - OFFSET(rngPSA.Samples.Costs, 0, (D21-1)*6 + F21-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(2.245 to 3.514)"},null,{"$f":"IF($AG21=1, \"\", H21-H19)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D21-1)*6 + $F21-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D21-1)*6 + $F19-1),\nIF(AG21=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":""},{"$f":"IF($AG21=1, \"\", J21-J19)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D21-1)*6 + $F21-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D21-1)*6 + $F19-1),\nIF($AG21=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":""},{"$f":"IF($AG21=1, \"\", IF(AND(Q21>0, S21<0), \"dominated\", Q21/S21))","v":""},null,{"$f":"IF(F21=swtchResults.PSA.Baseline, \"-\", H21-INDEX(AI21:AI22, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F21=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D21-1)*6 + F21-1)-OFFSET(rngPSA.Samples.Costs, 0, (D21-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D21-1)*6 + F21-1)-OFFSET(rngPSA.Samples.Costs, 0, (D21-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"-"},{"$f":"IF(F21=swtchResults.PSA.Baseline, \"-\", J21-INDEX(AK21:AK22, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F21=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D21-1)*6 + F21-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D21-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D21-1)*6 + F21-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D21-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"-"},{"$f":"IF(F21=swtchResults.PSA.Baseline, \"-\", Y21-W21/AA$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D21-1)*6 + F21-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D21-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D21-1)*6 + F21-1)-OFFSET(rngPSA.Samples.Costs, 0, (D21-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F21=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F21=swtchResults.PSA.Baseline, \"-\", Y21-W21/AC$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D21-1)*6 + F21-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D21-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D21-1)*6 + F21-1)-OFFSET(rngPSA.Samples.Costs, 0, (D21-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F21=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F21=swtchResults.PSA.Baseline, \"ref\", IF(AND(W21<=0, Y21>0), \"dominant\", IF(AND(W21>0, Y21<0), \"dominated\", W21/Y21)))","v":"ref"},null,1,"HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D21-1)*6), AG21)","v":{"v":50258.73257227267,"d":"£50,258.73"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D21-1)*6 + $AG21-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£48,440 to £52,251)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D21-1)*6), AG21)","v":{"v":4.5241145841934625,"d":"4.524"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D21-1)*6 + $AG21-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(3.849 to 5.055)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG21), \"\")","v":""}]
[{"$nulls":3},5,null,{"$f":"MATCH(SMALL(AI21:AI22, AG22), AI21:AI22, 0)","v":1},{"$f":"INDEX(rngStrats, F22)","v":"HPE"},{"$f":"IFERROR(INDEX(AI21:AI22, F22), \"\")","v":{"v":50258.73257227267,"d":"£50,259"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D22-1)*6 + F22-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£48,440 to £52,251)"},{"$f":"IFERROR(INDEX(AK21:AK22, F22), \"\")","v":{"v":4.5241145841934625,"d":"4.524"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D22-1)*6 + F22-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(3.849 to 5.055)"},{"v":2.011177955579829,"d":"2.011"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D22-1)*6 + F22-1) - OFFSET(rngPSA.Samples.Costs, 0, (D22-1)*6 + F22-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(1.313 to 2.546)"},{"v":2.8488234984510403,"d":"2.849"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D22-1)*6 + F22-1) - OFFSET(rngPSA.Samples.Costs, 0, (D22-1)*6 + F22-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(2.163 to 3.376)"},null,{"$f":"IF($AG22=1, \"\", H22-H21)","v":{"v":202.27010631892335,"d":"£202"}},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D22-1)*6 + $F22-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D22-1)*6 + $F21-1),\nIF(AG22=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":"(−£149 to £710)"},{"$f":"IF($AG22=1, \"\", J22-J21)","v":{"v":-0.10875192205677475,"d":"-0.109"}},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D22-1)*6 + $F22-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D22-1)*6 + $F21-1),\nIF($AG22=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.197 to −0.040)"},{"$f":"IF($AG22=1, \"\", IF(AND(Q22>0, S22<0), \"dominated\", Q22/S22))","v":"dominated"},null,{"$f":"IF(F22=swtchResults.PSA.Baseline, \"-\", H22-INDEX(AI21:AI22, swtchResults.PSA.Baseline))","v":{"v":202.27010631892335,"d":"£202"}},{"$f":"IF(F22=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D22-1)*6 + F22-1)-OFFSET(rngPSA.Samples.Costs, 0, (D22-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D22-1)*6 + F22-1)-OFFSET(rngPSA.Samples.Costs, 0, (D22-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(−£149 to £710)"},{"$f":"IF(F22=swtchResults.PSA.Baseline, \"-\", J22-INDEX(AK21:AK22, swtchResults.PSA.Baseline))","v":{"v":-0.10875192205677475,"d":"-0.109"}},{"$f":"IF(F22=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D22-1)*6 + F22-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D22-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D22-1)*6 + F22-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D22-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"(−0.197 to −0.040)"},{"$f":"IF(F22=swtchResults.PSA.Baseline, \"-\", Y22-W22/AA$7)","v":{"v":-0.11886542737272092,"d":"-0.119"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D22-1)*6 + F22-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D22-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D22-1)*6 + F22-1)-OFFSET(rngPSA.Samples.Costs, 0, (D22-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F22=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.216 to −0.042)"},{"$f":"IF(F22=swtchResults.PSA.Baseline, \"-\", Y22-W22/AC$7)","v":{"v":-0.1154942589340722,"d":"-0.115"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D22-1)*6 + F22-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D22-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D22-1)*6 + F22-1)-OFFSET(rngPSA.Samples.Costs, 0, (D22-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F22=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−0.210 to −0.041)"},{"$f":"IF(F22=swtchResults.PSA.Baseline, \"ref\", IF(AND(W22<=0, Y22>0), \"dominant\", IF(AND(W22>0, Y22<0), \"dominated\", W22/Y22)))","v":"dominated"},null,2,"No HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D22-1)*6), AG22)","v":{"v":50056.462465953744,"d":"£50,056.46"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D22-1)*6 + $AG22-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£48,267 to £51,902)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D22-1)*6), AG22)","v":{"v":4.632866506250237,"d":"4.633"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D22-1)*6 + $AG22-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(3.930 to 5.180)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG22), \"\")","v":""}]
[{"$nulls":3},6,null,{"$f":"INDEX(lstQs, D23)","v":"Expected harm in England: query A"}]
[{"$nulls":3},6,null,{"$f":"MATCH(SMALL(AI24:AI25, AG24), AI24:AI25, 0)","v":2},{"$f":"INDEX(rngStrats, F24)","v":"No HPE"},{"$f":"IFERROR(INDEX(AI24:AI25, F24), \"\")","v":{"v":0,"d":"£0"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D24-1)*6 + F24-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£0 to £0)"},{"$f":"IFERROR(INDEX(AK24:AK25, F24), \"\")","v":{"v":0,"d":"0.000"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D24-1)*6 + F24-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"v":0,"d":"0.000"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D24-1)*6 + F24-1) - OFFSET(rngPSA.Samples.Costs, 0, (D24-1)*6 + F24-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"v":0,"d":"0.000"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D24-1)*6 + F24-1) - OFFSET(rngPSA.Samples.Costs, 0, (D24-1)*6 + F24-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},null,{"$f":"IF($AG24=1, \"\", H24-H22)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D24-1)*6 + $F24-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D24-1)*6 + $F22-1),\nIF(AG24=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":""},{"$f":"IF($AG24=1, \"\", J24-J22)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D24-1)*6 + $F24-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D24-1)*6 + $F22-1),\nIF($AG24=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":""},{"$f":"IF($AG24=1, \"\", IF(AND(Q24>0, S24<0), \"dominated\", Q24/S24))","v":""},null,{"$f":"IF(F24=swtchResults.PSA.Baseline, \"-\", H24-INDEX(AI24:AI25, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F24=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D24-1)*6 + F24-1)-OFFSET(rngPSA.Samples.Costs, 0, (D24-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D24-1)*6 + F24-1)-OFFSET(rngPSA.Samples.Costs, 0, (D24-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"-"},{"$f":"IF(F24=swtchResults.PSA.Baseline, \"-\", J24-INDEX(AK24:AK25, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F24=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D24-1)*6 + F24-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D24-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D24-1)*6 + F24-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D24-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"-"},{"$f":"IF(F24=swtchResults.PSA.Baseline, \"-\", Y24-W24/AA$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D24-1)*6 + F24-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D24-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D24-1)*6 + F24-1)-OFFSET(rngPSA.Samples.Costs, 0, (D24-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F24=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F24=swtchResults.PSA.Baseline, \"-\", Y24-W24/AC$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D24-1)*6 + F24-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D24-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D24-1)*6 + F24-1)-OFFSET(rngPSA.Samples.Costs, 0, (D24-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F24=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F24=swtchResults.PSA.Baseline, \"ref\", IF(AND(W24<=0, Y24>0), \"dominant\", IF(AND(W24>0, Y24<0), \"dominated\", W24/Y24)))","v":"ref"},null,1,"HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D24-1)*6), AG24)","v":{"v":2535968.0564504988,"d":"£2,535,968.06"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D24-1)*6 + $AG24-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£717,761 to £4,664,682)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D24-1)*6), AG24)","v":{"v":-1801.3066895343882,"d":"-1801.307"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D24-1)*6 + $AG24-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(-2306.289 to -1314.913)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG24), \"\")","v":""}]
[{"$nulls":3},6,null,{"$f":"MATCH(SMALL(AI24:AI25, AG25), AI24:AI25, 0)","v":1},{"$f":"INDEX(rngStrats, F25)","v":"HPE"},{"$f":"IFERROR(INDEX(AI24:AI25, F25), \"\")","v":{"v":2535968.0564504988,"d":"£2,535,968"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D25-1)*6 + F25-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£717,761 to £4,664,682)"},{"$f":"IFERROR(INDEX(AK24:AK25, F25), \"\")","v":{"v":-1801.3066895343882,"d":"-1801.307"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D25-1)*6 + F25-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(-2306.289 to -1314.913)"},{"v":-1928.105092356913,"d":"-1928.105"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D25-1)*6 + F25-1) - OFFSET(rngPSA.Samples.Costs, 0, (D25-1)*6 + F25-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(-2459.522 to -1396.756)"},{"v":-1885.8389580827381,"d":"-1885.839"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D25-1)*6 + F25-1) - OFFSET(rngPSA.Samples.Costs, 0, (D25-1)*6 + F25-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(-2417.061 to -1369.429)"},null,{"$f":"IF($AG25=1, \"\", H25-H24)","v":{"v":2535968.0564504988,"d":"£2,535,968"}},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D25-1)*6 + $F25-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D25-1)*6 + $F24-1),\nIF(AG25=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":"(£717,761 to £4,664,682)"},{"$f":"IF($AG25=1, \"\", J25-J24)","v":{"v":-1801.3066895343882,"d":"-1801.307"}},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D25-1)*6 + $F25-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D25-1)*6 + $F24-1),\nIF($AG25=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−2306.289 to −1314.913)"},{"$f":"IF($AG25=1, \"\", IF(AND(Q25>0, S25<0), \"dominated\", Q25/S25))","v":"dominated"},null,{"$f":"IF(F25=swtchResults.PSA.Baseline, \"-\", H25-INDEX(AI24:AI25, swtchResults.PSA.Baseline))","v":{"v":2535968.0564504988,"d":"£2,535,968"}},{"$f":"IF(F25=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D25-1)*6 + F25-1)-OFFSET(rngPSA.Samples.Costs, 0, (D25-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D25-1)*6 + F25-1)-OFFSET(rngPSA.Samples.Costs, 0, (D25-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£717,761 to £4,664,682)"},{"$f":"IF(F25=swtchResults.PSA.Baseline, \"-\", J25-INDEX(AK24:AK25, swtchResults.PSA.Baseline))","v":{"v":-1801.3066895343882,"d":"-1801.307"}},{"$f":"IF(F25=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D25-1)*6 + F25-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D25-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D25-1)*6 + F25-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D25-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"(−2306.289 to −1314.913)"},{"$f":"IF(F25=swtchResults.PSA.Baseline, \"-\", Y25-W25/AA$7)","v":{"v":-1928.105092356913,"d":"-1928.105"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D25-1)*6 + F25-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D25-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D25-1)*6 + F25-1)-OFFSET(rngPSA.Samples.Costs, 0, (D25-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F25=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−2459.522 to −1396.756)"},{"$f":"IF(F25=swtchResults.PSA.Baseline, \"-\", Y25-W25/AC$7)","v":{"v":-1885.8389580827381,"d":"-1885.839"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D25-1)*6 + F25-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D25-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D25-1)*6 + F25-1)-OFFSET(rngPSA.Samples.Costs, 0, (D25-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F25=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−2417.061 to −1369.429)"},{"$f":"IF(F25=swtchResults.PSA.Baseline, \"ref\", IF(AND(W25<=0, Y25>0), \"dominant\", IF(AND(W25>0, Y25<0), \"dominated\", W25/Y25)))","v":"dominated"},null,2,"No HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D25-1)*6), AG25)","v":{"v":0,"d":"£0.00"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D25-1)*6 + $AG25-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£0 to £0)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D25-1)*6), AG25)","v":{"v":0,"d":"0.000"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D25-1)*6 + $AG25-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG25), \"\")","v":""}]
[{"$nulls":3},7,null,{"$f":"INDEX(lstQs, D26)","v":"Expected harm in England: query B"}]
[{"$nulls":3},7,null,{"$f":"MATCH(SMALL(AI27:AI28, AG27), AI27:AI28, 0)","v":2},{"$f":"INDEX(rngStrats, F27)","v":"No HPE"},{"$f":"IFERROR(INDEX(AI27:AI28, F27), \"\")","v":{"v":0,"d":"£0"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D27-1)*6 + F27-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£0 to £0)"},{"$f":"IFERROR(INDEX(AK27:AK28, F27), \"\")","v":{"v":0,"d":"0.000"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D27-1)*6 + F27-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"v":0,"d":"0.000"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D27-1)*6 + F27-1) - OFFSET(rngPSA.Samples.Costs, 0, (D27-1)*6 + F27-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"v":0,"d":"0.000"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D27-1)*6 + F27-1) - OFFSET(rngPSA.Samples.Costs, 0, (D27-1)*6 + F27-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},null,{"$f":"IF($AG27=1, \"\", H27-H25)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D27-1)*6 + $F27-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D27-1)*6 + $F25-1),\nIF(AG27=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":""},{"$f":"IF($AG27=1, \"\", J27-J25)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D27-1)*6 + $F27-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D27-1)*6 + $F25-1),\nIF($AG27=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":""},{"$f":"IF($AG27=1, \"\", IF(AND(Q27>0, S27<0), \"dominated\", Q27/S27))","v":""},null,{"$f":"IF(F27=swtchResults.PSA.Baseline, \"-\", H27-INDEX(AI27:AI28, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F27=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D27-1)*6 + F27-1)-OFFSET(rngPSA.Samples.Costs, 0, (D27-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D27-1)*6 + F27-1)-OFFSET(rngPSA.Samples.Costs, 0, (D27-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"-"},{"$f":"IF(F27=swtchResults.PSA.Baseline, \"-\", J27-INDEX(AK27:AK28, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F27=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D27-1)*6 + F27-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D27-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D27-1)*6 + F27-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D27-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"-"},{"$f":"IF(F27=swtchResults.PSA.Baseline, \"-\", Y27-W27/AA$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D27-1)*6 + F27-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D27-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D27-1)*6 + F27-1)-OFFSET(rngPSA.Samples.Costs, 0, (D27-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F27=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F27=swtchResults.PSA.Baseline, \"-\", Y27-W27/AC$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D27-1)*6 + F27-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D27-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D27-1)*6 + F27-1)-OFFSET(rngPSA.Samples.Costs, 0, (D27-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F27=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F27=swtchResults.PSA.Baseline, \"ref\", IF(AND(W27<=0, Y27>0), \"dominant\", IF(AND(W27>0, Y27<0), \"dominated\", W27/Y27)))","v":"ref"},null,1,"HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D27-1)*6), AG27)","v":{"v":165936.90044781912,"d":"£165,936.90"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D27-1)*6 + $AG27-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£46,395 to £303,902)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D27-1)*6), AG27)","v":{"v":-99.91328494933907,"d":"-99.913"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D27-1)*6 + $AG27-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(-134.567 to -67.917)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG27), \"\")","v":""}]
[{"$nulls":3},7,null,{"$f":"MATCH(SMALL(AI27:AI28, AG28), AI27:AI28, 0)","v":1},{"$f":"INDEX(rngStrats, F28)","v":"HPE"},{"$f":"IFERROR(INDEX(AI27:AI28, F28), \"\")","v":{"v":165936.90044781912,"d":"£165,937"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D28-1)*6 + F28-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£46,395 to £303,902)"},{"$f":"IFERROR(INDEX(AK27:AK28, F28), \"\")","v":{"v":-99.91328494933907,"d":"-99.913"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D28-1)*6 + F28-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(-134.567 to -67.917)"},{"v":-108.21012997173003,"d":"-108.210"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D28-1)*6 + F28-1) - OFFSET(rngPSA.Samples.Costs, 0, (D28-1)*6 + F28-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(-143.651 to -74.351)"},{"v":-105.44451496426638,"d":"-105.445"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D28-1)*6 + F28-1) - OFFSET(rngPSA.Samples.Costs, 0, (D28-1)*6 + F28-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(-140.893 to -71.750)"},null,{"$f":"IF($AG28=1, \"\", H28-H27)","v":{"v":165936.90044781912,"d":"£165,937"}},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D28-1)*6 + $F28-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D28-1)*6 + $F27-1),\nIF(AG28=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":"(£46,395 to £303,902)"},{"$f":"IF($AG28=1, \"\", J28-J27)","v":{"v":-99.91328494933907,"d":"-99.913"}},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D28-1)*6 + $F28-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D28-1)*6 + $F27-1),\nIF($AG28=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−134.567 to −67.917)"},{"$f":"IF($AG28=1, \"\", IF(AND(Q28>0, S28<0), \"dominated\", Q28/S28))","v":"dominated"},null,{"$f":"IF(F28=swtchResults.PSA.Baseline, \"-\", H28-INDEX(AI27:AI28, swtchResults.PSA.Baseline))","v":{"v":165936.90044781912,"d":"£165,937"}},{"$f":"IF(F28=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D28-1)*6 + F28-1)-OFFSET(rngPSA.Samples.Costs, 0, (D28-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D28-1)*6 + F28-1)-OFFSET(rngPSA.Samples.Costs, 0, (D28-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£46,395 to £303,902)"},{"$f":"IF(F28=swtchResults.PSA.Baseline, \"-\", J28-INDEX(AK27:AK28, swtchResults.PSA.Baseline))","v":{"v":-99.91328494933907,"d":"-99.913"}},{"$f":"IF(F28=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D28-1)*6 + F28-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D28-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D28-1)*6 + F28-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D28-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"(−134.567 to −67.917)"},{"$f":"IF(F28=swtchResults.PSA.Baseline, \"-\", Y28-W28/AA$7)","v":{"v":-108.21012997173003,"d":"-108.210"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D28-1)*6 + F28-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D28-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D28-1)*6 + F28-1)-OFFSET(rngPSA.Samples.Costs, 0, (D28-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F28=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−143.651 to −74.351)"},{"$f":"IF(F28=swtchResults.PSA.Baseline, \"-\", Y28-W28/AC$7)","v":{"v":-105.44451496426638,"d":"-105.445"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D28-1)*6 + F28-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D28-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D28-1)*6 + F28-1)-OFFSET(rngPSA.Samples.Costs, 0, (D28-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F28=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−140.893 to −71.750)"},{"$f":"IF(F28=swtchResults.PSA.Baseline, \"ref\", IF(AND(W28<=0, Y28>0), \"dominant\", IF(AND(W28>0, Y28<0), \"dominated\", W28/Y28)))","v":"dominated"},null,2,"No HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D28-1)*6), AG28)","v":{"v":0,"d":"£0.00"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D28-1)*6 + $AG28-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£0 to £0)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D28-1)*6), AG28)","v":{"v":0,"d":"0.000"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D28-1)*6 + $AG28-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG28), \"\")","v":""}]
[{"$nulls":3},8,null,{"$f":"INDEX(lstQs, D29)","v":"Expected harm in England: query C"}]
[{"$nulls":3},8,null,{"$f":"MATCH(SMALL(AI30:AI31, AG30), AI30:AI31, 0)","v":2},{"$f":"INDEX(rngStrats, F30)","v":"No HPE"},{"$f":"IFERROR(INDEX(AI30:AI31, F30), \"\")","v":{"v":0,"d":"£0"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D30-1)*6 + F30-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£0 to £0)"},{"$f":"IFERROR(INDEX(AK30:AK31, F30), \"\")","v":{"v":0,"d":"0.000"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D30-1)*6 + F30-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"v":0,"d":"0.000"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D30-1)*6 + F30-1) - OFFSET(rngPSA.Samples.Costs, 0, (D30-1)*6 + F30-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"v":0,"d":"0.000"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D30-1)*6 + F30-1) - OFFSET(rngPSA.Samples.Costs, 0, (D30-1)*6 + F30-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},null,{"$f":"IF($AG30=1, \"\", H30-H28)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D30-1)*6 + $F30-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D30-1)*6 + $F28-1),\nIF(AG30=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":""},{"$f":"IF($AG30=1, \"\", J30-J28)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D30-1)*6 + $F30-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D30-1)*6 + $F28-1),\nIF($AG30=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":""},{"$f":"IF($AG30=1, \"\", IF(AND(Q30>0, S30<0), \"dominated\", Q30/S30))","v":""},null,{"$f":"IF(F30=swtchResults.PSA.Baseline, \"-\", H30-INDEX(AI30:AI31, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F30=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D30-1)*6 + F30-1)-OFFSET(rngPSA.Samples.Costs, 0, (D30-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D30-1)*6 + F30-1)-OFFSET(rngPSA.Samples.Costs, 0, (D30-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"-"},{"$f":"IF(F30=swtchResults.PSA.Baseline, \"-\", J30-INDEX(AK30:AK31, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F30=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D30-1)*6 + F30-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D30-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D30-1)*6 + F30-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D30-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"-"},{"$f":"IF(F30=swtchResults.PSA.Baseline, \"-\", Y30-W30/AA$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D30-1)*6 + F30-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D30-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D30-1)*6 + F30-1)-OFFSET(rngPSA.Samples.Costs, 0, (D30-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F30=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F30=swtchResults.PSA.Baseline, \"-\", Y30-W30/AC$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D30-1)*6 + F30-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D30-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D30-1)*6 + F30-1)-OFFSET(rngPSA.Samples.Costs, 0, (D30-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F30=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F30=swtchResults.PSA.Baseline, \"ref\", IF(AND(W30<=0, Y30>0), \"dominant\", IF(AND(W30>0, Y30<0), \"dominated\", W30/Y30)))","v":"ref"},null,1,"HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D30-1)*6), AG30)","v":{"v":25192401.227504153,"d":"£25,192,401.23"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D30-1)*6 + $AG30-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£5,712,183 to £59,553,312)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D30-1)*6), AG30)","v":{"v":-2137.132660890428,"d":"-2137.133"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D30-1)*6 + $AG30-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(-4069.808 to -839.163)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG30), \"\")","v":""}]
[{"$nulls":3},8,null,{"$f":"MATCH(SMALL(AI30:AI31, AG31), AI30:AI31, 0)","v":1},{"$f":"INDEX(rngStrats, F31)","v":"HPE"},{"$f":"IFERROR(INDEX(AI30:AI31, F31), \"\")","v":{"v":25192401.227504153,"d":"£25,192,401"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D31-1)*6 + F31-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£5,712,183 to £59,553,312)"},{"$f":"IFERROR(INDEX(AK30:AK31, F31), \"\")","v":{"v":-2137.132660890428,"d":"-2137.133"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D31-1)*6 + F31-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(-4069.808 to -839.163)"},{"v":-3396.7527222656354,"d":"-3396.753"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D31-1)*6 + F31-1) - OFFSET(rngPSA.Samples.Costs, 0, (D31-1)*6 + F31-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(-6916.249 to -1148.319)"},{"v":-2976.8793684738994,"d":"-2976.879"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D31-1)*6 + F31-1) - OFFSET(rngPSA.Samples.Costs, 0, (D31-1)*6 + F31-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(-5990.680 to -1049.606)"},null,{"$f":"IF($AG31=1, \"\", H31-H30)","v":{"v":25192401.227504153,"d":"£25,192,401"}},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D31-1)*6 + $F31-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D31-1)*6 + $F30-1),\nIF(AG31=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":"(£5,712,183 to £59,553,312)"},{"$f":"IF($AG31=1, \"\", J31-J30)","v":{"v":-2137.132660890428,"d":"-2137.133"}},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D31-1)*6 + $F31-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D31-1)*6 + $F30-1),\nIF($AG31=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−4069.808 to −839.163)"},{"$f":"IF($AG31=1, \"\", IF(AND(Q31>0, S31<0), \"dominated\", Q31/S31))","v":"dominated"},null,{"$f":"IF(F31=swtchResults.PSA.Baseline, \"-\", H31-INDEX(AI30:AI31, swtchResults.PSA.Baseline))","v":{"v":25192401.227504153,"d":"£25,192,401"}},{"$f":"IF(F31=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D31-1)*6 + F31-1)-OFFSET(rngPSA.Samples.Costs, 0, (D31-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D31-1)*6 + F31-1)-OFFSET(rngPSA.Samples.Costs, 0, (D31-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£5,712,183 to £59,553,312)"},{"$f":"IF(F31=swtchResults.PSA.Baseline, \"-\", J31-INDEX(AK30:AK31, swtchResults.PSA.Baseline))","v":{"v":-2137.132660890428,"d":"-2137.133"}},{"$f":"IF(F31=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D31-1)*6 + F31-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D31-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D31-1)*6 + F31-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D31-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"(−4069.808 to −839.163)"},{"$f":"IF(F31=swtchResults.PSA.Baseline, \"-\", Y31-W31/AA$7)","v":{"v":-3396.7527222656354,"d":"-3396.753"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D31-1)*6 + F31-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D31-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D31-1)*6 + F31-1)-OFFSET(rngPSA.Samples.Costs, 0, (D31-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F31=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−6916.249 to −1148.319)"},{"$f":"IF(F31=swtchResults.PSA.Baseline, \"-\", Y31-W31/AC$7)","v":{"v":-2976.8793684738994,"d":"-2976.879"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D31-1)*6 + F31-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D31-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D31-1)*6 + F31-1)-OFFSET(rngPSA.Samples.Costs, 0, (D31-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F31=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−5990.680 to −1049.606)"},{"$f":"IF(F31=swtchResults.PSA.Baseline, \"ref\", IF(AND(W31<=0, Y31>0), \"dominant\", IF(AND(W31>0, Y31<0), \"dominated\", W31/Y31)))","v":"dominated"},null,2,"No HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D31-1)*6), AG31)","v":{"v":0,"d":"£0.00"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D31-1)*6 + $AG31-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£0 to £0)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D31-1)*6), AG31)","v":{"v":0,"d":"0.000"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D31-1)*6 + $AG31-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG31), \"\")","v":""}]
[{"$nulls":3},9,null,{"$f":"INDEX(lstQs, D32)","v":"Expected harm in England: query D"}]
[{"$nulls":3},9,null,{"$f":"MATCH(SMALL(AI33:AI34, AG33), AI33:AI34, 0)","v":2},{"$f":"INDEX(rngStrats, F33)","v":"No HPE"},{"$f":"IFERROR(INDEX(AI33:AI34, F33), \"\")","v":{"v":0,"d":"£0"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D33-1)*6 + F33-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£0 to £0)"},{"$f":"IFERROR(INDEX(AK33:AK34, F33), \"\")","v":{"v":0,"d":"0.000"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D33-1)*6 + F33-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"v":0,"d":"0.000"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D33-1)*6 + F33-1) - OFFSET(rngPSA.Samples.Costs, 0, (D33-1)*6 + F33-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"v":0,"d":"0.000"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D33-1)*6 + F33-1) - OFFSET(rngPSA.Samples.Costs, 0, (D33-1)*6 + F33-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},null,{"$f":"IF($AG33=1, \"\", H33-H31)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D33-1)*6 + $F33-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D33-1)*6 + $F31-1),\nIF(AG33=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":""},{"$f":"IF($AG33=1, \"\", J33-J31)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D33-1)*6 + $F33-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D33-1)*6 + $F31-1),\nIF($AG33=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":""},{"$f":"IF($AG33=1, \"\", IF(AND(Q33>0, S33<0), \"dominated\", Q33/S33))","v":""},null,{"$f":"IF(F33=swtchResults.PSA.Baseline, \"-\", H33-INDEX(AI33:AI34, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F33=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D33-1)*6 + F33-1)-OFFSET(rngPSA.Samples.Costs, 0, (D33-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D33-1)*6 + F33-1)-OFFSET(rngPSA.Samples.Costs, 0, (D33-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"-"},{"$f":"IF(F33=swtchResults.PSA.Baseline, \"-\", J33-INDEX(AK33:AK34, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F33=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D33-1)*6 + F33-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D33-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D33-1)*6 + F33-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D33-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"-"},{"$f":"IF(F33=swtchResults.PSA.Baseline, \"-\", Y33-W33/AA$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D33-1)*6 + F33-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D33-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D33-1)*6 + F33-1)-OFFSET(rngPSA.Samples.Costs, 0, (D33-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F33=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F33=swtchResults.PSA.Baseline, \"-\", Y33-W33/AC$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D33-1)*6 + F33-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D33-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D33-1)*6 + F33-1)-OFFSET(rngPSA.Samples.Costs, 0, (D33-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F33=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F33=swtchResults.PSA.Baseline, \"ref\", IF(AND(W33<=0, Y33>0), \"dominant\", IF(AND(W33>0, Y33<0), \"dominated\", W33/Y33)))","v":"ref"},null,1,"HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D33-1)*6), AG33)","v":{"v":107166.91295650088,"d":"£107,166.91"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D33-1)*6 + $AG33-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(−£657,488 to £869,546)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D33-1)*6), AG33)","v":{"v":-417.1981178021834,"d":"-417.198"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D33-1)*6 + $AG33-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(-637.129 to -247.964)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG33), \"\")","v":""}]
[{"$nulls":3},9,null,{"$f":"MATCH(SMALL(AI33:AI34, AG34), AI33:AI34, 0)","v":1},{"$f":"INDEX(rngStrats, F34)","v":"HPE"},{"$f":"IFERROR(INDEX(AI33:AI34, F34), \"\")","v":{"v":107166.91295650088,"d":"£107,167"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D34-1)*6 + F34-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(−£657,488 to £869,546)"},{"$f":"IFERROR(INDEX(AK33:AK34, F34), \"\")","v":{"v":-417.1981178021834,"d":"-417.198"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D34-1)*6 + F34-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(-637.129 to -247.964)"},{"v":-422.55646345000844,"d":"-422.556"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D34-1)*6 + F34-1) - OFFSET(rngPSA.Samples.Costs, 0, (D34-1)*6 + F34-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(-624.682 to -267.653)"},{"v":-420.7703482340668,"d":"-420.770"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D34-1)*6 + F34-1) - OFFSET(rngPSA.Samples.Costs, 0, (D34-1)*6 + F34-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(-631.670 to -262.391)"},null,{"$f":"IF($AG34=1, \"\", H34-H33)","v":{"v":107166.91295650088,"d":"£107,167"}},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D34-1)*6 + $F34-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D34-1)*6 + $F33-1),\nIF(AG34=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":"(−£657,488 to £869,546)"},{"$f":"IF($AG34=1, \"\", J34-J33)","v":{"v":-417.1981178021834,"d":"-417.198"}},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D34-1)*6 + $F34-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D34-1)*6 + $F33-1),\nIF($AG34=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−637.129 to −247.964)"},{"$f":"IF($AG34=1, \"\", IF(AND(Q34>0, S34<0), \"dominated\", Q34/S34))","v":"dominated"},null,{"$f":"IF(F34=swtchResults.PSA.Baseline, \"-\", H34-INDEX(AI33:AI34, swtchResults.PSA.Baseline))","v":{"v":107166.91295650088,"d":"£107,167"}},{"$f":"IF(F34=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D34-1)*6 + F34-1)-OFFSET(rngPSA.Samples.Costs, 0, (D34-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D34-1)*6 + F34-1)-OFFSET(rngPSA.Samples.Costs, 0, (D34-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(−£657,488 to £869,546)"},{"$f":"IF(F34=swtchResults.PSA.Baseline, \"-\", J34-INDEX(AK33:AK34, swtchResults.PSA.Baseline))","v":{"v":-417.1981178021834,"d":"-417.198"}},{"$f":"IF(F34=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D34-1)*6 + F34-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D34-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D34-1)*6 + F34-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D34-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"(−637.129 to −247.964)"},{"$f":"IF(F34=swtchResults.PSA.Baseline, \"-\", Y34-W34/AA$7)","v":{"v":-422.55646345000844,"d":"-422.556"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D34-1)*6 + F34-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D34-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D34-1)*6 + F34-1)-OFFSET(rngPSA.Samples.Costs, 0, (D34-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F34=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−624.682 to −267.653)"},{"$f":"IF(F34=swtchResults.PSA.Baseline, \"-\", Y34-W34/AC$7)","v":{"v":-420.7703482340668,"d":"-420.770"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D34-1)*6 + F34-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D34-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D34-1)*6 + F34-1)-OFFSET(rngPSA.Samples.Costs, 0, (D34-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F34=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−631.670 to −262.391)"},{"$f":"IF(F34=swtchResults.PSA.Baseline, \"ref\", IF(AND(W34<=0, Y34>0), \"dominant\", IF(AND(W34>0, Y34<0), \"dominated\", W34/Y34)))","v":"dominated"},null,2,"No HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D34-1)*6), AG34)","v":{"v":0,"d":"£0.00"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D34-1)*6 + $AG34-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£0 to £0)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D34-1)*6), AG34)","v":{"v":0,"d":"0.000"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D34-1)*6 + $AG34-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG34), \"\")","v":""}]
[{"$nulls":3},10,null,{"$f":"INDEX(lstQs, D35)","v":"Expected harm in England: query E"}]
[{"$nulls":3},10,null,{"$f":"MATCH(SMALL(AI36:AI37, AG36), AI36:AI37, 0)","v":2},{"$f":"INDEX(rngStrats, F36)","v":"No HPE"},{"$f":"IFERROR(INDEX(AI36:AI37, F36), \"\")","v":{"v":0,"d":"£0"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D36-1)*6 + F36-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£0 to £0)"},{"$f":"IFERROR(INDEX(AK36:AK37, F36), \"\")","v":{"v":0,"d":"0.000"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D36-1)*6 + F36-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"v":0,"d":"0.000"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D36-1)*6 + F36-1) - OFFSET(rngPSA.Samples.Costs, 0, (D36-1)*6 + F36-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"v":0,"d":"0.000"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D36-1)*6 + F36-1) - OFFSET(rngPSA.Samples.Costs, 0, (D36-1)*6 + F36-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},null,{"$f":"IF($AG36=1, \"\", H36-H34)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D36-1)*6 + $F36-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D36-1)*6 + $F34-1),\nIF(AG36=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":""},{"$f":"IF($AG36=1, \"\", J36-J34)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D36-1)*6 + $F36-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D36-1)*6 + $F34-1),\nIF($AG36=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":""},{"$f":"IF($AG36=1, \"\", IF(AND(Q36>0, S36<0), \"dominated\", Q36/S36))","v":""},null,{"$f":"IF(F36=swtchResults.PSA.Baseline, \"-\", H36-INDEX(AI36:AI37, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F36=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D36-1)*6 + F36-1)-OFFSET(rngPSA.Samples.Costs, 0, (D36-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D36-1)*6 + F36-1)-OFFSET(rngPSA.Samples.Costs, 0, (D36-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"-"},{"$f":"IF(F36=swtchResults.PSA.Baseline, \"-\", J36-INDEX(AK36:AK37, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F36=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D36-1)*6 + F36-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D36-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D36-1)*6 + F36-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D36-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"-"},{"$f":"IF(F36=swtchResults.PSA.Baseline, \"-\", Y36-W36/AA$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D36-1)*6 + F36-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D36-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D36-1)*6 + F36-1)-OFFSET(rngPSA.Samples.Costs, 0, (D36-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F36=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F36=swtchResults.PSA.Baseline, \"-\", Y36-W36/AC$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D36-1)*6 + F36-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D36-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D36-1)*6 + F36-1)-OFFSET(rngPSA.Samples.Costs, 0, (D36-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F36=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F36=swtchResults.PSA.Baseline, \"ref\", IF(AND(W36<=0, Y36>0), \"dominant\", IF(AND(W36>0, Y36<0), \"dominated\", W36/Y36)))","v":"ref"},null,1,"HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D36-1)*6), AG36)","v":{"v":3196029.235384253,"d":"£3,196,029.24"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D36-1)*6 + $AG36-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(−£2,367,560 to £11,300,980)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D36-1)*6), AG36)","v":{"v":-1719.0086899055482,"d":"-1719.009"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D36-1)*6 + $AG36-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(-3041.784 to -626.271)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG36), \"\")","v":""}]
[{"$nulls":3},10,null,{"$f":"MATCH(SMALL(AI36:AI37, AG37), AI36:AI37, 0)","v":1},{"$f":"INDEX(rngStrats, F37)","v":"HPE"},{"$f":"IFERROR(INDEX(AI36:AI37, F37), \"\")","v":{"v":3196029.235384253,"d":"£3,196,029"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D37-1)*6 + F37-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(−£2,367,560 to £11,300,980)"},{"$f":"IFERROR(INDEX(AK36:AK37, F37), \"\")","v":{"v":-1719.0086899055482,"d":"-1719.009"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D37-1)*6 + F37-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(-3041.784 to -626.271)"},{"v":-1878.8101516747608,"d":"-1878.810"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D37-1)*6 + F37-1) - OFFSET(rngPSA.Samples.Costs, 0, (D37-1)*6 + F37-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(-3410.721 to -664.963)"},{"v":-1825.5429977516899,"d":"-1825.543"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D37-1)*6 + F37-1) - OFFSET(rngPSA.Samples.Costs, 0, (D37-1)*6 + F37-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(-3264.582 to -652.461)"},null,{"$f":"IF($AG37=1, \"\", H37-H36)","v":{"v":3196029.235384253,"d":"£3,196,029"}},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D37-1)*6 + $F37-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D37-1)*6 + $F36-1),\nIF(AG37=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":"(−£2,367,560 to £11,300,980)"},{"$f":"IF($AG37=1, \"\", J37-J36)","v":{"v":-1719.0086899055482,"d":"-1719.009"}},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D37-1)*6 + $F37-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D37-1)*6 + $F36-1),\nIF($AG37=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−3041.784 to −626.271)"},{"$f":"IF($AG37=1, \"\", IF(AND(Q37>0, S37<0), \"dominated\", Q37/S37))","v":"dominated"},null,{"$f":"IF(F37=swtchResults.PSA.Baseline, \"-\", H37-INDEX(AI36:AI37, swtchResults.PSA.Baseline))","v":{"v":3196029.235384253,"d":"£3,196,029"}},{"$f":"IF(F37=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D37-1)*6 + F37-1)-OFFSET(rngPSA.Samples.Costs, 0, (D37-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D37-1)*6 + F37-1)-OFFSET(rngPSA.Samples.Costs, 0, (D37-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(−£2,367,560 to £11,300,980)"},{"$f":"IF(F37=swtchResults.PSA.Baseline, \"-\", J37-INDEX(AK36:AK37, swtchResults.PSA.Baseline))","v":{"v":-1719.0086899055482,"d":"-1719.009"}},{"$f":"IF(F37=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D37-1)*6 + F37-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D37-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D37-1)*6 + F37-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D37-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"(−3041.784 to −626.271)"},{"$f":"IF(F37=swtchResults.PSA.Baseline, \"-\", Y37-W37/AA$7)","v":{"v":-1878.8101516747608,"d":"-1878.810"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D37-1)*6 + F37-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D37-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D37-1)*6 + F37-1)-OFFSET(rngPSA.Samples.Costs, 0, (D37-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F37=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−3410.721 to −664.963)"},{"$f":"IF(F37=swtchResults.PSA.Baseline, \"-\", Y37-W37/AC$7)","v":{"v":-1825.5429977516899,"d":"-1825.543"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D37-1)*6 + F37-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D37-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D37-1)*6 + F37-1)-OFFSET(rngPSA.Samples.Costs, 0, (D37-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F37=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−3264.582 to −652.461)"},{"$f":"IF(F37=swtchResults.PSA.Baseline, \"ref\", IF(AND(W37<=0, Y37>0), \"dominant\", IF(AND(W37>0, Y37<0), \"dominated\", W37/Y37)))","v":"dominated"},null,2,"No HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D37-1)*6), AG37)","v":{"v":0,"d":"£0.00"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D37-1)*6 + $AG37-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£0 to £0)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D37-1)*6), AG37)","v":{"v":0,"d":"0.000"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D37-1)*6 + $AG37-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG37), \"\")","v":""}]
[{"$nulls":3},11,null,{"$f":"INDEX(lstQs, D38)","v":"Expected harm in England: total"}]
[{"$nulls":3},11,null,{"$f":"MATCH(SMALL(AI39:AI40, AG39), AI39:AI40, 0)","v":2},{"$f":"INDEX(rngStrats, F39)","v":"No HPE"},{"$f":"IFERROR(INDEX(AI39:AI40, F39), \"\")","v":{"v":0,"d":"£0"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D39-1)*6 + F39-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£0 to £0)"},{"$f":"IFERROR(INDEX(AK39:AK40, F39), \"\")","v":{"v":0,"d":"0.000"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D39-1)*6 + F39-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"v":0,"d":"0.000"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D39-1)*6 + F39-1) - OFFSET(rngPSA.Samples.Costs, 0, (D39-1)*6 + F39-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"v":0,"d":"0.000"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D39-1)*6 + F39-1) - OFFSET(rngPSA.Samples.Costs, 0, (D39-1)*6 + F39-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},null,{"$f":"IF($AG39=1, \"\", H39-H37)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D39-1)*6 + $F39-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D39-1)*6 + $F37-1),\nIF(AG39=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":""},{"$f":"IF($AG39=1, \"\", J39-J37)","v":""},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D39-1)*6 + $F39-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D39-1)*6 + $F37-1),\nIF($AG39=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":""},{"$f":"IF($AG39=1, \"\", IF(AND(Q39>0, S39<0), \"dominated\", Q39/S39))","v":""},null,{"$f":"IF(F39=swtchResults.PSA.Baseline, \"-\", H39-INDEX(AI39:AI40, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F39=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D39-1)*6 + F39-1)-OFFSET(rngPSA.Samples.Costs, 0, (D39-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D39-1)*6 + F39-1)-OFFSET(rngPSA.Samples.Costs, 0, (D39-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"-"},{"$f":"IF(F39=swtchResults.PSA.Baseline, \"-\", J39-INDEX(AK39:AK40, swtchResults.PSA.Baseline))","v":"-"},{"$f":"IF(F39=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D39-1)*6 + F39-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D39-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D39-1)*6 + F39-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D39-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"-"},{"$f":"IF(F39=swtchResults.PSA.Baseline, \"-\", Y39-W39/AA$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D39-1)*6 + F39-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D39-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D39-1)*6 + F39-1)-OFFSET(rngPSA.Samples.Costs, 0, (D39-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F39=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F39=swtchResults.PSA.Baseline, \"-\", Y39-W39/AC$7)","v":"-"},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D39-1)*6 + F39-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D39-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D39-1)*6 + F39-1)-OFFSET(rngPSA.Samples.Costs, 0, (D39-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F39=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"-"},{"$f":"IF(F39=swtchResults.PSA.Baseline, \"ref\", IF(AND(W39<=0, Y39>0), \"dominant\", IF(AND(W39>0, Y39<0), \"dominated\", W39/Y39)))","v":"ref"},null,1,"HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D39-1)*6), AG39)","v":{"v":31197502.33274317,"d":"£31,197,502.33"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D39-1)*6 + $AG39-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£10,200,387 to £68,554,942)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D39-1)*6), AG39)","v":{"v":-6174.5594430818865,"d":"-6174.559"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D39-1)*6 + $AG39-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(-8501.587 to -4299.196)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG39), \"\")","v":""}]
[{"$nulls":3},11,null,{"$f":"MATCH(SMALL(AI39:AI40, AG40), AI39:AI40, 0)","v":1},{"$f":"INDEX(rngStrats, F40)","v":"HPE"},{"$f":"IFERROR(INDEX(AI39:AI40, F40), \"\")","v":{"v":31197502.33274317,"d":"£31,197,502"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, (D40-1)*6 + F40-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£10,200,387 to £68,554,942)"},{"$f":"IFERROR(INDEX(AK39:AK40, F40), \"\")","v":{"v":-6174.5594430818865,"d":"-6174.559"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, (D40-1)*6 + F40-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(-8501.587 to -4299.196)"},{"v":-7734.434559719045,"d":"-7734.435"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D40-1)*6 + F40-1) - OFFSET(rngPSA.Samples.Costs, 0, (D40-1)*6 + F40-1)/L$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(-11597.781 to -5015.457)"},{"v":-7214.476187506659,"d":"-7214.476"},{"$f":"_xlfn.LET(_xlpm.arrNHB, OFFSET(rngPSA.Samples.QALYs, 0, (D40-1)*6 + F40-1) - OFFSET(rngPSA.Samples.Costs, 0, (D40-1)*6 + F40-1)/N$6,\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000\") & \")\")","v":"(-10590.687 to -4722.167)"},null,{"$f":"IF($AG40=1, \"\", H40-H39)","v":{"v":31197502.33274317,"d":"£31,197,502"}},{"$f":"_xlfn.LET(_xlpm.arrIncCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D40-1)*6 + $F40-1)-OFFSET(rngPSA.Samples.Costs, 0, ($D40-1)*6 + $F39-1),\nIF(AG40=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncCosts, 0.975), \"£#,##0;−£#,##0\") & \")\"))","v":"(£10,200,387 to £68,554,942)"},{"$f":"IF($AG40=1, \"\", J40-J39)","v":{"v":-6174.5594430818865,"d":"-6174.559"}},{"$f":"_xlfn.LET(_xlpm.arrIncQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D40-1)*6 + $F40-1)-OFFSET(rngPSA.Samples.QALYs, 0, ($D40-1)*6 + $F39-1),\nIF($AG40=1, \"\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrIncQALYs, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−8501.587 to −4299.196)"},{"$f":"IF($AG40=1, \"\", IF(AND(Q40>0, S40<0), \"dominated\", Q40/S40))","v":"dominated"},null,{"$f":"IF(F40=swtchResults.PSA.Baseline, \"-\", H40-INDEX(AI39:AI40, swtchResults.PSA.Baseline))","v":{"v":31197502.33274317,"d":"£31,197,502"}},{"$f":"IF(F40=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D40-1)*6 + F40-1)-OFFSET(rngPSA.Samples.Costs, 0, (D40-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.Costs, 0, (D40-1)*6 + F40-1)-OFFSET(rngPSA.Samples.Costs, 0, (D40-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£10,200,387 to £68,554,942)"},{"$f":"IF(F40=swtchResults.PSA.Baseline, \"-\", J40-INDEX(AK39:AK40, swtchResults.PSA.Baseline))","v":{"v":-6174.5594430818865,"d":"-6174.559"}},{"$f":"IF(F40=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D40-1)*6 + F40-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D40-1)*6 + swtchResults.PSA.Baseline-1), 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(OFFSET(rngPSA.Samples.QALYs, 0, (D40-1)*6 + F40-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D40-1)*6 + swtchResults.PSA.Baseline-1), 0.975), \"0.000;−0.000\") & \")\")","v":"(−8501.587 to −4299.196)"},{"$f":"IF(F40=swtchResults.PSA.Baseline, \"-\", Y40-W40/AA$7)","v":{"v":-7734.434559719045,"d":"-7734.435"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D40-1)*6 + F40-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D40-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D40-1)*6 + F40-1)-OFFSET(rngPSA.Samples.Costs, 0, (D40-1)*6 + swtchResults.PSA.Baseline-1))/AA$7,\n IF(F40=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−11597.781 to −5015.457)"},{"$f":"IF(F40=swtchResults.PSA.Baseline, \"-\", Y40-W40/AC$7)","v":{"v":-7214.476187506659,"d":"-7214.476"}},{"$f":"_xlfn.LET(_xlpm.arrNHB, (OFFSET(rngPSA.Samples.QALYs, 0, (D40-1)*6 + F40-1)-OFFSET(rngPSA.Samples.QALYs, 0, (D40-1)*6 + swtchResults.PSA.Baseline-1)) - (OFFSET(rngPSA.Samples.Costs, 0, (D40-1)*6 + F40-1)-OFFSET(rngPSA.Samples.Costs, 0, (D40-1)*6 + swtchResults.PSA.Baseline-1))/AC$7,\n IF(F40=swtchResults.PSA.Baseline, \"-\", \"(\" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.025), \"0.000;−0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrNHB, 0.975), \"0.000;−0.000\") & \")\"))","v":"(−10590.687 to −4722.167)"},{"$f":"IF(F40=swtchResults.PSA.Baseline, \"ref\", IF(AND(W40<=0, Y40>0), \"dominant\", IF(AND(W40>0, Y40<0), \"dominated\", W40/Y40)))","v":"dominated"},null,2,"No HPE",{"$f":"INDEX(OFFSET(rngPSA.MeanCosts.Root, 0, (D40-1)*6), AG40)","v":{"v":0,"d":"£0.00"}},{"$f":"_xlfn.LET(_xlpm.arrCosts, OFFSET(rngPSA.Samples.Costs, 0, ($D40-1)*6 + $AG40-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.025), \"£#,##0;−£#,##0\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrCosts, 0.975), \"£#,##0;−£#,##0\") & \")\")","v":"(£0 to £0)"},{"$f":"INDEX(OFFSET(rngPSA.MeanQALYs.Root, 0, (D40-1)*6), AG40)","v":{"v":0,"d":"0.000"}},{"$f":"_xlfn.LET(_xlpm.arrQALYs, OFFSET(rngPSA.Samples.QALYs, 0, ($D40-1)*6 + $AG40-1),\n\"(\" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.025), \"0.000\") & \" to \" &\n TEXT(PERCENTILE(_xlpm.arrQALYs, 0.975), \"0.000\") & \")\")","v":"(0.000 to 0.000)"},{"$f":"IFERROR(INDEX(rngPSA.MeanLYs, AG40), \"\")","v":""}]

{"sheet":"SensitivityAnalysis >>>","index":9,"n_rows":13,"n_cols":6,"rows_kept":13}
[{"$nulls":4},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[]
[{"$nulls":5},"The following worksheets contain sensitivity analyses"]
[]
[{"$nulls":5},"* 'PSA.Data' contains relevant outputs from each iteration of a probabilistic (Monte-Carlo) simulation"]
[{"$nulls":5},"* 'PSA.Outputs' gives relevant probabilistic outputs -- in this case, the key output is a scatter-plot"]
[{"$nulls":5},"  showing incremental differences between people who are and are not exposed to individual hazardous"]
[{"$nulls":5},"  prescribing events (or the sum across all). Users can select the comparison of interest in the"]
[{"$nulls":5},"  dropdown box in the top-left of the screen"]
[{"$nulls":5},"* 'OSA' contains the results of deterministic one-way sensitivity analysis, with all parameters varied"]
[{"$nulls":5},"  from a lower to an upper bound"]
[{"$nulls":5},"* 'Thresholds' gives the results of deterministic sensitivity analyses in which selected parameters"]
[{"$nulls":5},"  are varied across a full range of values of interest"]

{"sheet":"PSA.Data","index":10,"n_rows":1016,"n_cols":135,"rows_kept":562,"cut":true,"merged":[[3,4,3,8],[3,10,3,14],[3,16,3,20],[3,22,3,26],[3,28,3,32],[3,34,3,38],[3,40,3,44],[3,46,3,50],[3,52,3,56],[3,58,3,62],[3,64,3,68],[3,70,3,74],[3,76,3,80],[3,82,3,86],[3,88,3,92],[3,94,3,98],[3,100,3,104],[3,106,3,110],[3,112,3,116],[3,118,3,122],[3,124,3,128],[3,130,3,134],[12,4,14,4],[12,5,14,5],[12,7,14,7],[12,8,14,8],[12,10,14,10],[12,11,14,11],[12,13,14,13],[12,14,14,14],[12,16,14,16],[12,17,14,17],[12,19,14,19],[12,20,14,20],[12,22,14,22],[12,23,14,23],[12,25,14,25],[12,26,14,26],[12,28,14,28],[12,29,14,29],[12,31,14,31],[12,32,14,32],[12,34,14,34],[12,35,14,35],[12,37,14,37],[12,38,14,38],[12,40,14,40],[12,41,14,41],[12,43,14,43],[12,44,14,44],[12,46,14,46],[12,47,14,47],[12,49,14,49],[12,50,14,50],[12,52,14,52],[12,53,14,53],[12,55,14,55],[12,56,14,56],[12,58,14,58],[12,59,14,59],[12,61,14,61],[12,62,14,62],[12,64,14,64],[12,65,14,65],[12,67,14,67],[12,68,14,68],[12,70,14,70],[12,71,14,71],[12,73,14,73],[12,74,14,74],[12,76,14,76],[12,77,14,77],[12,79,14,79],[12,80,14,80],[12,82,14,82],[12,83,14,83],[12,85,14,85],[12,86,14,86],[12,88,14,88],[12,89,14,89],[12,91,14,91],[12,92,14,92],[12,94,14,94],[12,95,14,95],[12,97,14,97],[12,98,14,98],[12,100,14,100],[12,101,14,101],[12,103,14,103],[12,104,14,104],[12,106,14,106],[12,107,14,107],[12,109,14,109],[12,110,14,110],[12,112,14,112],[12,113,14,113],[12,115,14,115],[12,116,14,116],[12,118,14,118],[12,119,14,119],[12,121,14,121],[12,122,14,122],[12,124,14,124],[12,125,14,125],[12,127,14,127],[12,128,14,128],[12,130,14,130],[12,131,14,131],[12,133,14,133],[12,134,14,134]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[{"$nulls":3},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[{"$nulls":4},1,{"$f":"E2","v":1},null,{"$f":"F2","v":1},{"$f":"H2","v":1},null,{"$f":"E2+1","v":2},{"$f":"K2","v":2},null,{"$f":"L2","v":2},{"$f":"N2","v":2},null,{"$f":"K2+1","v":3},{"$f":"Q2","v":3},null,{"$f":"R2","v":3},{"$f":"T2","v":3},null,{"$f":"Q2+1","v":4},{"$f":"W2","v":4},null,{"$f":"X2","v":4},{"$f":"Z2","v":4},null,{"$f":"W2+1","v":5},{"$f":"AC2","v":5},null,{"$f":"AD2","v":5},{"$f":"AF2","v":5},null,{"$f":"AC2+1","v":6},{"$f":"AI2","v":6},null,{"$f":"AJ2","v":6},{"$f":"AL2","v":6},null,{"$f":"AI2+1","v":7},{"$f":"AO2","v":7},null,{"$f":"AP2","v":7},{"$f":"AR2","v":7},null,{"$f":"AO2+1","v":8},{"$f":"AU2","v":8},null,{"$f":"AR2+1","v":8},{"$f":"AX2","v":8},null,{"$f":"AU2+1","v":9},{"$f":"BA2","v":9},null,{"$f":"AX2+1","v":9},{"$f":"BD2","v":9},null,{"$f":"BA2+1","v":10},{"$f":"BG2","v":10},null,{"$f":"BD2+1","v":10},{"$f":"BJ2","v":10},null,{"$f":"BG2+1","v":11},{"$f":"BM2","v":11},null,{"$f":"BJ2+1","v":11},{"$f":"BP2","v":11}]
[{"$nulls":4},{"$f":"D2+1","v":1},{"$f":"E3+1","v":2},null,{"$f":"G3+1","v":1},{"$f":"H3+1","v":2},null,{"$f":"J3+1","v":1},{"$f":"K3+1","v":2},null,{"$f":"M3+1","v":1},{"$f":"N3+1","v":2},null,{"$f":"P3+1","v":1},{"$f":"Q3+1","v":2},null,{"$f":"S3+1","v":1},{"$f":"T3+1","v":2},null,{"$f":"V3+1","v":1},{"$f":"W3+1","v":2},null,{"$f":"Y3+1","v":1},{"$f":"Z3+1","v":2},null,{"$f":"AB3+1","v":1},{"$f":"AC3+1","v":2},null,{"$f":"AE3+1","v":1},{"$f":"AF3+1","v":2},null,{"$f":"AH3+1","v":1},{"$f":"AI3+1","v":2},null,{"$f":"AK3+1","v":1},{"$f":"AL3+1","v":2},null,{"$f":"AN3+1","v":1},{"$f":"AO3+1","v":2},null,{"$f":"AQ3+1","v":1},{"$f":"AR3+1","v":2},null,{"$f":"AT3+1","v":1},{"$f":"AU3+1","v":2},null,{"$f":"AW3+1","v":1},{"$f":"AX3+1","v":2},null,{"$f":"AZ3+1","v":1},{"$f":"BA3+1","v":2},null,{"$f":"BC3+1","v":1},{"$f":"BD3+1","v":2},null,{"$f":"BF3+1","v":1},{"$f":"BG3+1","v":2},null,{"$f":"BI3+1","v":1},{"$f":"BJ3+1","v":2},null,{"$f":"BL3+1","v":1},{"$f":"BM3+1","v":2},null,{"$f":"BO3+1","v":1},{"$f":"BP3+1","v":2},null,{"$f":"#REF!+1","v":{"$error":"#REF!"}},{"$f":"BS3+1","v":{"$error":"#REF!"}},null,{"$f":"BU3+1","v":1},{"$f":"BV3+1","v":2},null,{"$f":"BX3+1","v":1},{"$f":"BY3+1","v":2},null,{"$f":"CA3+1","v":1},{"$f":"CB3+1","v":2},null,{"$f":"CD3+1","v":1},{"$f":"CE3+1","v":2},null,{"$f":"CG3+1","v":1},{"$f":"CH3+1","v":2},null,{"$f":"CJ3+1","v":1},{"$f":"CK3+1","v":2},null,{"$f":"CM3+1","v":1},{"$f":"CN3+1","v":2},null,{"$f":"CP3+1","v":1},{"$f":"CQ3+1","v":2},null,{"$f":"CS3+1","v":1},{"$f":"CT3+1","v":2},null,{"$f":"CV3+1","v":1},{"$f":"CW3+1","v":2},null,{"$f":"CY3+1","v":1},{"$f":"CZ3+1","v":2},null,{"$f":"DB3+1","v":1},{"$f":"DC3+1","v":2},null,{"$f":"DE3+1","v":1},{"$f":"DF3+1","v":2},null,{"$f":"DH3+1","v":1},{"$f":"DI3+1","v":2},null,{"$f":"DK3+1","v":1},{"$f":"DL3+1","v":2},null,{"$f":"DN3+1","v":1},{"$f":"DO3+1","v":2},null,{"$f":"DQ3+1","v":1},{"$f":"DR3+1","v":2},null,{"$f":"DT3+1","v":1},{"$f":"DU3+1","v":2},null,{"$f":"DW3+1","v":1},{"$f":"DX3+1","v":2},null,{"$f":"DZ3+1","v":1},{"$f":"EA3+1","v":2},null,{"$f":"EC3+1","v":1},{"$f":"ED3+1","v":2}]
[{"$nulls":4},{"$f":"INDEX(lstQs, E$2)","v":"A: No gastroprotection - NSAIDs in people >65"},{"$nulls":5},{"$f":"INDEX(lstQs, K$2)","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"$nulls":5},{"$f":"INDEX(lstQs, Q$2)","v":"C: NSAIDs - DOAC/warfarin"},{"$nulls":5},{"$f":"INDEX(lstQs, W$2)","v":"D: NSAIDs - HF"},{"$nulls":5},{"$f":"INDEX(lstQs, AC$2)","v":"E: NSAIDs - CKD"},{"$nulls":5},{"$f":"INDEX(lstQs, AI$2)","v":"Expected harm in England: query A"},{"$nulls":5},{"$f":"INDEX(lstQs, AO$2)","v":"Expected harm in England: query B"},{"$nulls":5},{"$f":"INDEX(lstQs, AU$2)","v":"Expected harm in England: query C"},{"$nulls":5},{"$f":"INDEX(lstQs, BA$2)","v":"Expected harm in England: query D"},{"$nulls":5},{"$f":"INDEX(lstQs, BG$2)","v":"Expected harm in England: query E"},{"$nulls":5},{"$f":"INDEX(lstQs, BM$2)","v":"Expected harm in England: total"},{"$nulls":5},{"$f":"E4","v":"A: No gastroprotection - NSAIDs in people >65"},{"$nulls":5},{"$f":"K4","v":"B: No gastroprotection - NSAIDs in people with ulcer history"},{"$nulls":5},{"$f":"Q4","v":"C: NSAIDs - DOAC/warfarin"},{"$nulls":5},{"$f":"W4","v":"D: NSAIDs - HF"},{"$nulls":5},{"$f":"AC4","v":"E: NSAIDs - CKD"},{"$nulls":5},{"$f":"AI4","v":"Expected harm in England: query A"},{"$nulls":5},{"$f":"AO4","v":"Expected harm in England: query B"},{"$nulls":5},{"$f":"AU4","v":"Expected harm in England: query C"},{"$nulls":5},{"$f":"BA4","v":"Expected harm in England: query D"},{"$nulls":5},{"$f":"BG4","v":"Expected harm in England: query E"},{"$nulls":5},{"$f":"BM4","v":"Expected harm in England: total"}]
[{"$nulls":4},"Costs",null,null,"QALYs",null,null,"Costs",null,null,"QALYs",null,null,"Costs",null,null,"QALYs",null,null,"Costs",null,null,"QALYs",null,null,"Costs",null,null,"QALYs",null,null,"Costs",null,null,"QALYs",null,null,"Costs",null,null,"QALYs",null,null,"Costs",null,null,"QALYs",null,null,"Costs",null,null,"QALYs",null,null,"Costs",null,null,"QALYs",null,null,"Costs",null,null,"QALYs",null,null,{"v":20000,"d":"NMB @ £20,000 / QALY"},null,null,"Rank",null,null,{"$f":"WTP","v":{"v":20000,"d":"NMB @ £20,000 / QALY"}},null,null,"Rank",null,null,{"$f":"WTP","v":{"v":20000,"d":"NMB @ £20,000 / QALY"}},null,null,"Rank",null,null,{"$f":"WTP","v":{"v":20000,"d":"NMB @ £20,000 / QALY"}},null,null,"Rank",null,null,{"$f":"WTP","v":{"v":20000,"d":"NMB @ £20,000 / QALY"}},null,null,"Rank",null,null,{"$f":"WTP","v":{"v":20000,"d":"NMB @ £20,000 / QALY"}},null,null,"Rank",null,null,{"$f":"WTP","v":{"v":20000,"d":"NMB @ £20,000 / QALY"}},null,null,"Rank",null,null,{"$f":"WTP","v":{"v":20000,"d":"NMB @ £20,000 / QALY"}},null,null,"Rank",null,null,{"$f":"WTP","v":{"v":20000,"d":"NMB @ £20,000 / QALY"}},null,null,"Rank",null,null,{"$f":"WTP","v":{"v":20000,"d":"NMB @ £20,000 / QALY"}},null,null,"Rank",null,null,{"$f":"WTP","v":{"v":20000,"d":"NMB @ £20,000 / QALY"}},null,null,"Rank"]
[{"$nulls":3},"mean",{"$f":"IF(E$17=\"\", \"\", AVERAGE(OFFSET(E$17, 0, 0, numSims)))","v":{"v":258.28548437122316,"d":"£258"}},{"$f":"IF(F$17=\"\", \"\", AVERAGE(OFFSET(F$17, 0, 0, numSims)))","v":{"v":234.68582357943365,"d":"£235"}},null,{"$f":"IF(H$17=\"\", \"\", AVERAGE(OFFSET(H$17, 0, 0, numSims)))","v":{"v":5.834986776985743,"d":"5.835"}},{"$f":"IF(I$17=\"\", \"\", AVERAGE(OFFSET(I$17, 0, 0, numSims)))","v":{"v":5.851747750918695,"d":"5.852"}},null,{"$f":"IF(K$17=\"\", \"\", AVERAGE(OFFSET(K$17, 0, 0, numSims)))","v":{"v":277.217871949939,"d":"£277"}},{"$f":"IF(L$17=\"\", \"\", AVERAGE(OFFSET(L$17, 0, 0, numSims)))","v":{"v":253.04754689337602,"d":"£253"}},null,{"$f":"IF(N$17=\"\", \"\", AVERAGE(OFFSET(N$17, 0, 0, numSims)))","v":{"v":6.70155213224717,"d":"6.702"}},{"$f":"IF(O$17=\"\", \"\", AVERAGE(OFFSET(O$17, 0, 0, numSims)))","v":{"v":6.716104714181676,"d":"6.716"}},null,{"$f":"IF(Q$17=\"\", \"\", AVERAGE(OFFSET(Q$17, 0, 0, numSims)))","v":{"v":2519.6380757076035,"d":"£2,520"}},{"$f":"IF(R$17=\"\", \"\", AVERAGE(OFFSET(R$17, 0, 0, numSims)))","v":{"v":1432.3558598530303,"d":"£1,432"}},null,{"$f":"IF(T$17=\"\", \"\", AVERAGE(OFFSET(T$17, 0, 0, numSims)))","v":{"v":4.813270652896359,"d":"4.813"}},{"$f":"IF(U$17=\"\", \"\", AVERAGE(OFFSET(U$17, 0, 0, numSims)))","v":{"v":4.905509780093012,"d":"4.906"}},null,{"$f":"IF(W$17=\"\", \"\", AVERAGE(OFFSET(W$17, 0, 0, numSims)))","v":{"v":12596.922197268379,"d":"£12,597"}},{"$f":"IF(X$17=\"\", \"\", AVERAGE(OFFSET(X$17, 0, 0, numSims)))","v":{"v":12584.909980511773,"d":"£12,585"}},null,{"$f":"IF(Z$17=\"\", \"\", AVERAGE(OFFSET(Z$17, 0, 0, numSims)))","v":{"v":3.0034618315538943,"d":"3.003"}},{"$f":"IF(AA$17=\"\", \"\", AVERAGE(OFFSET(AA$17, 0, 0, numSims)))","v":{"v":3.050191078442524,"d":"3.050"}},null,{"$f":"IF(AC$17=\"\", \"\", AVERAGE(OFFSET(AC$17, 0, 0, numSims)))","v":{"v":50258.73257227267,"d":"£50,259"}},{"$f":"IF(AD$17=\"\", \"\", AVERAGE(OFFSET(AD$17, 0, 0, numSims)))","v":{"v":50056.462465953744,"d":"£50,056"}},null,{"$f":"IF(AF$17=\"\", \"\", AVERAGE(OFFSET(AF$17, 0, 0, numSims)))","v":{"v":4.5241145841934625,"d":"4.524"}},{"$f":"IF(AG$17=\"\", \"\", AVERAGE(OFFSET(AG$17, 0, 0, numSims)))","v":{"v":4.632866506250237,"d":"4.633"}},null,{"$f":"IF(AI$17=\"\", \"\", AVERAGE(OFFSET(AI$17, 0, 0, numSims)))","v":{"v":2535968.0564504988,"d":"£2,535,968"}},{"$f":"IF(AJ$17=\"\", \"\", AVERAGE(OFFSET(AJ$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(AL$17=\"\", \"\", AVERAGE(OFFSET(AL$17, 0, 0, numSims)))","v":{"v":-1801.3066895343882,"d":"-1801.307"}},{"$f":"IF(AM$17=\"\", \"\", AVERAGE(OFFSET(AM$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(AO$17=\"\", \"\", AVERAGE(OFFSET(AO$17, 0, 0, numSims)))","v":{"v":165936.90044781912,"d":"£165,937"}},{"$f":"IF(AP$17=\"\", \"\", AVERAGE(OFFSET(AP$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(AR$17=\"\", \"\", AVERAGE(OFFSET(AR$17, 0, 0, numSims)))","v":{"v":-99.91328494933907,"d":"-99.913"}},{"$f":"IF(AS$17=\"\", \"\", AVERAGE(OFFSET(AS$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(AU$17=\"\", \"\", AVERAGE(OFFSET(AU$17, 0, 0, numSims)))","v":{"v":25192401.227504153,"d":"£25,192,401"}},{"$f":"IF(AV$17=\"\", \"\", AVERAGE(OFFSET(AV$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(AX$17=\"\", \"\", AVERAGE(OFFSET(AX$17, 0, 0, numSims)))","v":{"v":-2137.132660890428,"d":"-2137.133"}},{"$f":"IF(AY$17=\"\", \"\", AVERAGE(OFFSET(AY$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BA$17=\"\", \"\", AVERAGE(OFFSET(BA$17, 0, 0, numSims)))","v":{"v":107166.91295650088,"d":"£107,167"}},{"$f":"IF(BB$17=\"\", \"\", AVERAGE(OFFSET(BB$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(BD$17=\"\", \"\", AVERAGE(OFFSET(BD$17, 0, 0, numSims)))","v":{"v":-417.1981178021834,"d":"-417.198"}},{"$f":"IF(BE$17=\"\", \"\", AVERAGE(OFFSET(BE$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BG$17=\"\", \"\", AVERAGE(OFFSET(BG$17, 0, 0, numSims)))","v":{"v":3196029.235384253,"d":"£3,196,029"}},{"$f":"IF(BH$17=\"\", \"\", AVERAGE(OFFSET(BH$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(BJ$17=\"\", \"\", AVERAGE(OFFSET(BJ$17, 0, 0, numSims)))","v":{"v":-1719.0086899055482,"d":"-1719.009"}},{"$f":"IF(BK$17=\"\", \"\", AVERAGE(OFFSET(BK$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BM$17=\"\", \"\", AVERAGE(OFFSET(BM$17, 0, 0, numSims)))","v":{"v":31197502.33274317,"d":"£31,197,502"}},{"$f":"IF(BN$17=\"\", \"\", AVERAGE(OFFSET(BN$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(BP$17=\"\", \"\", AVERAGE(OFFSET(BP$17, 0, 0, numSims)))","v":{"v":-6174.5594430818865,"d":"-6174.559"}},{"$f":"IF(BQ$17=\"\", \"\", AVERAGE(OFFSET(BQ$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BS$17=\"\", \"\", AVERAGE(OFFSET(BS$17, 0, 0, numSims)))","v":{"v":116441.45005534367,"d":"£116,441"}},{"$f":"IF(BT$17=\"\", \"\", AVERAGE(OFFSET(BT$17, 0, 0, numSims)))","v":{"v":116800.26919479445,"d":"£116,800"}},null,{"$f":"AVERAGE(IF(OFFSET(BV$17, 0, 0, numSims)=1, 1, 0))","v":0},{"$f":"AVERAGE(IF(OFFSET(BW$17, 0, 0, numSims)=1, 1, 0))","v":1},null,{"$f":"IF(BY$17=\"\", \"\", AVERAGE(OFFSET(BY$17, 0, 0, numSims)))","v":{"v":133753.8247729936,"d":"£133,754"}},{"$f":"IF(BZ$17=\"\", \"\", AVERAGE(OFFSET(BZ$17, 0, 0, numSims)))","v":{"v":134069.04673674062,"d":"£134,069"}},null,{"$f":"AVERAGE(IF(OFFSET(CB$17, 0, 0, numSims)=1, 1, 0))","v":0},{"$f":"AVERAGE(IF(OFFSET(CC$17, 0, 0, numSims)=1, 1, 0))","v":1},null,{"$f":"IF(CE$17=\"\", \"\", AVERAGE(OFFSET(CE$17, 0, 0, numSims)))","v":{"v":93745.77498221955,"d":"£93,746"}},{"$f":"IF(CF$17=\"\", \"\", AVERAGE(OFFSET(CF$17, 0, 0, numSims)))","v":{"v":96677.83974200724,"d":"£96,678"}},null,{"$f":"AVERAGE(IF(OFFSET(CH$17, 0, 0, numSims)=1, 1, 0))","v":0},{"$f":"AVERAGE(IF(OFFSET(CI$17, 0, 0, numSims)=1, 1, 0))","v":1},null,{"$f":"IF(CK$17=\"\", \"\", AVERAGE(OFFSET(CK$17, 0, 0, numSims)))","v":{"v":47472.314433809544,"d":"£47,472"}},{"$f":"IF(CL$17=\"\", \"\", AVERAGE(OFFSET(CL$17, 0, 0, numSims)))","v":{"v":48418.91158833876,"d":"£48,419"}},null,{"$f":"AVERAGE(IF(OFFSET(CN$17, 0, 0, numSims)=1, 1, 0))","v":0},{"$f":"AVERAGE(IF(OFFSET(CO$17, 0, 0, numSims)=1, 1, 0))","v":1},null,{"$f":"IF(CQ$17=\"\", \"\", AVERAGE(OFFSET(CQ$17, 0, 0, numSims)))","v":{"v":40223.55911159648,"d":"£40,224"}},{"$f":"IF(CR$17=\"\", \"\", AVERAGE(OFFSET(CR$17, 0, 0, numSims)))","v":{"v":42600.86765905094,"d":"£42,601"}},null,{"$f":"AVERAGE(IF(OFFSET(CT$17, 0, 0, numSims)=1, 1, 0))","v":2E-3},{"$f":"AVERAGE(IF(OFFSET(CU$17, 0, 0, numSims)=1, 1, 0))","v":0.998},null,{"$f":"IF(CW$17=\"\", \"\", AVERAGE(OFFSET(CW$17, 0, 0, numSims)))","v":{"v":-38562101.84713821,"d":"-£38,562,102"}},{"$f":"IF(CX$17=\"\", \"\", AVERAGE(OFFSET(CX$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"AVERAGE(IF(OFFSET(CZ$17, 0, 0, numSims)=1, 1, 0))","v":0},{"$f":"AVERAGE(IF(OFFSET(DA$17, 0, 0, numSims)=1, 1, 0))","v":1},null,{"$f":"IF(DC$17=\"\", \"\", AVERAGE(OFFSET(DC$17, 0, 0, numSims)))","v":{"v":-2164202.599434598,"d":"-£2,164,203"}},{"$f":"IF(DD$17=\"\", \"\", AVERAGE(OFFSET(DD$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"AVERAGE(IF(OFFSET(DF$17, 0, 0, numSims)=1, 1, 0))","v":0},{"$f":"AVERAGE(IF(OFFSET(DG$17, 0, 0, numSims)=1, 1, 0))","v":1},null,{"$f":"IF(DI$17=\"\", \"\", AVERAGE(OFFSET(DI$17, 0, 0, numSims)))","v":{"v":-67935054.4453127,"d":"-£67,935,054"}},{"$f":"IF(DJ$17=\"\", \"\", AVERAGE(OFFSET(DJ$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"AVERAGE(IF(OFFSET(DL$17, 0, 0, numSims)=1, 1, 0))","v":0},{"$f":"AVERAGE(IF(OFFSET(DM$17, 0, 0, numSims)=1, 1, 0))","v":1},null,{"$f":"IF(DO$17=\"\", \"\", AVERAGE(OFFSET(DO$17, 0, 0, numSims)))","v":{"v":-8451129.26900019,"d":"-£8,451,129"}},{"$f":"IF(DP$17=\"\", \"\", AVERAGE(OFFSET(DP$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"AVERAGE(IF(OFFSET(DR$17, 0, 0, numSims)=1, 1, 0))","v":0},{"$f":"AVERAGE(IF(OFFSET(DS$17, 0, 0, numSims)=1, 1, 0))","v":1},null,{"$f":"IF(DU$17=\"\", \"\", AVERAGE(OFFSET(DU$17, 0, 0, numSims)))","v":{"v":-37576203.033495195,"d":"-£37,576,203"}},{"$f":"IF(DV$17=\"\", \"\", AVERAGE(OFFSET(DV$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"AVERAGE(IF(OFFSET(DX$17, 0, 0, numSims)=1, 1, 0))","v":2E-3},{"$f":"AVERAGE(IF(OFFSET(DY$17, 0, 0, numSims)=1, 1, 0))","v":0.998},null,{"$f":"IF(EA$17=\"\", \"\", AVERAGE(OFFSET(EA$17, 0, 0, numSims)))","v":{"v":-154688691.19438103,"d":"-£154,688,691"}},{"$f":"IF(EB$17=\"\", \"\", AVERAGE(OFFSET(EB$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"AVERAGE(IF(OFFSET(ED$17, 0, 0, numSims)=1, 1, 0))","v":0},{"$f":"AVERAGE(IF(OFFSET(EE$17, 0, 0, numSims)=1, 1, 0))","v":1}]
[{"$nulls":3},"SD",{"$f":"IF(E$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(E$17, 0, 0, numSims)))","v":{"v":35.40390504842679,"d":"£35"}},{"$f":"IF(F$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(F$17, 0, 0, numSims)))","v":{"v":34.46170874171966,"d":"£34"}},null,{"$f":"IF(H$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(H$17, 0, 0, numSims)))","v":{"v":0.03751472366271125,"d":"0.038"}},{"$f":"IF(I$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(I$17, 0, 0, numSims)))","v":{"v":0.03764850810174212,"d":"0.038"}},null,{"$f":"IF(K$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(K$17, 0, 0, numSims)))","v":{"v":38.0542353337386,"d":"£38"}},{"$f":"IF(L$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(L$17, 0, 0, numSims)))","v":{"v":37.16211793871223,"d":"£37"}},null,{"$f":"IF(N$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(N$17, 0, 0, numSims)))","v":{"v":0.03449800208010213,"d":"0.034"}},{"$f":"IF(O$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(O$17, 0, 0, numSims)))","v":{"v":0.0351596659753464,"d":"0.035"}},null,{"$f":"IF(Q$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(Q$17, 0, 0, numSims)))","v":{"v":756.2829185633525,"d":"£756"}},{"$f":"IF(R$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(R$17, 0, 0, numSims)))","v":{"v":250.79024860364794,"d":"£251"}},null,{"$f":"IF(T$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(T$17, 0, 0, numSims)))","v":{"v":0.10595874038962809,"d":"0.106"}},{"$f":"IF(U$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(U$17, 0, 0, numSims)))","v":{"v":0.10235279400877369,"d":"0.102"}},null,{"$f":"IF(W$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(W$17, 0, 0, numSims)))","v":{"v":2380.1335127256343,"d":"£2,380"}},{"$f":"IF(X$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(X$17, 0, 0, numSims)))","v":{"v":2373.6009860731324,"d":"£2,374"}},null,{"$f":"IF(Z$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(Z$17, 0, 0, numSims)))","v":{"v":0.10492201272092218,"d":"0.105"}},{"$f":"IF(AA$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AA$17, 0, 0, numSims)))","v":{"v":0.1071854553964347,"d":"0.107"}},null,{"$f":"IF(AC$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AC$17, 0, 0, numSims)))","v":{"v":977.8746657061107,"d":"£978"}},{"$f":"IF(AD$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AD$17, 0, 0, numSims)))","v":{"v":899.6868537546277,"d":"£900"}},null,{"$f":"IF(AF$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AF$17, 0, 0, numSims)))","v":{"v":0.306850933788372,"d":"0.307"}},{"$f":"IF(AG$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AG$17, 0, 0, numSims)))","v":{"v":0.3172322957133145,"d":"0.317"}},null,{"$f":"IF(AI$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AI$17, 0, 0, numSims)))","v":{"v":1026954.4651733993,"d":"£1,026,954"}},{"$f":"IF(AJ$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AJ$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(AL$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AL$17, 0, 0, numSims)))","v":{"v":260.0289204178629,"d":"260.029"}},{"$f":"IF(AM$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AM$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(AO$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AO$17, 0, 0, numSims)))","v":{"v":67297.66763914963,"d":"£67,298"}},{"$f":"IF(AP$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AP$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(AR$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AR$17, 0, 0, numSims)))","v":{"v":16.923018740311157,"d":"16.923"}},{"$f":"IF(AS$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AS$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(AU$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AU$17, 0, 0, numSims)))","v":{"v":14187363.492349846,"d":"£14,187,363"}},{"$f":"IF(AV$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AV$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(AX$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AX$17, 0, 0, numSims)))","v":{"v":831.3162157060598,"d":"831.316"}},{"$f":"IF(AY$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(AY$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BA$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BA$17, 0, 0, numSims)))","v":{"v":375564.5383241845,"d":"£375,565"}},{"$f":"IF(BB$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BB$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(BD$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BD$17, 0, 0, numSims)))","v":{"v":101.64399020990886,"d":"101.644"}},{"$f":"IF(BE$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BE$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BG$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BG$17, 0, 0, numSims)))","v":{"v":3440044.6595178554,"d":"£3,440,045"}},{"$f":"IF(BH$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BH$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(BJ$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BJ$17, 0, 0, numSims)))","v":{"v":622.9816374003318,"d":"622.982"}},{"$f":"IF(BK$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BK$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BM$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BM$17, 0, 0, numSims)))","v":{"v":14708239.642822415,"d":"£14,708,240"}},{"$f":"IF(BN$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BN$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(BP$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BP$17, 0, 0, numSims)))","v":{"v":1072.3055397985613,"d":"1072.306"}},{"$f":"IF(BQ$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BQ$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BS$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BS$17, 0, 0, numSims)))","v":{"v":752.7341266589953,"d":"£753"}},{"$f":"IF(BT$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BT$17, 0, 0, numSims)))","v":{"v":756.8344545658503,"d":"£757"}},{"$nulls":4},{"$f":"IF(BY$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BY$17, 0, 0, numSims)))","v":{"v":693.4530108583554,"d":"£693"}},{"$f":"IF(BZ$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(BZ$17, 0, 0, numSims)))","v":{"v":707.6348547692212,"d":"£708"}},{"$nulls":4},{"$f":"IF(CE$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(CE$17, 0, 0, numSims)))","v":{"v":2388.5102545738723,"d":"£2,389"}},{"$f":"IF(CF$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(CF$17, 0, 0, numSims)))","v":{"v":2055.51570274651,"d":"£2,056"}},{"$nulls":4},{"$f":"IF(CK$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(CK$17, 0, 0, numSims)))","v":{"v":3098.7678901203735,"d":"£3,099"}},{"$f":"IF(CL$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(CL$17, 0, 0, numSims)))","v":{"v":3131.635070734106,"d":"£3,132"}},{"$nulls":4},{"$f":"IF(CQ$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(CQ$17, 0, 0, numSims)))","v":{"v":6205.899790316105,"d":"£6,206"}},{"$f":"IF(CR$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(CR$17, 0, 0, numSims)))","v":{"v":6392.380929664927,"d":"£6,392"}},{"$nulls":4},{"$f":"IF(CW$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(CW$17, 0, 0, numSims)))","v":{"v":5640737.317872562,"d":"£5,640,737"}},{"$f":"IF(CX$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(CX$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(DC$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(DC$17, 0, 0, numSims)))","v":{"v":365956.61062492925,"d":"£365,957"}},{"$f":"IF(DD$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(DD$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(DI$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(DI$17, 0, 0, numSims)))","v":{"v":29484443.45772751,"d":"£29,484,443"}},{"$f":"IF(DJ$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(DJ$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(DO$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(DO$17, 0, 0, numSims)))","v":{"v":1794747.9132286245,"d":"£1,794,748"}},{"$f":"IF(DP$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(DP$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(DU$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(DU$17, 0, 0, numSims)))","v":{"v":14360096.44764637,"d":"£14,360,096"}},{"$f":"IF(DV$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(DV$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(EA$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(EA$17, 0, 0, numSims)))","v":{"v":32961509.407650996,"d":"£32,961,509"}},{"$f":"IF(EB$17=\"\", \"\", _xlfn.STDEV.S(OFFSET(EB$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}}]
[{"$nulls":3},"min",{"$f":"IF(E$17=\"\", \"\", MIN(OFFSET(E$17, 0, 0, numSims)))","v":{"v":169.2170081558347,"d":"£169"}},{"$f":"IF(F$17=\"\", \"\", MIN(OFFSET(F$17, 0, 0, numSims)))","v":{"v":149.27678293829237,"d":"£149"}},null,{"$f":"IF(H$17=\"\", \"\", MIN(OFFSET(H$17, 0, 0, numSims)))","v":{"v":5.720808718832612,"d":"5.721"}},{"$f":"IF(I$17=\"\", \"\", MIN(OFFSET(I$17, 0, 0, numSims)))","v":{"v":5.735855082499336,"d":"5.736"}},null,{"$f":"IF(K$17=\"\", \"\", MIN(OFFSET(K$17, 0, 0, numSims)))","v":{"v":181.32810606339936,"d":"£181"}},{"$f":"IF(L$17=\"\", \"\", MIN(OFFSET(L$17, 0, 0, numSims)))","v":{"v":160.9120712191665,"d":"£161"}},null,{"$f":"IF(N$17=\"\", \"\", MIN(OFFSET(N$17, 0, 0, numSims)))","v":{"v":6.595436075066873,"d":"6.595"}},{"$f":"IF(O$17=\"\", \"\", MIN(OFFSET(O$17, 0, 0, numSims)))","v":{"v":6.607569779178883,"d":"6.608"}},null,{"$f":"IF(Q$17=\"\", \"\", MIN(OFFSET(Q$17, 0, 0, numSims)))","v":{"v":667.1593718503976,"d":"£667"}},{"$f":"IF(R$17=\"\", \"\", MIN(OFFSET(R$17, 0, 0, numSims)))","v":{"v":678.0496613820352,"d":"£678"}},null,{"$f":"IF(T$17=\"\", \"\", MIN(OFFSET(T$17, 0, 0, numSims)))","v":{"v":4.470603839334113,"d":"4.471"}},{"$f":"IF(U$17=\"\", \"\", MIN(OFFSET(U$17, 0, 0, numSims)))","v":{"v":4.611070956946383,"d":"4.611"}},null,{"$f":"IF(W$17=\"\", \"\", MIN(OFFSET(W$17, 0, 0, numSims)))","v":{"v":6713.574071236896,"d":"£6,714"}},{"$f":"IF(X$17=\"\", \"\", MIN(OFFSET(X$17, 0, 0, numSims)))","v":{"v":6689.76206246153,"d":"£6,690"}},null,{"$f":"IF(Z$17=\"\", \"\", MIN(OFFSET(Z$17, 0, 0, numSims)))","v":{"v":2.5591808172299064,"d":"2.559"}},{"$f":"IF(AA$17=\"\", \"\", MIN(OFFSET(AA$17, 0, 0, numSims)))","v":{"v":2.589739974105767,"d":"2.590"}},null,{"$f":"IF(AC$17=\"\", \"\", MIN(OFFSET(AC$17, 0, 0, numSims)))","v":{"v":47688.34048050802,"d":"£47,688"}},{"$f":"IF(AD$17=\"\", \"\", MIN(OFFSET(AD$17, 0, 0, numSims)))","v":{"v":47674.433105126096,"d":"£47,674"}},null,{"$f":"IF(AF$17=\"\", \"\", MIN(OFFSET(AF$17, 0, 0, numSims)))","v":{"v":3.4339981353161817,"d":"3.434"}},{"$f":"IF(AG$17=\"\", \"\", MIN(OFFSET(AG$17, 0, 0, numSims)))","v":{"v":3.4974598447265075,"d":"3.497"}},null,{"$f":"IF(AI$17=\"\", \"\", MIN(OFFSET(AI$17, 0, 0, numSims)))","v":{"v":-351486.8948271861,"d":"-£351,487"}},{"$f":"IF(AJ$17=\"\", \"\", MIN(OFFSET(AJ$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(AL$17=\"\", \"\", MIN(OFFSET(AL$17, 0, 0, numSims)))","v":{"v":-2631.791416509234,"d":"-2631.791"}},{"$f":"IF(AM$17=\"\", \"\", MIN(OFFSET(AM$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(AO$17=\"\", \"\", MIN(OFFSET(AO$17, 0, 0, numSims)))","v":{"v":-22100.65350862399,"d":"-£22,101"}},{"$f":"IF(AP$17=\"\", \"\", MIN(OFFSET(AP$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(AR$17=\"\", \"\", MIN(OFFSET(AR$17, 0, 0, numSims)))","v":{"v":-155.22723473884406,"d":"-155.227"}},{"$f":"IF(AS$17=\"\", \"\", MIN(OFFSET(AS$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(AU$17=\"\", \"\", MIN(OFFSET(AU$17, 0, 0, numSims)))","v":{"v":-334793.7993344513,"d":"-£334,794"}},{"$f":"IF(AV$17=\"\", \"\", MIN(OFFSET(AV$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(AX$17=\"\", \"\", MIN(OFFSET(AX$17, 0, 0, numSims)))","v":{"v":-7145.070423433122,"d":"-7145.070"}},{"$f":"IF(AY$17=\"\", \"\", MIN(OFFSET(AY$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BA$17=\"\", \"\", MIN(OFFSET(BA$17, 0, 0, numSims)))","v":{"v":-1538097.482689098,"d":"-£1,538,097"}},{"$f":"IF(BB$17=\"\", \"\", MIN(OFFSET(BB$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(BD$17=\"\", \"\", MIN(OFFSET(BD$17, 0, 0, numSims)))","v":{"v":-837.6457092056637,"d":"-837.646"}},{"$f":"IF(BE$17=\"\", \"\", MIN(OFFSET(BE$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BG$17=\"\", \"\", MIN(OFFSET(BG$17, 0, 0, numSims)))","v":{"v":-4374193.40416671,"d":"-£4,374,193"}},{"$f":"IF(BH$17=\"\", \"\", MIN(OFFSET(BH$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(BJ$17=\"\", \"\", MIN(OFFSET(BJ$17, 0, 0, numSims)))","v":{"v":-3764.6719864035435,"d":"-3764.672"}},{"$f":"IF(BK$17=\"\", \"\", MIN(OFFSET(BK$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BM$17=\"\", \"\", MIN(OFFSET(BM$17, 0, 0, numSims)))","v":{"v":2948222.597303646,"d":"£2,948,223"}},{"$f":"IF(BN$17=\"\", \"\", MIN(OFFSET(BN$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(BP$17=\"\", \"\", MIN(OFFSET(BP$17, 0, 0, numSims)))","v":{"v":-10604.481929986221,"d":"-10604.482"}},{"$f":"IF(BQ$17=\"\", \"\", MIN(OFFSET(BQ$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BS$17=\"\", \"\", MIN(OFFSET(BS$17, 0, 0, numSims)))","v":{"v":114175.34227907365,"d":"£114,175"}},{"$f":"IF(BT$17=\"\", \"\", MIN(OFFSET(BT$17, 0, 0, numSims)))","v":{"v":114488.17451496953,"d":"£114,488"}},{"$nulls":4},{"$f":"IF(BY$17=\"\", \"\", MIN(OFFSET(BY$17, 0, 0, numSims)))","v":{"v":131572.46726791307,"d":"£131,572"}},{"$f":"IF(BZ$17=\"\", \"\", MIN(OFFSET(BZ$17, 0, 0, numSims)))","v":{"v":131838.02548242058,"d":"£131,838"}},{"$nulls":4},{"$f":"IF(CE$17=\"\", \"\", MIN(OFFSET(CE$17, 0, 0, numSims)))","v":{"v":83159.57843293919,"d":"£83,160"}},{"$f":"IF(CF$17=\"\", \"\", MIN(OFFSET(CF$17, 0, 0, numSims)))","v":{"v":91012.5995024647,"d":"£91,013"}},{"$nulls":4},{"$f":"IF(CK$17=\"\", \"\", MIN(OFFSET(CK$17, 0, 0, numSims)))","v":{"v":38161.541308189975,"d":"£38,162"}},{"$f":"IF(CL$17=\"\", \"\", MIN(OFFSET(CL$17, 0, 0, numSims)))","v":{"v":39269.55469896797,"d":"£39,270"}},{"$nulls":4},{"$f":"IF(CQ$17=\"\", \"\", MIN(OFFSET(CQ$17, 0, 0, numSims)))","v":{"v":20138.687941439748,"d":"£20,139"}},{"$f":"IF(CR$17=\"\", \"\", MIN(OFFSET(CR$17, 0, 0, numSims)))","v":{"v":21006.37960193472,"d":"£21,006"}},{"$nulls":4},{"$f":"IF(CW$17=\"\", \"\", MIN(OFFSET(CW$17, 0, 0, numSims)))","v":{"v":-56518415.27564519,"d":"-£56,518,415"}},{"$f":"IF(CX$17=\"\", \"\", MIN(OFFSET(CX$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(DC$17=\"\", \"\", MIN(OFFSET(DC$17, 0, 0, numSims)))","v":{"v":-3347504.604259693,"d":"-£3,347,505"}},{"$f":"IF(DD$17=\"\", \"\", MIN(OFFSET(DD$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(DI$17=\"\", \"\", MIN(OFFSET(DI$17, 0, 0, numSims)))","v":{"v":-289756534.64834064,"d":"-£289,756,535"}},{"$f":"IF(DJ$17=\"\", \"\", MIN(OFFSET(DJ$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(DO$17=\"\", \"\", MIN(OFFSET(DO$17, 0, 0, numSims)))","v":{"v":-15902297.028475521,"d":"-£15,902,297"}},{"$f":"IF(DP$17=\"\", \"\", MIN(OFFSET(DP$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(DU$17=\"\", \"\", MIN(OFFSET(DU$17, 0, 0, numSims)))","v":{"v":-84315565.43488176,"d":"-£84,315,565"}},{"$f":"IF(DV$17=\"\", \"\", MIN(OFFSET(DV$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(EA$17=\"\", \"\", MIN(OFFSET(EA$17, 0, 0, numSims)))","v":{"v":-367196559.05946493,"d":"-£367,196,559"}},{"$f":"IF(EB$17=\"\", \"\", MIN(OFFSET(EB$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}}]
[{"$nulls":3},0.025,{"$f":"IF(E$17=\"\", \"\", PERCENTILE(OFFSET(E$17, 0, 0, numSims), $D9))","v":{"v":196.7955572630753,"d":"£197"}},{"v":174.19805707697586,"d":"£174"},null,{"$f":"IF(H$17=\"\", \"\", PERCENTILE(OFFSET(H$17, 0, 0, numSims), $D9))","v":{"v":5.761416764431914,"d":"5.761"}},{"v":5.777280816192412,"d":"5.777"},null,{"$f":"IF(K$17=\"\", \"\", PERCENTILE(OFFSET(K$17, 0, 0, numSims), $D9))","v":{"v":211.14993015883303,"d":"£211"}},{"v":187.86173352187072,"d":"£188"},null,{"$f":"IF(N$17=\"\", \"\", PERCENTILE(OFFSET(N$17, 0, 0, numSims), $D9))","v":{"v":6.632833891246325,"d":"6.633"}},{"v":6.64540004913682,"d":"6.645"},null,{"$f":"IF(Q$17=\"\", \"\", PERCENTILE(OFFSET(Q$17, 0, 0, numSims), $D9))","v":{"v":1426.9612629336204,"d":"£1,427"}},{"v":1001.7580744480074,"d":"£1,002"},null,{"$f":"IF(T$17=\"\", \"\", PERCENTILE(OFFSET(T$17, 0, 0, numSims), $D9))","v":{"v":4.604865613335611,"d":"4.605"}},{"v":4.709696534267894,"d":"4.710"},null,{"$f":"IF(W$17=\"\", \"\", PERCENTILE(OFFSET(W$17, 0, 0, numSims), $D9))","v":{"v":8263.592510107868,"d":"£8,264"}},{"v":8257.789389761221,"d":"£8,258"},null,{"$f":"IF(Z$17=\"\", \"\", PERCENTILE(OFFSET(Z$17, 0, 0, numSims), $D9))","v":{"v":2.794956803373471,"d":"2.795"}},{"v":2.8400407198189135,"d":"2.840"},null,{"$f":"IF(AC$17=\"\", \"\", PERCENTILE(OFFSET(AC$17, 0, 0, numSims), $D9))","v":{"v":48440.225813636505,"d":"£48,440"}},{"v":48266.75726104581,"d":"£48,267"},null,{"$f":"IF(AF$17=\"\", \"\", PERCENTILE(OFFSET(AF$17, 0, 0, numSims), $D9))","v":{"v":3.849431568575481,"d":"3.849"}},{"v":3.929823357643919,"d":"3.930"},null,{"$f":"IF(AI$17=\"\", \"\", PERCENTILE(OFFSET(AI$17, 0, 0, numSims), $D9))","v":{"v":717761.4377335855,"d":"£717,761"}},{"v":0,"d":"£0"},null,{"$f":"IF(AL$17=\"\", \"\", PERCENTILE(OFFSET(AL$17, 0, 0, numSims), $D9))","v":{"v":-2306.2886804733153,"d":"-2306.289"}},{"v":0,"d":"0.000"},null,{"$f":"IF(AO$17=\"\", \"\", PERCENTILE(OFFSET(AO$17, 0, 0, numSims), $D9))","v":{"v":46395.03493065718,"d":"£46,395"}},{"v":0,"d":"£0"},null,{"$f":"IF(AR$17=\"\", \"\", PERCENTILE(OFFSET(AR$17, 0, 0, numSims), $D9))","v":{"v":-134.56702498719213,"d":"-134.567"}},{"v":0,"d":"0.000"},null,{"$f":"IF(AU$17=\"\", \"\", PERCENTILE(OFFSET(AU$17, 0, 0, numSims), $D9))","v":{"v":5712183.281187165,"d":"£5,712,183"}},{"v":0,"d":"£0"},null,{"$f":"IF(AX$17=\"\", \"\", PERCENTILE(OFFSET(AX$17, 0, 0, numSims), $D9))","v":{"v":-4069.8081315039567,"d":"-4069.808"}},{"v":0,"d":"0.000"},null,{"$f":"IF(BA$17=\"\", \"\", PERCENTILE(OFFSET(BA$17, 0, 0, numSims), $D9))","v":{"v":-657487.8031232762,"d":"-£657,488"}},{"v":0,"d":"£0"},null,{"$f":"IF(BD$17=\"\", \"\", PERCENTILE(OFFSET(BD$17, 0, 0, numSims), $D9))","v":{"v":-637.1289052016705,"d":"-637.129"}},{"v":0,"d":"0.000"},null,{"$f":"IF(BG$17=\"\", \"\", PERCENTILE(OFFSET(BG$17, 0, 0, numSims), $D9))","v":{"v":-2367560.3570924746,"d":"-£2,367,560"}},{"v":0,"d":"£0"},null,{"$f":"IF(BJ$17=\"\", \"\", PERCENTILE(OFFSET(BJ$17, 0, 0, numSims), $D9))","v":{"v":-3041.7840051513367,"d":"-3041.784"}},{"v":0,"d":"0.000"},null,{"$f":"IF(BM$17=\"\", \"\", PERCENTILE(OFFSET(BM$17, 0, 0, numSims), $D9))","v":{"v":10200386.579611752,"d":"£10,200,387"}},{"v":0,"d":"£0"},null,{"$f":"IF(BP$17=\"\", \"\", PERCENTILE(OFFSET(BP$17, 0, 0, numSims), $D9))","v":{"v":-8501.58659889728,"d":"-8501.587"}},{"v":0,"d":"0.000"},null,{"$f":"IF(BS$17=\"\", \"\", PERCENTILE(OFFSET(BS$17, 0, 0, numSims), $D9))","v":{"v":114952.94017095068,"d":"£114,953"}},{"v":115299.29479436496,"d":"£115,299"},{"$nulls":4},{"$f":"IF(BY$17=\"\", \"\", PERCENTILE(OFFSET(BY$17, 0, 0, numSims), $D9))","v":{"v":132346.27930410905,"d":"£132,346"}},{"v":132635.24607199815,"d":"£132,635"},{"$nulls":4},{"$f":"IF(CE$17=\"\", \"\", PERCENTILE(OFFSET(CE$17, 0, 0, numSims), $D9))","v":{"v":88960.69973592219,"d":"£88,961"}},{"v":92708.04598212578,"d":"£92,708"},{"$nulls":4},{"$f":"IF(CK$17=\"\", \"\", PERCENTILE(OFFSET(CK$17, 0, 0, numSims), $D9))","v":{"v":40967.23292847114,"d":"£40,967"}},{"v":41872.378325464786,"d":"£41,872"},{"$nulls":4},{"$f":"IF(CQ$17=\"\", \"\", PERCENTILE(OFFSET(CQ$17, 0, 0, numSims), $D9))","v":{"v":26265.923219696084,"d":"£26,266"}},{"v":27802.031545697,"d":"£27,802"},{"$nulls":4},{"$f":"IF(CW$17=\"\", \"\", PERCENTILE(OFFSET(CW$17, 0, 0, numSims), $D9))","v":{"v":-49190437.42574517,"d":"-£49,190,437"}},{"v":0,"d":"£0"},{"$nulls":4},{"$f":"IF(DC$17=\"\", \"\", PERCENTILE(OFFSET(DC$17, 0, 0, numSims), $D9))","v":{"v":-2873025.145471665,"d":"-£2,873,025"}},{"v":0,"d":"£0"},{"$nulls":4},{"$f":"IF(DI$17=\"\", \"\", PERCENTILE(OFFSET(DI$17, 0, 0, numSims), $D9))","v":{"v":-138324987.21082693,"d":"-£138,324,987"}},{"v":0,"d":"£0"},{"$nulls":4},{"$f":"IF(DO$17=\"\", \"\", PERCENTILE(OFFSET(DO$17, 0, 0, numSims), $D9))","v":{"v":-12493643.253106827,"d":"-£12,493,643"}},{"v":0,"d":"£0"},{"$nulls":4},{"$f":"IF(DU$17=\"\", \"\", PERCENTILE(OFFSET(DU$17, 0, 0, numSims), $D9))","v":{"v":-68214427.08295766,"d":"-£68,214,427"}},{"v":0,"d":"£0"},{"$nulls":4},{"$f":"IF(EA$17=\"\", \"\", PERCENTILE(OFFSET(EA$17, 0, 0, numSims), $D9))","v":{"v":-231955615.3294769,"d":"-£231,955,615"}},{"v":0,"d":"£0"}]
[{"$nulls":3},0.5,{"v":255.55352346949547,"d":"£256"},{"v":231.70185973244298,"d":"£232"},null,{"v":5.834652388379542,"d":"5.835"},{"v":5.850890660490007,"d":"5.851"},null,{"v":274.3130999040342,"d":"£274"},{"v":249.77634522517272,"d":"£250"},null,{"v":6.701220768356592,"d":"6.701"},{"v":6.715788432641746,"d":"6.716"},null,{"v":2382.9931643122563,"d":"£2,383"},{"v":1416.778532693927,"d":"£1,417"},null,{"v":4.815988797897742,"d":"4.816"},{"v":4.90664888153672,"d":"4.907"},null,{"v":12404.742183651375,"d":"£12,405"},{"v":12400.960603803098,"d":"£12,401"},null,{"v":3.0068874531957235,"d":"3.007"},{"v":3.05543742138809,"d":"3.055"},null,{"v":50257.53335769665,"d":"£50,258"},{"v":50038.71142945653,"d":"£50,039"},null,{"v":4.5520580784779625,"d":"4.552"},{"v":4.66405666995038,"d":"4.664"},null,{"v":2429610.8559220564,"d":"£2,429,611"},{"v":0,"d":"£0"},null,{"v":-1802.7184421805978,"d":"-1802.718"},{"v":0,"d":"0.000"},null,{"v":159430.37579993415,"d":"£159,430"},{"v":0,"d":"£0"},null,{"v":-100.40509620031682,"d":"-100.405"},{"v":0,"d":"0.000"},null,{"v":22588115.923321456,"d":"£22,588,116"},{"v":0,"d":"£0"},null,{"v":-2040.1848302297285,"d":"-2040.185"},{"v":0,"d":"0.000"},null,{"v":99484.13248502449,"d":"£99,484"},{"v":0,"d":"£0"},null,{"v":-407.6951591865331,"d":"-407.695"},{"v":0,"d":"0.000"},null,{"v":2661408.3641337487,"d":"£2,661,408"},{"v":0,"d":"£0"},null,{"v":-1677.6738372246095,"d":"-1677.674"},{"v":0,"d":"0.000"},null,{"v":29018517.300545737,"d":"£29,018,517"},{"v":0,"d":"£0"},null,{"v":-6093.801871903277,"d":"-6093.802"},{"v":0,"d":"0.000"},null,{"v":116427.42879656923,"d":"£116,427"},{"v":116780.7483377057,"d":"£116,781"},{"$nulls":4},{"v":133745.58143468888,"d":"£133,746"},{"v":134063.47706474073,"d":"£134,063"},{"$nulls":4},{"v":93770.88598188388,"d":"£93,771"},{"v":96721.5397873279,"d":"£96,722"},{"$nulls":4},{"v":47614.786543764014,"d":"£47,615"},{"v":48571.22109918353,"d":"£48,571"},{"$nulls":4},{"v":40729.62993044197,"d":"£40,730"},{"v":43168.745596466455,"d":"£43,169"},{"$nulls":4},{"v":-38684555.611879975,"d":"-£38,684,556"},{"v":0,"d":"£0"},{"$nulls":4},{"v":-2179559.6672111712,"d":"-£2,179,560"},{"v":0,"d":"£0"},{"$nulls":4},{"v":-64130292.8782811,"d":"-£64,130,293"},{"v":0,"d":"£0"},{"$nulls":4},{"v":-8257610.798398005,"d":"-£8,257,611"},{"v":0,"d":"£0"},{"$nulls":4},{"v":-36642789.78389278,"d":"-£36,642,790"},{"v":0,"d":"£0"},{"$nulls":4},{"v":-151616752.5056351,"d":"-£151,616,753"},{"v":0,"d":"£0"}]
[{"$nulls":3},0.975,{"v":339.48714338244235,"d":"£339"},{"v":315.6980030862047,"d":"£316"},null,{"v":5.910062331150314,"d":"5.910"},{"v":5.925572615279571,"d":"5.926"},null,{"v":364.8167052724602,"d":"£365"},{"v":340.3546762220802,"d":"£340"},null,{"v":6.768374111193345,"d":"6.768"},{"v":6.783503125513809,"d":"6.784"},null,{"v":4284.673712457671,"d":"£4,285"},{"v":1959.6209923945878,"d":"£1,960"},null,{"v":5.019951771355256,"d":"5.020"},{"v":5.105452282946897,"d":"5.105"},null,{"v":17705.79163710211,"d":"£17,706"},{"v":17663.503843324354,"d":"£17,664"},null,{"v":3.204135288389412,"d":"3.204"},{"v":3.2517800632881158,"d":"3.252"},null,{"v":52250.9107179712,"d":"£52,251"},{"v":51901.715860668664,"d":"£51,902"},null,{"v":5.055153553999023,"d":"5.055"},{"v":5.179610816346067,"d":"5.180"},null,{"v":4664681.579010767,"d":"£4,664,682"},{"v":0,"d":"£0"},null,{"v":-1314.9130594296998,"d":"-1314.913"},{"v":0,"d":"0.000"},null,{"v":303902.1521179249,"d":"£303,902"},{"v":0,"d":"£0"},null,{"v":-67.91709012371328,"d":"-67.917"},{"v":0,"d":"0.000"},null,{"v":59553312.03722783,"d":"£59,553,312"},{"v":0,"d":"£0"},null,{"v":-839.1627820863387,"d":"-839.163"},{"v":0,"d":"0.000"},null,{"v":869546.3472222233,"d":"£869,546"},{"v":0,"d":"£0"},null,{"v":-247.9637705516683,"d":"-247.964"},{"v":0,"d":"0.000"},null,{"v":11300980.343766816,"d":"£11,300,980"},{"v":0,"d":"£0"},null,{"v":-626.2706204565677,"d":"-626.271"},{"v":0,"d":"0.000"},null,{"v":68554941.84731159,"d":"£68,554,942"},{"v":0,"d":"£0"},null,{"v":-4299.195570559101,"d":"-4299.196"},{"v":0,"d":"0.000"},null,{"v":117932.13834422697,"d":"£117,932"},{"v":118280.78864307018,"d":"£118,281"},{"$nulls":4},{"v":135086.01669872596,"d":"£135,086"},{"v":135455.92255629823,"d":"£135,456"},{"$nulls":4},{"v":98293.27339050655,"d":"£98,293"},{"v":100729.15374157188,"d":"£100,729"},{"$nulls":4},{"v":53345.21784252321,"d":"£53,345"},{"v":54162.325414216466,"d":"£54,162"},{"$nulls":4},{"v":50912.92732074326,"d":"£50,913"},{"v":53586.31697312634,"d":"£53,586"},{"$nulls":4},{"v":-27935129.87461438,"d":"-£27,935,130"},{"v":0,"d":"£0"},{"$nulls":4},{"v":-1487010.926317297,"d":"-£1,487,011"},{"v":0,"d":"£0"},{"$nulls":4},{"v":-22966387.30016657,"d":"-£22,966,387"},{"v":0,"d":"£0"},{"$nulls":4},{"v":-5353058.225352861,"d":"-£5,353,058"},{"v":0,"d":"£0"},{"$nulls":4},{"v":-13299259.662598543,"d":"-£13,299,260"},{"v":0,"d":"£0"},{"$nulls":4},{"v":-100309140.78283294,"d":"-£100,309,141"},{"v":0,"d":"£0"}]
[null,1000,null,"max",{"$f":"IF(E$17=\"\", \"\", MAX(OFFSET(E$17, 0, 0, numSims)))","v":{"v":378.1749786660732,"d":"£378"}},{"$f":"IF(F$17=\"\", \"\", MAX(OFFSET(F$17, 0, 0, numSims)))","v":{"v":365.02304718150157,"d":"£365"}},null,{"$f":"IF(H$17=\"\", \"\", MAX(OFFSET(H$17, 0, 0, numSims)))","v":{"v":5.960017918227701,"d":"5.960"}},{"$f":"IF(I$17=\"\", \"\", MAX(OFFSET(I$17, 0, 0, numSims)))","v":{"v":5.9789289577417195,"d":"5.979"}},null,{"$f":"IF(K$17=\"\", \"\", MAX(OFFSET(K$17, 0, 0, numSims)))","v":{"v":406.8876139651469,"d":"£407"}},{"$f":"IF(L$17=\"\", \"\", MAX(OFFSET(L$17, 0, 0, numSims)))","v":{"v":393.3324822951357,"d":"£393"}},null,{"$f":"IF(N$17=\"\", \"\", MAX(OFFSET(N$17, 0, 0, numSims)))","v":{"v":6.815231142854277,"d":"6.815"}},{"$f":"IF(O$17=\"\", \"\", MAX(OFFSET(O$17, 0, 0, numSims)))","v":{"v":6.8291136697725365,"d":"6.829"}},null,{"$f":"IF(Q$17=\"\", \"\", MAX(OFFSET(Q$17, 0, 0, numSims)))","v":{"v":8391.371605848906,"d":"£8,391"}},{"$f":"IF(R$17=\"\", \"\", MAX(OFFSET(R$17, 0, 0, numSims)))","v":{"v":2201.004132780911,"d":"£2,201"}},null,{"$f":"IF(T$17=\"\", \"\", MAX(OFFSET(T$17, 0, 0, numSims)))","v":{"v":5.118658054315732,"d":"5.119"}},{"$f":"IF(U$17=\"\", \"\", MAX(OFFSET(U$17, 0, 0, numSims)))","v":{"v":5.2349963461990505,"d":"5.235"}},null,{"$f":"IF(W$17=\"\", \"\", MAX(OFFSET(W$17, 0, 0, numSims)))","v":{"v":20446.199348861956,"d":"£20,446"}},{"$f":"IF(X$17=\"\", \"\", MAX(OFFSET(X$17, 0, 0, numSims)))","v":{"v":20375.804902946977,"d":"£20,376"}},null,{"$f":"IF(Z$17=\"\", \"\", MAX(OFFSET(Z$17, 0, 0, numSims)))","v":{"v":3.304730840390917,"d":"3.305"}},{"$f":"IF(AA$17=\"\", \"\", MAX(OFFSET(AA$17, 0, 0, numSims)))","v":{"v":3.345908993656479,"d":"3.346"}},null,{"$f":"IF(AC$17=\"\", \"\", MAX(OFFSET(AC$17, 0, 0, numSims)))","v":{"v":53290.119543447676,"d":"£53,290"}},{"$f":"IF(AD$17=\"\", \"\", MAX(OFFSET(AD$17, 0, 0, numSims)))","v":{"v":52660.93677126135,"d":"£52,661"}},null,{"$f":"IF(AF$17=\"\", \"\", MAX(OFFSET(AF$17, 0, 0, numSims)))","v":{"v":5.292979015107861,"d":"5.293"}},{"$f":"IF(AG$17=\"\", \"\", MAX(OFFSET(AG$17, 0, 0, numSims)))","v":{"v":5.367325965089946,"d":"5.367"}},null,{"$f":"IF(AI$17=\"\", \"\", MAX(OFFSET(AI$17, 0, 0, numSims)))","v":{"v":6389640.2917983215,"d":"£6,389,640"}},{"$f":"IF(AJ$17=\"\", \"\", MAX(OFFSET(AJ$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(AL$17=\"\", \"\", MAX(OFFSET(AL$17, 0, 0, numSims)))","v":{"v":-1009.7763367319602,"d":"-1009.776"}},{"$f":"IF(AM$17=\"\", \"\", MAX(OFFSET(AM$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(AO$17=\"\", \"\", MAX(OFFSET(AO$17, 0, 0, numSims)))","v":{"v":426183.3633371988,"d":"£426,183"}},{"$f":"IF(AP$17=\"\", \"\", MAX(OFFSET(AP$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(AR$17=\"\", \"\", MAX(OFFSET(AR$17, 0, 0, numSims)))","v":{"v":-53.46982948891182,"d":"-53.470"}},{"$f":"IF(AS$17=\"\", \"\", MAX(OFFSET(AS$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(AU$17=\"\", \"\", MAX(OFFSET(AU$17, 0, 0, numSims)))","v":{"v":146855126.1796782,"d":"£146,855,126"}},{"$f":"IF(AV$17=\"\", \"\", MAX(OFFSET(AV$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(AX$17=\"\", \"\", MAX(OFFSET(AX$17, 0, 0, numSims)))","v":{"v":-446.14929681122607,"d":"-446.149"}},{"$f":"IF(AY$17=\"\", \"\", MAX(OFFSET(AY$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BA$17=\"\", \"\", MAX(OFFSET(BA$17, 0, 0, numSims)))","v":{"v":1501895.79322575,"d":"£1,501,896"}},{"$f":"IF(BB$17=\"\", \"\", MAX(OFFSET(BB$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(BD$17=\"\", \"\", MAX(OFFSET(BD$17, 0, 0, numSims)))","v":{"v":-138.50033034008237,"d":"-138.500"}},{"$f":"IF(BE$17=\"\", \"\", MAX(OFFSET(BE$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BG$17=\"\", \"\", MAX(OFFSET(BG$17, 0, 0, numSims)))","v":{"v":19146927.11524438,"d":"£19,146,927"}},{"$f":"IF(BH$17=\"\", \"\", MAX(OFFSET(BH$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(BJ$17=\"\", \"\", MAX(OFFSET(BJ$17, 0, 0, numSims)))","v":{"v":217.0519445277702,"d":"217.052"}},{"$f":"IF(BK$17=\"\", \"\", MAX(OFFSET(BK$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BM$17=\"\", \"\", MAX(OFFSET(BM$17, 0, 0, numSims)))","v":{"v":155106920.45974052,"d":"£155,106,920"}},{"$f":"IF(BN$17=\"\", \"\", MAX(OFFSET(BN$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},null,{"$f":"IF(BP$17=\"\", \"\", MAX(OFFSET(BP$17, 0, 0, numSims)))","v":{"v":-3164.703222427829,"d":"-3164.703"}},{"$f":"IF(BQ$17=\"\", \"\", MAX(OFFSET(BQ$17, 0, 0, numSims)))","v":{"v":0,"d":"0.000"}},null,{"$f":"IF(BS$17=\"\", \"\", MAX(OFFSET(BS$17, 0, 0, numSims)))","v":{"v":118942.36494216074,"d":"£118,942"}},{"$f":"IF(BT$17=\"\", \"\", MAX(OFFSET(BT$17, 0, 0, numSims)))","v":{"v":119354.79629894896,"d":"£119,355"}},{"$nulls":4},{"$f":"IF(BY$17=\"\", \"\", MAX(OFFSET(BY$17, 0, 0, numSims)))","v":{"v":136069.21438058894,"d":"£136,069"}},{"$f":"IF(BZ$17=\"\", \"\", MAX(OFFSET(BZ$17, 0, 0, numSims)))","v":{"v":136376.31454251707,"d":"£136,376"}},{"$nulls":4},{"$f":"IF(CE$17=\"\", \"\", MAX(OFFSET(CE$17, 0, 0, numSims)))","v":{"v":100515.83752159188,"d":"£100,516"}},{"$f":"IF(CF$17=\"\", \"\", MAX(OFFSET(CF$17, 0, 0, numSims)))","v":{"v":103311.66707417434,"d":"£103,312"}},{"$nulls":4},{"$f":"IF(CK$17=\"\", \"\", MAX(OFFSET(CK$17, 0, 0, numSims)))","v":{"v":55477.87809483566,"d":"£55,478"}},{"$f":"IF(CL$17=\"\", \"\", MAX(OFFSET(CL$17, 0, 0, numSims)))","v":{"v":56560.63689987613,"d":"£56,561"}},{"$nulls":4},{"$f":"IF(CQ$17=\"\", \"\", MAX(OFFSET(CQ$17, 0, 0, numSims)))","v":{"v":56155.73127559137,"d":"£56,156"}},{"$f":"IF(CR$17=\"\", \"\", MAX(OFFSET(CR$17, 0, 0, numSims)))","v":{"v":57451.77888396398,"d":"£57,452"}},{"$nulls":4},{"$f":"IF(CW$17=\"\", \"\", MAX(OFFSET(CW$17, 0, 0, numSims)))","v":{"v":-21386770.8336322,"d":"-£21,386,771"}},{"$f":"IF(CX$17=\"\", \"\", MAX(OFFSET(CX$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(DC$17=\"\", \"\", MAX(OFFSET(DC$17, 0, 0, numSims)))","v":{"v":-1137605.2522192514,"d":"-£1,137,605"}},{"$f":"IF(DD$17=\"\", \"\", MAX(OFFSET(DD$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(DI$17=\"\", \"\", MAX(OFFSET(DI$17, 0, 0, numSims)))","v":{"v":-12249632.11779745,"d":"-£12,249,632"}},{"$f":"IF(DJ$17=\"\", \"\", MAX(OFFSET(DJ$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(DO$17=\"\", \"\", MAX(OFFSET(DO$17, 0, 0, numSims)))","v":{"v":-3286822.6614929,"d":"-£3,286,823"}},{"$f":"IF(DP$17=\"\", \"\", MAX(OFFSET(DP$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(DU$17=\"\", \"\", MAX(OFFSET(DU$17, 0, 0, numSims)))","v":{"v":8437169.442179127,"d":"£8,437,169"}},{"$f":"IF(DV$17=\"\", \"\", MAX(OFFSET(DV$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}},{"$nulls":4},{"$f":"IF(EA$17=\"\", \"\", MAX(OFFSET(EA$17, 0, 0, numSims)))","v":{"v":-66242287.04586022,"d":"-£66,242,287"}},{"$f":"IF(EB$17=\"\", \"\", MAX(OFFSET(EB$17, 0, 0, numSims)))","v":{"v":0,"d":"£0"}}]
[{"$nulls":4},{"$f":"IFERROR(INDEX(rngStrats, E$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, F$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, H$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, I$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, K$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, L$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, N$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, O$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, Q$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, R$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, T$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, U$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, W$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, X$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, Z$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, AA$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, AC$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, AD$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, AF$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, AG$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, AI$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, AJ$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, AL$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, AM$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, AO$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, AP$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, AR$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, AS$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, AU$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, AV$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, AX$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, AY$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, BA$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, BB$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, BD$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, BE$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, BG$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, BH$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, BJ$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, BK$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, BM$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, BN$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, BP$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, BQ$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, BS$3), \"\")","v":""},{"$f":"IFERROR(INDEX(rngStrats, BT$3), \"\")","v":""},null,{"$f":"IFERROR(INDEX(rngStrats, BV$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, BW$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, BY$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, BZ$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, CB$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, CC$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, CE$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, CF$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, CH$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, CI$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, CK$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, CL$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, CN$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, CO$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, CQ$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, CR$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, CT$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, CU$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, CW$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, CX$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, CZ$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, DA$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, DC$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, DD$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, DF$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, DG$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, DI$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, DJ$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, DL$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, DM$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, DO$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, DP$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, DR$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, DS$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, DU$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, DV$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, DX$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, DY$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, EA$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, EB$3), \"\")","v":"No HPE"},null,{"$f":"IFERROR(INDEX(rngStrats, ED$3), \"\")","v":"HPE"},{"$f":"IFERROR(INDEX(rngStrats, EE$3), \"\")","v":"No HPE"}]
[]
[]
[{"$nulls":4},{"$f":"INDEX(rngRawResults.Costs.Total, (E$2-1)*3+E$3)","v":{"v":255.59046007705604,"d":"£255.59"}},{"$f":"INDEX(rngRawResults.Costs.Total, (F$2-1)*3+F$3)","v":{"v":231.77820725228736,"d":"£231.78"}},null,{"$f":"INDEX(rngRawResults.QALYs.Total, (H$2-1)*3+H$3)","v":{"v":5.836725751627315,"d":"5.837"}},{"$f":"INDEX(rngRawResults.QALYs.Total, (I$2-1)*3+I$3)","v":{"v":5.853486263554615,"d":"5.853"}},null,{"$f":"INDEX(rngRawResults.Costs.Total, (K$2-1)*3+K$3)","v":{"v":274.2912485058751,"d":"£274.29"}},{"$f":"INDEX(rngRawResults.Costs.Total, (L$2-1)*3+L$3)","v":{"v":249.90391281788305,"d":"£249.90"}},null,{"$f":"INDEX(rngRawResults.QALYs.Total, (N$2-1)*3+N$3)","v":{"v":6.70056399790778,"d":"6.701"}},{"$f":"INDEX(rngRawResults.QALYs.Total, (O$2-1)*3+O$3)","v":{"v":6.715114968211697,"d":"6.715"}},null,{"$f":"INDEX(rngRawResults.Costs.Total, (Q$2-1)*3+Q$3)","v":{"v":2443.389075047938,"d":"£2,443.39"}},{"$f":"INDEX(rngRawResults.Costs.Total, (R$2-1)*3+R$3)","v":{"v":1423.4485006714249,"d":"£1,423.45"}},null,{"$f":"INDEX(rngRawResults.QALYs.Total, (T$2-1)*3+T$3)","v":{"v":4.819641687074941,"d":"4.820"}},{"$f":"INDEX(rngRawResults.QALYs.Total, (U$2-1)*3+U$3)","v":{"v":4.906363746917832,"d":"4.906"}},null,{"$f":"INDEX(rngRawResults.Costs.Total, (W$2-1)*3+W$3)","v":{"v":12596.4688111784,"d":"£12,596.47"}},{"$f":"INDEX(rngRawResults.Costs.Total, (X$2-1)*3+X$3)","v":{"v":12580.87338953712,"d":"£12,580.87"}},null,{"$f":"INDEX(rngRawResults.QALYs.Total, (Z$2-1)*3+Z$3)","v":{"v":3.0026031694311963,"d":"3.003"}},{"$f":"INDEX(rngRawResults.QALYs.Total, (AA$2-1)*3+AA$3)","v":{"v":3.0483975492336235,"d":"3.048"}},null,{"$f":"INDEX(rngRawResults.Costs.Total, (AC$2-1)*3+AC$3)","v":{"v":50215.77210630662,"d":"£50,215.77"}},{"$f":"INDEX(rngRawResults.Costs.Total, (AD$2-1)*3+AD$3)","v":{"v":50005.37249400964,"d":"£50,005.37"}},null,{"$f":"INDEX(rngRawResults.QALYs.Total, (AF$2-1)*3+AF$3)","v":{"v":4.527469071273688,"d":"4.527"}},{"$f":"INDEX(rngRawResults.QALYs.Total, (AG$2-1)*3+AG$3)","v":{"v":4.637165198271446,"d":"4.637"}},null,{"$f":"INDEX(rngRawResults.Costs.Total, (AI$2-1)*3+AI$3)","v":{"v":2559187.2300709886,"d":"£2,559,187.23"}},{"$f":"INDEX(rngRawResults.Costs.Total, (AJ$2-1)*3+AJ$3)","v":{"v":0,"d":"£0.00"}},null,{"$f":"INDEX(rngRawResults.QALYs.Total, (AL$2-1)*3+AL$3)","v":{"v":-1801.3116360490187,"d":"-1801.312"}},{"$f":"INDEX(rngRawResults.QALYs.Total, (AM$2-1)*3+AM$3)","v":{"v":0,"d":"0.000"}},null,{"$f":"INDEX(rngRawResults.Costs.Total, (AO$2-1)*3+AO$3)","v":{"v":167486.42826650327,"d":"£167,486.43"}},{"$f":"INDEX(rngRawResults.Costs.Total, (AP$2-1)*3+AP$3)","v":{"v":0,"d":"£0.00"}},null,{"$f":"INDEX(rngRawResults.QALYs.Total, (AR$2-1)*3+AR$3)","v":{"v":-99.93260744817682,"d":"-99.933"}},{"$f":"INDEX(rngRawResults.QALYs.Total, (AS$2-1)*3+AS$3)","v":{"v":0,"d":"0.000"}},null,{"$f":"INDEX(rngRawResults.Costs.Total, (AU$2-1)*3+AU$3)","v":{"v":23614361.83089174,"d":"£23,614,361.83"}},{"$f":"INDEX(rngRawResults.Costs.Total, (AV$2-1)*3+AV$3)","v":{"v":0,"d":"£0.00"}},null,{"$f":"INDEX(rngRawResults.QALYs.Total, (AX$2-1)*3+AX$3)","v":{"v":-2007.848448525693,"d":"-2007.848"}},{"$f":"INDEX(rngRawResults.QALYs.Total, (AY$2-1)*3+AY$3)","v":{"v":0,"d":"0.000"}},null,{"$f":"INDEX(rngRawResults.Costs.Total, (BA$2-1)*3+BA$3)","v":{"v":139201.2839505941,"d":"£139,201.28"}},{"$f":"INDEX(rngRawResults.Costs.Total, (BB$2-1)*3+BB$3)","v":{"v":0,"d":"£0.00"}},null,{"$f":"INDEX(rngRawResults.QALYs.Total, (BD$2-1)*3+BD$3)","v":{"v":-408.7505046574762,"d":"-408.751"}},{"$f":"INDEX(rngRawResults.QALYs.Total, (BE$2-1)*3+BE$3)","v":{"v":0,"d":"0.000"}},null,{"$f":"INDEX(rngRawResults.Costs.Total, (BG$2-1)*3+BG$3)","v":{"v":3324171.265296955,"d":"£3,324,171.27"}},{"$f":"INDEX(rngRawResults.Costs.Total, (BH$2-1)*3+BH$3)","v":{"v":0,"d":"£0.00"}},null,{"$f":"INDEX(rngRawResults.QALYs.Total, (BJ$2-1)*3+BJ$3)","v":{"v":-1733.1244544577116,"d":"-1733.124"}},{"$f":"INDEX(rngRawResults.QALYs.Total, (BK$2-1)*3+BK$3)","v":{"v":0,"d":"0.000"}},null,{"$f":"INDEX(rngRawResults.Costs.Total, (BM$2-1)*3+BM$3)","v":{"v":29804408.03847678,"d":"£29,804,408.04"}},{"$f":"INDEX(rngRawResults.Costs.Total, (BN$2-1)*3+BN$3)","v":{"v":0,"d":"£0.00"}},null,{"$f":"INDEX(rngRawResults.QALYs.Total, (BP$2-1)*3+BP$3)","v":{"v":-6050.967651138077,"d":"-6050.968"}},{"$f":"INDEX(rngRawResults.QALYs.Total, (BQ$2-1)*3+BQ$3)","v":{"v":0,"d":"0.000"}}]
[{"$nulls":3},1,{"v":258.7314961718482,"d":"£258.73"},{"v":237.13662987405263,"d":"£237.14"},null,{"v":5.759626544756687,"d":"5.760"},{"v":5.774961138383211,"d":"5.775"},null,{"v":277.7929558962496,"d":"£277.79"},{"v":255.69779251073433,"d":"£255.70"},null,{"v":6.70066918073734,"d":"6.701"},{"v":6.714261461602899,"d":"6.714"},null,{"v":2801.7563121683997,"d":"£2,801.76"},{"v":1609.411823375869,"d":"£1,609.41"},null,{"v":4.702808314447377,"d":"4.703"},{"v":4.793306165253995,"d":"4.793"},null,{"v":15802.774995448004,"d":"£15,802.77"},{"v":15764.111158157066,"d":"£15,764.11"},null,{"v":2.9304255161570034,"d":"2.930"},{"v":2.974969237685739,"d":"2.975"},null,{"v":52980.99867197267,"d":"£52,981.00"},{"v":52102.82805835821,"d":"£52,102.83"},null,{"v":4.327646525267782,"d":"4.328"},{"v":4.491893538245081,"d":"4.492"},null,{"v":2309306.682436584,"d":"£2,309,306.68"},{"v":0,"d":"£0.00"},null,{"v":-1639.8471306023548,"d":"-1639.847"},{"v":0,"d":"0.000"},null,{"v":157210.1264104892,"d":"£157,210.13"},{"v":0,"d":"£0.00"},null,{"v":-96.71094781232266,"d":"-96.711"},{"v":0,"d":"0.000"},null,{"v":28500994.70424123,"d":"£28,500,994.70"},{"v":0,"d":"£0.00"},null,{"v":-2163.1993025745705,"d":"-2163.199"},{"v":0,"d":"0.000"},null,{"v":340083.2767236698,"d":"£340,083.28"},{"v":0,"d":"£0.00"},null,{"v":-391.8021550982836,"d":"-391.802"},{"v":0,"d":"0.000"},null,{"v":13834510.662319416,"d":"£13,834,510.66"},{"v":0,"d":"£0.00"},null,{"v":-2587.5120586603175,"d":"-2587.512"},{"v":0,"d":"0.000"},null,{"v":45142105.45213139,"d":"£45,142,105.45"},{"v":0,"d":"£0.00"},null,{"v":-6879.071594747849,"d":"-6879.072"},{"v":0,"d":"0.000"},null,{"$f":"H17*WTP-E17","v":{"v":114933.79939896188,"d":"£114,934"}},{"$f":"I17*WTP-F17","v":{"v":115262.08613779017,"d":"£115,262"}},null,{"$f":"SUM(IF(BS17:BT17>=BS17, 1))","v":2},{"$f":"SUM(IF(BS17:BT17>=BT17, 1))","v":1},null,{"$f":"N17*WTP-K17","v":{"v":133735.59065885056,"d":"£133,736"}},{"$f":"O17*WTP-L17","v":{"v":134029.53143954722,"d":"£134,030"}},null,{"$f":"SUM(IF(BY17:BZ17>=BY17, 1))","v":2},{"$f":"SUM(IF(BY17:BZ17>=BZ17, 1))","v":1},null,{"$f":"T17*WTP-Q17","v":{"v":91254.40997677913,"d":"£91,254"}},{"$f":"U17*WTP-R17","v":{"v":94256.71148170403,"d":"£94,257"}},null,{"$f":"SUM(IF(CE17:CF17>=CE17, 1))","v":2},{"$f":"SUM(IF(CE17:CF17>=CF17, 1))","v":1},null,{"$f":"Z17*WTP-W17","v":{"v":42805.73532769207,"d":"£42,806"}},{"$f":"AA17*WTP-X17","v":{"v":43735.27359555771,"d":"£43,735"}},null,{"$f":"SUM(IF(CK17:CL17>=CK17, 1))","v":2},{"$f":"SUM(IF(CK17:CL17>=CL17, 1))","v":1},null,{"$f":"AF17*WTP-AC17","v":{"v":33571.93183338296,"d":"£33,572"}},{"$f":"AG17*WTP-AD17","v":{"v":37735.042706543405,"d":"£37,735"}},null,{"$f":"SUM(IF(CQ17:CR17>=CQ17, 1))","v":2},{"$f":"SUM(IF(CQ17:CR17>=CR17, 1))","v":1},null,{"$f":"AL17*WTP-AI17","v":{"v":-35106249.29448368,"d":"-£35,106,249"}},{"$f":"AM17*WTP-AJ17","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(CW17:CX17>=CW17, 1))","v":2},{"$f":"SUM(IF(CW17:CX17>=CX17, 1))","v":1},null,{"$f":"AR17*WTP-AO17","v":{"v":-2091429.0826569423,"d":"-£2,091,429"}},{"$f":"AS17*WTP-AP17","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DC17:DD17>=DC17, 1))","v":2},{"$f":"SUM(IF(DC17:DD17>=DD17, 1))","v":1},null,{"$f":"AX17*WTP-AU17","v":{"v":-71764980.75573264,"d":"-£71,764,981"}},{"$f":"AY17*WTP-AV17","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DI17:DJ17>=DI17, 1))","v":2},{"$f":"SUM(IF(DI17:DJ17>=DJ17, 1))","v":1},null,{"$f":"BD17*WTP-BA17","v":{"v":-8176126.378689342,"d":"-£8,176,126"}},{"$f":"BE17*WTP-BB17","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DO17:DP17>=DO17, 1))","v":2},{"$f":"SUM(IF(DO17:DP17>=DP17, 1))","v":1},null,{"$f":"BJ17*WTP-BG17","v":{"v":-65584751.835525766,"d":"-£65,584,752"}},{"$f":"BK17*WTP-BH17","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DU17:DV17>=DU17, 1))","v":2},{"$f":"SUM(IF(DU17:DV17>=DV17, 1))","v":1},null,{"$f":"BP17*WTP-BM17","v":{"v":-182723537.34708837,"d":"-£182,723,537"}},{"$f":"BQ17*WTP-BN17","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(EA17:EB17>=EA17, 1))","v":2},{"$f":"SUM(IF(EA17:EB17>=EB17, 1))","v":1}]
[{"$nulls":3},2,{"v":226.6090279485656,"d":"£226.61"},{"v":191.29229703591932,"d":"£191.29"},null,{"v":5.839551852291337,"d":"5.840"},{"v":5.857612296851251,"d":"5.858"},null,{"v":242.3461873182172,"d":"£242.35"},{"v":206.25855196905528,"d":"£206.26"},null,{"v":6.695729043896053,"d":"6.696"},{"v":6.711705364662643,"d":"6.712"},null,{"v":2817.3869827731596,"d":"£2,817.39"},{"v":1735.5793243321216,"d":"£1,735.58"},null,{"v":4.936291166611956,"d":"4.936"},{"v":5.023988682750292,"d":"5.024"},null,{"v":13651.111253119763,"d":"£13,651.11"},{"v":13671.632246881341,"d":"£13,671.63"},null,{"v":3.1567309160792614,"d":"3.157"},{"v":3.2211984002902647,"d":"3.221"},null,{"v":49023.7410039217,"d":"£49,023.74"},{"v":49098.50899510379,"d":"£49,098.51"},null,{"v":4.726329566193549,"d":"4.726"},{"v":4.79221367413749,"d":"4.792"},null,{"v":3808942.195809082,"d":"£3,808,942.20"},{"v":0,"d":"£0.00"},null,{"v":-1947.8357022759515,"d":"-1947.836"},{"v":0,"d":"0.000"},null,{"v":253724.66286634433,"d":"£253,724.66"},{"v":0,"d":"£0.00"},null,{"v":-112.32619042859051,"d":"-112.326"},{"v":0,"d":"0.000"},null,{"v":25091227.131374374,"d":"£25,091,227.13"},{"v":0,"d":"£0.00"},null,{"v":-2034.0383792950277,"d":"-2034.038"},{"v":0,"d":"0.000"},null,{"v":-183821.06184480208,"d":"-£183,821.06"},{"v":0,"d":"£0.00"},null,{"v":-577.4808734807715,"d":"-577.481"},{"v":0,"d":"0.000"},null,{"v":-1159990.6105923923,"d":"-£1,159,990.61"},{"v":0,"d":"£0.00"},null,{"v":-1022.1612938095876,"d":"-1022.161"},{"v":0,"d":"0.000"},null,{"v":27810082.317612607,"d":"£27,810,082.32"},{"v":0,"d":"£0.00"},null,{"v":-5693.842439289929,"d":"-5693.842"},{"v":0,"d":"0.000"},null,{"$f":"H18*WTP-E18","v":{"v":116564.42801787818,"d":"£116,564"}},{"$f":"I18*WTP-F18","v":{"v":116960.9536399891,"d":"£116,961"}},null,{"$f":"SUM(IF(BS18:BT18>=BS18, 1))","v":2},{"$f":"SUM(IF(BS18:BT18>=BT18, 1))","v":1},null,{"$f":"N18*WTP-K18","v":{"v":133672.23469060284,"d":"£133,672"}},{"$f":"O18*WTP-L18","v":{"v":134027.84874128381,"d":"£134,028"}},null,{"$f":"SUM(IF(BY18:BZ18>=BY18, 1))","v":2},{"$f":"SUM(IF(BY18:BZ18>=BZ18, 1))","v":1},null,{"$f":"T18*WTP-Q18","v":{"v":95908.43634946596,"d":"£95,908"}},{"$f":"U18*WTP-R18","v":{"v":98744.19433067371,"d":"£98,744"}},null,{"$f":"SUM(IF(CE18:CF18>=CE18, 1))","v":2},{"$f":"SUM(IF(CE18:CF18>=CF18, 1))","v":1},null,{"$f":"Z18*WTP-W18","v":{"v":49483.507068465464,"d":"£49,484"}},{"$f":"AA18*WTP-X18","v":{"v":50752.335758923946,"d":"£50,752"}},null,{"$f":"SUM(IF(CK18:CL18>=CK18, 1))","v":2},{"$f":"SUM(IF(CK18:CL18>=CL18, 1))","v":1},null,{"$f":"AF18*WTP-AC18","v":{"v":45502.85031994928,"d":"£45,503"}},{"$f":"AG18*WTP-AD18","v":{"v":46745.76448764602,"d":"£46,746"}},null,{"$f":"SUM(IF(CQ18:CR18>=CQ18, 1))","v":2},{"$f":"SUM(IF(CQ18:CR18>=CR18, 1))","v":1},null,{"$f":"AL18*WTP-AI18","v":{"v":-42765656.24132811,"d":"-£42,765,656"}},{"$f":"AM18*WTP-AJ18","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(CW18:CX18>=CW18, 1))","v":2},{"$f":"SUM(IF(CW18:CX18>=CX18, 1))","v":1},null,{"$f":"AR18*WTP-AO18","v":{"v":-2500248.4714381546,"d":"-£2,500,248"}},{"$f":"AS18*WTP-AP18","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DC18:DD18>=DC18, 1))","v":2},{"$f":"SUM(IF(DC18:DD18>=DD18, 1))","v":1},null,{"$f":"AX18*WTP-AU18","v":{"v":-65771994.71727493,"d":"-£65,771,995"}},{"$f":"AY18*WTP-AV18","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DI18:DJ18>=DI18, 1))","v":2},{"$f":"SUM(IF(DI18:DJ18>=DJ18, 1))","v":1},null,{"$f":"BD18*WTP-BA18","v":{"v":-11365796.407770628,"d":"-£11,365,796"}},{"$f":"BE18*WTP-BB18","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DO18:DP18>=DO18, 1))","v":2},{"$f":"SUM(IF(DO18:DP18>=DP18, 1))","v":1},null,{"$f":"BJ18*WTP-BG18","v":{"v":-19283235.265599363,"d":"-£19,283,235"}},{"$f":"BK18*WTP-BH18","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DU18:DV18>=DU18, 1))","v":2},{"$f":"SUM(IF(DU18:DV18>=DV18, 1))","v":1},null,{"$f":"BP18*WTP-BM18","v":{"v":-141686931.1034112,"d":"-£141,686,931"}},{"$f":"BQ18*WTP-BN18","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(EA18:EB18>=EA18, 1))","v":2},{"$f":"SUM(IF(EA18:EB18>=EB18, 1))","v":1}]
[{"$nulls":3},3,{"v":266.4923404048069,"d":"£266.49"},{"v":240.77787149249647,"d":"£240.78"},null,{"v":5.848580986359102,"d":"5.849"},{"v":5.8716955388505845,"d":"5.872"},null,{"v":286.01030389005444,"d":"£286.01"},{"v":259.6741553934699,"d":"£259.67"},null,{"v":6.720099874581777,"d":"6.720"},{"v":6.7413593975630155,"d":"6.741"},null,{"v":1512.204953587818,"d":"£1,512.20"},{"v":1145.5330382909965,"d":"£1,145.53"},null,{"v":4.9211175818657455,"d":"4.921"},{"v":4.992406355140524,"d":"4.992"},null,{"v":13760.052550580565,"d":"£13,760.05"},{"v":13687.620134819697,"d":"£13,687.62"},null,{"v":3.1356019694936146,"d":"3.136"},{"v":3.1681817567279333,"d":"3.168"},null,{"v":49865.973157018205,"d":"£49,865.97"},{"v":49603.2687823705,"d":"£49,603.27"},null,{"v":3.9946915601315083,"d":"3.995"},{"v":4.059036239579468,"d":"4.059"},null,{"v":2774950.707082504,"d":"£2,774,950.71"},{"v":0,"d":"£0.00"},null,{"v":-2494.3833761010665,"d":"-2494.383"},{"v":0,"d":"0.000"},null,{"v":177575.03887109956,"d":"£177,575.04"},{"v":0,"d":"£0.00"},null,{"v":-143.3452055551723,"d":"-143.345"},{"v":0,"d":"0.000"},null,{"v":8629470.936535327,"d":"£8,629,470.94"},{"v":0,"d":"£0.00"},null,{"v":-1677.7516123043247,"d":"-1677.752"},{"v":0,"d":"0.000"},null,{"v":626443.6412284364,"d":"£626,443.64"},{"v":0,"d":"£0.00"},null,{"v":-281.77163955010116,"d":"-281.772"},{"v":0,"d":"0.000"},null,{"v":4003198.2888241783,"d":"£4,003,198.29"},{"v":0,"d":"£0.00"},null,{"v":-980.5109298482018,"d":"-980.511"},{"v":0,"d":"0.000"},null,{"v":16211638.612541543,"d":"£16,211,638.61"},{"v":0,"d":"£0.00"},null,{"v":-5577.762763358867,"d":"-5577.763"},{"v":0,"d":"0.000"},null,{"v":116705.12738677724,"d":"£116,705"},{"v":117193.13290551919,"d":"£117,193"},null,{"$f":"SUM(IF(BS19:BT19>=BS19, 1))","v":2},{"$f":"SUM(IF(BS19:BT19>=BT19, 1))","v":1},null,{"v":134115.9871877455,"d":"£134,116"},{"v":134567.51379586683,"d":"£134,568"},null,{"$f":"SUM(IF(BY19:BZ19>=BY19, 1))","v":2},{"$f":"SUM(IF(BY19:BZ19>=BZ19, 1))","v":1},null,{"v":96910.1466837271,"d":"£96,910"},{"v":98702.59406451948,"d":"£98,703"},null,{"$f":"SUM(IF(CE19:CF19>=CE19, 1))","v":2},{"$f":"SUM(IF(CE19:CF19>=CF19, 1))","v":1},null,{"v":48951.98683929173,"d":"£48,952"},{"v":49676.01499973897,"d":"£49,676"},null,{"$f":"SUM(IF(CK19:CL19>=CK19, 1))","v":2},{"$f":"SUM(IF(CK19:CL19>=CL19, 1))","v":1},null,{"$f":"AF19*WTP-AC19","v":{"v":30027.858045611967,"d":"£30,028"}},{"v":31577.45600921887,"d":"£31,577"},null,{"$f":"SUM(IF(CQ19:CR19>=CQ19, 1))","v":2},{"$f":"SUM(IF(CQ19:CR19>=CR19, 1))","v":1},null,{"v":-52662618.22910383,"d":"-£52,662,618"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW19:CX19>=CW19, 1))","v":2},{"$f":"SUM(IF(CW19:CX19>=CX19, 1))","v":1},null,{"v":-3044479.1499745455,"d":"-£3,044,479"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC19:DD19>=DC19, 1))","v":2},{"$f":"SUM(IF(DC19:DD19>=DD19, 1))","v":1},null,{"v":-42184503.18262182,"d":"-£42,184,503"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI19:DJ19>=DI19, 1))","v":2},{"$f":"SUM(IF(DI19:DJ19>=DJ19, 1))","v":1},null,{"v":-6261876.4322304595,"d":"-£6,261,876"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO19:DP19>=DO19, 1))","v":2},{"$f":"SUM(IF(DO19:DP19>=DP19, 1))","v":1},null,{"v":-23613416.885788213,"d":"-£23,613,417"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU19:DV19>=DU19, 1))","v":2},{"$f":"SUM(IF(DU19:DV19>=DV19, 1))","v":1},null,{"v":-127766893.87971888,"d":"-£127,766,894"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA19:EB19>=EA19, 1))","v":2},{"$f":"SUM(IF(EA19:EB19>=EB19, 1))","v":1}]
[{"$nulls":3},4,{"v":265.076950244565,"d":"£265.08"},{"v":239.95802182957553,"d":"£239.96"},null,{"v":5.833520382863816,"d":"5.834"},{"v":5.851903636928931,"d":"5.852"},null,{"v":284.4468123095223,"d":"£284.45"},{"v":258.74547171714136,"d":"£258.75"},null,{"v":6.701263630193273,"d":"6.701"},{"v":6.7175170566579725,"d":"6.718"},null,{"v":2253.4156217813565,"d":"£2,253.42"},{"v":1151.7465626462185,"d":"£1,151.75"},null,{"v":4.716384035063124,"d":"4.716"},{"v":4.814087006161631,"d":"4.814"},null,{"v":10014.277636284836,"d":"£10,014.28"},{"v":9973.548857190603,"d":"£9,973.55"},null,{"v":2.9020776329608773,"d":"2.902"},{"v":2.936894477893476,"d":"2.937"},null,{"v":49760.30844953096,"d":"£49,760.31"},{"v":49462.02332017656,"d":"£49,462.02"},null,{"v":4.6473496402032195,"d":"4.647"},{"v":4.701530904005109,"d":"4.702"},null,{"v":2675687.2668988244,"d":"£2,675,687.27"},{"v":0,"d":"£0.00"},null,{"v":-1958.1981370208946,"d":"-1958.198"},{"v":0,"d":"0.000"},null,{"v":171046.74332439876,"d":"£171,046.74"},{"v":0,"d":"£0.00"},null,{"v":-108.16928613730195,"d":"-108.169"},{"v":0,"d":"0.000"},null,{"v":26286892.124111816,"d":"£26,286,892.12"},{"v":0,"d":"£0.00"},null,{"v":-2331.287640489712,"d":"-2331.288"},{"v":0,"d":"0.000"},null,{"v":374361.5223276784,"d":"£374,361.52"},{"v":0,"d":"£0.00"},null,{"v":-320.0215513815812,"d":"-320.022"},{"v":0,"d":"0.000"},null,{"v":4712039.847332372,"d":"£4,712,039.85"},{"v":0,"d":"£0.00"},null,{"v":-855.9068115997032,"d":"-855.907"},{"v":0,"d":"0.000"},null,{"v":34220027.50399509,"d":"£34,220,027.50"},{"v":0,"d":"£0.00"},null,{"v":-5573.583426629193,"d":"-5573.583"},{"v":0,"d":"0.000"},null,{"v":116405.33070703177,"d":"£116,405"},{"v":116798.11471674904,"d":"£116,798"},null,{"$f":"SUM(IF(BS20:BT20>=BS20, 1))","v":2},{"$f":"SUM(IF(BS20:BT20>=BT20, 1))","v":1},null,{"v":133740.82579155592,"d":"£133,741"},{"v":134091.5956614423,"d":"£134,092"},null,{"$f":"SUM(IF(BY20:BZ20>=BY20, 1))","v":2},{"$f":"SUM(IF(BY20:BZ20>=BZ20, 1))","v":1},null,{"v":92074.26507948112,"d":"£92,074"},{"v":95129.9935605864,"d":"£95,130"},null,{"$f":"SUM(IF(CE20:CF20>=CE20, 1))","v":2},{"$f":"SUM(IF(CE20:CF20>=CF20, 1))","v":1},null,{"v":48027.27502293271,"d":"£48,027"},{"v":48764.34070067892,"d":"£48,764"},null,{"$f":"SUM(IF(CK20:CL20>=CK20, 1))","v":2},{"$f":"SUM(IF(CK20:CL20>=CL20, 1))","v":1},null,{"$f":"AF20*WTP-AC20","v":{"v":43186.68435453343,"d":"£43,187"}},{"v":44568.594759925625,"d":"£44,569"},null,{"$f":"SUM(IF(CQ20:CR20>=CQ20, 1))","v":2},{"$f":"SUM(IF(CQ20:CR20>=CR20, 1))","v":1},null,{"v":-41839650.007316716,"d":"-£41,839,650"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW20:CX20>=CW20, 1))","v":2},{"$f":"SUM(IF(CW20:CX20>=CX20, 1))","v":1},null,{"v":-2334432.466070438,"d":"-£2,334,432"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC20:DD20>=DC20, 1))","v":2},{"$f":"SUM(IF(DC20:DD20>=DD20, 1))","v":1},null,{"v":-72912644.93390605,"d":"-£72,912,645"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI20:DJ20>=DI20, 1))","v":2},{"$f":"SUM(IF(DI20:DJ20>=DJ20, 1))","v":1},null,{"v":-6774792.549959303,"d":"-£6,774,793"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO20:DP20>=DO20, 1))","v":2},{"$f":"SUM(IF(DO20:DP20>=DP20, 1))","v":1},null,{"v":-21830176.07932644,"d":"-£21,830,176"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU20:DV20>=DU20, 1))","v":2},{"$f":"SUM(IF(DU20:DV20>=DV20, 1))","v":1},null,{"v":-145691696.03657895,"d":"-£145,691,696"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA20:EB20>=EA20, 1))","v":2},{"$f":"SUM(IF(EA20:EB20>=EB20, 1))","v":1}]
[{"$nulls":3},5,{"v":199.29974661440463,"d":"£199.30"},{"v":162.61002079729164,"d":"£162.61"},null,{"v":5.836685576661591,"d":"5.837"},{"v":5.856299729592524,"d":"5.856"},null,{"v":212.82742607089287,"d":"£212.83"},{"v":175.27648415548876,"d":"£175.28"},null,{"v":6.696325481640083,"d":"6.696"},{"v":6.713749946319523,"d":"6.714"},null,{"v":2058.3555231682935,"d":"£2,058.36"},{"v":1389.9317443297516,"d":"£1,389.93"},null,{"v":4.954076307268206,"d":"4.954"},{"v":5.0637688905765454,"d":"5.064"},null,{"v":12758.916262433073,"d":"£12,758.92"},{"v":12762.435295362659,"d":"£12,762.44"},null,{"v":2.9327299495120256,"d":"2.933"},{"v":2.9831881708556063,"d":"2.983"},null,{"v":51042.778495886654,"d":"£51,042.78"},{"v":50781.13511465243,"d":"£50,781.14"},null,{"v":4.733356923791675,"d":"4.733"},{"v":4.873085954128566,"d":"4.873"},null,{"v":3998811.600922432,"d":"£3,998,811.60"},{"v":0,"d":"£0.00"},null,{"v":-2137.745664098159,"d":"-2137.746"},{"v":0,"d":"0.000"},null,{"v":260800.62813472308,"d":"£260,800.63"},{"v":0,"d":"£0.00"},null,{"v":-121.01723955544948,"d":"-121.017"},{"v":0,"d":"0.000"},null,{"v":15532358.874057245,"d":"£15,532,358.87"},{"v":0,"d":"£0.00"},null,{"v":-2548.958645259533,"d":"-2548.959"},{"v":0,"d":"0.000"},null,{"v":-32076.078833590705,"d":"-£32,076.08"},{"v":0,"d":"£0.00"},null,{"v":-459.92803079852433,"d":"-459.928"},{"v":0,"d":"0.000"},null,{"v":4233983.74525971,"d":"£4,233,983.75"},{"v":0,"d":"£0.00"},null,{"v":-2261.132845771058,"d":"-2261.133"},{"v":0,"d":"0.000"},null,{"v":23993878.76954052,"d":"£23,993,878.77"},{"v":0,"d":"£0.00"},null,{"v":-7528.782425482724,"d":"-7528.782"},{"v":0,"d":"0.000"},null,{"v":116534.4117866174,"d":"£116,534"},{"v":116963.38457105319,"d":"£116,963"},null,{"$f":"SUM(IF(BS21:BT21>=BS21, 1))","v":2},{"$f":"SUM(IF(BS21:BT21>=BT21, 1))","v":1},null,{"v":133713.68220673077,"d":"£133,714"},{"v":134099.72244223498,"d":"£134,100"},null,{"$f":"SUM(IF(BY21:BZ21>=BY21, 1))","v":2},{"$f":"SUM(IF(BY21:BZ21>=BZ21, 1))","v":1},null,{"v":97023.17062219583,"d":"£97,023"},{"v":99885.44606720116,"d":"£99,885"},null,{"$f":"SUM(IF(CE21:CF21>=CE21, 1))","v":2},{"$f":"SUM(IF(CE21:CF21>=CF21, 1))","v":1},null,{"v":45895.68272780744,"d":"£45,896"},{"v":46901.328121749466,"d":"£46,901"},null,{"$f":"SUM(IF(CK21:CL21>=CK21, 1))","v":2},{"$f":"SUM(IF(CK21:CL21>=CL21, 1))","v":1},null,{"$f":"AF21*WTP-AC21","v":{"v":43624.359979946836,"d":"£43,624"}},{"v":46680.58396791889,"d":"£46,681"},null,{"$f":"SUM(IF(CQ21:CR21>=CQ21, 1))","v":2},{"$f":"SUM(IF(CQ21:CR21>=CR21, 1))","v":1},null,{"v":-46753724.88288562,"d":"-£46,753,725"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW21:CX21>=CW21, 1))","v":2},{"$f":"SUM(IF(CW21:CX21>=CX21, 1))","v":1},null,{"v":-2681145.419243713,"d":"-£2,681,145"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC21:DD21>=DC21, 1))","v":2},{"$f":"SUM(IF(DC21:DD21>=DD21, 1))","v":1},null,{"v":-66511531.77924791,"d":"-£66,511,532"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI21:DJ21>=DI21, 1))","v":2},{"$f":"SUM(IF(DI21:DJ21>=DJ21, 1))","v":1},null,{"v":-9166484.537136896,"d":"-£9,166,485"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO21:DP21>=DO21, 1))","v":2},{"$f":"SUM(IF(DO21:DP21>=DP21, 1))","v":1},null,{"v":-49456640.66068087,"d":"-£49,456,641"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU21:DV21>=DU21, 1))","v":2},{"$f":"SUM(IF(DU21:DV21>=DV21, 1))","v":1},null,{"v":-174569527.27919498,"d":"-£174,569,527"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA21:EB21>=EA21, 1))","v":2},{"$f":"SUM(IF(EA21:EB21>=EB21, 1))","v":1}]
[{"$nulls":3},6,{"v":259.2759560544967,"d":"£259.28"},{"v":243.62949721349023,"d":"£243.63"},null,{"v":5.830407867774916,"d":"5.830"},{"v":5.844830202852094,"d":"5.845"},null,{"v":278.78176401186835,"d":"£278.78"},{"v":262.734682906612,"d":"£262.73"},null,{"v":6.668608453665643,"d":"6.669"},{"v":6.68075617794273,"d":"6.681"},null,{"v":2505.30812161309,"d":"£2,505.31"},{"v":1540.6531352452944,"d":"£1,540.65"},null,{"v":4.748321034274076,"d":"4.748"},{"v":4.829903979525106,"d":"4.830"},null,{"v":10959.314278804777,"d":"£10,959.31"},{"v":10922.40869622279,"d":"£10,922.41"},null,{"v":2.8693628039525585,"d":"2.869"},{"v":2.890162499478667,"d":"2.890"},null,{"v":51416.27353407911,"d":"£51,416.27"},{"v":51124.35756421841,"d":"£51,124.36"},null,{"v":4.7283723228610866,"d":"4.728"},{"v":4.852135433827762,"d":"4.852"},null,{"v":1662968.1454921777,"d":"£1,662,968.15"},{"v":0,"d":"£0.00"},null,{"v":-1532.863382103075,"d":"-1532.863"},{"v":0,"d":"0.000"},null,{"v":110458.9027709721,"d":"£110,458.90"},{"v":0,"d":"£0.00"},null,{"v":-83.61796678224513,"d":"-83.618"},{"v":0,"d":"0.000"},null,{"v":22128504.092270225,"d":"£22,128,504.09"},{"v":0,"d":"£0.00"},null,{"v":-1871.455145475784,"d":"-1871.455"},{"v":0,"d":"0.000"},null,{"v":327714.1271678708,"d":"£327,714.13"},{"v":0,"d":"£0.00"},null,{"v":-184.69709967464604,"d":"-184.697"},{"v":0,"d":"0.000"},null,{"v":4662800.719711424,"d":"£4,662,800.72"},{"v":0,"d":"£0.00"},null,{"v":-1976.879590261918,"d":"-1976.880"},{"v":0,"d":"0.000"},null,{"v":28892445.98741267,"d":"£28,892,445.99"},{"v":0,"d":"£0.00"},null,{"v":-5649.513184297668,"d":"-5649.513"},{"v":0,"d":"0.000"},null,{"v":116348.88139944382,"d":"£116,349"},{"v":116652.97455982839,"d":"£116,653"},null,{"$f":"SUM(IF(BS22:BT22>=BS22, 1))","v":2},{"$f":"SUM(IF(BS22:BT22>=BT22, 1))","v":1},null,{"v":133093.387309301,"d":"£133,093"},{"v":133352.38887594797,"d":"£133,352"},null,{"$f":"SUM(IF(BY22:BZ22>=BY22, 1))","v":2},{"$f":"SUM(IF(BY22:BZ22>=BZ22, 1))","v":1},null,{"v":92461.11256386842,"d":"£92,461"},{"v":95057.42645525683,"d":"£95,057"},null,{"$f":"SUM(IF(CE22:CF22>=CE22, 1))","v":2},{"$f":"SUM(IF(CE22:CF22>=CF22, 1))","v":1},null,{"v":46427.94180024639,"d":"£46,428"},{"v":46880.84129335055,"d":"£46,881"},null,{"$f":"SUM(IF(CK22:CL22>=CK22, 1))","v":2},{"$f":"SUM(IF(CK22:CL22>=CL22, 1))","v":1},null,{"$f":"AF22*WTP-AC22","v":{"v":43151.172923142614,"d":"£43,151"}},{"v":45918.35111233683,"d":"£45,918"},null,{"$f":"SUM(IF(CQ22:CR22>=CQ22, 1))","v":2},{"$f":"SUM(IF(CQ22:CR22>=CR22, 1))","v":1},null,{"v":-32320235.78755368,"d":"-£32,320,236"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW22:CX22>=CW22, 1))","v":2},{"$f":"SUM(IF(CW22:CX22>=CX22, 1))","v":1},null,{"v":-1782818.2384158748,"d":"-£1,782,818"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC22:DD22>=DC22, 1))","v":2},{"$f":"SUM(IF(DC22:DD22>=DD22, 1))","v":1},null,{"v":-59557607.001785904,"d":"-£59,557,607"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI22:DJ22>=DI22, 1))","v":2},{"$f":"SUM(IF(DI22:DJ22>=DJ22, 1))","v":1},null,{"v":-4021656.1206607916,"d":"-£4,021,656"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO22:DP22>=DO22, 1))","v":2},{"$f":"SUM(IF(DO22:DP22>=DP22, 1))","v":1},null,{"v":-44200392.52494978,"d":"-£44,200,393"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU22:DV22>=DU22, 1))","v":2},{"$f":"SUM(IF(DU22:DV22>=DV22, 1))","v":1},null,{"v":-141882709.67336604,"d":"-£141,882,710"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA22:EB22>=EA22, 1))","v":2},{"$f":"SUM(IF(EA22:EB22>=EB22, 1))","v":1}]
[{"$nulls":3},7,{"v":229.02525145944833,"d":"£229.03"},{"v":215.04191356891332,"d":"£215.04"},null,{"v":5.826892540922304,"d":"5.827"},{"v":5.842545154774512,"d":"5.843"},null,{"v":246.20504060079128,"d":"£246.21"},{"v":231.88111531296832,"d":"£231.88"},null,{"v":6.647498636213456,"d":"6.647"},{"v":6.661023297482707,"d":"6.661"},null,{"v":1671.6800992762426,"d":"£1,671.68"},{"v":1036.778834522278,"d":"£1,036.78"},null,{"v":4.690469318796625,"d":"4.690"},{"v":4.791969797025487,"d":"4.792"},null,{"v":14915.922422315003,"d":"£14,915.92"},{"v":14924.82840623871,"d":"£14,924.83"},null,{"v":2.870793198300712,"d":"2.871"},{"v":2.918014130922665,"d":"2.918"},null,{"v":49281.84402845792,"d":"£49,281.84"},{"v":49104.115378682465,"d":"£49,104.12"},null,{"v":4.528534563237349,"d":"4.529"},{"v":4.638467603074926,"d":"4.638"},null,{"v":1495785.1221428972,"d":"£1,495,785.12"},{"v":0,"d":"£0.00"},null,{"v":-1674.346075741149,"d":"-1674.346"},{"v":0,"d":"0.000"},null,{"v":98445.74000031331,"d":"£98,445.74"},{"v":0,"d":"£0.00"},null,{"v":-92.95254339513349,"d":"-92.953"},{"v":0,"d":"0.000"},null,{"v":14917695.840319917,"d":"£14,917,695.84"},{"v":0,"d":"£0.00"},null,{"v":-2384.864144902821,"d":"-2384.864"},{"v":0,"d":"0.000"},null,{"v":-76959.36800426936,"d":"-£76,959.37"},{"v":0,"d":"£0.00"},null,{"v":-408.0507176174032,"d":"-408.051"},{"v":0,"d":"0.000"},null,{"v":2771171.989041753,"d":"£2,771,171.99"},{"v":0,"d":"£0.00"},null,{"v":-1714.0925846958196,"d":"-1714.093"},{"v":0,"d":"0.000"},null,{"v":19206139.32350061,"d":"£19,206,139.32"},{"v":0,"d":"£0.00"},null,{"v":-6274.3060663523265,"d":"-6274.306"},{"v":0,"d":"0.000"},null,{"v":116308.82556698663,"d":"£116,309"},{"v":116635.86118192133,"d":"£116,636"},null,{"$f":"SUM(IF(BS23:BT23>=BS23, 1))","v":2},{"$f":"SUM(IF(BS23:BT23>=BT23, 1))","v":1},null,{"v":132703.76768366832,"d":"£132,704"},{"v":132988.58483434116,"d":"£132,989"},null,{"$f":"SUM(IF(BY23:BZ23>=BY23, 1))","v":2},{"$f":"SUM(IF(BY23:BZ23>=BZ23, 1))","v":1},null,{"v":92137.70627665626,"d":"£92,138"},{"v":94802.61710598746,"d":"£94,803"},null,{"$f":"SUM(IF(CE23:CF23>=CE23, 1))","v":2},{"$f":"SUM(IF(CE23:CF23>=CF23, 1))","v":1},null,{"v":42499.941543699235,"d":"£42,500"},{"v":43435.454212214594,"d":"£43,435"},null,{"$f":"SUM(IF(CK23:CL23>=CK23, 1))","v":2},{"$f":"SUM(IF(CK23:CL23>=CL23, 1))","v":1},null,{"$f":"AF23*WTP-AC23","v":{"v":41288.84723628905,"d":"£41,289"}},{"v":43665.23668281607,"d":"£43,665"},null,{"$f":"SUM(IF(CQ23:CR23>=CQ23, 1))","v":2},{"$f":"SUM(IF(CQ23:CR23>=CR23, 1))","v":1},null,{"v":-34982706.63696588,"d":"-£34,982,707"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW23:CX23>=CW23, 1))","v":2},{"$f":"SUM(IF(CW23:CX23>=CX23, 1))","v":1},null,{"v":-1957496.6079029832,"d":"-£1,957,497"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC23:DD23>=DC23, 1))","v":2},{"$f":"SUM(IF(DC23:DD23>=DD23, 1))","v":1},null,{"v":-62614978.738376334,"d":"-£62,614,979"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI23:DJ23>=DI23, 1))","v":2},{"$f":"SUM(IF(DI23:DJ23>=DJ23, 1))","v":1},null,{"v":-8084054.984343795,"d":"-£8,084,055"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO23:DP23>=DO23, 1))","v":2},{"$f":"SUM(IF(DO23:DP23>=DP23, 1))","v":1},null,{"v":-37053023.68295815,"d":"-£37,053,024"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU23:DV23>=DU23, 1))","v":2},{"$f":"SUM(IF(DU23:DV23>=DV23, 1))","v":1},null,{"v":-144692260.65054715,"d":"-£144,692,261"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA23:EB23>=EA23, 1))","v":2},{"$f":"SUM(IF(EA23:EB23>=EB23, 1))","v":1}]
[{"$nulls":3},8,{"v":245.65217080650885,"d":"£245.65"},{"v":216.30675996572234,"d":"£216.31"},null,{"v":5.8080702000492845,"d":"5.808"},{"v":5.824382968404286,"d":"5.824"},null,{"v":263.16668955773775,"d":"£263.17"},{"v":233.1431358504575,"d":"£233.14"},null,{"v":6.714524030707129,"d":"6.715"},{"v":6.728593770252703,"d":"6.729"},null,{"v":2764.9153123769343,"d":"£2,764.92"},{"v":1134.3867216395402,"d":"£1,134.39"},null,{"v":4.622441337485196,"d":"4.622"},{"v":4.808642349097664,"d":"4.809"},null,{"v":12404.984530145182,"d":"£12,404.98"},{"v":12440.46727098805,"d":"£12,440.47"},null,{"v":2.9078756705860744,"d":"2.908"},{"v":2.9644884558967592,"d":"2.964"},null,{"v":50328.99174265056,"d":"£50,328.99"},{"v":49892.54057072741,"d":"£49,892.54"},null,{"v":4.34931648624322,"d":"4.349"},{"v":4.449672017891215,"d":"4.450"},null,{"v":3160249.285871067,"d":"£3,160,249.29"},{"v":0,"d":"£0.00"},null,{"v":-1756.745367245659,"d":"-1756.745"},{"v":0,"d":"0.000"},null,{"v":214190.94079178074,"d":"£214,190.94"},{"v":0,"d":"£0.00"},null,{"v":-100.37488497676107,"d":"-100.375"},{"v":0,"d":"0.000"},null,{"v":38401616.192813486,"d":"£38,401,616.19"},{"v":0,"d":"£0.00"},null,{"v":-4385.338486718539,"d":"-4385.338"},{"v":0,"d":"0.000"},null,{"v":-320213.0163348175,"d":"-£320,213.02"},{"v":0,"d":"£0.00"},null,{"v":-510.9005199944541,"d":"-510.901"},{"v":0,"d":"0.000"},null,{"v":6839246.126271498,"d":"£6,839,246.13"},{"v":0,"d":"£0.00"},null,{"v":-1572.5841175981964,"d":"-1572.584"},{"v":0,"d":"0.000"},null,{"v":48295089.529413015,"d":"£48,295,089.53"},{"v":0,"d":"£0.00"},null,{"v":-8325.943376533609,"d":"-8325.943"},{"v":0,"d":"0.000"},null,{"v":115915.75183017917,"d":"£115,916"},{"v":116271.35260812,"d":"£116,271"},null,{"$f":"SUM(IF(BS24:BT24>=BS24, 1))","v":2},{"$f":"SUM(IF(BS24:BT24>=BT24, 1))","v":1},null,{"v":134027.31392458483,"d":"£134,027"},{"v":134338.7322692036,"d":"£134,339"},null,{"$f":"SUM(IF(BY24:BZ24>=BY24, 1))","v":2},{"$f":"SUM(IF(BY24:BZ24>=BZ24, 1))","v":1},null,{"v":89683.91143732697,"d":"£89,684"},{"v":95038.46026031375,"d":"£95,038"},null,{"$f":"SUM(IF(CE24:CF24>=CE24, 1))","v":2},{"$f":"SUM(IF(CE24:CF24>=CF24, 1))","v":1},null,{"v":45752.528881576305,"d":"£45,753"},{"v":46849.30184694713,"d":"£46,849"},null,{"$f":"SUM(IF(CK24:CL24>=CK24, 1))","v":2},{"$f":"SUM(IF(CK24:CL24>=CL24, 1))","v":1},null,{"$f":"AF24*WTP-AC24","v":{"v":36657.33798221383,"d":"£36,657"}},{"v":39100.899787096896,"d":"£39,101"},null,{"$f":"SUM(IF(CQ24:CR24>=CQ24, 1))","v":2},{"$f":"SUM(IF(CQ24:CR24>=CR24, 1))","v":1},null,{"v":-38295156.63078425,"d":"-£38,295,157"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW24:CX24>=CW24, 1))","v":2},{"$f":"SUM(IF(CW24:CX24>=CX24, 1))","v":1},null,{"v":-2221688.640327002,"d":"-£2,221,689"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC24:DD24>=DC24, 1))","v":2},{"$f":"SUM(IF(DC24:DD24>=DD24, 1))","v":1},null,{"v":-126108385.92718425,"d":"-£126,108,386"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI24:DJ24>=DI24, 1))","v":2},{"$f":"SUM(IF(DI24:DJ24>=DJ24, 1))","v":1},null,{"v":-9897797.383554265,"d":"-£9,897,797"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO24:DP24>=DO24, 1))","v":2},{"$f":"SUM(IF(DO24:DP24>=DP24, 1))","v":1},null,{"v":-38290928.47823542,"d":"-£38,290,928"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU24:DV24>=DU24, 1))","v":2},{"$f":"SUM(IF(DU24:DV24>=DV24, 1))","v":1},null,{"v":-214813957.0600852,"d":"-£214,813,957"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA24:EB24>=EA24, 1))","v":2},{"$f":"SUM(IF(EA24:EB24>=EB24, 1))","v":1}]
[{"$nulls":3},9,{"v":336.82066006078,"d":"£336.82"},{"v":315.8662097371686,"d":"£315.87"},null,{"v":5.824582293429905,"d":"5.825"},{"v":5.840305858509268,"d":"5.840"},null,{"v":362.1124588626801,"d":"£362.11"},{"v":340.6257062962404,"d":"£340.63"},null,{"v":6.759503555250061,"d":"6.760"},{"v":6.77313073771626,"d":"6.773"},null,{"v":2602.6016925714393,"d":"£2,602.60"},{"v":1672.6645870857417,"d":"£1,672.66"},null,{"v":4.705251782587403,"d":"4.705"},{"v":4.781239873429362,"d":"4.781"},null,{"v":11397.410269613758,"d":"£11,397.41"},{"v":11389.552817659056,"d":"£11,389.55"},null,{"v":3.097596117512318,"d":"3.098"},{"v":3.1429135470440728,"d":"3.143"},null,{"v":50703.188552372056,"d":"£50,703.19"},{"v":50308.16677939315,"d":"£50,308.17"},null,{"v":4.890281856986488,"d":"4.890"},{"v":5.092190395201742,"d":"5.092"},null,{"v":2266345.0233087274,"d":"£2,266,345.02"},{"v":0,"d":"£0.00"},null,{"v":-1700.5945236431387,"d":"-1700.595"},{"v":0,"d":"0.000"},null,{"v":150872.16792206233,"d":"£150,872.17"},{"v":0,"d":"£0.00"},null,{"v":-95.68512296065603,"d":"-95.685"},{"v":0,"d":"0.000"},null,{"v":21570698.352757648,"d":"£21,570,698.35"},{"v":0,"d":"£0.00"},null,{"v":-1762.6097252004358,"d":"-1762.610"},{"v":0,"d":"0.000"},null,{"v":70934.23912704657,"d":"£70,934.24"},{"v":0,"d":"£0.00"},null,{"v":-409.1093908763885,"d":"-409.109"},{"v":0,"d":"0.000"},null,{"v":6118086.7271254435,"d":"£6,118,086.73"},{"v":0,"d":"£0.00"},null,{"v":-3127.1540766792277,"d":"-3127.154"},{"v":0,"d":"0.000"},null,{"v":30176936.510240927,"d":"£30,176,936.51"},{"v":0,"d":"£0.00"},null,{"v":-7095.152839359847,"d":"-7095.153"},{"v":0,"d":"0.000"},null,{"v":116154.82520853731,"d":"£116,155"},{"v":116490.25096044819,"d":"£116,490"},null,{"$f":"SUM(IF(BS25:BT25>=BS25, 1))","v":2},{"$f":"SUM(IF(BS25:BT25>=BT25, 1))","v":1},null,{"v":134827.95864613852,"d":"£134,828"},{"v":135121.98904802895,"d":"£135,122"},null,{"$f":"SUM(IF(BY25:BZ25>=BY25, 1))","v":2},{"$f":"SUM(IF(BY25:BZ25>=BZ25, 1))","v":1},null,{"v":91502.43395917663,"d":"£91,502"},{"v":93952.13288150149,"d":"£93,952"},null,{"$f":"SUM(IF(CE25:CF25>=CE25, 1))","v":2},{"$f":"SUM(IF(CE25:CF25>=CF25, 1))","v":1},null,{"v":50554.5120806326,"d":"£50,555"},{"v":51468.718123222396,"d":"£51,469"},null,{"$f":"SUM(IF(CK25:CL25>=CK25, 1))","v":2},{"$f":"SUM(IF(CK25:CL25>=CL25, 1))","v":1},null,{"$f":"AF25*WTP-AC25","v":{"v":47102.44858735771,"d":"£47,102"}},{"v":51535.64112464169,"d":"£51,536"},null,{"$f":"SUM(IF(CQ25:CR25>=CQ25, 1))","v":2},{"$f":"SUM(IF(CQ25:CR25>=CR25, 1))","v":1},null,{"v":-36278235.4961715,"d":"-£36,278,235"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW25:CX25>=CW25, 1))","v":2},{"$f":"SUM(IF(CW25:CX25>=CX25, 1))","v":1},null,{"v":-2064574.627135183,"d":"-£2,064,575"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC25:DD25>=DC25, 1))","v":2},{"$f":"SUM(IF(DC25:DD25>=DD25, 1))","v":1},null,{"v":-56822892.856766365,"d":"-£56,822,893"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI25:DJ25>=DI25, 1))","v":2},{"$f":"SUM(IF(DI25:DJ25>=DJ25, 1))","v":1},null,{"v":-8253122.0566548165,"d":"-£8,253,122"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO25:DP25>=DO25, 1))","v":2},{"$f":"SUM(IF(DO25:DP25>=DP25, 1))","v":1},null,{"v":-68661168.26071,"d":"-£68,661,168"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU25:DV25>=DU25, 1))","v":2},{"$f":"SUM(IF(DU25:DV25>=DV25, 1))","v":1},null,{"v":-172079993.29743785,"d":"-£172,079,993"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA25:EB25>=EA25, 1))","v":2},{"$f":"SUM(IF(EA25:EB25>=EB25, 1))","v":1}]
[{"$nulls":3},10,{"v":250.44065878229713,"d":"£250.44"},{"v":226.2004585223037,"d":"£226.20"},null,{"v":5.81715597779697,"d":"5.817"},{"v":5.836858696030125,"d":"5.837"},null,{"v":268.7384306660909,"d":"£268.74"},{"v":243.9142713705205,"d":"£243.91"},null,{"v":6.734647927203101,"d":"6.735"},{"v":6.752165252326166,"d":"6.752"},null,{"v":1521.078915691368,"d":"£1,521.08"},{"v":1044.24339504793,"d":"£1,044.24"},null,{"v":4.925449740208905,"d":"4.925"},{"v":4.982241066653125,"d":"4.982"},null,{"v":12877.293493376648,"d":"£12,877.29"},{"v":12833.579674548775,"d":"£12,833.58"},null,{"v":3.1002555219542693,"d":"3.100"},{"v":3.1501308487235002,"d":"3.150"},null,{"v":49556.260680001455,"d":"£49,556.26"},{"v":49105.91647465583,"d":"£49,105.92"},null,{"v":4.017733970712892,"d":"4.018"},{"v":4.129264181297148,"d":"4.129"},null,{"v":2602609.1385433828,"d":"£2,602,609.14"},{"v":0,"d":"£0.00"},null,{"v":-2115.4311423897934,"d":"-2115.431"},{"v":0,"d":"0.000"},null,{"v":169142.27041162885,"d":"£169,142.27"},{"v":0,"d":"£0.00"},null,{"v":-119.35631364493406,"d":"-119.356"},{"v":0,"d":"0.000"},null,{"v":10663029.492559602,"d":"£10,663,029.49"},{"v":0,"d":"£0.00"},null,{"v":-1269.971641330635,"d":"-1269.972"},{"v":0,"d":"0.000"},null,{"v":384647.1184492388,"d":"£384,647.12"},{"v":0,"d":"£0.00"},null,{"v":-438.86352732162413,"d":"-438.864"},{"v":0,"d":"0.000"},null,{"v":7154142.964194212,"d":"£7,154,142.96"},{"v":0,"d":"£0.00"},null,{"v":-1771.7627136649626,"d":"-1771.763"},{"v":0,"d":"0.000"},null,{"v":20973570.984158065,"d":"£20,973,570.98"},{"v":0,"d":"£0.00"},null,{"v":-5715.385338351949,"d":"-5715.385"},{"v":0,"d":"0.000"},null,{"v":116092.6788971571,"d":"£116,093"},{"v":116510.9734620802,"d":"£116,511"},null,{"$f":"SUM(IF(BS26:BT26>=BS26, 1))","v":2},{"$f":"SUM(IF(BS26:BT26>=BT26, 1))","v":1},null,{"v":134424.22011339592,"d":"£134,424"},{"v":134799.3907751528,"d":"£134,799"},null,{"$f":"SUM(IF(BY26:BZ26>=BY26, 1))","v":2},{"$f":"SUM(IF(BY26:BZ26>=BZ26, 1))","v":1},null,{"v":96987.91588848674,"d":"£96,988"},{"v":98600.57793801457,"d":"£98,601"},null,{"$f":"SUM(IF(CE26:CF26>=CE26, 1))","v":2},{"$f":"SUM(IF(CE26:CF26>=CF26, 1))","v":1},null,{"v":49127.816945708735,"d":"£49,128"},{"v":50169.03729992123,"d":"£50,169"},null,{"$f":"SUM(IF(CK26:CL26>=CK26, 1))","v":2},{"$f":"SUM(IF(CK26:CL26>=CL26, 1))","v":1},null,{"$f":"AF26*WTP-AC26","v":{"v":30798.41873425639,"d":"£30,798"}},{"v":33479.36715128713,"d":"£33,479"},null,{"$f":"SUM(IF(CQ26:CR26>=CQ26, 1))","v":2},{"$f":"SUM(IF(CQ26:CR26>=CR26, 1))","v":1},null,{"v":-44911231.98633925,"d":"-£44,911,232"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW26:CX26>=CW26, 1))","v":2},{"$f":"SUM(IF(CW26:CX26>=CX26, 1))","v":1},null,{"v":-2556268.54331031,"d":"-£2,556,269"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC26:DD26>=DC26, 1))","v":2},{"$f":"SUM(IF(DC26:DD26>=DD26, 1))","v":1},null,{"v":-36062462.3191723,"d":"-£36,062,462"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI26:DJ26>=DI26, 1))","v":2},{"$f":"SUM(IF(DI26:DJ26>=DJ26, 1))","v":1},null,{"v":-9161917.664881721,"d":"-£9,161,918"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO26:DP26>=DO26, 1))","v":2},{"$f":"SUM(IF(DO26:DP26>=DP26, 1))","v":1},null,{"v":-42589397.23749347,"d":"-£42,589,397"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU26:DV26>=DU26, 1))","v":2},{"$f":"SUM(IF(DU26:DV26>=DV26, 1))","v":1},null,{"v":-135281277.75119704,"d":"-£135,281,278"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA26:EB26>=EA26, 1))","v":2},{"$f":"SUM(IF(EA26:EB26>=EB26, 1))","v":1}]
[{"$nulls":3},11,{"v":229.96540228593665,"d":"£229.97"},{"v":198.80953747710404,"d":"£198.81"},null,{"v":5.840194231581752,"d":"5.840"},{"v":5.857968100582104,"d":"5.858"},null,{"v":246.2665646383632,"d":"£246.27"},{"v":214.35853768969065,"d":"£214.36"},null,{"v":6.714730464805126,"d":"6.715"},{"v":6.730241770506811,"d":"6.730"},null,{"v":2545.0289175919675,"d":"£2,545.03"},{"v":1542.1902523284873,"d":"£1,542.19"},null,{"v":4.698476806755932,"d":"4.698"},{"v":4.773783317997586,"d":"4.774"},null,{"v":14713.566888228064,"d":"£14,713.57"},{"v":14649.190404216384,"d":"£14,649.19"},null,{"v":3.0258658416251656,"d":"3.026"},{"v":3.064696367540568,"d":"3.065"},null,{"v":49313.648369086724,"d":"£49,313.65"},{"v":49300.946655388114,"d":"£49,300.95"},null,{"v":4.812473299508521,"d":"4.812"},{"v":4.95444546446285,"d":"4.954"},null,{"v":3374163.3443029183,"d":"£3,374,163.34"},{"v":0,"d":"£0.00"},null,{"v":-1924.9004203673023,"d":"-1924.900"},{"v":0,"d":"0.000"},null,{"v":215379.92146734046,"d":"£215,379.92"},{"v":0,"d":"£0.00"},null,{"v":-104.70167300719594,"d":"-104.702"},{"v":0,"d":"0.000"},null,{"v":22880616.557472575,"d":"£22,880,616.56"},{"v":0,"d":"£0.00"},null,{"v":-1718.1820642591513,"d":"-1718.182"},{"v":0,"d":"0.000"},null,{"v":575716.4848234159,"d":"£575,716.48"},{"v":0,"d":"£0.00"},null,{"v":-347.2599385794962,"d":"-347.260"},{"v":0,"d":"0.000"},null,{"v":202142.9211527468,"d":"£202,142.92"},{"v":0,"d":"£0.00"},null,{"v":-2259.432768460773,"d":"-2259.433"},{"v":0,"d":"0.000"},null,{"v":27248019.229219,"d":"£27,248,019.23"},{"v":0,"d":"£0.00"},null,{"v":-6354.4768646739185,"d":"-6354.477"},{"v":0,"d":"0.000"},null,{"v":116573.91922934912,"d":"£116,574"},{"v":116960.55247416497,"d":"£116,961"},null,{"$f":"SUM(IF(BS27:BT27>=BS27, 1))","v":2},{"$f":"SUM(IF(BS27:BT27>=BT27, 1))","v":1},null,{"v":134048.34273146416,"d":"£134,048"},{"v":134390.4768724465,"d":"£134,390"},null,{"$f":"SUM(IF(BY27:BZ27>=BY27, 1))","v":2},{"$f":"SUM(IF(BY27:BZ27>=BZ27, 1))","v":1},null,{"v":91424.50721752667,"d":"£91,425"},{"v":93933.47610762325,"d":"£93,933"},null,{"$f":"SUM(IF(CE27:CF27>=CE27, 1))","v":2},{"$f":"SUM(IF(CE27:CF27>=CF27, 1))","v":1},null,{"v":45803.749944275245,"d":"£45,804"},{"v":46644.736946594974,"d":"£46,645"},null,{"$f":"SUM(IF(CK27:CL27>=CK27, 1))","v":2},{"$f":"SUM(IF(CK27:CL27>=CL27, 1))","v":1},null,{"$f":"AF27*WTP-AC27","v":{"v":46935.81762108369,"d":"£46,936"}},{"v":49787.96263386889,"d":"£49,788"},null,{"$f":"SUM(IF(CQ27:CR27>=CQ27, 1))","v":2},{"$f":"SUM(IF(CQ27:CR27>=CR27, 1))","v":1},null,{"v":-41872171.75164896,"d":"-£41,872,172"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW27:CX27>=CW27, 1))","v":2},{"$f":"SUM(IF(CW27:CX27>=CX27, 1))","v":1},null,{"v":-2309413.381611259,"d":"-£2,309,413"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC27:DD27>=DC27, 1))","v":2},{"$f":"SUM(IF(DC27:DD27>=DD27, 1))","v":1},null,{"v":-57244257.8426556,"d":"-£57,244,258"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI27:DJ27>=DI27, 1))","v":2},{"$f":"SUM(IF(DI27:DJ27>=DJ27, 1))","v":1},null,{"v":-7520915.25641334,"d":"-£7,520,915"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO27:DP27>=DO27, 1))","v":2},{"$f":"SUM(IF(DO27:DP27>=DP27, 1))","v":1},null,{"v":-45390798.29036821,"d":"-£45,390,798"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU27:DV27>=DU27, 1))","v":2},{"$f":"SUM(IF(DU27:DV27>=DV27, 1))","v":1},null,{"v":-154337556.52269736,"d":"-£154,337,557"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA27:EB27>=EA27, 1))","v":2},{"$f":"SUM(IF(EA27:EB27>=EB27, 1))","v":1}]
[{"$nulls":3},12,{"v":246.57905195481266,"d":"£246.58"},{"v":220.23063054192656,"d":"£220.23"},null,{"v":5.868248334013424,"d":"5.868"},{"v":5.885432022808259,"d":"5.885"},null,{"v":264.41873822201705,"d":"£264.42"},{"v":237.41499252673063,"d":"£237.41"},null,{"v":6.695936573830118,"d":"6.696"},{"v":6.710591176653944,"d":"6.711"},null,{"v":1608.1165199174886,"d":"£1,608.12"},{"v":1140.4419190925405,"d":"£1,140.44"},null,{"v":4.69743030699565,"d":"4.697"},{"v":4.7514399603702975,"d":"4.751"},null,{"v":13624.54957460179,"d":"£13,624.55"},{"v":13615.599188616185,"d":"£13,615.60"},null,{"v":3.036712852355575,"d":"3.037"},{"v":3.0707039813185153,"d":"3.071"},null,{"v":49778.03347701818,"d":"£49,778.03"},{"v":49708.87477362061,"d":"£49,708.87"},null,{"v":4.5017005362273625,"d":"4.502"},{"v":4.541487303422579,"d":"4.541"},null,{"v":2852315.0844274885,"d":"£2,852,315.08"},{"v":0,"d":"£0.00"},null,{"v":-1860.1985290717969,"d":"-1860.199"},{"v":0,"d":"0.000"},null,{"v":184117.34750573174,"d":"£184,117.35"},{"v":0,"d":"£0.00"},null,{"v":-99.91823471896213,"d":"-99.918"},{"v":0,"d":"0.000"},null,{"v":10667188.879199484,"d":"£10,667,188.88"},{"v":0,"d":"£0.00"},null,{"v":-1231.9060578256758,"d":"-1231.906"},{"v":0,"d":"0.000"},null,{"v":79907.00889817602,"d":"£79,907.01"},{"v":0,"d":"£0.00"},null,{"v":-303.46506272121735,"d":"-303.465"},{"v":0,"d":"0.000"},null,{"v":1086434.081820234,"d":"£1,086,434.08"},{"v":0,"d":"£0.00"},null,{"v":-625.0218376397579,"d":"-625.022"},{"v":0,"d":"0.000"},null,{"v":14869962.401851116,"d":"£14,869,962.40"},{"v":0,"d":"£0.00"},null,{"v":-4120.509721977411,"d":"-4120.510"},{"v":0,"d":"0.000"},null,{"v":117118.38762831366,"d":"£117,118"},{"v":117488.40982562325,"d":"£117,488"},null,{"$f":"SUM(IF(BS28:BT28>=BS28, 1))","v":2},{"$f":"SUM(IF(BS28:BT28>=BT28, 1))","v":1},null,{"v":133654.31273838037,"d":"£133,654"},{"v":133974.40854055216,"d":"£133,974"},null,{"$f":"SUM(IF(BY28:BZ28>=BY28, 1))","v":2},{"$f":"SUM(IF(BY28:BZ28>=BZ28, 1))","v":1},null,{"v":92340.48961999551,"d":"£92,340"},{"v":93888.3572883134,"d":"£93,888"},null,{"$f":"SUM(IF(CE28:CF28>=CE28, 1))","v":2},{"$f":"SUM(IF(CE28:CF28>=CF28, 1))","v":1},null,{"v":47109.70747250971,"d":"£47,110"},{"v":47798.48043775412,"d":"£47,798"},null,{"$f":"SUM(IF(CK28:CL28>=CK28, 1))","v":2},{"$f":"SUM(IF(CK28:CL28>=CL28, 1))","v":1},null,{"$f":"AF28*WTP-AC28","v":{"v":40255.97724752907,"d":"£40,256"}},{"v":41120.871294830955,"d":"£41,121"},null,{"$f":"SUM(IF(CQ28:CR28>=CQ28, 1))","v":2},{"$f":"SUM(IF(CQ28:CR28>=CR28, 1))","v":1},null,{"v":-40056285.66586343,"d":"-£40,056,286"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW28:CX28>=CW28, 1))","v":2},{"$f":"SUM(IF(CW28:CX28>=CX28, 1))","v":1},null,{"v":-2182482.0418849746,"d":"-£2,182,482"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC28:DD28>=DC28, 1))","v":2},{"$f":"SUM(IF(DC28:DD28>=DD28, 1))","v":1},null,{"v":-35305310.035713,"d":"-£35,305,310"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI28:DJ28>=DI28, 1))","v":2},{"$f":"SUM(IF(DI28:DJ28>=DJ28, 1))","v":1},null,{"v":-6149208.263322523,"d":"-£6,149,208"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO28:DP28>=DO28, 1))","v":2},{"$f":"SUM(IF(DO28:DP28>=DP28, 1))","v":1},null,{"v":-13586870.834615393,"d":"-£13,586,871"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU28:DV28>=DU28, 1))","v":2},{"$f":"SUM(IF(DU28:DV28>=DV28, 1))","v":1},null,{"v":-97280156.84139933,"d":"-£97,280,157"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA28:EB28>=EA28, 1))","v":2},{"$f":"SUM(IF(EA28:EB28>=EB28, 1))","v":1}]
[{"$nulls":3},13,{"v":247.22489570811467,"d":"£247.22"},{"v":222.7198659335959,"d":"£222.72"},null,{"v":5.874735220605436,"d":"5.875"},{"v":5.891004409419003,"d":"5.891"},null,{"v":265.1904159100666,"d":"£265.19"},{"v":240.0977422084476,"d":"£240.10"},null,{"v":6.66346008838071,"d":"6.663"},{"v":6.677851940306819,"d":"6.678"},null,{"v":3939.6180767434766,"d":"£3,939.62"},{"v":1782.1985784768617,"d":"£1,782.20"},null,{"v":4.828098408271569,"d":"4.828"},{"v":4.948856301677899,"d":"4.949"},null,{"v":14424.269022046105,"d":"£14,424.27"},{"v":14477.489745501933,"d":"£14,477.49"},null,{"v":2.7939157377815276,"d":"2.794"},{"v":2.8512815259957125,"d":"2.851"},null,{"v":48984.17102532114,"d":"£48,984.17"},{"v":49061.76033483977,"d":"£49,061.76"},null,{"v":4.966075766893916,"d":"4.966"},{"v":5.134623953763465,"d":"5.135"},null,{"v":2634512.4223786667,"d":"£2,634,512.42"},{"v":0,"d":"£0.00"},null,{"v":-1749.0850011508583,"d":"-1749.085"},{"v":0,"d":"0.000"},null,{"v":177717.92324788944,"d":"£177,717.92"},{"v":0,"d":"£0.00"},null,{"v":-101.92975313883011,"d":"-101.930"},{"v":0,"d":"0.000"},null,{"v":49761026.54260325,"d":"£49,761,026.54"},{"v":0,"d":"£0.00"},null,{"v":-2785.2889731687314,"d":"-2785.289"},{"v":0,"d":"0.000"},null,{"v":-498858.488232986,"d":"-£498,858.49"},{"v":0,"d":"£0.00"},null,{"v":-537.7117883144456,"d":"-537.712"},{"v":0,"d":"0.000"},null,{"v":-1246825.614901803,"d":"-£1,246,825.61"},{"v":0,"d":"£0.00"},null,{"v":-2708.49422475865,"d":"-2708.494"},{"v":0,"d":"0.000"},null,{"v":50827572.78509501,"d":"£50,827,572.79"},{"v":0,"d":"£0.00"},null,{"v":-7882.5097405315155,"d":"-7882.510"},{"v":0,"d":"0.000"},null,{"v":117247.4795164006,"d":"£117,247"},{"v":117597.36832244646,"d":"£117,597"},null,{"$f":"SUM(IF(BS29:BT29>=BS29, 1))","v":2},{"$f":"SUM(IF(BS29:BT29>=BT29, 1))","v":1},null,{"v":133004.01135170413,"d":"£133,004"},{"v":133316.94106392792,"d":"£133,317"},null,{"$f":"SUM(IF(BY29:BZ29>=BY29, 1))","v":2},{"$f":"SUM(IF(BY29:BZ29>=BZ29, 1))","v":1},null,{"v":92622.35008868792,"d":"£92,622"},{"v":97194.92745508111,"d":"£97,195"},null,{"$f":"SUM(IF(CE29:CF29>=CE29, 1))","v":2},{"$f":"SUM(IF(CE29:CF29>=CF29, 1))","v":1},null,{"v":41454.04573358444,"d":"£41,454"},{"v":42548.14077441232,"d":"£42,548"},null,{"$f":"SUM(IF(CK29:CL29>=CK29, 1))","v":2},{"$f":"SUM(IF(CK29:CL29>=CL29, 1))","v":1},null,{"$f":"AF29*WTP-AC29","v":{"v":50337.34431255719,"d":"£50,337"}},{"v":53630.718740429525,"d":"£53,631"},null,{"$f":"SUM(IF(CQ29:CR29>=CQ29, 1))","v":2},{"$f":"SUM(IF(CQ29:CR29>=CR29, 1))","v":1},null,{"v":-37616212.445395835,"d":"-£37,616,212"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW29:CX29>=CW29, 1))","v":2},{"$f":"SUM(IF(CW29:CX29>=CX29, 1))","v":1},null,{"v":-2216312.9860244915,"d":"-£2,216,313"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC29:DD29>=DC29, 1))","v":2},{"$f":"SUM(IF(DC29:DD29>=DD29, 1))","v":1},null,{"v":-105466806.00597787,"d":"-£105,466,806"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI29:DJ29>=DI29, 1))","v":2},{"$f":"SUM(IF(DI29:DJ29>=DJ29, 1))","v":1},null,{"v":-10255377.278055927,"d":"-£10,255,377"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO29:DP29>=DO29, 1))","v":2},{"$f":"SUM(IF(DO29:DP29>=DP29, 1))","v":1},null,{"v":-52923058.8802712,"d":"-£52,923,059"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU29:DV29>=DU29, 1))","v":2},{"$f":"SUM(IF(DU29:DV29>=DV29, 1))","v":1},null,{"v":-208477767.59572533,"d":"-£208,477,768"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA29:EB29>=EA29, 1))","v":2},{"$f":"SUM(IF(EA29:EB29>=EB29, 1))","v":1}]
[{"$nulls":3},14,{"v":298.6402892137069,"d":"£298.64"},{"v":265.1215675587136,"d":"£265.12"},null,{"v":5.904946747560798,"d":"5.905"},{"v":5.920825404940429,"d":"5.921"},null,{"v":320.22886967627676,"d":"£320.23"},{"v":285.91863770661166,"d":"£285.92"},null,{"v":6.687062441581397,"d":"6.687"},{"v":6.700656834527363,"d":"6.701"},null,{"v":2110.5729061996362,"d":"£2,110.57"},{"v":1314.6914002011936,"d":"£1,314.69"},null,{"v":4.930950418838438,"d":"4.931"},{"v":5.015456257436333,"d":"5.015"},null,{"v":12172.172256460728,"d":"£12,172.17"},{"v":12133.559315311039,"d":"£12,133.56"},null,{"v":2.9347420118236998,"d":"2.935"},{"v":2.9764687046350886,"d":"2.976"},null,{"v":51194.14827981351,"d":"£51,194.15"},{"v":50839.36576031862,"d":"£50,839.37"},null,{"v":4.697915586793616,"d":"4.698"},{"v":4.855529477788433,"d":"4.856"},null,{"v":3580902.5785645964,"d":"£3,580,902.58"},{"v":0,"d":"£0.00"},null,{"v":-1696.3631769768147,"d":"-1696.363"},{"v":0,"d":"0.000"},null,{"v":236874.35204454072,"d":"£236,874.35"},{"v":0,"d":"£0.00"},null,{"v":-93.85430630027807,"d":"-93.854"},{"v":0,"d":"0.000"},null,{"v":18699233.028719522,"d":"£18,699,233.03"},{"v":0,"d":"£0.00"},null,{"v":-1985.4643641292182,"d":"-1985.464"},{"v":0,"d":"0.000"},null,{"v":341680.9392163296,"d":"£341,680.94"},{"v":0,"d":"£0.00"},null,{"v":-369.23412632350744,"d":"-369.234"},{"v":0,"d":"0.000"},null,{"v":5831345.980499543,"d":"£5,831,345.98"},{"v":0,"d":"£0.00"},null,{"v":-2590.6043258051627,"d":"-2590.604"},{"v":0,"d":"0.000"},null,{"v":28690036.879044533,"d":"£28,690,036.88"},{"v":0,"d":"£0.00"},null,{"v":-6735.520299534981,"d":"-6735.520"},{"v":0,"d":"0.000"},null,{"v":117800.29466200224,"d":"£117,800"},{"v":118151.38653124987,"d":"£118,151"},null,{"$f":"SUM(IF(BS30:BT30>=BS30, 1))","v":2},{"$f":"SUM(IF(BS30:BT30>=BT30, 1))","v":1},null,{"v":133421.01996195168,"d":"£133,421"},{"v":133727.21805284065,"d":"£133,727"},null,{"$f":"SUM(IF(BY30:BZ30>=BY30, 1))","v":2},{"$f":"SUM(IF(BY30:BZ30>=BZ30, 1))","v":1},null,{"v":96508.43547056912,"d":"£96,508"},{"v":98994.43374852547,"d":"£98,994"},null,{"$f":"SUM(IF(CE30:CF30>=CE30, 1))","v":2},{"$f":"SUM(IF(CE30:CF30>=CF30, 1))","v":1},null,{"v":46522.66798001327,"d":"£46,523"},{"v":47395.81477739073,"d":"£47,396"},null,{"$f":"SUM(IF(CK30:CL30>=CK30, 1))","v":2},{"$f":"SUM(IF(CK30:CL30>=CL30, 1))","v":1},null,{"$f":"AF30*WTP-AC30","v":{"v":42764.16345605881,"d":"£42,764"}},{"v":46271.22379545002,"d":"£46,271"},null,{"$f":"SUM(IF(CQ30:CR30>=CQ30, 1))","v":2},{"$f":"SUM(IF(CQ30:CR30>=CR30, 1))","v":1},null,{"v":-37508166.11810089,"d":"-£37,508,166"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW30:CX30>=CW30, 1))","v":2},{"$f":"SUM(IF(CW30:CX30>=CX30, 1))","v":1},null,{"v":-2113960.478050102,"d":"-£2,113,960"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC30:DD30>=DC30, 1))","v":2},{"$f":"SUM(IF(DC30:DD30>=DD30, 1))","v":1},null,{"v":-58408520.311303884,"d":"-£58,408,520"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI30:DJ30>=DI30, 1))","v":2},{"$f":"SUM(IF(DI30:DJ30>=DJ30, 1))","v":1},null,{"v":-7726363.465686479,"d":"-£7,726,363"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO30:DP30>=DO30, 1))","v":2},{"$f":"SUM(IF(DO30:DP30>=DP30, 1))","v":1},null,{"v":-57643432.496602796,"d":"-£57,643,432"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU30:DV30>=DU30, 1))","v":2},{"$f":"SUM(IF(DU30:DV30>=DV30, 1))","v":1},null,{"v":-163400442.86974415,"d":"-£163,400,443"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA30:EB30>=EA30, 1))","v":2},{"$f":"SUM(IF(EA30:EB30>=EB30, 1))","v":1}]
[{"$nulls":3},15,{"v":267.0537738553613,"d":"£267.05"},{"v":241.86914391888016,"d":"£241.87"},null,{"v":5.812661124651557,"d":"5.813"},{"v":5.82973492236764,"d":"5.830"},null,{"v":286.57373446151826,"d":"£286.57"},{"v":260.7957263974902,"d":"£260.80"},null,{"v":6.704961659825181,"d":"6.705"},{"v":6.7199667702519,"d":"6.720"},null,{"v":2434.9279440923387,"d":"£2,434.93"},{"v":1535.4049506256197,"d":"£1,535.40"},null,{"v":4.970980965639707,"d":"4.971"},{"v":5.0488368676877435,"d":"5.049"},null,{"v":10009.895526232895,"d":"£10,009.90"},{"v":9970.198582627992,"d":"£9,970.20"},null,{"v":2.974112718879823,"d":"2.974"},{"v":3.0120904655997833,"d":"3.012"},null,{"v":51207.67019541491,"d":"£51,207.67"},{"v":51094.60500504867,"d":"£51,094.61"},null,{"v":4.917610723271607,"d":"4.918"},{"v":5.059546884157245,"d":"5.060"},null,{"v":2653114.475484031,"d":"£2,653,114.48"},{"v":0,"d":"£0.00"},null,{"v":-1798.6660906384554,"d":"-1798.666"},{"v":0,"d":"0.000"},null,{"v":179657.03030636624,"d":"£179,657.03"},{"v":0,"d":"£0.00"},null,{"v":-104.57648907501184,"d":"-104.576"},{"v":0,"d":"0.000"},null,{"v":20542647.626389373,"d":"£20,542,647.63"},{"v":0,"d":"£0.00"},null,{"v":-1778.0160963352616,"d":"-1778.016"},{"v":0,"d":"0.000"},null,{"v":349835.8791423227,"d":"£349,835.88"},{"v":0,"d":"£0.00"},null,{"v":-334.6851723360658,"d":"-334.685"},{"v":0,"d":"0.000"},null,{"v":1731219.5192885506,"d":"£1,731,219.52"},{"v":0,"d":"£0.00"},null,{"v":-2173.282965536484,"d":"-2173.283"},{"v":0,"d":"0.000"},null,{"v":25456474.530610643,"d":"£25,456,474.53"},{"v":0,"d":"£0.00"},null,{"v":-6189.226813921279,"d":"-6189.227"},{"v":0,"d":"0.000"},null,{"v":115986.16871917577,"d":"£115,986"},{"v":116352.82930343391,"d":"£116,353"},null,{"$f":"SUM(IF(BS31:BT31>=BS31, 1))","v":2},{"$f":"SUM(IF(BS31:BT31>=BT31, 1))","v":1},null,{"v":133812.65946204212,"d":"£133,813"},{"v":134138.53967864052,"d":"£134,139"},null,{"$f":"SUM(IF(BY31:BZ31>=BY31, 1))","v":2},{"$f":"SUM(IF(BY31:BZ31>=BZ31, 1))","v":1},null,{"v":96984.6913687018,"d":"£96,985"},{"v":99441.33240312926,"d":"£99,441"},null,{"$f":"SUM(IF(CE31:CF31>=CE31, 1))","v":2},{"$f":"SUM(IF(CE31:CF31>=CF31, 1))","v":1},null,{"v":49472.35885136356,"d":"£49,472"},{"v":50271.610729367676,"d":"£50,272"},null,{"$f":"SUM(IF(CK31:CL31>=CK31, 1))","v":2},{"$f":"SUM(IF(CK31:CL31>=CL31, 1))","v":1},null,{"$f":"AF31*WTP-AC31","v":{"v":47144.54427001722,"d":"£47,145"}},{"v":50096.33267809624,"d":"£50,096"},null,{"$f":"SUM(IF(CQ31:CR31>=CQ31, 1))","v":2},{"$f":"SUM(IF(CQ31:CR31>=CR31, 1))","v":1},null,{"v":-38626436.288253136,"d":"-£38,626,436"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW31:CX31>=CW31, 1))","v":2},{"$f":"SUM(IF(CW31:CX31>=CX31, 1))","v":1},null,{"v":-2271186.811806603,"d":"-£2,271,187"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC31:DD31>=DC31, 1))","v":2},{"$f":"SUM(IF(DC31:DD31>=DD31, 1))","v":1},null,{"v":-56102969.55309461,"d":"-£56,102,970"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI31:DJ31>=DI31, 1))","v":2},{"$f":"SUM(IF(DI31:DJ31>=DJ31, 1))","v":1},null,{"v":-7043539.325863639,"d":"-£7,043,539"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO31:DP31>=DO31, 1))","v":2},{"$f":"SUM(IF(DO31:DP31>=DP31, 1))","v":1},null,{"v":-45196878.83001823,"d":"-£45,196,879"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU31:DV31>=DU31, 1))","v":2},{"$f":"SUM(IF(DU31:DV31>=DV31, 1))","v":1},null,{"v":-149241010.80903623,"d":"-£149,241,011"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA31:EB31>=EA31, 1))","v":2},{"$f":"SUM(IF(EA31:EB31>=EB31, 1))","v":1}]
[{"$nulls":3},16,{"v":229.95719919657668,"d":"£229.96"},{"v":189.4643054750432,"d":"£189.46"},null,{"v":5.912649326016098,"d":"5.913"},{"v":5.932931410364529,"d":"5.933"},null,{"v":245.6267748374303,"d":"£245.63"},{"v":204.26529920447558,"d":"£204.27"},null,{"v":6.7191202688611344,"d":"6.719"},{"v":6.737161824022702,"d":"6.737"},null,{"v":2843.0557518866185,"d":"£2,843.06"},{"v":1841.3552639728853,"d":"£1,841.36"},null,{"v":4.902545331773112,"d":"4.903"},{"v":4.969105249729407,"d":"4.969"},null,{"v":16403.94624456174,"d":"£16,403.95"},{"v":16405.925328519545,"d":"£16,405.93"},null,{"v":2.9843153980811192,"d":"2.984"},{"v":3.0399191818427367,"d":"3.040"},null,{"v":50880.28028189569,"d":"£50,880.28"},{"v":50656.930907276415,"d":"£50,656.93"},null,{"v":4.518493140618223,"d":"4.518"},{"v":4.608792680385428,"d":"4.609"},null,{"v":4384689.740884951,"d":"£4,384,689.74"},{"v":0,"d":"£0.00"},null,{"v":-2196.2038025214756,"d":"-2196.204"},{"v":0,"d":"0.000"},null,{"v":257420.13872494563,"d":"£257,420.14"},{"v":0,"d":"£0.00"},null,{"v":-112.2846697665732,"d":"-112.285"},{"v":0,"d":"0.000"},null,{"v":23495143.523439176,"d":"£23,495,143.52"},{"v":0,"d":"£0.00"},null,{"v":-1561.180057472589,"d":"-1561.180"},{"v":0,"d":"0.000"},null,{"v":-17528.62619811637,"d":"-£17,528.63"},{"v":0,"d":"£0.00"},null,{"v":-492.47932959805973,"d":"-492.479"},{"v":0,"d":"0.000"},null,{"v":3526172.800082724,"d":"£3,526,172.80"},{"v":0,"d":"£0.00"},null,{"v":-1425.6219948225735,"d":"-1425.622"},{"v":0,"d":"0.000"},null,{"v":31645897.576933682,"d":"£31,645,897.58"},{"v":0,"d":"£0.00"},null,{"v":-5787.769854181271,"d":"-5787.770"},{"v":0,"d":"0.000"},null,{"v":118023.02932112537,"d":"£118,023"},{"v":118469.16390181553,"d":"£118,469"},null,{"$f":"SUM(IF(BS32:BT32>=BS32, 1))","v":2},{"$f":"SUM(IF(BS32:BT32>=BT32, 1))","v":1},null,{"v":134136.77860238525,"d":"£134,137"},{"v":134538.97118124957,"d":"£134,539"},null,{"$f":"SUM(IF(BY32:BZ32>=BY32, 1))","v":2},{"$f":"SUM(IF(BY32:BZ32>=BZ32, 1))","v":1},null,{"v":95207.85088357562,"d":"£95,208"},{"v":97540.74973061525,"d":"£97,541"},null,{"$f":"SUM(IF(CE32:CF32>=CE32, 1))","v":2},{"$f":"SUM(IF(CE32:CF32>=CF32, 1))","v":1},null,{"v":43282.361717060645,"d":"£43,282"},{"v":44392.45830833519,"d":"£44,392"},null,{"$f":"SUM(IF(CK32:CL32>=CK32, 1))","v":2},{"$f":"SUM(IF(CK32:CL32>=CL32, 1))","v":1},null,{"$f":"AF32*WTP-AC32","v":{"v":39489.58253046877,"d":"£39,490"}},{"v":41518.922700432144,"d":"£41,519"},null,{"$f":"SUM(IF(CQ32:CR32>=CQ32, 1))","v":2},{"$f":"SUM(IF(CQ32:CR32>=CR32, 1))","v":1},null,{"v":-48308765.79131447,"d":"-£48,308,766"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW32:CX32>=CW32, 1))","v":2},{"$f":"SUM(IF(CW32:CX32>=CX32, 1))","v":1},null,{"v":-2503113.5340564097,"d":"-£2,503,114"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC32:DD32>=DC32, 1))","v":2},{"$f":"SUM(IF(DC32:DD32>=DD32, 1))","v":1},null,{"v":-54718744.67289095,"d":"-£54,718,745"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI32:DJ32>=DI32, 1))","v":2},{"$f":"SUM(IF(DI32:DJ32>=DJ32, 1))","v":1},null,{"v":-9832057.965763077,"d":"-£9,832,058"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO32:DP32>=DO32, 1))","v":2},{"$f":"SUM(IF(DO32:DP32>=DP32, 1))","v":1},null,{"v":-32038612.696534194,"d":"-£32,038,613"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU32:DV32>=DU32, 1))","v":2},{"$f":"SUM(IF(DU32:DV32>=DV32, 1))","v":1},null,{"v":-147401294.6605591,"d":"-£147,401,295"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA32:EB32>=EA32, 1))","v":2},{"$f":"SUM(IF(EA32:EB32>=EB32, 1))","v":1}]
[{"$nulls":3},17,{"v":205.9207081296344,"d":"£205.92"},{"v":188.7725913522747,"d":"£188.77"},null,{"v":5.831050785884472,"d":"5.831"},{"v":5.846760916375864,"d":"5.847"},null,{"v":221.0469795211506,"d":"£221.05"},{"v":203.5172346945767,"d":"£203.52"},null,{"v":6.6817642765143805,"d":"6.682"},{"v":6.69550804323164,"d":"6.696"},null,{"v":2380.7091082803563,"d":"£2,380.71"},{"v":1242.3888268085589,"d":"£1,242.39"},null,{"v":4.77092889999772,"d":"4.771"},{"v":4.863718373826681,"d":"4.864"},null,{"v":14462.579796298358,"d":"£14,462.58"},{"v":14359.34800628772,"d":"£14,359.35"},null,{"v":3.0886823795741316,"d":"3.089"},{"v":3.1074098306089777,"d":"3.107"},null,{"v":49023.17875475076,"d":"£49,023.18"},{"v":48889.99847418181,"d":"£48,890.00"},null,{"v":4.40134914039582,"d":"4.401"},{"v":4.472070913203336,"d":"4.472"},null,{"v":1845902.1241586888,"d":"£1,845,902.12"},{"v":0,"d":"£0.00"},null,{"v":-1691.1106695493472,"d":"-1691.111"},{"v":0,"d":"0.000"},null,{"v":120763.14045305473,"d":"£120,763.14"},{"v":0,"d":"£0.00"},null,{"v":-94.68137995450736,"d":"-94.681"},{"v":0,"d":"0.000"},null,{"v":26301846.87645304,"d":"£26,301,846.88"},{"v":0,"d":"£0.00"},null,{"v":-2143.9787835814273,"d":"-2143.979"},{"v":0,"d":"0.000"},null,{"v":930881.0708679375,"d":"£930,881.07"},{"v":0,"d":"£0.00"},null,{"v":-168.8726861381367,"d":"-168.873"},{"v":0,"d":"0.000"},null,{"v":2092229.8858877143,"d":"£2,092,229.89"},{"v":0,"d":"£0.00"},null,{"v":-1111.021887164735,"d":"-1111.022"},{"v":0,"d":"0.000"},null,{"v":31291623.097820435,"d":"£31,291,623.10"},{"v":0,"d":"£0.00"},null,{"v":-5209.665406388153,"d":"-5209.665"},{"v":0,"d":"0.000"},null,{"v":116415.0950095598,"d":"£116,415"},{"v":116746.445736165,"d":"£116,746"},null,{"$f":"SUM(IF(BS33:BT33>=BS33, 1))","v":2},{"$f":"SUM(IF(BS33:BT33>=BT33, 1))","v":1},null,{"v":133414.23855076646,"d":"£133,414"},{"v":133706.64362993822,"d":"£133,707"},null,{"$f":"SUM(IF(BY33:BZ33>=BY33, 1))","v":2},{"$f":"SUM(IF(BY33:BZ33>=BZ33, 1))","v":1},null,{"v":93037.86889167405,"d":"£93,038"},{"v":96031.97864972506,"d":"£96,032"},null,{"$f":"SUM(IF(CE33:CF33>=CE33, 1))","v":2},{"$f":"SUM(IF(CE33:CF33>=CF33, 1))","v":1},null,{"v":47311.06779518427,"d":"£47,311"},{"v":47788.848605891835,"d":"£47,789"},null,{"$f":"SUM(IF(CK33:CL33>=CK33, 1))","v":2},{"$f":"SUM(IF(CK33:CL33>=CL33, 1))","v":1},null,{"$f":"AF33*WTP-AC33","v":{"v":39003.80405316564,"d":"£39,004"}},{"v":40551.4197898849,"d":"£40,551"},null,{"$f":"SUM(IF(CQ33:CR33>=CQ33, 1))","v":2},{"$f":"SUM(IF(CQ33:CR33>=CR33, 1))","v":1},null,{"v":-35668115.51514563,"d":"-£35,668,116"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW33:CX33>=CW33, 1))","v":2},{"$f":"SUM(IF(CW33:CX33>=CX33, 1))","v":1},null,{"v":-2014390.739543202,"d":"-£2,014,391"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC33:DD33>=DC33, 1))","v":2},{"$f":"SUM(IF(DC33:DD33>=DD33, 1))","v":1},null,{"v":-69181422.54808158,"d":"-£69,181,423"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI33:DJ33>=DI33, 1))","v":2},{"$f":"SUM(IF(DI33:DJ33>=DJ33, 1))","v":1},null,{"v":-4308334.793630671,"d":"-£4,308,335"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO33:DP33>=DO33, 1))","v":2},{"$f":"SUM(IF(DO33:DP33>=DP33, 1))","v":1},null,{"v":-24312667.629182417,"d":"-£24,312,668"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU33:DV33>=DU33, 1))","v":2},{"$f":"SUM(IF(DU33:DV33>=DV33, 1))","v":1},null,{"v":-135484931.2255835,"d":"-£135,484,931"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA33:EB33>=EA33, 1))","v":2},{"$f":"SUM(IF(EA33:EB33>=EB33, 1))","v":1}]
[{"$nulls":3},18,{"v":234.8229524315147,"d":"£234.82"},{"v":208.45114423001536,"d":"£208.45"},null,{"v":5.7401658236153175,"d":"5.740"},{"v":5.758126823431273,"d":"5.758"},null,{"v":251.75487454262563,"d":"£251.75"},{"v":224.7119401844423,"d":"£224.71"},null,{"v":6.627680348417516,"d":"6.628"},{"v":6.6425157544957765,"d":"6.643"},null,{"v":2249.9360418344572,"d":"£2,249.94"},{"v":1715.9906423924892,"d":"£1,715.99"},null,{"v":4.7994382042856865,"d":"4.799"},{"v":4.854191733664402,"d":"4.854"},null,{"v":12577.941457361985,"d":"£12,577.94"},{"v":12568.897673098278,"d":"£12,568.90"},null,{"v":3.0530066458559113,"d":"3.053"},{"v":3.0949869251888296,"d":"3.095"},null,{"v":52305.67383738438,"d":"£52,305.67"},{"v":52164.43926859836,"d":"£52,164.44"},null,{"v":4.77065895291844,"d":"4.771"},{"v":4.843300372361877,"d":"4.843"},null,{"v":2836235.2877825415,"d":"£2,836,235.29"},{"v":0,"d":"£0.00"},null,{"v":-1931.6696486126157,"d":"-1931.670"},{"v":0,"d":"0.000"},null,{"v":179531.82454085155,"d":"£179,531.82"},{"v":0,"d":"£0.00"},null,{"v":-98.4888505721119,"d":"-98.489"},{"v":0,"d":"0.000"},null,{"v":12343249.99197554,"d":"£12,343,249.99"},{"v":0,"d":"£0.00"},null,{"v":-1265.7408449830082,"d":"-1265.741"},{"v":0,"d":"0.000"},null,{"v":82139.1553505527,"d":"£82,139.16"},{"v":0,"d":"£0.00"},null,{"v":-381.28117447735,"d":"-381.281"},{"v":0,"d":"0.000"},null,{"v":2234478.200505442,"d":"£2,234,478.20"},{"v":0,"d":"£0.00"},null,{"v":-1149.2630281334073,"d":"-1149.263"},{"v":0,"d":"0.000"},null,{"v":17675634.46015493,"d":"£17,675,634.46"},{"v":0,"d":"£0.00"},null,{"v":-4826.443546778493,"d":"-4826.444"},{"v":0,"d":"0.000"},null,{"v":114568.49351987484,"d":"£114,568"},{"v":114954.08532439545,"d":"£114,954"},null,{"$f":"SUM(IF(BS34:BT34>=BS34, 1))","v":2},{"$f":"SUM(IF(BS34:BT34>=BT34, 1))","v":1},null,{"v":132301.8520938077,"d":"£132,302"},{"v":132625.6031497311,"d":"£132,626"},null,{"$f":"SUM(IF(BY34:BZ34>=BY34, 1))","v":2},{"$f":"SUM(IF(BY34:BZ34>=BZ34, 1))","v":1},null,{"v":93738.82804387927,"d":"£93,739"},{"v":95367.84403089556,"d":"£95,368"},null,{"$f":"SUM(IF(CE34:CF34>=CE34, 1))","v":2},{"$f":"SUM(IF(CE34:CF34>=CF34, 1))","v":1},null,{"v":48482.19145975624,"d":"£48,482"},{"v":49330.84083067832,"d":"£49,331"},null,{"$f":"SUM(IF(CK34:CL34>=CK34, 1))","v":2},{"$f":"SUM(IF(CK34:CL34>=CL34, 1))","v":1},null,{"$f":"AF34*WTP-AC34","v":{"v":43107.50522098442,"d":"£43,108"}},{"v":44701.568178639165,"d":"£44,702"},null,{"$f":"SUM(IF(CQ34:CR34>=CQ34, 1))","v":2},{"$f":"SUM(IF(CQ34:CR34>=CR34, 1))","v":1},null,{"v":-41469628.26003486,"d":"-£41,469,628"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW34:CX34>=CW34, 1))","v":2},{"$f":"SUM(IF(CW34:CX34>=CX34, 1))","v":1},null,{"v":-2149308.8359830896,"d":"-£2,149,309"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC34:DD34>=DC34, 1))","v":2},{"$f":"SUM(IF(DC34:DD34>=DD34, 1))","v":1},null,{"v":-37658066.8916357,"d":"-£37,658,067"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI34:DJ34>=DI34, 1))","v":2},{"$f":"SUM(IF(DI34:DJ34>=DJ34, 1))","v":1},null,{"v":-7707762.644897553,"d":"-£7,707,763"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO34:DP34>=DO34, 1))","v":2},{"$f":"SUM(IF(DO34:DP34>=DP34, 1))","v":1},null,{"v":-25219738.763173588,"d":"-£25,219,739"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU34:DV34>=DU34, 1))","v":2},{"$f":"SUM(IF(DU34:DV34>=DV34, 1))","v":1},null,{"v":-114204505.3957248,"d":"-£114,204,505"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA34:EB34>=EA34, 1))","v":2},{"$f":"SUM(IF(EA34:EB34>=EB34, 1))","v":1}]
[{"$nulls":3},19,{"v":221.0523374009225,"d":"£221.05"},{"v":198.44908684423092,"d":"£198.45"},null,{"v":5.812056192228485,"d":"5.812"},{"v":5.827501850877508,"d":"5.828"},null,{"v":237.12026979111263,"d":"£237.12"},{"v":213.97975902384567,"d":"£213.98"},null,{"v":6.65794690837741,"d":"6.658"},{"v":6.670781679321487,"d":"6.671"},null,{"v":2181.889349946482,"d":"£2,181.89"},{"v":1290.8810287829401,"d":"£1,290.88"},null,{"v":4.7767896738573,"d":"4.777"},{"v":4.8646662009623975,"d":"4.865"},null,{"v":11135.345855883768,"d":"£11,135.35"},{"v":11104.43725506055,"d":"£11,104.44"},null,{"v":3.055538913819016,"d":"3.056"},{"v":3.106874985566315,"d":"3.107"},null,{"v":50397.55590168286,"d":"£50,397.56"},{"v":50324.21709874729,"d":"£50,324.22"},null,{"v":5.079936394501436,"d":"5.080"},{"v":5.13967441232577,"d":"5.140"},null,{"v":2420535.0140969492,"d":"£2,420,535.01"},{"v":0,"d":"£0.00"},null,{"v":-1654.0434076939187,"d":"-1654.043"},{"v":0,"d":"0.000"},null,{"v":161152.44840593264,"d":"£161,152.45"},{"v":0,"d":"£0.00"},null,{"v":-89.38241610868553,"d":"-89.382"},{"v":0,"d":"0.000"},null,{"v":20528863.494644552,"d":"£20,528,863.49"},{"v":0,"d":"£0.00"},null,{"v":-2024.6783183440846,"d":"-2024.678"},{"v":0,"d":"0.000"},null,{"v":274469.09739893524,"d":"£274,469.10"},{"v":0,"d":"£0.00"},null,{"v":-455.8655164326792,"d":"-455.866"},{"v":0,"d":"0.000"},null,{"v":1177266.3305650912,"d":"£1,177,266.33"},{"v":0,"d":"£0.00"},null,{"v":-958.9406183936554,"d":"-958.941"},{"v":0,"d":"0.000"},null,{"v":24562286.385111462,"d":"£24,562,286.39"},{"v":0,"d":"£0.00"},null,{"v":-5182.910276973023,"d":"-5182.910"},{"v":0,"d":"0.000"},null,{"v":116020.07150716877,"d":"£116,020"},{"v":116351.58793070592,"d":"£116,352"},null,{"$f":"SUM(IF(BS35:BT35>=BS35, 1))","v":2},{"$f":"SUM(IF(BS35:BT35>=BT35, 1))","v":1},null,{"v":132921.81789775708,"d":"£132,922"},{"v":133201.65382740588,"d":"£133,202"},null,{"$f":"SUM(IF(BY35:BZ35>=BY35, 1))","v":2},{"$f":"SUM(IF(BY35:BZ35>=BZ35, 1))","v":1},null,{"v":93353.90412719952,"d":"£93,354"},{"v":96002.44299046502,"d":"£96,002"},null,{"$f":"SUM(IF(CE35:CF35>=CE35, 1))","v":2},{"$f":"SUM(IF(CE35:CF35>=CF35, 1))","v":1},null,{"v":49975.43242049655,"d":"£49,975"},{"v":51033.062456265754,"d":"£51,033"},null,{"$f":"SUM(IF(CK35:CL35>=CK35, 1))","v":2},{"$f":"SUM(IF(CK35:CL35>=CL35, 1))","v":1},null,{"$f":"AF35*WTP-AC35","v":{"v":51201.17198834586,"d":"£51,201"}},{"v":52469.271147768115,"d":"£52,469"},null,{"$f":"SUM(IF(CQ35:CR35>=CQ35, 1))","v":2},{"$f":"SUM(IF(CQ35:CR35>=CR35, 1))","v":1},null,{"v":-35501403.16797532,"d":"-£35,501,403"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW35:CX35>=CW35, 1))","v":2},{"$f":"SUM(IF(CW35:CX35>=CX35, 1))","v":1},null,{"v":-1948800.7705796433,"d":"-£1,948,801"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC35:DD35>=DC35, 1))","v":2},{"$f":"SUM(IF(DC35:DD35>=DD35, 1))","v":1},null,{"v":-61022429.86152624,"d":"-£61,022,430"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI35:DJ35>=DI35, 1))","v":2},{"$f":"SUM(IF(DI35:DJ35>=DJ35, 1))","v":1},null,{"v":-9391779.42605252,"d":"-£9,391,779"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO35:DP35>=DO35, 1))","v":2},{"$f":"SUM(IF(DO35:DP35>=DP35, 1))","v":1},null,{"v":-20356078.6984382,"d":"-£20,356,079"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU35:DV35>=DU35, 1))","v":2},{"$f":"SUM(IF(DU35:DV35>=DV35, 1))","v":1},null,{"v":-128220491.92457193,"d":"-£128,220,492"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA35:EB35>=EA35, 1))","v":2},{"$f":"SUM(IF(EA35:EB35>=EB35, 1))","v":1}]
[{"$nulls":3},20,{"v":335.45759281199446,"d":"£335.46"},{"v":305.3738590632424,"d":"£305.37"},null,{"v":5.80368331849484,"d":"5.804"},{"v":5.820058273340218,"d":"5.820"},null,{"v":360.09502372812227,"d":"£360.10"},{"v":329.2718597645943,"d":"£329.27"},null,{"v":6.69782928007214,"d":"6.698"},{"v":6.712056724962314,"d":"6.712"},null,{"v":1870.6101231709097,"d":"£1,870.61"},{"v":1287.2305658593389,"d":"£1,287.23"},null,{"v":5.047863935290293,"d":"5.048"},{"v":5.111609005914089,"d":"5.112"},null,{"v":10822.94242296694,"d":"£10,822.94"},{"v":10779.714880082278,"d":"£10,779.71"},null,{"v":2.9244937222307903,"d":"2.924"},{"v":2.964702148744899,"d":"2.965"},null,{"v":49058.93801391569,"d":"£49,058.94"},{"v":49040.41015752081,"d":"£49,040.41"},null,{"v":4.566402778491988,"d":"4.566"},{"v":4.771560038602282,"d":"4.772"},null,{"v":3222152.9835798778,"d":"£3,222,152.98"},{"v":0,"d":"£0.00"},null,{"v":-1753.8584157031798,"d":"-1753.858"},{"v":0,"d":"0.000"},null,{"v":211653.63852795688,"d":"£211,653.64"},{"v":0,"d":"£0.00"},null,{"v":-97.69569670149326,"d":"-97.696"},{"v":0,"d":"0.000"},null,{"v":13751836.415124983,"d":"£13,751,836.42"},{"v":0,"d":"£0.00"},null,{"v":-1502.6439862390635,"d":"-1502.644"},{"v":0,"d":"0.000"},null,{"v":371587.1034610071,"d":"£371,587.10"},{"v":0,"d":"£0.00"},null,{"v":-345.6345594975657,"d":"-345.635"},{"v":0,"d":"0.000"},null,{"v":279741.9887611966,"d":"£279,741.99"},{"v":0,"d":"£0.00"},null,{"v":-3097.557468542717,"d":"-3097.557"},{"v":0,"d":"0.000"},null,{"v":17836972.129455023,"d":"£17,836,972.13"},{"v":0,"d":"£0.00"},null,{"v":-6797.3901266840185,"d":"-6797.390"},{"v":0,"d":"0.000"},null,{"v":115738.2087770848,"d":"£115,738"},{"v":116095.79160774112,"d":"£116,096"},null,{"$f":"SUM(IF(BS36:BT36>=BS36, 1))","v":2},{"$f":"SUM(IF(BS36:BT36>=BT36, 1))","v":1},null,{"v":133596.4905777147,"d":"£133,596"},{"v":133911.8626394817,"d":"£133,912"},null,{"$f":"SUM(IF(BY36:BZ36>=BY36, 1))","v":2},{"$f":"SUM(IF(BY36:BZ36>=BZ36, 1))","v":1},null,{"v":99086.66858263496,"d":"£99,087"},{"v":100944.94955242245,"d":"£100,945"},null,{"$f":"SUM(IF(CE36:CF36>=CE36, 1))","v":2},{"$f":"SUM(IF(CE36:CF36>=CF36, 1))","v":1},null,{"v":47666.93202164887,"d":"£47,667"},{"v":48514.328094815704,"d":"£48,514"},null,{"$f":"SUM(IF(CK36:CL36>=CK36, 1))","v":2},{"$f":"SUM(IF(CK36:CL36>=CL36, 1))","v":1},null,{"$f":"AF36*WTP-AC36","v":{"v":42269.11755592407,"d":"£42,269"}},{"v":46390.790614524834,"d":"£46,391"},null,{"$f":"SUM(IF(CQ36:CR36>=CQ36, 1))","v":2},{"$f":"SUM(IF(CQ36:CR36>=CR36, 1))","v":1},null,{"v":-38299321.29764347,"d":"-£38,299,321"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW36:CX36>=CW36, 1))","v":2},{"$f":"SUM(IF(CW36:CX36>=CX36, 1))","v":1},null,{"v":-2165567.5725578223,"d":"-£2,165,568"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC36:DD36>=DC36, 1))","v":2},{"$f":"SUM(IF(DC36:DD36>=DD36, 1))","v":1},null,{"v":-43804716.13990625,"d":"-£43,804,716"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI36:DJ36>=DI36, 1))","v":2},{"$f":"SUM(IF(DI36:DJ36>=DJ36, 1))","v":1},null,{"v":-7284278.29341232,"d":"-£7,284,278"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO36:DP36>=DO36, 1))","v":2},{"$f":"SUM(IF(DO36:DP36>=DP36, 1))","v":1},null,{"v":-62230891.35961553,"d":"-£62,230,891"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU36:DV36>=DU36, 1))","v":2},{"$f":"SUM(IF(DU36:DV36>=DV36, 1))","v":1},null,{"v":-153784774.6631354,"d":"-£153,784,775"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA36:EB36>=EA36, 1))","v":2},{"$f":"SUM(IF(EA36:EB36>=EB36, 1))","v":1}]
[{"$nulls":3},21,{"v":228.98977617223858,"d":"£228.99"},{"v":193.65573348438699,"d":"£193.66"},null,{"v":5.800942506847322,"d":"5.801"},{"v":5.8189247644640805,"d":"5.819"},null,{"v":244.8646321822349,"d":"£244.86"},{"v":208.6977546782019,"d":"£208.70"},null,{"v":6.753063535160692,"d":"6.753"},{"v":6.76907576013129,"d":"6.769"},null,{"v":2397.1750872562197,"d":"£2,397.18"},{"v":1167.6477085557115,"d":"£1,167.65"},null,{"v":4.654155051076252,"d":"4.654"},{"v":4.770421310786755,"d":"4.770"},null,{"v":8503.429857586701,"d":"£8,503.43"},{"v":8441.876987572756,"d":"£8,441.88"},null,{"v":2.9778974968032803,"d":"2.978"},{"v":3.020848406949527,"d":"3.021"},null,{"v":49762.97590431529,"d":"£49,762.98"},{"v":49581.79383934229,"d":"£49,581.79"},null,{"v":4.939213433842025,"d":"4.939"},{"v":5.026262321317291,"d":"5.026"},null,{"v":3769465.083569044,"d":"£3,769,465.08"},{"v":0,"d":"£0.00"},null,{"v":-1918.3622097512819,"d":"-1918.362"},{"v":0,"d":"0.000"},null,{"v":257448.17185773412,"d":"£257,448.17"},{"v":0,"d":"£0.00"},null,{"v":-113.98047966943408,"d":"-113.980"},{"v":0,"d":"0.000"},null,{"v":28880460.379443422,"d":"£28,880,460.38"},{"v":0,"d":"£0.00"},null,{"v":-2730.98685332584,"d":"-2730.987"},{"v":0,"d":"0.000"},null,{"v":562615.0107241155,"d":"£562,615.01"},{"v":0,"d":"£0.00"},null,{"v":-392.58651573949635,"d":"-392.587"},{"v":0,"d":"0.000"},null,{"v":2903217.9560960364,"d":"£2,903,217.96"},{"v":0,"d":"£0.00"},null,{"v":-1394.8504959033155,"d":"-1394.850"},{"v":0,"d":"0.000"},null,{"v":36373206.60169035,"d":"£36,373,206.60"},{"v":0,"d":"£0.00"},null,{"v":-6550.766554389368,"d":"-6550.767"},{"v":0,"d":"0.000"},null,{"v":115789.86036077421,"d":"£115,790"},{"v":116184.83955579723,"d":"£116,185"},null,{"$f":"SUM(IF(BS37:BT37>=BS37, 1))","v":2},{"$f":"SUM(IF(BS37:BT37>=BT37, 1))","v":1},null,{"v":134816.4060710316,"d":"£134,816"},{"v":135172.8174479476,"d":"£135,173"},null,{"$f":"SUM(IF(BY37:BZ37>=BY37, 1))","v":2},{"$f":"SUM(IF(BY37:BZ37>=BZ37, 1))","v":1},null,{"v":90685.92593426882,"d":"£90,686"},{"v":94240.77850717939,"d":"£94,241"},null,{"$f":"SUM(IF(CE37:CF37>=CE37, 1))","v":2},{"$f":"SUM(IF(CE37:CF37>=CF37, 1))","v":1},null,{"v":51054.520078478905,"d":"£51,055"},{"v":51975.091151417786,"d":"£51,975"},null,{"$f":"SUM(IF(CK37:CL37>=CK37, 1))","v":2},{"$f":"SUM(IF(CK37:CL37>=CL37, 1))","v":1},null,{"$f":"AF37*WTP-AC37","v":{"v":49021.29277252521,"d":"£49,021"}},{"v":50943.452587003536,"d":"£50,943"},null,{"$f":"SUM(IF(CQ37:CR37>=CQ37, 1))","v":2},{"$f":"SUM(IF(CQ37:CR37>=CR37, 1))","v":1},null,{"v":-42136709.27859468,"d":"-£42,136,709"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW37:CX37>=CW37, 1))","v":2},{"$f":"SUM(IF(CW37:CX37>=CX37, 1))","v":1},null,{"v":-2537057.7652464155,"d":"-£2,537,058"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC37:DD37>=DC37, 1))","v":2},{"$f":"SUM(IF(DC37:DD37>=DD37, 1))","v":1},null,{"v":-83500197.44596022,"d":"-£83,500,197"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI37:DJ37>=DI37, 1))","v":2},{"$f":"SUM(IF(DI37:DJ37>=DJ37, 1))","v":1},null,{"v":-8414345.325514043,"d":"-£8,414,345"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO37:DP37>=DO37, 1))","v":2},{"$f":"SUM(IF(DO37:DP37>=DP37, 1))","v":1},null,{"v":-30800227.874162346,"d":"-£30,800,228"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU37:DV37>=DU37, 1))","v":2},{"$f":"SUM(IF(DU37:DV37>=DV37, 1))","v":1},null,{"v":-167388537.6894777,"d":"-£167,388,538"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA37:EB37>=EA37, 1))","v":2},{"$f":"SUM(IF(EA37:EB37>=EB37, 1))","v":1}]
[{"$nulls":3},22,{"v":247.0912235064088,"d":"£247.09"},{"v":200.23476134111135,"d":"£200.23"},null,{"v":5.877850250487621,"d":"5.878"},{"v":5.899367436638199,"d":"5.899"},null,{"v":263.80363283429944,"d":"£263.80"},{"v":215.87416165391502,"d":"£215.87"},null,{"v":6.623488147738158,"d":"6.623"},{"v":6.641894379090728,"d":"6.642"},null,{"v":2256.591969918738,"d":"£2,256.59"},{"v":1448.2166347960274,"d":"£1,448.22"},null,{"v":4.722579280764634,"d":"4.723"},{"v":4.810147859932926,"d":"4.810"},null,{"v":11988.625113668357,"d":"£11,988.63"},{"v":11988.962290896423,"d":"£11,988.96"},null,{"v":2.9623096366392367,"d":"2.962"},{"v":2.998514402461119,"d":"2.999"},null,{"v":51303.75410520494,"d":"£51,303.75"},{"v":51092.87138710132,"d":"£51,092.87"},null,{"v":4.623457541393538,"d":"4.623"},{"v":4.736253025883437,"d":"4.736"},null,{"v":5082107.8627813645,"d":"£5,082,107.86"},{"v":0,"d":"£0.00"},null,{"v":-2333.7797150586007,"d":"-2333.780"},{"v":0,"d":"0.000"},null,{"v":322743.72290754307,"d":"£322,743.72"},{"v":0,"d":"£0.00"},null,{"v":-123.94244053035524,"d":"-123.942"},{"v":0,"d":"0.000"},null,{"v":18901226.407860022,"d":"£18,901,226.41"},{"v":0,"d":"£0.00"},null,{"v":-2047.5062377098043,"d":"-2047.506"},{"v":0,"d":"0.000"},null,{"v":-3086.81076136445,"d":"-£3,086.81"},{"v":0,"d":"£0.00"},null,{"v":-331.449610024509,"d":"-331.450"},{"v":0,"d":"0.000"},null,{"v":3247952.3040159624,"d":"£3,247,952.30"},{"v":0,"d":"£0.00"},null,{"v":-1737.2421838357698,"d":"-1737.242"},{"v":0,"d":"0.000"},null,{"v":27550943.486803524,"d":"£27,550,943.49"},{"v":0,"d":"£0.00"},null,{"v":-6573.9201871590385,"d":"-6573.920"},{"v":0,"d":"0.000"},null,{"v":117309.91378624602,"d":"£117,310"},{"v":117787.11397142288,"d":"£117,787"},null,{"$f":"SUM(IF(BS38:BT38>=BS38, 1))","v":2},{"$f":"SUM(IF(BS38:BT38>=BT38, 1))","v":1},null,{"v":132205.95932192888,"d":"£132,206"},{"v":132622.01342016066,"d":"£132,622"},null,{"$f":"SUM(IF(BY38:BZ38>=BY38, 1))","v":2},{"$f":"SUM(IF(BY38:BZ38>=BZ38, 1))","v":1},null,{"v":92194.99364537395,"d":"£92,195"},{"v":94754.74056386249,"d":"£94,755"},null,{"$f":"SUM(IF(CE38:CF38>=CE38, 1))","v":2},{"$f":"SUM(IF(CE38:CF38>=CF38, 1))","v":1},null,{"v":47257.56761911638,"d":"£47,258"},{"v":47981.32575832596,"d":"£47,981"},null,{"$f":"SUM(IF(CK38:CL38>=CK38, 1))","v":2},{"$f":"SUM(IF(CK38:CL38>=CL38, 1))","v":1},null,{"$f":"AF38*WTP-AC38","v":{"v":41165.39672266582,"d":"£41,165"}},{"v":43632.18913056742,"d":"£43,632"},null,{"$f":"SUM(IF(CQ38:CR38>=CQ38, 1))","v":2},{"$f":"SUM(IF(CQ38:CR38>=CR38, 1))","v":1},null,{"v":-51757702.16395338,"d":"-£51,757,702"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW38:CX38>=CW38, 1))","v":2},{"$f":"SUM(IF(CW38:CX38>=CX38, 1))","v":1},null,{"v":-2801592.533514648,"d":"-£2,801,593"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC38:DD38>=DC38, 1))","v":2},{"$f":"SUM(IF(DC38:DD38>=DD38, 1))","v":1},null,{"v":-59851351.1620561,"d":"-£59,851,351"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI38:DJ38>=DI38, 1))","v":2},{"$f":"SUM(IF(DI38:DJ38>=DJ38, 1))","v":1},null,{"v":-6625905.389728816,"d":"-£6,625,905"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO38:DP38>=DO38, 1))","v":2},{"$f":"SUM(IF(DO38:DP38>=DP38, 1))","v":1},null,{"v":-37992795.98073136,"d":"-£37,992,796"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU38:DV38>=DU38, 1))","v":2},{"$f":"SUM(IF(DU38:DV38>=DV38, 1))","v":1},null,{"v":-159029347.22998428,"d":"-£159,029,347"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA38:EB38>=EA38, 1))","v":2},{"$f":"SUM(IF(EA38:EB38>=EB38, 1))","v":1}]
[{"$nulls":3},23,{"v":281.521139227769,"d":"£281.52"},{"v":274.1345997328988,"d":"£274.13"},null,{"v":5.79055900145035,"d":"5.791"},{"v":5.804276707121804,"d":"5.804"},null,{"v":303.2114765919475,"d":"£303.21"},{"v":295.60583892394186,"d":"£295.61"},null,{"v":6.739681362491321,"d":"6.740"},{"v":6.7514052326007565,"d":"6.751"},null,{"v":3063.9330805720065,"d":"£3,063.93"},{"v":1782.6623421540746,"d":"£1,782.66"},null,{"v":4.7431114340500145,"d":"4.743"},{"v":4.855005386063581,"d":"4.855"},null,{"v":15717.154889929026,"d":"£15,717.15"},{"v":15695.188508042549,"d":"£15,695.19"},null,{"v":3.0060105400637127,"d":"3.006"},{"v":3.0557669588423297,"d":"3.056"},null,{"v":49829.390516997504,"d":"£49,829.39"},{"v":49744.202719343346,"d":"£49,744.20"},null,{"v":4.503234425962495,"d":"4.503"},{"v":4.561433170754009,"d":"4.561"},null,{"v":799791.6372451853,"d":"£799,791.64"},{"v":0,"d":"£0.00"},null,{"v":-1485.3107176695287,"d":"-1485.311"},{"v":0,"d":"0.000"},null,{"v":48576.49782934191,"d":"£48,576.50"},{"v":0,"d":"£0.00"},null,{"v":-74.87926401203369,"d":"-74.879"},{"v":0,"d":"0.000"},null,{"v":30036057.20872324,"d":"£30,036,057.21"},{"v":0,"d":"£0.00"},null,{"v":-2623.0624357655206,"d":"-2623.062"},{"v":0,"d":"0.000"},null,{"v":189683.92455130705,"d":"£189,683.92"},{"v":0,"d":"£0.00"},null,{"v":-429.65622806350746,"d":"-429.656"},{"v":0,"d":"0.000"},null,{"v":1336286.4181848674,"d":"£1,336,286.42"},{"v":0,"d":"£0.00"},null,{"v":-912.9264326803757,"d":"-912.926"},{"v":0,"d":"0.000"},null,{"v":32410395.686533943,"d":"£32,410,395.69"},{"v":0,"d":"£0.00"},null,{"v":-5525.835078190966,"d":"-5525.835"},{"v":0,"d":"0.000"},null,{"v":115529.65888977922,"d":"£115,530"},{"v":115811.39954270319,"d":"£115,811"},null,{"$f":"SUM(IF(BS39:BT39>=BS39, 1))","v":2},{"$f":"SUM(IF(BS39:BT39>=BT39, 1))","v":1},null,{"v":134490.41577323448,"d":"£134,490"},{"v":134732.4988130912,"d":"£134,732"},null,{"$f":"SUM(IF(BY39:BZ39>=BY39, 1))","v":2},{"$f":"SUM(IF(BY39:BZ39>=BZ39, 1))","v":1},null,{"v":91798.29560042828,"d":"£91,798"},{"v":95317.44537911756,"d":"£95,317"},null,{"$f":"SUM(IF(CE39:CF39>=CE39, 1))","v":2},{"$f":"SUM(IF(CE39:CF39>=CF39, 1))","v":1},null,{"v":44403.055911345225,"d":"£44,403"},{"v":45420.150668804046,"d":"£45,420"},null,{"$f":"SUM(IF(CK39:CL39>=CK39, 1))","v":2},{"$f":"SUM(IF(CK39:CL39>=CL39, 1))","v":1},null,{"$f":"AF39*WTP-AC39","v":{"v":40235.298002252384,"d":"£40,235"}},{"v":41484.46069573684,"d":"£41,484"},null,{"$f":"SUM(IF(CQ39:CR39>=CQ39, 1))","v":2},{"$f":"SUM(IF(CQ39:CR39>=CR39, 1))","v":1},null,{"v":-30506005.99063576,"d":"-£30,506,006"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW39:CX39>=CW39, 1))","v":2},{"$f":"SUM(IF(CW39:CX39>=CX39, 1))","v":1},null,{"v":-1546161.7780700158,"d":"-£1,546,162"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC39:DD39>=DC39, 1))","v":2},{"$f":"SUM(IF(DC39:DD39>=DD39, 1))","v":1},null,{"v":-82497305.92403364,"d":"-£82,497,306"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI39:DJ39>=DI39, 1))","v":2},{"$f":"SUM(IF(DI39:DJ39>=DJ39, 1))","v":1},null,{"v":-8782808.485821456,"d":"-£8,782,808"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO39:DP39>=DO39, 1))","v":2},{"$f":"SUM(IF(DO39:DP39>=DP39, 1))","v":1},null,{"v":-19594815.071792383,"d":"-£19,594,815"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU39:DV39>=DU39, 1))","v":2},{"$f":"SUM(IF(DU39:DV39>=DV39, 1))","v":1},null,{"v":-142927097.25035328,"d":"-£142,927,097"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA39:EB39>=EA39, 1))","v":2},{"$f":"SUM(IF(EA39:EB39>=EB39, 1))","v":1}]
[{"$nulls":3},24,{"v":190.94433526607068,"d":"£190.94"},{"v":162.13668804685454,"d":"£162.14"},null,{"v":5.8300232985439,"d":"5.830"},{"v":5.8463478151347825,"d":"5.846"},null,{"v":204.25575512006333,"d":"£204.26"},{"v":174.78098022270797,"d":"£174.78"},null,{"v":6.693855075469,"d":"6.694"},{"v":6.707466687470095,"d":"6.707"},null,{"v":1702.6541186210068,"d":"£1,702.65"},{"v":1353.0795642313924,"d":"£1,353.08"},null,{"v":4.988348707675006,"d":"4.988"},{"v":5.034507335206101,"d":"5.035"},null,{"v":11641.405054303823,"d":"£11,641.41"},{"v":11642.830592031558,"d":"£11,642.83"},null,{"v":2.8336366836242792,"d":"2.834"},{"v":2.8723758387597926,"d":"2.872"},null,{"v":49700.50998036845,"d":"£49,700.51"},{"v":49650.36827793323,"d":"£49,650.37"},null,{"v":4.2760445794028366,"d":"4.276"},{"v":4.37447862548186,"d":"4.374"},null,{"v":3102139.703043382,"d":"£3,102,139.70"},{"v":0,"d":"£0.00"},null,{"v":-1757.8988892848015,"d":"-1757.899"},{"v":0,"d":"0.000"},null,{"v":194296.99619882004,"d":"£194,297.00"},{"v":0,"d":"£0.00"},null,{"v":-89.7274138461325,"d":"-89.727"},{"v":0,"d":"0.000"},null,{"v":8151823.4918857105,"d":"£8,151,823.49"},{"v":0,"d":"£0.00"},null,{"v":-1076.3855078588062,"d":"-1076.386"},{"v":0,"d":"0.000"},null,{"v":-12683.929214357862,"d":"-£12,683.93"},{"v":0,"d":"£0.00"},null,{"v":-344.6872657264566,"d":"-344.687"},{"v":0,"d":"0.000"},null,{"v":798895.3188238204,"d":"£798,895.32"},{"v":0,"d":"£0.00"},null,{"v":-1568.325262330631,"d":"-1568.325"},{"v":0,"d":"0.000"},null,{"v":12234471.580737375,"d":"£12,234,471.58"},{"v":0,"d":"£0.00"},null,{"v":-4837.024339046828,"d":"-4837.024"},{"v":0,"d":"0.000"},null,{"v":116409.52163561192,"d":"£116,410"},{"v":116764.81961464879,"d":"£116,765"},null,{"$f":"SUM(IF(BS40:BT40>=BS40, 1))","v":2},{"$f":"SUM(IF(BS40:BT40>=BT40, 1))","v":1},null,{"v":133672.84575425994,"d":"£133,673"},{"v":133974.5527691792,"d":"£133,975"},null,{"$f":"SUM(IF(BY40:BZ40>=BY40, 1))","v":2},{"$f":"SUM(IF(BY40:BZ40>=BZ40, 1))","v":1},null,{"v":98064.32003487911,"d":"£98,064"},{"v":99337.06713989063,"d":"£99,337"},null,{"$f":"SUM(IF(CE40:CF40>=CE40, 1))","v":2},{"$f":"SUM(IF(CE40:CF40>=CF40, 1))","v":1},null,{"v":45031.32861818176,"d":"£45,031"},{"v":45804.68618316429,"d":"£45,805"},null,{"$f":"SUM(IF(CK40:CL40>=CK40, 1))","v":2},{"$f":"SUM(IF(CK40:CL40>=CL40, 1))","v":1},null,{"$f":"AF40*WTP-AC40","v":{"v":35820.38160768829,"d":"£35,820"}},{"v":37839.204231703974,"d":"£37,839"},null,{"$f":"SUM(IF(CQ40:CR40>=CQ40, 1))","v":2},{"$f":"SUM(IF(CQ40:CR40>=CR40, 1))","v":1},null,{"v":-38260117.48873941,"d":"-£38,260,117"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW40:CX40>=CW40, 1))","v":2},{"$f":"SUM(IF(CW40:CX40>=CX40, 1))","v":1},null,{"v":-1988845.2731214701,"d":"-£1,988,845"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC40:DD40>=DC40, 1))","v":2},{"$f":"SUM(IF(DC40:DD40>=DD40, 1))","v":1},null,{"v":-29679533.649061836,"d":"-£29,679,534"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI40:DJ40>=DI40, 1))","v":2},{"$f":"SUM(IF(DI40:DJ40>=DJ40, 1))","v":1},null,{"v":-6881061.385314775,"d":"-£6,881,061"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO40:DP40>=DO40, 1))","v":2},{"$f":"SUM(IF(DO40:DP40>=DP40, 1))","v":1},null,{"v":-32165400.56543644,"d":"-£32,165,401"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU40:DV40>=DU40, 1))","v":2},{"$f":"SUM(IF(DU40:DV40>=DV40, 1))","v":1},null,{"v":-108974958.36167392,"d":"-£108,974,958"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA40:EB40>=EA40, 1))","v":2},{"$f":"SUM(IF(EA40:EB40>=EB40, 1))","v":1}]
[{"$nulls":3},25,{"v":239.87676246463894,"d":"£239.88"},{"v":229.9754629983734,"d":"£229.98"},null,{"v":5.835789773207085,"d":"5.836"},{"v":5.854334048949276,"d":"5.854"},null,{"v":258.2602156100618,"d":"£258.26"},{"v":248.10341188186345,"d":"£248.10"},null,{"v":6.715705178047419,"d":"6.716"},{"v":6.732535482115163,"d":"6.733"},null,{"v":2609.8047650522317,"d":"£2,609.80"},{"v":1615.661453526152,"d":"£1,615.66"},null,{"v":4.758371526282468,"d":"4.758"},{"v":4.845827538160858,"d":"4.846"},null,{"v":15628.352120186375,"d":"£15,628.35"},{"v":15611.060427814018,"d":"£15,611.06"},null,{"v":3.0117250080776445,"d":"3.012"},{"v":3.053968438850717,"d":"3.054"},null,{"v":50603.545790597935,"d":"£50,603.55"},{"v":50105.87096480063,"d":"£50,105.87"},null,{"v":4.407118817149875,"d":"4.407"},{"v":4.564132592026661,"d":"4.564"},null,{"v":1057865.8025264374,"d":"£1,057,865.80"},{"v":0,"d":"£0.00"},null,{"v":-1981.2909615674575,"d":"-1981.291"},{"v":0,"d":"0.000"},null,{"v":71433.05924258968,"d":"£71,433.06"},{"v":0,"d":"£0.00"},null,{"v":-118.36795705761021,"d":"-118.368"},{"v":0,"d":"0.000"},null,{"v":23605919.89774554,"d":"£23,605,919.90"},{"v":0,"d":"£0.00"},null,{"v":-2076.641855396524,"d":"-2076.642"},{"v":0,"d":"0.000"},null,{"v":156193.98189195074,"d":"£156,193.98"},{"v":0,"d":"£0.00"},null,{"v":-381.5803288156568,"d":"-381.580"},{"v":0,"d":"0.000"},null,{"v":8123054.139971844,"d":"£8,123,054.14"},{"v":0,"d":"£0.00"},null,{"v":-2562.780610817866,"d":"-2562.781"},{"v":0,"d":"0.000"},null,{"v":33014466.881378364,"d":"£33,014,466.88"},{"v":0,"d":"£0.00"},null,{"v":-7120.661713655114,"d":"-7120.662"},{"v":0,"d":"0.000"},null,{"v":116475.91870167706,"d":"£116,476"},{"v":116856.70551598715,"d":"£116,857"},null,{"$f":"SUM(IF(BS41:BT41>=BS41, 1))","v":2},{"$f":"SUM(IF(BS41:BT41>=BT41, 1))","v":1},null,{"v":134055.84334533833,"d":"£134,056"},{"v":134402.6062304214,"d":"£134,403"},null,{"$f":"SUM(IF(BY41:BZ41>=BY41, 1))","v":2},{"$f":"SUM(IF(BY41:BZ41>=BZ41, 1))","v":1},null,{"v":92557.62576059712,"d":"£92,558"},{"v":95300.88930969102,"d":"£95,301"},null,{"$f":"SUM(IF(CE41:CF41>=CE41, 1))","v":2},{"$f":"SUM(IF(CE41:CF41>=CF41, 1))","v":1},null,{"v":44606.14804136651,"d":"£44,606"},{"v":45468.30834920032,"d":"£45,468"},null,{"$f":"SUM(IF(CK41:CL41>=CK41, 1))","v":2},{"$f":"SUM(IF(CK41:CL41>=CL41, 1))","v":1},null,{"$f":"AF41*WTP-AC41","v":{"v":37538.83055239957,"d":"£37,539"}},{"v":41176.7808757326,"d":"£41,177"},null,{"$f":"SUM(IF(CQ41:CR41>=CQ41, 1))","v":2},{"$f":"SUM(IF(CQ41:CR41>=CR41, 1))","v":1},null,{"v":-40683685.033875585,"d":"-£40,683,685"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW41:CX41>=CW41, 1))","v":2},{"$f":"SUM(IF(CW41:CX41>=CX41, 1))","v":1},null,{"v":-2438792.200394794,"d":"-£2,438,792"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC41:DD41>=DC41, 1))","v":2},{"$f":"SUM(IF(DC41:DD41>=DD41, 1))","v":1},null,{"v":-65138757.005676016,"d":"-£65,138,757"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI41:DJ41>=DI41, 1))","v":2},{"$f":"SUM(IF(DI41:DJ41>=DJ41, 1))","v":1},null,{"v":-7787800.558205087,"d":"-£7,787,801"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO41:DP41>=DO41, 1))","v":2},{"$f":"SUM(IF(DO41:DP41>=DP41, 1))","v":1},null,{"v":-59378666.356329165,"d":"-£59,378,666"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU41:DV41>=DU41, 1))","v":2},{"$f":"SUM(IF(DU41:DV41>=DV41, 1))","v":1},null,{"v":-175427701.15448064,"d":"-£175,427,701"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA41:EB41>=EA41, 1))","v":2},{"$f":"SUM(IF(EA41:EB41>=EB41, 1))","v":1}]
[{"$nulls":3},26,{"v":243.1993520452871,"d":"£243.20"},{"v":214.08387739052984,"d":"£214.08"},null,{"v":5.882208857346347,"d":"5.882"},{"v":5.896735236537291,"d":"5.897"},null,{"v":260.57570071713695,"d":"£260.58"},{"v":230.8158465086534,"d":"£230.82"},null,{"v":6.729713597803824,"d":"6.730"},{"v":6.742431360663074,"d":"6.742"},null,{"v":2557.4876150075893,"d":"£2,557.49"},{"v":1468.703997576898,"d":"£1,468.70"},null,{"v":4.706412057137484,"d":"4.706"},{"v":4.786394375696561,"d":"4.786"},null,{"v":11129.308124007528,"d":"£11,129.31"},{"v":11109.184708228651,"d":"£11,109.18"},null,{"v":2.896587075479822,"d":"2.897"},{"v":2.934723781282732,"d":"2.935"},null,{"v":49730.470137401324,"d":"£49,730.47"},{"v":49817.52858949721,"d":"£49,817.53"},null,{"v":4.698295583246638,"d":"4.698"},{"v":4.79238328259605,"d":"4.792"},null,{"v":3091744.6223717737,"d":"£3,091,744.62"},{"v":0,"d":"£0.00"},null,{"v":-1542.5424204373994,"d":"-1542.542"},{"v":0,"d":"0.000"},null,{"v":209740.63713964433,"d":"£209,740.64"},{"v":0,"d":"£0.00"},null,{"v":-89.63188012963317,"d":"-89.632"},{"v":0,"d":"0.000"},null,{"v":25410196.496414516,"d":"£25,410,196.50"},{"v":0,"d":"£0.00"},null,{"v":-1866.639429807845,"d":"-1866.639"},{"v":0,"d":"0.000"},null,{"v":178513.24424744016,"d":"£178,513.24"},{"v":0,"d":"£0.00"},null,{"v":-338.30772829997073,"d":"-338.308"},{"v":0,"d":"0.000"},null,{"v":-1373465.8974389525,"d":"-£1,373,465.90"},{"v":0,"d":"£0.00"},null,{"v":-1484.3618662387203,"d":"-1484.362"},{"v":0,"d":"0.000"},null,{"v":27516729.102734424,"d":"£27,516,729.10"},{"v":0,"d":"£0.00"},null,{"v":-5321.483324913568,"d":"-5321.483"},{"v":0,"d":"0.000"},null,{"v":117400.97779488166,"d":"£117,401"},{"v":117720.62085335529,"d":"£117,721"},null,{"$f":"SUM(IF(BS42:BT42>=BS42, 1))","v":2},{"$f":"SUM(IF(BS42:BT42>=BT42, 1))","v":1},null,{"v":134333.69625535933,"d":"£134,334"},{"v":134617.81136675284,"d":"£134,618"},null,{"$f":"SUM(IF(BY42:BZ42>=BY42, 1))","v":2},{"$f":"SUM(IF(BY42:BZ42>=BZ42, 1))","v":1},null,{"v":91570.7535277421,"d":"£91,571"},{"v":94259.18351635431,"d":"£94,259"},null,{"$f":"SUM(IF(CE42:CF42>=CE42, 1))","v":2},{"$f":"SUM(IF(CE42:CF42>=CF42, 1))","v":1},null,{"v":46802.43338558892,"d":"£46,802"},{"v":47585.290917425984,"d":"£47,585"},null,{"$f":"SUM(IF(CK42:CL42>=CK42, 1))","v":2},{"$f":"SUM(IF(CK42:CL42>=CL42, 1))","v":1},null,{"$f":"AF42*WTP-AC42","v":{"v":44235.44152753144,"d":"£44,235"}},{"v":46030.13706242378,"d":"£46,030"},null,{"$f":"SUM(IF(CQ42:CR42>=CQ42, 1))","v":2},{"$f":"SUM(IF(CQ42:CR42>=CR42, 1))","v":1},null,{"v":-33942593.031119764,"d":"-£33,942,593"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW42:CX42>=CW42, 1))","v":2},{"$f":"SUM(IF(CW42:CX42>=CX42, 1))","v":1},null,{"v":-2002378.2397323076,"d":"-£2,002,378"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC42:DD42>=DC42, 1))","v":2},{"$f":"SUM(IF(DC42:DD42>=DD42, 1))","v":1},null,{"v":-62742985.09257142,"d":"-£62,742,985"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI42:DJ42>=DI42, 1))","v":2},{"$f":"SUM(IF(DI42:DJ42>=DJ42, 1))","v":1},null,{"v":-6944667.810246855,"d":"-£6,944,668"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO42:DP42>=DO42, 1))","v":2},{"$f":"SUM(IF(DO42:DP42>=DP42, 1))","v":1},null,{"v":-28313771.427335456,"d":"-£28,313,771"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU42:DV42>=DU42, 1))","v":2},{"$f":"SUM(IF(DU42:DV42>=DV42, 1))","v":1},null,{"v":-133946395.6010058,"d":"-£133,946,396"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA42:EB42>=EA42, 1))","v":2},{"$f":"SUM(IF(EA42:EB42>=EB42, 1))","v":1}]
[{"$nulls":3},27,{"v":277.92308047781853,"d":"£277.92"},{"v":250.223295104414,"d":"£250.22"},null,{"v":5.811320250137821,"d":"5.811"},{"v":5.828738256626196,"d":"5.829"},null,{"v":298.16665177917,"d":"£298.17"},{"v":269.7950435140313,"d":"£269.80"},null,{"v":6.658905361997823,"d":"6.659"},{"v":6.673520479829726,"d":"6.674"},null,{"v":2072.948618630795,"d":"£2,072.95"},{"v":1253.8985703883152,"d":"£1,253.90"},null,{"v":4.724747909498532,"d":"4.725"},{"v":4.82071563289967,"d":"4.821"},null,{"v":10400.675351128197,"d":"£10,400.68"},{"v":10373.378718077645,"d":"£10,373.38"},null,{"v":3.0281468048759566,"d":"3.028"},{"v":3.0710448597813294,"d":"3.071"},null,{"v":50455.70147361415,"d":"£50,455.70"},{"v":50354.64607755761,"d":"£50,354.65"},null,{"v":4.177783321533129,"d":"4.178"},{"v":4.338456143331733,"d":"4.338"},null,{"v":2978799.6259907656,"d":"£2,978,799.63"},{"v":0,"d":"£0.00"},null,{"v":-1873.1102249945016,"d":"-1873.110"},{"v":0,"d":"0.000"},null,{"v":199461.97472391344,"d":"£199,461.97"},{"v":0,"d":"£0.00"},null,{"v":-102.74920745878548,"d":"-102.749"},{"v":0,"d":"0.000"},null,{"v":18526116.39751365,"d":"£18,526,116.40"},{"v":0,"d":"£0.00"},null,{"v":-2170.696672259431,"d":"-2170.697"},{"v":0,"d":"0.000"},null,{"v":234225.40178210574,"d":"£234,225.40"},{"v":0,"d":"£0.00"},null,{"v":-368.09719818828654,"d":"-368.097"},{"v":0,"d":"0.000"},null,{"v":1579873.2580455237,"d":"£1,579,873.26"},{"v":0,"d":"£0.00"},null,{"v":-2511.9162791891986,"d":"-2511.916"},{"v":0,"d":"0.000"},null,{"v":23518476.65805596,"d":"£23,518,476.66"},{"v":0,"d":"£0.00"},null,{"v":-7026.569582090204,"d":"-7026.570"},{"v":0,"d":"0.000"},null,{"v":115948.4819222786,"d":"£115,948"},{"v":116324.54183741951,"d":"£116,325"},null,{"$f":"SUM(IF(BS43:BT43>=BS43, 1))","v":2},{"$f":"SUM(IF(BS43:BT43>=BT43, 1))","v":1},null,{"v":132879.94058817727,"d":"£132,880"},{"v":133200.6145530805,"d":"£133,201"},null,{"$f":"SUM(IF(BY43:BZ43>=BY43, 1))","v":2},{"$f":"SUM(IF(BY43:BZ43>=BZ43, 1))","v":1},null,{"v":92422.00957133985,"d":"£92,422"},{"v":95160.4140876051,"d":"£95,160"},null,{"$f":"SUM(IF(CE43:CF43>=CE43, 1))","v":2},{"$f":"SUM(IF(CE43:CF43>=CF43, 1))","v":1},null,{"v":50162.26074639094,"d":"£50,162"},{"v":51047.51847754895,"d":"£51,048"},null,{"$f":"SUM(IF(CK43:CL43>=CK43, 1))","v":2},{"$f":"SUM(IF(CK43:CL43>=CL43, 1))","v":1},null,{"$f":"AF43*WTP-AC43","v":{"v":33099.964957048425,"d":"£33,100"}},{"v":36414.476789077045,"d":"£36,414"},null,{"$f":"SUM(IF(CQ43:CR43>=CQ43, 1))","v":2},{"$f":"SUM(IF(CQ43:CR43>=CR43, 1))","v":1},null,{"v":-40441004.12588079,"d":"-£40,441,004"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW43:CX43>=CW43, 1))","v":2},{"$f":"SUM(IF(CW43:CX43>=CX43, 1))","v":1},null,{"v":-2254446.123899623,"d":"-£2,254,446"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC43:DD43>=DC43, 1))","v":2},{"$f":"SUM(IF(DC43:DD43>=DD43, 1))","v":1},null,{"v":-61940049.84270227,"d":"-£61,940,050"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI43:DJ43>=DI43, 1))","v":2},{"$f":"SUM(IF(DI43:DJ43>=DJ43, 1))","v":1},null,{"v":-7596169.365547837,"d":"-£7,596,169"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO43:DP43>=DO43, 1))","v":2},{"$f":"SUM(IF(DO43:DP43>=DP43, 1))","v":1},null,{"v":-51818198.84182949,"d":"-£51,818,199"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU43:DV43>=DU43, 1))","v":2},{"$f":"SUM(IF(DU43:DV43>=DV43, 1))","v":1},null,{"v":-164049868.29986003,"d":"-£164,049,868"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA43:EB43>=EA43, 1))","v":2},{"$f":"SUM(IF(EA43:EB43>=EB43, 1))","v":1}]
[{"$nulls":3},28,{"v":265.4347423722274,"d":"£265.43"},{"v":241.48976144796634,"d":"£241.49"},null,{"v":5.796550151202126,"d":"5.797"},{"v":5.815065010301857,"d":"5.815"},null,{"v":284.94133510180905,"d":"£284.94"},{"v":260.41914434021083,"d":"£260.42"},null,{"v":6.655915625512355,"d":"6.656"},{"v":6.672314005838237,"d":"6.672"},null,{"v":3065.1786800924788,"d":"£3,065.18"},{"v":1756.186957448329,"d":"£1,756.19"},null,{"v":4.824278957811381,"d":"4.824"},{"v":4.935050546505425,"d":"4.935"},null,{"v":10078.088405089275,"d":"£10,078.09"},{"v":10098.101310099933,"d":"£10,098.10"},null,{"v":3.0093740261392026,"d":"3.009"},{"v":3.050935725291797,"d":"3.051"},null,{"v":50796.197968248125,"d":"£50,796.20"},{"v":50817.75391696217,"d":"£50,817.75"},null,{"v":4.038400914261517,"d":"4.038"},{"v":4.09266433782794,"d":"4.093"},null,{"v":2538277.819694374,"d":"£2,538,277.82"},{"v":0,"d":"£0.00"},null,{"v":-1962.659996943099,"d":"-1962.660"},{"v":0,"d":"0.000"},null,{"v":175804.42428374366,"d":"£175,804.42"},{"v":0,"d":"£0.00"},null,{"v":-117.56322428141779,"d":"-117.563"},{"v":0,"d":"0.000"},null,{"v":30292121.030673984,"d":"£30,292,121.03"},{"v":0,"d":"£0.00"},null,{"v":-2563.428258126752,"d":"-2563.428"},{"v":0,"d":"0.000"},null,{"v":-181615.0830168839,"d":"-£181,615.08"},{"v":0,"d":"£0.00"},null,{"v":-377.16820411134546,"d":"-377.168"},{"v":0,"d":"0.000"},null,{"v":-346625.0004221429,"d":"-£346,625.00"},{"v":0,"d":"£0.00"},null,{"v":-872.5693063263669,"d":"-872.569"},{"v":0,"d":"0.000"},null,{"v":32477963.191213075,"d":"£32,477,963.19"},{"v":0,"d":"£0.00"},null,{"v":-5893.388989788981,"d":"-5893.389"},{"v":0,"d":"0.000"},null,{"v":115665.5682816703,"d":"£115,666"},{"v":116059.81044458917,"d":"£116,060"},null,{"$f":"SUM(IF(BS44:BT44>=BS44, 1))","v":2},{"$f":"SUM(IF(BS44:BT44>=BT44, 1))","v":1},null,{"v":132833.3711751453,"d":"£132,833"},{"v":133185.86097242453,"d":"£133,186"},null,{"$f":"SUM(IF(BY44:BZ44>=BY44, 1))","v":2},{"$f":"SUM(IF(BY44:BZ44>=BZ44, 1))","v":1},null,{"v":93420.40047613514,"d":"£93,420"},{"v":96944.82397266018,"d":"£96,945"},null,{"$f":"SUM(IF(CE44:CF44>=CE44, 1))","v":2},{"$f":"SUM(IF(CE44:CF44>=CF44, 1))","v":1},null,{"v":50109.39211769478,"d":"£50,109"},{"v":50920.613195736005,"d":"£50,921"},null,{"$f":"SUM(IF(CK44:CL44>=CK44, 1))","v":2},{"$f":"SUM(IF(CK44:CL44>=CL44, 1))","v":1},null,{"$f":"AF44*WTP-AC44","v":{"v":29971.820316982215,"d":"£29,972"}},{"v":31035.532839596628,"d":"£31,036"},null,{"$f":"SUM(IF(CQ44:CR44>=CQ44, 1))","v":2},{"$f":"SUM(IF(CQ44:CR44>=CR44, 1))","v":1},null,{"v":-41791477.75855636,"d":"-£41,791,478"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW44:CX44>=CW44, 1))","v":2},{"$f":"SUM(IF(CW44:CX44>=CX44, 1))","v":1},null,{"v":-2527068.9099120996,"d":"-£2,527,069"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC44:DD44>=DC44, 1))","v":2},{"$f":"SUM(IF(DC44:DD44>=DD44, 1))","v":1},null,{"v":-81560686.19320902,"d":"-£81,560,686"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI44:DJ44>=DI44, 1))","v":2},{"$f":"SUM(IF(DI44:DJ44>=DJ44, 1))","v":1},null,{"v":-7361748.999210025,"d":"-£7,361,749"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO44:DP44>=DO44, 1))","v":2},{"$f":"SUM(IF(DO44:DP44>=DP44, 1))","v":1},null,{"v":-17104761.126105197,"d":"-£17,104,761"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU44:DV44>=DU44, 1))","v":2},{"$f":"SUM(IF(DU44:DV44>=DV44, 1))","v":1},null,{"v":-150345742.98699272,"d":"-£150,345,743"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA44:EB44>=EA44, 1))","v":2},{"$f":"SUM(IF(EA44:EB44>=EB44, 1))","v":1}]
[{"$nulls":3},29,{"v":296.26251900380527,"d":"£296.26"},{"v":278.3192296521187,"d":"£278.32"},null,{"v":5.83515801455871,"d":"5.835"},{"v":5.85232793948186,"d":"5.852"},null,{"v":318.5528075353172,"d":"£318.55"},{"v":300.1859380985044,"d":"£300.19"},null,{"v":6.713823855963201,"d":"6.714"},{"v":6.729632416435413,"d":"6.730"},null,{"v":1895.9319981864946,"d":"£1,895.93"},{"v":1033.9575128233873,"d":"£1,033.96"},null,{"v":4.802829972755888,"d":"4.803"},{"v":4.890826102488404,"d":"4.891"},null,{"v":15929.40176609771,"d":"£15,929.40"},{"v":15905.48550165248,"d":"£15,905.49"},null,{"v":3.1050098062150733,"d":"3.105"},{"v":3.1534997068833666,"d":"3.153"},null,{"v":49165.49538334886,"d":"£49,165.50"},{"v":49384.862025527815,"d":"£49,384.86"},null,{"v":4.494918474158435,"d":"4.495"},{"v":4.6277922215186305,"d":"4.628"},null,{"v":1928479.638033874,"d":"£1,928,479.64"},{"v":0,"d":"£0.00"},null,{"v":-1845.3612351602474,"d":"-1845.361"},{"v":0,"d":"0.000"},null,{"v":120667.97393751817,"d":"£120,667.97"},{"v":0,"d":"£0.00"},null,{"v":-103.86021252087306,"d":"-103.860"},{"v":0,"d":"0.000"},null,{"v":19824131.77809268,"d":"£19,824,131.78"},{"v":0,"d":"£0.00"},null,{"v":-2023.7801714567956,"d":"-2023.780"},{"v":0,"d":"0.000"},null,{"v":204468.73107433264,"d":"£204,468.73"},{"v":0,"d":"£0.00"},null,{"v":-414.5575694846376,"d":"-414.558"},{"v":0,"d":"0.000"},null,{"v":-3481567.070858838,"d":"-£3,481,567.07"},{"v":0,"d":"£0.00"},null,{"v":-2108.8386948708844,"d":"-2108.839"},{"v":0,"d":"0.000"},null,{"v":18596181.050279565,"d":"£18,596,181.05"},{"v":0,"d":"£0.00"},null,{"v":-6496.397883493439,"d":"-6496.398"},{"v":0,"d":"0.000"},null,{"v":116406.89777217038,"d":"£116,407"},{"v":116768.23955998509,"d":"£116,768"},null,{"$f":"SUM(IF(BS45:BT45>=BS45, 1))","v":2},{"$f":"SUM(IF(BS45:BT45>=BT45, 1))","v":1},null,{"v":133957.9243117287,"d":"£133,958"},{"v":134292.46239060975,"d":"£134,292"},null,{"$f":"SUM(IF(BY45:BZ45>=BY45, 1))","v":2},{"$f":"SUM(IF(BY45:BZ45>=BZ45, 1))","v":1},null,{"v":94160.66745693127,"d":"£94,161"},{"v":96782.5645369447,"d":"£96,783"},null,{"$f":"SUM(IF(CE45:CF45>=CE45, 1))","v":2},{"$f":"SUM(IF(CE45:CF45>=CF45, 1))","v":1},null,{"v":46170.794358203755,"d":"£46,171"},{"v":47164.50863601485,"d":"£47,165"},null,{"$f":"SUM(IF(CK45:CL45>=CK45, 1))","v":2},{"$f":"SUM(IF(CK45:CL45>=CL45, 1))","v":1},null,{"$f":"AF45*WTP-AC45","v":{"v":40732.87409981984,"d":"£40,733"}},{"v":43170.9824048448,"d":"£43,171"},null,{"$f":"SUM(IF(CQ45:CR45>=CQ45, 1))","v":2},{"$f":"SUM(IF(CQ45:CR45>=CR45, 1))","v":1},null,{"v":-38835704.34123882,"d":"-£38,835,704"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW45:CX45>=CW45, 1))","v":2},{"$f":"SUM(IF(CW45:CX45>=CX45, 1))","v":1},null,{"v":-2197872.224354979,"d":"-£2,197,872"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC45:DD45>=DC45, 1))","v":2},{"$f":"SUM(IF(DC45:DD45>=DD45, 1))","v":1},null,{"v":-60299735.207228586,"d":"-£60,299,735"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI45:DJ45>=DI45, 1))","v":2},{"$f":"SUM(IF(DI45:DJ45>=DJ45, 1))","v":1},null,{"v":-8495620.120767085,"d":"-£8,495,620"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO45:DP45>=DO45, 1))","v":2},{"$f":"SUM(IF(DO45:DP45>=DP45, 1))","v":1},null,{"v":-38695206.82655885,"d":"-£38,695,207"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU45:DV45>=DU45, 1))","v":2},{"$f":"SUM(IF(DU45:DV45>=DV45, 1))","v":1},null,{"v":-148524138.72014832,"d":"-£148,524,139"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA45:EB45>=EA45, 1))","v":2},{"$f":"SUM(IF(EA45:EB45>=EB45, 1))","v":1}]
[{"$nulls":3},30,{"v":234.9252706008883,"d":"£234.93"},{"v":219.7097325358729,"d":"£219.71"},null,{"v":5.846422611499445,"d":"5.846"},{"v":5.866993770058409,"d":"5.867"},null,{"v":252.57241640610073,"d":"£252.57"},{"v":236.95914407761205,"d":"£236.96"},null,{"v":6.703850562633119,"d":"6.704"},{"v":6.72172298898552,"d":"6.722"},null,{"v":1547.3141080612995,"d":"£1,547.31"},{"v":1018.7117460775183,"d":"£1,018.71"},null,{"v":4.84540479566161,"d":"4.845"},{"v":4.9412473970479995,"d":"4.941"},null,{"v":9436.975837309641,"d":"£9,436.98"},{"v":9426.736461668557,"d":"£9,426.74"},null,{"v":2.8802430327603705,"d":"2.880"},{"v":2.924056321400203,"d":"2.924"},null,{"v":50274.46497111821,"d":"£50,274.46"},{"v":50348.96851918145,"d":"£50,348.97"},null,{"v":4.4016246864129664,"d":"4.402"},{"v":4.495623976026383,"d":"4.496"},null,{"v":1644767.881984167,"d":"£1,644,767.88"},{"v":0,"d":"£0.00"},null,{"v":-2223.699270338805,"d":"-2223.699"},{"v":0,"d":"0.000"},null,{"v":104123.44453132847,"d":"£104,123.44"},{"v":0,"d":"£0.00"},null,{"v":-119.18953021455546,"d":"-119.190"},{"v":0,"d":"0.000"},null,{"v":12168134.580929661,"d":"£12,168,134.58"},{"v":0,"d":"£0.00"},null,{"v":-2206.243778176249,"d":"-2206.244"},{"v":0,"d":"0.000"},null,{"v":94071.3000867464,"d":"£94,071.30"},{"v":0,"d":"£0.00"},null,{"v":-402.521908356188,"d":"-402.522"},{"v":0,"d":"0.000"},null,{"v":-1141264.9262731555,"d":"-£1,141,264.93"},{"v":0,"d":"£0.00"},null,{"v":-1439.9058181674923,"d":"-1439.906"},{"v":0,"d":"0.000"},null,{"v":12869832.281258747,"d":"£12,869,832.28"},{"v":0,"d":"£0.00"},null,{"v":-6391.56030525329,"d":"-6391.560"},{"v":0,"d":"0.000"},null,{"v":116693.52695938802,"d":"£116,694"},{"v":117120.1656686323,"d":"£117,120"},null,{"$f":"SUM(IF(BS46:BT46>=BS46, 1))","v":2},{"$f":"SUM(IF(BS46:BT46>=BT46, 1))","v":1},null,{"v":133824.43883625627,"d":"£133,824"},{"v":134197.50063563278,"d":"£134,198"},null,{"$f":"SUM(IF(BY46:BZ46>=BY46, 1))","v":2},{"$f":"SUM(IF(BY46:BZ46>=BZ46, 1))","v":1},null,{"v":95360.7818051709,"d":"£95,361"},{"v":97806.23619488247,"d":"£97,806"},null,{"$f":"SUM(IF(CE46:CF46>=CE46, 1))","v":2},{"$f":"SUM(IF(CE46:CF46>=CF46, 1))","v":1},null,{"v":48167.88481789777,"d":"£48,168"},{"v":49054.389966335504,"d":"£49,054"},null,{"$f":"SUM(IF(CK46:CL46>=CK46, 1))","v":2},{"$f":"SUM(IF(CK46:CL46>=CL46, 1))","v":1},null,{"$f":"AF46*WTP-AC46","v":{"v":37758.028757141125,"d":"£37,758"}},{"v":39563.511001346225,"d":"£39,564"},null,{"$f":"SUM(IF(CQ46:CR46>=CQ46, 1))","v":2},{"$f":"SUM(IF(CQ46:CR46>=CR46, 1))","v":1},null,{"v":-46118753.28876027,"d":"-£46,118,753"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW46:CX46>=CW46, 1))","v":2},{"$f":"SUM(IF(CW46:CX46>=CX46, 1))","v":1},null,{"v":-2487914.048822438,"d":"-£2,487,914"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC46:DD46>=DC46, 1))","v":2},{"$f":"SUM(IF(DC46:DD46>=DD46, 1))","v":1},null,{"v":-56293010.14445464,"d":"-£56,293,010"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI46:DJ46>=DI46, 1))","v":2},{"$f":"SUM(IF(DI46:DJ46>=DJ46, 1))","v":1},null,{"v":-8144509.467210506,"d":"-£8,144,509"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO46:DP46>=DO46, 1))","v":2},{"$f":"SUM(IF(DO46:DP46>=DP46, 1))","v":1},null,{"v":-27656851.437076688,"d":"-£27,656,851"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU46:DV46>=DU46, 1))","v":2},{"$f":"SUM(IF(DU46:DV46>=DV46, 1))","v":1},null,{"v":-140701038.38632452,"d":"-£140,701,038"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA46:EB46>=EA46, 1))","v":2},{"$f":"SUM(IF(EA46:EB46>=EB46, 1))","v":1}]
[{"$nulls":3},31,{"v":333.3515748304333,"d":"£333.35"},{"v":296.45580516959785,"d":"£296.46"},null,{"v":5.855353135765872,"d":"5.855"},{"v":5.870334789731009,"d":"5.870"},null,{"v":357.23407595457314,"d":"£357.23"},{"v":319.5000185484151,"d":"£319.50"},null,{"v":6.703103350418726,"d":"6.703"},{"v":6.716074782101886,"d":"6.716"},null,{"v":2111.243778283909,"d":"£2,111.24"},{"v":1472.650751120361,"d":"£1,472.65"},null,{"v":4.934369913922787,"d":"4.934"},{"v":4.980499157837622,"d":"4.980"},null,{"v":11706.810100871018,"d":"£11,706.81"},{"v":11721.119042703482,"d":"£11,721.12"},null,{"v":3.0079420539696247,"d":"3.008"},{"v":3.0537029344803654,"d":"3.054"},null,{"v":49135.76226040434,"d":"£49,135.76"},{"v":49166.95763862323,"d":"£49,166.96"},null,{"v":4.318832306694369,"d":"4.319"},{"v":4.354577599715496,"d":"4.355"},null,{"v":4010560.230600909,"d":"£4,010,560.23"},{"v":0,"d":"£0.00"},null,{"v":-1628.5017532777408,"d":"-1628.502"},{"v":0,"d":"0.000"},null,{"v":257363.2286926296,"d":"£257,363.23"},{"v":0,"d":"£0.00"},null,{"v":-88.47099326772312,"d":"-88.471"},{"v":0,"d":"0.000"},null,{"v":14741046.520573046,"d":"£14,741,046.52"},{"v":0,"d":"£0.00"},null,{"v":-1064.8304970190366,"d":"-1064.830"},{"v":0,"d":"0.000"},null,{"v":-125829.3065099141,"d":"-£125,829.31"},{"v":0,"d":"£0.00"},null,{"v":-402.4099005620345,"d":"-402.410"},{"v":0,"d":"0.000"},null,{"v":-485837.236049818,"d":"-£485,837.24"},{"v":0,"d":"£0.00"},null,{"v":-556.6976698061309,"d":"-556.698"},{"v":0,"d":"0.000"},null,{"v":18397303.43730685,"d":"£18,397,303.44"},{"v":0,"d":"£0.00"},null,{"v":-3740.910813932666,"d":"-3740.911"},{"v":0,"d":"0.000"},null,{"v":116773.71114048701,"d":"£116,774"},{"v":117110.2399894506,"d":"£117,110"},null,{"$f":"SUM(IF(BS47:BT47>=BS47, 1))","v":2},{"$f":"SUM(IF(BS47:BT47>=BT47, 1))","v":1},null,{"v":133704.83293241996,"d":"£133,705"},{"v":134001.9956234893,"d":"£134,002"},null,{"$f":"SUM(IF(BY47:BZ47>=BY47, 1))","v":2},{"$f":"SUM(IF(BY47:BZ47>=BZ47, 1))","v":1},null,{"v":96576.15450017182,"d":"£96,576"},{"v":98137.33240563207,"d":"£98,137"},null,{"$f":"SUM(IF(CE47:CF47>=CE47, 1))","v":2},{"$f":"SUM(IF(CE47:CF47>=CF47, 1))","v":1},null,{"v":48452.03097852148,"d":"£48,452"},{"v":49352.939646903826,"d":"£49,353"},null,{"$f":"SUM(IF(CK47:CL47>=CK47, 1))","v":2},{"$f":"SUM(IF(CK47:CL47>=CL47, 1))","v":1},null,{"$f":"AF47*WTP-AC47","v":{"v":37240.883873483035,"d":"£37,241"}},{"v":37924.59435568669,"d":"£37,925"},null,{"$f":"SUM(IF(CQ47:CR47>=CQ47, 1))","v":2},{"$f":"SUM(IF(CQ47:CR47>=CR47, 1))","v":1},null,{"v":-36580595.29615573,"d":"-£36,580,595"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW47:CX47>=CW47, 1))","v":2},{"$f":"SUM(IF(CW47:CX47>=CX47, 1))","v":1},null,{"v":-2026783.094047092,"d":"-£2,026,783"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC47:DD47>=DC47, 1))","v":2},{"$f":"SUM(IF(DC47:DD47>=DD47, 1))","v":1},null,{"v":-36037656.46095377,"d":"-£36,037,656"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI47:DJ47>=DI47, 1))","v":2},{"$f":"SUM(IF(DI47:DJ47>=DJ47, 1))","v":1},null,{"v":-7922368.704730776,"d":"-£7,922,369"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO47:DP47>=DO47, 1))","v":2},{"$f":"SUM(IF(DO47:DP47>=DP47, 1))","v":1},null,{"v":-10648116.1600728,"d":"-£10,648,116"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU47:DV47>=DU47, 1))","v":2},{"$f":"SUM(IF(DU47:DV47>=DV47, 1))","v":1},null,{"v":-93215519.71596017,"d":"-£93,215,520"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA47:EB47>=EA47, 1))","v":2},{"$f":"SUM(IF(EA47:EB47>=EB47, 1))","v":1}]
[{"$nulls":3},32,{"v":198.21647239706041,"d":"£198.22"},{"v":171.71758581693638,"d":"£171.72"},null,{"v":5.870599935304895,"d":"5.871"},{"v":5.8893964332310205,"d":"5.889"},null,{"v":212.21645193656852,"d":"£212.22"},{"v":185.1215930348326,"d":"£185.12"},null,{"v":6.7296327339874695,"d":"6.730"},{"v":6.746322169320521,"d":"6.746"},null,{"v":3181.8115025015763,"d":"£3,181.81"},{"v":1651.916008532699,"d":"£1,651.92"},null,{"v":4.866015556279199,"d":"4.866"},{"v":4.973777105987905,"d":"4.974"},null,{"v":14018.936932981165,"d":"£14,018.94"},{"v":14037.651648465198,"d":"£14,037.65"},null,{"v":3.0286679619835692,"d":"3.029"},{"v":3.08084227705489,"d":"3.081"},null,{"v":49644.22923374192,"d":"£49,644.23"},{"v":49583.05842014947,"d":"£49,583.06"},null,{"v":4.426137886810022,"d":"4.426"},{"v":4.518540595159096,"d":"4.519"},null,{"v":2909276.336964227,"d":"£2,909,276.34"},{"v":0,"d":"£0.00"},null,{"v":-2063.64167297845,"d":"-2063.642"},{"v":0,"d":"0.000"},null,{"v":189605.25528989418,"d":"£189,605.26"},{"v":0,"d":"£0.00"},null,{"v":-116.7898551693409,"d":"-116.790"},{"v":0,"d":"0.000"},null,{"v":35549848.15316324,"d":"£35,549,848.15"},{"v":0,"d":"£0.00"},null,{"v":-2504.031643988871,"d":"-2504.032"},{"v":0,"d":"0.000"},null,{"v":-161224.20777628868,"d":"-£161,224.21"},{"v":0,"d":"£0.00"},null,{"v":-449.473176379351,"d":"-449.473"},{"v":0,"d":"0.000"},null,{"v":1009505.5716751919,"d":"£1,009,505.57"},{"v":0,"d":"£0.00"},null,{"v":-1524.9273867395952,"d":"-1524.927"},{"v":0,"d":"0.000"},null,{"v":39497011.10931626,"d":"£39,497,011.11"},{"v":0,"d":"£0.00"},null,{"v":-6658.863735255608,"d":"-6658.864"},{"v":0,"d":"0.000"},null,{"v":117213.78223370084,"d":"£117,214"},{"v":117616.21107880348,"d":"£117,616"},null,{"$f":"SUM(IF(BS48:BT48>=BS48, 1))","v":2},{"$f":"SUM(IF(BS48:BT48>=BT48, 1))","v":1},null,{"v":134380.43822781282,"d":"£134,380"},{"v":134741.3217933756,"d":"£134,741"},null,{"$f":"SUM(IF(BY48:BZ48>=BY48, 1))","v":2},{"$f":"SUM(IF(BY48:BZ48>=BZ48, 1))","v":1},null,{"v":94138.4996230824,"d":"£94,138"},{"v":97823.6261112254,"d":"£97,824"},null,{"$f":"SUM(IF(CE48:CF48>=CE48, 1))","v":2},{"$f":"SUM(IF(CE48:CF48>=CF48, 1))","v":1},null,{"v":46554.42230669022,"d":"£46,554"},{"v":47579.19389263261,"d":"£47,579"},null,{"$f":"SUM(IF(CK48:CL48>=CK48, 1))","v":2},{"$f":"SUM(IF(CK48:CL48>=CL48, 1))","v":1},null,{"$f":"AF48*WTP-AC48","v":{"v":38878.52850245852,"d":"£38,879"}},{"v":40787.75348303245,"d":"£40,788"},null,{"$f":"SUM(IF(CQ48:CR48>=CQ48, 1))","v":2},{"$f":"SUM(IF(CQ48:CR48>=CR48, 1))","v":1},null,{"v":-44182109.79653323,"d":"-£44,182,110"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW48:CX48>=CW48, 1))","v":2},{"$f":"SUM(IF(CW48:CX48>=CX48, 1))","v":1},null,{"v":-2525402.358676712,"d":"-£2,525,402"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC48:DD48>=DC48, 1))","v":2},{"$f":"SUM(IF(DC48:DD48>=DD48, 1))","v":1},null,{"v":-85630481.03294066,"d":"-£85,630,481"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI48:DJ48>=DI48, 1))","v":2},{"$f":"SUM(IF(DI48:DJ48>=DJ48, 1))","v":1},null,{"v":-8828239.319810731,"d":"-£8,828,239"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO48:DP48>=DO48, 1))","v":2},{"$f":"SUM(IF(DO48:DP48>=DP48, 1))","v":1},null,{"v":-31508053.306467097,"d":"-£31,508,053"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU48:DV48>=DU48, 1))","v":2},{"$f":"SUM(IF(DU48:DV48>=DV48, 1))","v":1},null,{"v":-172674285.81442842,"d":"-£172,674,286"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA48:EB48>=EA48, 1))","v":2},{"$f":"SUM(IF(EA48:EB48>=EB48, 1))","v":1}]
[{"$nulls":3},33,{"v":206.07654969230936,"d":"£206.08"},{"v":180.24099137217345,"d":"£180.24"},null,{"v":5.7783965034101055,"d":"5.778"},{"v":5.794237446864712,"d":"5.794"},null,{"v":220.80128476339297,"d":"£220.80"},{"v":194.36900037986763,"d":"£194.37"},null,{"v":6.694100525217816,"d":"6.694"},{"v":6.707365195516068,"d":"6.707"},null,{"v":2299.0495469190873,"d":"£2,299.05"},{"v":1619.6850669290693,"d":"£1,619.69"},null,{"v":4.640705295234149,"d":"4.641"},{"v":4.704241161502214,"d":"4.704"},null,{"v":12877.401217618513,"d":"£12,877.40"},{"v":12926.852662128786,"d":"£12,926.85"},null,{"v":2.9801548358263332,"d":"2.980"},{"v":3.0448721581023923,"d":"3.045"},null,{"v":49935.93442565211,"d":"£49,935.93"},{"v":49695.28982749607,"d":"£49,695.29"},null,{"v":4.193327320374177,"d":"4.193"},{"v":4.256338818150757,"d":"4.256"},null,{"v":2757294.6432782067,"d":"£2,757,294.64"},{"v":0,"d":"£0.00"},null,{"v":-1690.6214292190443,"d":"-1690.621"},{"v":0,"d":"0.000"},null,{"v":178132.399890065,"d":"£178,132.40"},{"v":0,"d":"£0.00"},null,{"v":-89.39324046660182,"d":"-89.393"},{"v":0,"d":"0.000"},null,{"v":16114474.884629551,"d":"£16,114,474.88"},{"v":0,"d":"£0.00"},null,{"v":-1507.066017441715,"d":"-1507.066"},{"v":0,"d":"0.000"},null,{"v":-446752.31524119823,"d":"-£446,752.32"},{"v":0,"d":"£0.00"},null,{"v":-584.666713973023,"d":"-584.667"},{"v":0,"d":"0.000"},null,{"v":3788028.4742835015,"d":"£3,788,028.47"},{"v":0,"d":"£0.00"},null,{"v":-991.8749459323683,"d":"-991.875"},{"v":0,"d":"0.000"},null,{"v":22391178.086840127,"d":"£22,391,178.09"},{"v":0,"d":"£0.00"},null,{"v":-4863.622347032752,"d":"-4863.622"},{"v":0,"d":"0.000"},null,{"v":115361.8535185098,"d":"£115,362"},{"v":115704.50794592207,"d":"£115,705"},null,{"$f":"SUM(IF(BS49:BT49>=BS49, 1))","v":2},{"$f":"SUM(IF(BS49:BT49>=BT49, 1))","v":1},null,{"v":133661.20921959294,"d":"£133,661"},{"v":133952.93490994148,"d":"£133,953"},null,{"$f":"SUM(IF(BY49:BZ49>=BY49, 1))","v":2},{"$f":"SUM(IF(BY49:BZ49>=BZ49, 1))","v":1},null,{"v":90515.05635776388,"d":"£90,515"},{"v":92465.1381631152,"d":"£92,465"},null,{"$f":"SUM(IF(CE49:CF49>=CE49, 1))","v":2},{"$f":"SUM(IF(CE49:CF49>=CF49, 1))","v":1},null,{"v":46725.69549890815,"d":"£46,726"},{"v":47970.59049991905,"d":"£47,971"},null,{"$f":"SUM(IF(CK49:CL49>=CK49, 1))","v":2},{"$f":"SUM(IF(CK49:CL49>=CL49, 1))","v":1},null,{"$f":"AF49*WTP-AC49","v":{"v":33930.611981831426,"d":"£33,931"}},{"v":35431.48653551908,"d":"£35,431"},null,{"$f":"SUM(IF(CQ49:CR49>=CQ49, 1))","v":2},{"$f":"SUM(IF(CQ49:CR49>=CR49, 1))","v":1},null,{"v":-36569723.22765909,"d":"-£36,569,723"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW49:CX49>=CW49, 1))","v":2},{"$f":"SUM(IF(CW49:CX49>=CX49, 1))","v":1},null,{"v":-1965997.2092221014,"d":"-£1,965,997"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC49:DD49>=DC49, 1))","v":2},{"$f":"SUM(IF(DC49:DD49>=DD49, 1))","v":1},null,{"v":-46255795.23346385,"d":"-£46,255,795"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI49:DJ49>=DI49, 1))","v":2},{"$f":"SUM(IF(DI49:DJ49>=DJ49, 1))","v":1},null,{"v":-11246581.964219261,"d":"-£11,246,582"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO49:DP49>=DO49, 1))","v":2},{"$f":"SUM(IF(DO49:DP49>=DP49, 1))","v":1},null,{"v":-23625527.39293087,"d":"-£23,625,527"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU49:DV49>=DU49, 1))","v":2},{"$f":"SUM(IF(DU49:DV49>=DV49, 1))","v":1},null,{"v":-119663625.02749516,"d":"-£119,663,625"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA49:EB49>=EA49, 1))","v":2},{"$f":"SUM(IF(EA49:EB49>=EB49, 1))","v":1}]
[{"$nulls":3},34,{"v":192.16557664339837,"d":"£192.17"},{"v":176.61553983569306,"d":"£176.62"},null,{"v":5.85838410832399,"d":"5.858"},{"v":5.878066433337735,"d":"5.878"},null,{"v":206.40202519638996,"d":"£206.40"},{"v":190.46984918414861,"d":"£190.47"},null,{"v":6.669872703871525,"d":"6.670"},{"v":6.687642496245515,"d":"6.688"},null,{"v":1523.91109224648,"d":"£1,523.91"},{"v":1178.2239653448494,"d":"£1,178.22"},null,{"v":4.957030021639184,"d":"4.957"},{"v":5.0092260893704585,"d":"5.009"},null,{"v":8990.015635973126,"d":"£8,990.02"},{"v":8980.7902499171,"d":"£8,980.79"},null,{"v":3.0375996817730373,"d":"3.038"},{"v":3.0720960997688027,"d":"3.072"},null,{"v":49899.861744509326,"d":"£49,899.86"},{"v":49725.16812615801,"d":"£49,725.17"},null,{"v":4.971037109491744,"d":"4.971"},{"v":5.088963636740054,"d":"5.089"},null,{"v":1641613.4563846202,"d":"£1,641,613.46"},{"v":0,"d":"£0.00"},null,{"v":-2077.858078090801,"d":"-2077.858"},{"v":0,"d":"0.000"},null,{"v":103690.11242856407,"d":"£103,690.11"},{"v":0,"d":"£0.00"},null,{"v":-115.64972466256621,"d":"-115.650"},{"v":0,"d":"0.000"},null,{"v":8145844.742649503,"d":"£8,145,844.74"},{"v":0,"d":"£0.00"},null,{"v":-1229.9592053850715,"d":"-1229.959"},{"v":0,"d":"0.000"},null,{"v":81301.24673696754,"d":"£81,301.25"},{"v":0,"d":"£0.00"},null,{"v":-304.0091519186994,"d":"-304.009"},{"v":0,"d":"0.000"},null,{"v":2725662.1509250537,"d":"£2,725,662.15"},{"v":0,"d":"£0.00"},null,{"v":-1839.951996782993,"d":"-1839.952"},{"v":0,"d":"0.000"},null,{"v":12698111.709124709,"d":"£12,698,111.71"},{"v":0,"d":"£0.00"},null,{"v":-5567.428156840131,"d":"-5567.428"},{"v":0,"d":"0.000"},null,{"v":116975.51658983639,"d":"£116,976"},{"v":117384.71312691901,"d":"£117,385"},null,{"$f":"SUM(IF(BS50:BT50>=BS50, 1))","v":2},{"$f":"SUM(IF(BS50:BT50>=BT50, 1))","v":1},null,{"v":133191.05205223412,"d":"£133,191"},{"v":133562.38007572613,"d":"£133,562"},null,{"$f":"SUM(IF(BY50:BZ50>=BY50, 1))","v":2},{"$f":"SUM(IF(BY50:BZ50>=BZ50, 1))","v":1},null,{"v":97616.68934053721,"d":"£97,617"},{"v":99006.29782206433,"d":"£99,006"},null,{"$f":"SUM(IF(CE50:CF50>=CE50, 1))","v":2},{"$f":"SUM(IF(CE50:CF50>=CF50, 1))","v":1},null,{"v":51761.97799948762,"d":"£51,762"},{"v":52461.13174545896,"d":"£52,461"},null,{"$f":"SUM(IF(CK50:CL50>=CK50, 1))","v":2},{"$f":"SUM(IF(CK50:CL50>=CL50, 1))","v":1},null,{"$f":"AF50*WTP-AC50","v":{"v":49520.88044532554,"d":"£49,521"}},{"v":52054.10460864307,"d":"£52,054"},null,{"$f":"SUM(IF(CQ50:CR50>=CQ50, 1))","v":2},{"$f":"SUM(IF(CQ50:CR50>=CR50, 1))","v":1},null,{"v":-43198775.01820064,"d":"-£43,198,775"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW50:CX50>=CW50, 1))","v":2},{"$f":"SUM(IF(CW50:CX50>=CX50, 1))","v":1},null,{"v":-2416684.6056798883,"d":"-£2,416,685"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC50:DD50>=DC50, 1))","v":2},{"$f":"SUM(IF(DC50:DD50>=DD50, 1))","v":1},null,{"v":-32745028.850350935,"d":"-£32,745,029"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI50:DJ50>=DI50, 1))","v":2},{"$f":"SUM(IF(DI50:DJ50>=DJ50, 1))","v":1},null,{"v":-6161484.285110956,"d":"-£6,161,484"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO50:DP50>=DO50, 1))","v":2},{"$f":"SUM(IF(DO50:DP50>=DP50, 1))","v":1},null,{"v":-39524702.08658492,"d":"-£39,524,702"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU50:DV50>=DU50, 1))","v":2},{"$f":"SUM(IF(DU50:DV50>=DV50, 1))","v":1},null,{"v":-124046674.84592734,"d":"-£124,046,675"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA50:EB50>=EA50, 1))","v":2},{"$f":"SUM(IF(EA50:EB50>=EB50, 1))","v":1}]
[{"$nulls":3},35,{"v":204.70147122390148,"d":"£204.70"},{"v":172.9441229767813,"d":"£172.94"},null,{"v":5.844519333330722,"d":"5.845"},{"v":5.863300628356233,"d":"5.863"},null,{"v":218.95076076985947,"d":"£218.95"},{"v":186.4526051898239,"d":"£186.45"},null,{"v":6.739014845542883,"d":"6.739"},{"v":6.755233537576272,"d":"6.755"},null,{"v":2280.9332726203547,"d":"£2,280.93"},{"v":1058.5850499340524,"d":"£1,058.59"},null,{"v":4.729646853356683,"d":"4.730"},{"v":4.898736586347544,"d":"4.899"},null,{"v":13223.869079431455,"d":"£13,223.87"},{"v":13228.81370618762,"d":"£13,228.81"},null,{"v":3.0042447088363278,"d":"3.004"},{"v":3.0538271166543502,"d":"3.054"},null,{"v":51686.47377310101,"d":"£51,686.47"},{"v":51220.58062660431,"d":"£51,220.58"},null,{"v":5.0041600774521875,"d":"5.004"},{"v":5.179547974179625,"d":"5.180"},null,{"v":3462734.484799056,"d":"£3,462,734.48"},{"v":0,"d":"£0.00"},null,{"v":-2047.8610949488616,"d":"-2047.861"},{"v":0,"d":"0.000"},null,{"v":238501.05786213774,"d":"£238,501.06"},{"v":0,"d":"£0.00"},null,{"v":-119.027530580223,"d":"-119.028"},{"v":0,"d":"0.000"},null,{"v":27885768.205627702,"d":"£27,885,768.21"},{"v":0,"d":"£0.00"},null,{"v":-3857.490862769247,"d":"-3857.491"},{"v":0,"d":"0.000"},null,{"v":-43999.995676805054,"d":"-£44,000.00"},{"v":0,"d":"£0.00"},null,{"v":-441.21140729548534,"d":"-441.211"},{"v":0,"d":"0.000"},null,{"v":7579952.838561726,"d":"£7,579,952.84"},{"v":0,"d":"£0.00"},null,{"v":-2853.512646934638,"d":"-2853.513"},{"v":0,"d":"0.000"},null,{"v":39122956.59117382,"d":"£39,122,956.59"},{"v":0,"d":"£0.00"},null,{"v":-9319.103542528454,"d":"-9319.104"},{"v":0,"d":"0.000"},null,{"v":116685.68519539054,"d":"£116,686"},{"v":117093.06844414787,"d":"£117,093"},null,{"$f":"SUM(IF(BS51:BT51>=BS51, 1))","v":2},{"$f":"SUM(IF(BS51:BT51>=BT51, 1))","v":1},null,{"v":134561.3461500878,"d":"£134,561"},{"v":134918.21814633562,"d":"£134,918"},null,{"$f":"SUM(IF(BY51:BZ51>=BY51, 1))","v":2},{"$f":"SUM(IF(BY51:BZ51>=BZ51, 1))","v":1},null,{"v":92312.0037945133,"d":"£92,312"},{"v":96916.14667701682,"d":"£96,916"},null,{"$f":"SUM(IF(CE51:CF51>=CE51, 1))","v":2},{"$f":"SUM(IF(CE51:CF51>=CF51, 1))","v":1},null,{"v":46861.0250972951,"d":"£46,861"},{"v":47847.728626899385,"d":"£47,848"},null,{"$f":"SUM(IF(CK51:CL51>=CK51, 1))","v":2},{"$f":"SUM(IF(CK51:CL51>=CL51, 1))","v":1},null,{"$f":"AF51*WTP-AC51","v":{"v":48396.72777594274,"d":"£48,397"}},{"v":52370.3788569882,"d":"£52,370"},null,{"$f":"SUM(IF(CQ51:CR51>=CQ51, 1))","v":2},{"$f":"SUM(IF(CQ51:CR51>=CR51, 1))","v":1},null,{"v":-44419956.38377629,"d":"-£44,419,956"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW51:CX51>=CW51, 1))","v":2},{"$f":"SUM(IF(CW51:CX51>=CX51, 1))","v":1},null,{"v":-2619051.669466598,"d":"-£2,619,052"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC51:DD51>=DC51, 1))","v":2},{"$f":"SUM(IF(DC51:DD51>=DD51, 1))","v":1},null,{"v":-105035585.46101263,"d":"-£105,035,585"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI51:DJ51>=DI51, 1))","v":2},{"$f":"SUM(IF(DI51:DJ51>=DJ51, 1))","v":1},null,{"v":-8780228.150232902,"d":"-£8,780,228"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO51:DP51>=DO51, 1))","v":2},{"$f":"SUM(IF(DO51:DP51>=DP51, 1))","v":1},null,{"v":-64650205.777254485,"d":"-£64,650,206"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU51:DV51>=DU51, 1))","v":2},{"$f":"SUM(IF(DU51:DV51>=DV51, 1))","v":1},null,{"v":-225505027.4417429,"d":"-£225,505,027"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA51:EB51>=EA51, 1))","v":2},{"$f":"SUM(IF(EA51:EB51>=EB51, 1))","v":1}]
[{"$nulls":3},36,{"v":295.76785550351383,"d":"£295.77"},{"v":259.0737949029269,"d":"£259.07"},null,{"v":5.86712223591372,"d":"5.867"},{"v":5.885937570890854,"d":"5.886"},null,{"v":316.9454644934345,"d":"£316.95"},{"v":279.3583494932542,"d":"£279.36"},null,{"v":6.69440904523483,"d":"6.694"},{"v":6.710409415139354,"d":"6.710"},null,{"v":1853.3733502598902,"d":"£1,853.37"},{"v":1208.7021246269876,"d":"£1,208.70"},null,{"v":4.926594364107419,"d":"4.927"},{"v":5.004987368274332,"d":"5.005"},null,{"v":12873.118030777878,"d":"£12,873.12"},{"v":12848.40804120773,"d":"£12,848.41"},null,{"v":3.0188895516552847,"d":"3.019"},{"v":3.0553169669855915,"d":"3.055"},null,{"v":50332.884600654266,"d":"£50,332.88"},{"v":50064.46801514491,"d":"£50,064.47"},null,{"v":4.855068700288374,"d":"4.855"},{"v":5.087921118452444,"d":"5.088"},null,{"v":3910687.9259717255,"d":"£3,910,687.93"},{"v":0,"d":"£0.00"},null,{"v":-2005.2537689713945,"d":"-2005.254"},{"v":0,"d":"0.000"},null,{"v":258221.69110062803,"d":"£258,221.69"},{"v":0,"d":"£0.00"},null,{"v":-109.92177970993362,"d":"-109.922"},{"v":0,"d":"0.000"},null,{"v":15376922.381581964,"d":"£15,376,922.38"},{"v":0,"d":"£0.00"},null,{"v":-1869.8572115580591,"d":"-1869.857"},{"v":0,"d":"0.000"},null,{"v":222858.8847617799,"d":"£222,858.88"},{"v":0,"d":"£0.00"},null,{"v":-328.53810529623536,"d":"-328.538"},{"v":0,"d":"0.000"},null,{"v":4339660.322707795,"d":"£4,339,660.32"},{"v":0,"d":"£0.00"},null,{"v":-3764.6719864035435,"d":"-3764.672"},{"v":0,"d":"0.000"},null,{"v":24108351.206123892,"d":"£24,108,351.21"},{"v":0,"d":"£0.00"},null,{"v":-8078.242851939167,"d":"-8078.243"},{"v":0,"d":"0.000"},null,{"v":117046.67686277088,"d":"£117,047"},{"v":117459.67762291415,"d":"£117,460"},null,{"$f":"SUM(IF(BS52:BT52>=BS52, 1))","v":2},{"$f":"SUM(IF(BS52:BT52>=BT52, 1))","v":1},null,{"v":133571.23544020316,"d":"£133,571"},{"v":133928.8299532938,"d":"£133,929"},null,{"$f":"SUM(IF(BY52:BZ52>=BY52, 1))","v":2},{"$f":"SUM(IF(BY52:BZ52>=BZ52, 1))","v":1},null,{"v":96678.51393188848,"d":"£96,679"},{"v":98891.04524085965,"d":"£98,891"},null,{"$f":"SUM(IF(CE52:CF52>=CE52, 1))","v":2},{"$f":"SUM(IF(CE52:CF52>=CF52, 1))","v":1},null,{"v":47504.673002327814,"d":"£47,505"},{"v":48257.931298504096,"d":"£48,258"},null,{"$f":"SUM(IF(CK52:CL52>=CK52, 1))","v":2},{"$f":"SUM(IF(CK52:CL52>=CL52, 1))","v":1},null,{"$f":"AF52*WTP-AC52","v":{"v":46768.48940511322,"d":"£46,768"}},{"v":51693.95435390398,"d":"£51,694"},null,{"$f":"SUM(IF(CQ52:CR52>=CQ52, 1))","v":2},{"$f":"SUM(IF(CQ52:CR52>=CR52, 1))","v":1},null,{"v":-44015763.30539961,"d":"-£44,015,763"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW52:CX52>=CW52, 1))","v":2},{"$f":"SUM(IF(CW52:CX52>=CX52, 1))","v":1},null,{"v":-2456657.2852993,"d":"-£2,456,657"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC52:DD52>=DC52, 1))","v":2},{"$f":"SUM(IF(DC52:DD52>=DD52, 1))","v":1},null,{"v":-52774066.61274315,"d":"-£52,774,067"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI52:DJ52>=DI52, 1))","v":2},{"$f":"SUM(IF(DI52:DJ52>=DJ52, 1))","v":1},null,{"v":-6793620.9906864865,"d":"-£6,793,621"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO52:DP52>=DO52, 1))","v":2},{"$f":"SUM(IF(DO52:DP52>=DP52, 1))","v":1},null,{"v":-79633100.05077866,"d":"-£79,633,100"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU52:DV52>=DU52, 1))","v":2},{"$f":"SUM(IF(DU52:DV52>=DV52, 1))","v":1},null,{"v":-185673208.24490723,"d":"-£185,673,208"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA52:EB52>=EA52, 1))","v":2},{"$f":"SUM(IF(EA52:EB52>=EB52, 1))","v":1}]
[{"$nulls":3},37,{"v":358.9044322295799,"d":"£358.90"},{"v":325.32688474940363,"d":"£325.33"},null,{"v":5.854381341610415,"d":"5.854"},{"v":5.87074756627715,"d":"5.871"},null,{"v":385.11986425911545,"d":"£385.12"},{"v":350.71483457589295,"d":"£350.71"},null,{"v":6.712201141973685,"d":"6.712"},{"v":6.725899016749403,"d":"6.726"},null,{"v":3651.038423594652,"d":"£3,651.04"},{"v":2134.970084580312,"d":"£2,134.97"},null,{"v":4.682274568816661,"d":"4.682"},{"v":4.7715021964945175,"d":"4.772"},null,{"v":13664.008864703665,"d":"£13,664.01"},{"v":13614.354387307503,"d":"£13,614.35"},null,{"v":3.123083189015628,"d":"3.123"},{"v":3.1755456989098976,"d":"3.176"},null,{"v":48646.54443727324,"d":"£48,646.54"},{"v":48534.90138591261,"d":"£48,534.90"},null,{"v":4.495563708118864,"d":"4.496"},{"v":4.619551949558292,"d":"4.620"},null,{"v":3548418.4404404806,"d":"£3,548,418.44"},{"v":0,"d":"£0.00"},null,{"v":-1729.5549486490174,"d":"-1729.555"},{"v":0,"d":"0.000"},null,{"v":242354.3927229075,"d":"£242,354.39"},{"v":0,"d":"£0.00"},null,{"v":-96.48996537510524,"d":"-96.490"},{"v":0,"d":"0.000"},null,{"v":35678914.43008402,"d":"£35,678,914.43"},{"v":0,"d":"£0.00"},null,{"v":-2099.868990594049,"d":"-2099.869"},{"v":0,"d":"0.000"},null,{"v":445959.9872293393,"d":"£445,959.99"},{"v":0,"d":"£0.00"},null,{"v":-471.1796693741113,"d":"-471.180"},{"v":0,"d":"0.000"},null,{"v":1752463.4215260867,"d":"£1,752,463.42"},{"v":0,"d":"£0.00"},null,{"v":-1946.2461404792543,"d":"-1946.246"},{"v":0,"d":"0.000"},null,{"v":41668110.67200284,"d":"£41,668,110.67"},{"v":0,"d":"£0.00"},null,{"v":-6343.339714471538,"d":"-6343.340"},{"v":0,"d":"0.000"},null,{"v":116728.72239997871,"d":"£116,729"},{"v":117089.6244407936,"d":"£117,090"},null,{"$f":"SUM(IF(BS53:BT53>=BS53, 1))","v":2},{"$f":"SUM(IF(BS53:BT53>=BT53, 1))","v":1},null,{"v":133858.9029752146,"d":"£133,859"},{"v":134167.26550041218,"d":"£134,167"},null,{"$f":"SUM(IF(BY53:BZ53>=BY53, 1))","v":2},{"$f":"SUM(IF(BY53:BZ53>=BZ53, 1))","v":1},null,{"v":89994.45295273856,"d":"£89,994"},{"v":93295.07384531003,"d":"£93,295"},null,{"$f":"SUM(IF(CE53:CF53>=CE53, 1))","v":2},{"$f":"SUM(IF(CE53:CF53>=CF53, 1))","v":1},null,{"v":48797.65491560889,"d":"£48,798"},{"v":49896.55959089045,"d":"£49,897"},null,{"$f":"SUM(IF(CK53:CL53>=CK53, 1))","v":2},{"$f":"SUM(IF(CK53:CL53>=CL53, 1))","v":1},null,{"$f":"AF53*WTP-AC53","v":{"v":41264.729725104036,"d":"£41,265"}},{"v":43856.13760525323,"d":"£43,856"},null,{"$f":"SUM(IF(CQ53:CR53>=CQ53, 1))","v":2},{"$f":"SUM(IF(CQ53:CR53>=CR53, 1))","v":1},null,{"v":-38139517.41342083,"d":"-£38,139,517"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW53:CX53>=CW53, 1))","v":2},{"$f":"SUM(IF(CW53:CX53>=CX53, 1))","v":1},null,{"v":-2172153.7002250124,"d":"-£2,172,154"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC53:DD53>=DC53, 1))","v":2},{"$f":"SUM(IF(DC53:DD53>=DD53, 1))","v":1},null,{"v":-77676294.241965,"d":"-£77,676,294"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI53:DJ53>=DI53, 1))","v":2},{"$f":"SUM(IF(DI53:DJ53>=DJ53, 1))","v":1},null,{"v":-9869553.374711566,"d":"-£9,869,553"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO53:DP53>=DO53, 1))","v":2},{"$f":"SUM(IF(DO53:DP53>=DP53, 1))","v":1},null,{"v":-40677386.23111118,"d":"-£40,677,386"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU53:DV53>=DU53, 1))","v":2},{"$f":"SUM(IF(DU53:DV53>=DV53, 1))","v":1},null,{"v":-168534904.9614336,"d":"-£168,534,905"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA53:EB53>=EA53, 1))","v":2},{"$f":"SUM(IF(EA53:EB53>=EB53, 1))","v":1}]
[{"$nulls":3},38,{"v":230.78560892090195,"d":"£230.79"},{"v":213.19093158164478,"d":"£213.19"},null,{"v":5.8302180216946775,"d":"5.830"},{"v":5.8491798680778135,"d":"5.849"},null,{"v":248.00605207128837,"d":"£248.01"},{"v":229.9562432024565,"d":"£229.96"},null,{"v":6.711268816386849,"d":"6.711"},{"v":6.727781601526325,"d":"6.728"},null,{"v":1937.9210609938577,"d":"£1,937.92"},{"v":1154.9657782320126,"d":"£1,154.97"},null,{"v":4.86652077298173,"d":"4.867"},{"v":4.9681632093218235,"d":"4.968"},null,{"v":13897.690573147212,"d":"£13,897.69"},{"v":13888.605064650423,"d":"£13,888.61"},null,{"v":3.0166914877321687,"d":"3.017"},{"v":3.059062598969772,"d":"3.059"},null,{"v":48774.32870482848,"d":"£48,774.33"},{"v":48710.800064449286,"d":"£48,710.80"},null,{"v":4.61317244511427,"d":"4.613"},{"v":4.681303614168334,"d":"4.681"},null,{"v":1873489.6374068966,"d":"£1,873,489.64"},{"v":0,"d":"£0.00"},null,{"v":-2019.066449467871,"d":"-2019.066"},{"v":0,"d":"0.000"},null,{"v":129074.0711407928,"d":"£129,074.07"},{"v":0,"d":"£0.00"},null,{"v":-118.08282399631055,"d":"-118.083"},{"v":0,"d":"0.000"},null,{"v":17945702.76972924,"d":"£17,945,702.77"},{"v":0,"d":"£0.00"},null,{"v":-2329.6923738942032,"d":"-2329.692"},{"v":0,"d":"0.000"},null,{"v":83481.3612544417,"d":"£83,481.36"},{"v":0,"d":"£0.00"},null,{"v":-389.3230681836147,"d":"-389.323"},{"v":0,"d":"0.000"},null,{"v":1005690.7435694142,"d":"£1,005,690.74"},{"v":0,"d":"£0.00"},null,{"v":-1078.5511173741163,"d":"-1078.551"},{"v":0,"d":"0.000"},null,{"v":21037438.58310079,"d":"£21,037,438.58"},{"v":0,"d":"£0.00"},null,{"v":-5934.715832916116,"d":"-5934.716"},{"v":0,"d":"0.000"},null,{"v":116373.57482497265,"d":"£116,374"},{"v":116770.40642997462,"d":"£116,770"},null,{"$f":"SUM(IF(BS54:BT54>=BS54, 1))","v":2},{"$f":"SUM(IF(BS54:BT54>=BT54, 1))","v":1},null,{"v":133977.3702756657,"d":"£133,977"},{"v":134325.67578732403,"d":"£134,326"},null,{"$f":"SUM(IF(BY54:BZ54>=BY54, 1))","v":2},{"$f":"SUM(IF(BY54:BZ54>=BZ54, 1))","v":1},null,{"v":95392.49439864073,"d":"£95,392"},{"v":98208.29840820446,"d":"£98,208"},null,{"$f":"SUM(IF(CE54:CF54>=CE54, 1))","v":2},{"$f":"SUM(IF(CE54:CF54>=CF54, 1))","v":1},null,{"v":46436.13918149616,"d":"£46,436"},{"v":47292.64691474502,"d":"£47,293"},null,{"$f":"SUM(IF(CK54:CL54>=CK54, 1))","v":2},{"$f":"SUM(IF(CK54:CL54>=CL54, 1))","v":1},null,{"$f":"AF54*WTP-AC54","v":{"v":43489.120197456934,"d":"£43,489"}},{"v":44915.272218917395,"d":"£44,915"},null,{"$f":"SUM(IF(CQ54:CR54>=CQ54, 1))","v":2},{"$f":"SUM(IF(CQ54:CR54>=CR54, 1))","v":1},null,{"v":-42254818.62676431,"d":"-£42,254,819"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW54:CX54>=CW54, 1))","v":2},{"$f":"SUM(IF(CW54:CX54>=CX54, 1))","v":1},null,{"v":-2490730.5510670035,"d":"-£2,490,731"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC54:DD54>=DC54, 1))","v":2},{"$f":"SUM(IF(DC54:DD54>=DD54, 1))","v":1},null,{"v":-64539550.2476133,"d":"-£64,539,550"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI54:DJ54>=DI54, 1))","v":2},{"$f":"SUM(IF(DI54:DJ54>=DJ54, 1))","v":1},null,{"v":-7869942.724926735,"d":"-£7,869,943"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO54:DP54>=DO54, 1))","v":2},{"$f":"SUM(IF(DO54:DP54>=DP54, 1))","v":1},null,{"v":-22576713.091051742,"d":"-£22,576,713"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU54:DV54>=DU54, 1))","v":2},{"$f":"SUM(IF(DU54:DV54>=DV54, 1))","v":1},null,{"v":-139731755.2414231,"d":"-£139,731,755"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA54:EB54>=EA54, 1))","v":2},{"$f":"SUM(IF(EA54:EB54>=EB54, 1))","v":1}]
[{"$nulls":3},39,{"v":197.81831908479774,"d":"£197.82"},{"v":176.5495763822136,"d":"£176.55"},null,{"v":5.854241853937364,"d":"5.854"},{"v":5.870161438466258,"d":"5.870"},null,{"v":212.12916798858458,"d":"£212.13"},{"v":190.3386856371608,"d":"£190.34"},null,{"v":6.652834842338698,"d":"6.653"},{"v":6.666683184038743,"d":"6.667"},null,{"v":1985.060158823223,"d":"£1,985.06"},{"v":1193.0714253639069,"d":"£1,193.07"},null,{"v":4.8852872540513514,"d":"4.885"},{"v":4.959856998424262,"d":"4.960"},null,{"v":13973.94266655335,"d":"£13,973.94"},{"v":13952.323395726591,"d":"£13,952.32"},null,{"v":3.024300924973212,"d":"3.024"},{"v":3.060355853744826,"d":"3.060"},null,{"v":50339.97745472185,"d":"£50,339.98"},{"v":50333.35768307434,"d":"£50,333.36"},null,{"v":4.80834822670019,"d":"4.808"},{"v":4.935696668240386,"d":"4.936"},null,{"v":2288542.4836207125,"d":"£2,288,542.48"},{"v":0,"d":"£0.00"},null,{"v":-1712.9665831886864,"d":"-1712.967"},{"v":0,"d":"0.000"},null,{"v":146962.2017886579,"d":"£146,962.20"},{"v":0,"d":"£0.00"},null,{"v":-93.397785075987,"d":"-93.398"},{"v":0,"d":"0.000"},null,{"v":17540260.348840453,"d":"£17,540,260.35"},{"v":0,"d":"£0.00"},null,{"v":-1651.5042136196207,"d":"-1651.504"},{"v":0,"d":"0.000"},null,{"v":197225.9376237287,"d":"£197,225.94"},{"v":0,"d":"£0.00"},null,{"v":-328.9179912643851,"d":"-328.918"},{"v":0,"d":"0.000"},null,{"v":104183.31961159548,"d":"£104,183.32"},{"v":0,"d":"£0.00"},null,{"v":-2004.2358095565244,"d":"-2004.236"},{"v":0,"d":"0.000"},null,{"v":20277174.291485146,"d":"£20,277,174.29"},{"v":0,"d":"£0.00"},null,{"v":-5791.022382705203,"d":"-5791.022"},{"v":0,"d":"0.000"},null,{"v":116887.01875966249,"d":"£116,887"},{"v":117226.67919294296,"d":"£117,227"},null,{"$f":"SUM(IF(BS55:BT55>=BS55, 1))","v":2},{"$f":"SUM(IF(BS55:BT55>=BT55, 1))","v":1},null,{"v":132844.5676787854,"d":"£132,845"},{"v":133143.3249951377,"d":"£133,143"},null,{"$f":"SUM(IF(BY55:BZ55>=BY55, 1))","v":2},{"$f":"SUM(IF(BY55:BZ55>=BZ55, 1))","v":1},null,{"v":95720.6849222038,"d":"£95,721"},{"v":98004.06854312134,"d":"£98,004"},null,{"$f":"SUM(IF(CE55:CF55>=CE55, 1))","v":2},{"$f":"SUM(IF(CE55:CF55>=CF55, 1))","v":1},null,{"v":46512.075832910894,"d":"£46,512"},{"v":47254.793679169925,"d":"£47,255"},null,{"$f":"SUM(IF(CK55:CL55>=CK55, 1))","v":2},{"$f":"SUM(IF(CK55:CL55>=CL55, 1))","v":1},null,{"$f":"AF55*WTP-AC55","v":{"v":45826.98707928195,"d":"£45,827"}},{"v":48380.575681733375,"d":"£48,381"},null,{"$f":"SUM(IF(CQ55:CR55>=CQ55, 1))","v":2},{"$f":"SUM(IF(CQ55:CR55>=CR55, 1))","v":1},null,{"v":-36547874.14739444,"d":"-£36,547,874"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW55:CX55>=CW55, 1))","v":2},{"$f":"SUM(IF(CW55:CX55>=CX55, 1))","v":1},null,{"v":-2014917.9033083979,"d":"-£2,014,918"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC55:DD55>=DC55, 1))","v":2},{"$f":"SUM(IF(DC55:DD55>=DD55, 1))","v":1},null,{"v":-50570344.62123287,"d":"-£50,570,345"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI55:DJ55>=DI55, 1))","v":2},{"$f":"SUM(IF(DI55:DJ55>=DJ55, 1))","v":1},null,{"v":-6775585.762911431,"d":"-£6,775,586"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO55:DP55>=DO55, 1))","v":2},{"$f":"SUM(IF(DO55:DP55>=DP55, 1))","v":1},null,{"v":-40188899.51074208,"d":"-£40,188,900"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU55:DV55>=DU55, 1))","v":2},{"$f":"SUM(IF(DU55:DV55>=DV55, 1))","v":1},null,{"v":-136097621.9455892,"d":"-£136,097,622"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA55:EB55>=EA55, 1))","v":2},{"$f":"SUM(IF(EA55:EB55>=EB55, 1))","v":1}]
[{"$nulls":3},40,{"v":239.36701991699596,"d":"£239.37"},{"v":219.30003318743303,"d":"£219.30"},null,{"v":5.776017657424551,"d":"5.776"},{"v":5.796427869080768,"d":"5.796"},null,{"v":257.0313754727112,"d":"£257.03"},{"v":236.47381752902297,"d":"£236.47"},null,{"v":6.71042463024405,"d":"6.710"},{"v":6.728794424553976,"d":"6.729"},null,{"v":3674.4198521252956,"d":"£3,674.42"},{"v":1826.068573998477,"d":"£1,826.07"},null,{"v":4.7773698156964,"d":"4.777"},{"v":4.878869423695455,"d":"4.879"},null,{"v":19332.215681932197,"d":"£19,332.22"},{"v":19350.870643536004,"d":"£19,350.87"},null,{"v":2.9649066621378632,"d":"2.965"},{"v":3.0064316129347635,"d":"3.006"},null,{"v":50542.35966261507,"d":"£50,542.36"},{"v":49904.40209735068,"d":"£49,904.40"},null,{"v":3.9181451109561247,"d":"3.918"},{"v":4.0930075744499,"d":"4.093"},null,{"v":2119263.960829771,"d":"£2,119,263.96"},{"v":0,"d":"£0.00"},null,{"v":-2155.51176561079,"d":"-2155.512"},{"v":0,"d":"0.000"},null,{"v":138105.89101492398,"d":"£138,105.89"},{"v":0,"d":"£0.00"},null,{"v":-123.40847185655895,"d":"-123.408"},{"v":0,"d":"0.000"},null,{"v":42634410.21102172,"d":"£42,634,410.21"},{"v":0,"d":"£0.00"},null,{"v":-2341.2086083956333,"d":"-2341.209"},{"v":0,"d":"0.000"},null,{"v":-175785.3363885804,"d":"-£175,785.34"},{"v":0,"d":"£0.00"},null,{"v":-391.2887948728309,"d":"-391.289"},{"v":0,"d":"0.000"},null,{"v":10094886.927857038,"d":"£10,094,886.93"},{"v":0,"d":"£0.00"},null,{"v":-2766.981525118568,"d":"-2766.982"},{"v":0,"d":"0.000"},null,{"v":54810881.65433487,"d":"£54,810,881.65"},{"v":0,"d":"£0.00"},null,{"v":-7778.399165854382,"d":"-7778.399"},{"v":0,"d":"0.000"},null,{"v":115280.98612857402,"d":"£115,281"},{"v":115709.25734842793,"d":"£115,709"},null,{"$f":"SUM(IF(BS56:BT56>=BS56, 1))","v":2},{"$f":"SUM(IF(BS56:BT56>=BT56, 1))","v":1},null,{"v":133951.46122940828,"d":"£133,951"},{"v":134339.4146735505,"d":"£134,339"},null,{"$f":"SUM(IF(BY56:BZ56>=BY56, 1))","v":2},{"$f":"SUM(IF(BY56:BZ56>=BZ56, 1))","v":1},null,{"v":91872.97646180271,"d":"£91,873"},{"v":95751.31989991061,"d":"£95,751"},null,{"$f":"SUM(IF(CE56:CF56>=CE56, 1))","v":2},{"$f":"SUM(IF(CE56:CF56>=CF56, 1))","v":1},null,{"v":39965.917560825066,"d":"£39,966"},{"v":40777.76161515927,"d":"£40,778"},null,{"$f":"SUM(IF(CK56:CL56>=CK56, 1))","v":2},{"$f":"SUM(IF(CK56:CL56>=CL56, 1))","v":1},null,{"$f":"AF56*WTP-AC56","v":{"v":27820.542556507426,"d":"£27,821"}},{"v":31955.749391647325,"d":"£31,956"},null,{"$f":"SUM(IF(CQ56:CR56>=CQ56, 1))","v":2},{"$f":"SUM(IF(CQ56:CR56>=CR56, 1))","v":1},null,{"v":-45229499.27304557,"d":"-£45,229,499"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW56:CX56>=CW56, 1))","v":2},{"$f":"SUM(IF(CW56:CX56>=CX56, 1))","v":1},null,{"v":-2606275.328146103,"d":"-£2,606,275"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC56:DD56>=DC56, 1))","v":2},{"$f":"SUM(IF(DC56:DD56>=DD56, 1))","v":1},null,{"v":-89458582.37893438,"d":"-£89,458,582"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI56:DJ56>=DI56, 1))","v":2},{"$f":"SUM(IF(DI56:DJ56>=DJ56, 1))","v":1},null,{"v":-7649990.5610680375,"d":"-£7,649,991"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO56:DP56>=DO56, 1))","v":2},{"$f":"SUM(IF(DO56:DP56>=DP56, 1))","v":1},null,{"v":-65434517.4302284,"d":"-£65,434,517"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU56:DV56>=DU56, 1))","v":2},{"$f":"SUM(IF(DU56:DV56>=DV56, 1))","v":1},null,{"v":-210378864.97142252,"d":"-£210,378,865"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA56:EB56>=EA56, 1))","v":2},{"$f":"SUM(IF(EA56:EB56>=EB56, 1))","v":1}]
[{"$nulls":3},41,{"v":241.30594923723098,"d":"£241.31"},{"v":226.4322850689674,"d":"£226.43"},null,{"v":5.8270450898399035,"d":"5.827"},{"v":5.840339180733489,"d":"5.840"},null,{"v":259.35056657444784,"d":"£259.35"},{"v":244.1040612515648,"d":"£244.10"},null,{"v":6.683343514974825,"d":"6.683"},{"v":6.694389970377945,"d":"6.694"},null,{"v":1438.6264779740832,"d":"£1,438.63"},{"v":1206.9546289092186,"d":"£1,206.95"},null,{"v":5.011853936049896,"d":"5.012"},{"v":5.0552483872931715,"d":"5.055"},null,{"v":12315.4516875676,"d":"£12,315.45"},{"v":12265.946104530245,"d":"£12,265.95"},null,{"v":3.026429354391027,"d":"3.026"},{"v":3.0614928772279204,"d":"3.061"},null,{"v":48910.40552829697,"d":"£48,910.41"},{"v":48933.208991156986,"d":"£48,933.21"},null,{"v":4.649489814523741,"d":"4.649"},{"v":4.713342896500954,"d":"4.713"},null,{"v":1601903.1301295212,"d":"£1,601,903.13"},{"v":0,"d":"£0.00"},null,{"v":-1431.7820796371207,"d":"-1431.782"},{"v":0,"d":"0.000"},null,{"v":103238.59545258655,"d":"£103,238.60"},{"v":0,"d":"£0.00"},null,{"v":-74.79881562341492,"d":"-74.799"},{"v":0,"d":"0.000"},null,{"v":5488904.107637542,"d":"£5,488,904.11"},{"v":0,"d":"£0.00"},null,{"v":-1028.1265619423816,"d":"-1028.127"},{"v":0,"d":"0.000"},null,{"v":450861.312044847,"d":"£450,861.31"},{"v":0,"d":"£0.00"},null,{"v":-319.33339516933984,"d":"-319.333"},{"v":0,"d":"0.000"},null,{"v":-360568.04666064103,"d":"-£360,568.05"},{"v":0,"d":"£0.00"},null,{"v":-1009.6440695486137,"d":"-1009.644"},{"v":0,"d":"0.000"},null,{"v":7284339.098603856,"d":"£7,284,339.10"},{"v":0,"d":"£0.00"},null,{"v":-3863.6849219208707,"d":"-3863.685"},{"v":0,"d":"0.000"},null,{"v":116299.59584756085,"d":"£116,300"},{"v":116580.35132960082,"d":"£116,580"},null,{"$f":"SUM(IF(BS57:BT57>=BS57, 1))","v":2},{"$f":"SUM(IF(BS57:BT57>=BT57, 1))","v":1},null,{"v":133407.51973292205,"d":"£133,408"},{"v":133643.69534630733,"d":"£133,644"},null,{"$f":"SUM(IF(BY57:BZ57>=BY57, 1))","v":2},{"$f":"SUM(IF(BY57:BZ57>=BZ57, 1))","v":1},null,{"v":98798.45224302383,"d":"£98,798"},{"v":99898.0131169542,"d":"£99,898"},null,{"$f":"SUM(IF(CE57:CF57>=CE57, 1))","v":2},{"$f":"SUM(IF(CE57:CF57>=CF57, 1))","v":1},null,{"v":48213.13540025294,"d":"£48,213"},{"v":48963.91144002816,"d":"£48,964"},null,{"$f":"SUM(IF(CK57:CL57>=CK57, 1))","v":2},{"$f":"SUM(IF(CK57:CL57>=CL57, 1))","v":1},null,{"$f":"AF57*WTP-AC57","v":{"v":44079.39076217784,"d":"£44,079"}},{"v":45333.648938862105,"d":"£45,334"},null,{"$f":"SUM(IF(CQ57:CR57>=CQ57, 1))","v":2},{"$f":"SUM(IF(CQ57:CR57>=CR57, 1))","v":1},null,{"v":-30237544.722871933,"d":"-£30,237,545"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW57:CX57>=CW57, 1))","v":2},{"$f":"SUM(IF(CW57:CX57>=CX57, 1))","v":1},null,{"v":-1599214.9079208851,"d":"-£1,599,215"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC57:DD57>=DC57, 1))","v":2},{"$f":"SUM(IF(DC57:DD57>=DD57, 1))","v":1},null,{"v":-26051435.346485175,"d":"-£26,051,435"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI57:DJ57>=DI57, 1))","v":2},{"$f":"SUM(IF(DI57:DJ57>=DJ57, 1))","v":1},null,{"v":-6837529.215431644,"d":"-£6,837,529"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO57:DP57>=DO57, 1))","v":2},{"$f":"SUM(IF(DO57:DP57>=DP57, 1))","v":1},null,{"v":-19832313.344311636,"d":"-£19,832,313"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU57:DV57>=DU57, 1))","v":2},{"$f":"SUM(IF(DU57:DV57>=DV57, 1))","v":1},null,{"v":-84558037.53702128,"d":"-£84,558,038"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA57:EB57>=EA57, 1))","v":2},{"$f":"SUM(IF(EA57:EB57>=EB57, 1))","v":1}]
[{"$nulls":3},42,{"v":291.8182807053912,"d":"£291.82"},{"v":249.963749350848,"d":"£249.96"},null,{"v":5.840324529592875,"d":"5.840"},{"v":5.860384154257507,"d":"5.860"},null,{"v":312.44954701195235,"d":"£312.45"},{"v":269.56869813203366,"d":"£269.57"},null,{"v":6.749978719441704,"d":"6.750"},{"v":6.768071563484808,"d":"6.768"},null,{"v":2518.3543010800654,"d":"£2,518.35"},{"v":1441.0298092252744,"d":"£1,441.03"},null,{"v":4.830411652042052,"d":"4.830"},{"v":4.921053532263615,"d":"4.921"},null,{"v":13192.766404990016,"d":"£13,192.77"},{"v":13216.465312117758,"d":"£13,216.47"},null,{"v":3.1399215610015707,"d":"3.140"},{"v":3.1811382311031577,"d":"3.181"},null,{"v":51707.15704890086,"d":"£51,707.16"},{"v":51437.918792518765,"d":"£51,437.92"},null,{"v":4.548040376858254,"d":"4.548"},{"v":4.609009113191071,"d":"4.609"},null,{"v":4474601.549689332,"d":"£4,474,601.55"},{"v":0,"d":"£0.00"},null,{"v":-2144.5426505965384,"d":"-2144.543"},{"v":0,"d":"0.000"},null,{"v":292063.60483709606,"d":"£292,063.60"},{"v":0,"d":"£0.00"},null,{"v":-123.231265028874,"d":"-123.231"},{"v":0,"d":"0.000"},null,{"v":24907357.604713533,"d":"£24,907,357.60"},{"v":0,"d":"£0.00"},null,{"v":-2095.607908027009,"d":"-2095.608"},{"v":0,"d":"0.000"},null,{"v":-213466.3722817416,"d":"-£213,466.37"},{"v":0,"d":"£0.00"},null,{"v":-371.25648860911645,"d":"-371.256"},{"v":0,"d":"0.000"},null,{"v":4232214.172865888,"d":"£4,232,214.17"},{"v":0,"d":"£0.00"},null,{"v":-958.3807051672462,"d":"-958.381"},{"v":0,"d":"0.000"},null,{"v":33692770.55982411,"d":"£33,692,770.56"},{"v":0,"d":"£0.00"},null,{"v":-5693.019017428785,"d":"-5693.019"},{"v":0,"d":"0.000"},null,{"v":116514.67231115211,"d":"£116,515"},{"v":116957.7193357993,"d":"£116,958"},null,{"$f":"SUM(IF(BS58:BT58>=BS58, 1))","v":2},{"$f":"SUM(IF(BS58:BT58>=BT58, 1))","v":1},null,{"v":134687.12484182214,"d":"£134,687"},{"v":135091.86257156412,"d":"£135,092"},null,{"$f":"SUM(IF(BY58:BZ58>=BY58, 1))","v":2},{"$f":"SUM(IF(BY58:BZ58>=BZ58, 1))","v":1},null,{"v":94089.87873976098,"d":"£94,090"},{"v":96980.04083604702,"d":"£96,980"},null,{"$f":"SUM(IF(CE58:CF58>=CE58, 1))","v":2},{"$f":"SUM(IF(CE58:CF58>=CF58, 1))","v":1},null,{"v":49605.6648150414,"d":"£49,606"},{"v":50406.2993099454,"d":"£50,406"},null,{"$f":"SUM(IF(CK58:CL58>=CK58, 1))","v":2},{"$f":"SUM(IF(CK58:CL58>=CL58, 1))","v":1},null,{"$f":"AF58*WTP-AC58","v":{"v":39253.65048826423,"d":"£39,254"}},{"v":40742.26347130266,"d":"£40,742"},null,{"$f":"SUM(IF(CQ58:CR58>=CQ58, 1))","v":2},{"$f":"SUM(IF(CQ58:CR58>=CR58, 1))","v":1},null,{"v":-47365454.561620094,"d":"-£47,365,455"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW58:CX58>=CW58, 1))","v":2},{"$f":"SUM(IF(CW58:CX58>=CX58, 1))","v":1},null,{"v":-2756688.9054145766,"d":"-£2,756,689"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC58:DD58>=DC58, 1))","v":2},{"$f":"SUM(IF(DC58:DD58>=DD58, 1))","v":1},null,{"v":-66819515.76525372,"d":"-£66,819,516"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI58:DJ58>=DI58, 1))","v":2},{"$f":"SUM(IF(DI58:DJ58>=DJ58, 1))","v":1},null,{"v":-7211663.399900587,"d":"-£7,211,663"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO58:DP58>=DO58, 1))","v":2},{"$f":"SUM(IF(DO58:DP58>=DP58, 1))","v":1},null,{"v":-23399828.276210815,"d":"-£23,399,828"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU58:DV58>=DU58, 1))","v":2},{"$f":"SUM(IF(DU58:DV58>=DV58, 1))","v":1},null,{"v":-147553150.90839982,"d":"-£147,553,151"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA58:EB58>=EA58, 1))","v":2},{"$f":"SUM(IF(EA58:EB58>=EB58, 1))","v":1}]
[{"$nulls":3},43,{"v":237.2612057762437,"d":"£237.26"},{"v":212.17444414844172,"d":"£212.17"},null,{"v":5.811358519291921,"d":"5.811"},{"v":5.82867878392495,"d":"5.829"},null,{"v":254.37716097421915,"d":"£254.38"},{"v":228.6875426576945,"d":"£228.69"},null,{"v":6.647850406078834,"d":"6.648"},{"v":6.662995866918908,"d":"6.663"},null,{"v":2042.3442610850027,"d":"£2,042.34"},{"v":1321.3072800212303,"d":"£1,321.31"},null,{"v":4.702958684170363,"d":"4.703"},{"v":4.7670458677652165,"d":"4.767"},null,{"v":11969.385982239028,"d":"£11,969.39"},{"v":11958.059718147719,"d":"£11,958.06"},null,{"v":3.0188827266937723,"d":"3.019"},{"v":3.0653795168053604,"d":"3.065"},null,{"v":50127.40557421167,"d":"£50,127.41"},{"v":49637.869863767584,"d":"£49,637.87"},null,{"v":4.9188790416399755,"d":"4.919"},{"v":5.069609714902832,"d":"5.070"},null,{"v":2709159.0077750697,"d":"£2,709,159.01"},{"v":0,"d":"£0.00"},null,{"v":-1870.442731660374,"d":"-1870.443"},{"v":0,"d":"0.000"},null,{"v":170924.02372052247,"d":"£170,924.02"},{"v":0,"d":"£0.00"},null,{"v":-100.76923199056984,"d":"-100.769"},{"v":0,"d":"0.000"},null,{"v":16650608.002822837,"d":"£16,650,608.00"},{"v":0,"d":"£0.00"},null,{"v":-1479.9387549700025,"d":"-1479.939"},{"v":0,"d":"0.000"},null,{"v":96760.33673699747,"d":"£96,760.34"},{"v":0,"d":"£0.00"},null,{"v":-397.2223349302809,"d":"-397.222"},{"v":0,"d":"0.000"},null,{"v":7571325.875229983,"d":"£7,571,325.88"},{"v":0,"d":"£0.00"},null,{"v":-2331.2518827903846,"d":"-2331.252"},{"v":0,"d":"0.000"},null,{"v":27198777.24628541,"d":"£27,198,777.25"},{"v":0,"d":"£0.00"},null,{"v":-6179.624936341612,"d":"-6179.625"},{"v":0,"d":"0.000"},null,{"v":115989.90918006217,"d":"£115,990"},{"v":116361.40123435055,"d":"£116,361"},null,{"$f":"SUM(IF(BS59:BT59>=BS59, 1))","v":2},{"$f":"SUM(IF(BS59:BT59>=BT59, 1))","v":1},null,{"v":132702.63096060246,"d":"£132,703"},{"v":133031.22979572046,"d":"£133,031"},null,{"$f":"SUM(IF(BY59:BZ59>=BY59, 1))","v":2},{"$f":"SUM(IF(BY59:BZ59>=BZ59, 1))","v":1},null,{"v":92016.82942232225,"d":"£92,017"},{"v":94019.61007528311,"d":"£94,020"},null,{"$f":"SUM(IF(CE59:CF59>=CE59, 1))","v":2},{"$f":"SUM(IF(CE59:CF59>=CF59, 1))","v":1},null,{"v":48408.268551636414,"d":"£48,408"},{"v":49349.530617959485,"d":"£49,350"},null,{"$f":"SUM(IF(CK59:CL59>=CK59, 1))","v":2},{"$f":"SUM(IF(CK59:CL59>=CL59, 1))","v":1},null,{"$f":"AF59*WTP-AC59","v":{"v":48250.175258587835,"d":"£48,250"}},{"v":51754.324434289054,"d":"£51,754"},null,{"$f":"SUM(IF(CQ59:CR59>=CQ59, 1))","v":2},{"$f":"SUM(IF(CQ59:CR59>=CR59, 1))","v":1},null,{"v":-40118013.640982546,"d":"-£40,118,014"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW59:CX59>=CW59, 1))","v":2},{"$f":"SUM(IF(CW59:CX59>=CX59, 1))","v":1},null,{"v":-2186308.663531919,"d":"-£2,186,309"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC59:DD59>=DC59, 1))","v":2},{"$f":"SUM(IF(DC59:DD59>=DD59, 1))","v":1},null,{"v":-46249383.10222289,"d":"-£46,249,383"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI59:DJ59>=DI59, 1))","v":2},{"$f":"SUM(IF(DI59:DJ59>=DJ59, 1))","v":1},null,{"v":-8041207.035342616,"d":"-£8,041,207"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO59:DP59>=DO59, 1))","v":2},{"$f":"SUM(IF(DO59:DP59>=DP59, 1))","v":1},null,{"v":-54196363.53103767,"d":"-£54,196,364"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU59:DV59>=DU59, 1))","v":2},{"$f":"SUM(IF(DU59:DV59>=DV59, 1))","v":1},null,{"v":-150791275.97311765,"d":"-£150,791,276"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA59:EB59>=EA59, 1))","v":2},{"$f":"SUM(IF(EA59:EB59>=EB59, 1))","v":1}]
[{"$nulls":3},44,{"v":277.6897598002987,"d":"£277.69"},{"v":248.08054585124643,"d":"£248.08"},null,{"v":5.79875878375538,"d":"5.799"},{"v":5.816624358049375,"d":"5.817"},null,{"v":297.78536721714573,"d":"£297.79"},{"v":267.5149466910672,"d":"£267.51"},null,{"v":6.692950961225264,"d":"6.693"},{"v":6.70874085803576,"d":"6.709"},null,{"v":2802.622882415737,"d":"£2,802.62"},{"v":1336.327937255241,"d":"£1,336.33"},null,{"v":4.728368962325804,"d":"4.728"},{"v":4.850449563780823,"d":"4.850"},null,{"v":13134.007286420467,"d":"£13,134.01"},{"v":13119.915636753187,"d":"£13,119.92"},null,{"v":2.8133628552464445,"d":"2.813"},{"v":2.859734107346198,"d":"2.860"},null,{"v":50710.4218804508,"d":"£50,710.42"},{"v":50601.114514954286,"d":"£50,601.11"},null,{"v":4.238417633354502,"d":"4.238"},{"v":4.337354746451768,"d":"4.337"},null,{"v":3127536.1652304446,"d":"£3,127,536.17"},{"v":0,"d":"£0.00"},null,{"v":-1887.0892625931838,"d":"-1887.089"},{"v":0,"d":"0.000"},null,{"v":208460.5561529555,"d":"£208,460.56"},{"v":0,"d":"£0.00"},null,{"v":-108.73884847018215,"d":"-108.739"},{"v":0,"d":"0.000"},null,{"v":33591176.47220207,"d":"£33,591,176.47"},{"v":0,"d":"£0.00"},null,{"v":-2796.7299763549727,"d":"-2796.730"},{"v":0,"d":"0.000"},null,{"v":123807.18886311003,"d":"£123,807.19"},{"v":0,"d":"£0.00"},null,{"v":-407.41109111331673,"d":"-407.411"},{"v":0,"d":"0.000"},null,{"v":1752935.557342679,"d":"£1,752,935.56"},{"v":0,"d":"£0.00"},null,{"v":-1586.6303492106945,"d":"-1586.630"},{"v":0,"d":"0.000"},null,{"v":38803915.93979126,"d":"£38,803,915.94"},{"v":0,"d":"£0.00"},null,{"v":-6786.59952774235,"d":"-6786.600"},{"v":0,"d":"0.000"},null,{"v":115697.4859153073,"d":"£115,697"},{"v":116084.40661513625,"d":"£116,084"},null,{"$f":"SUM(IF(BS60:BT60>=BS60, 1))","v":2},{"$f":"SUM(IF(BS60:BT60>=BT60, 1))","v":1},null,{"v":133561.2338572881,"d":"£133,561"},{"v":133907.30221402412,"d":"£133,907"},null,{"$f":"SUM(IF(BY60:BZ60>=BY60, 1))","v":2},{"$f":"SUM(IF(BY60:BZ60>=BZ60, 1))","v":1},null,{"v":91764.75636410032,"d":"£91,765"},{"v":95672.66333836122,"d":"£95,673"},null,{"$f":"SUM(IF(CE60:CF60>=CE60, 1))","v":2},{"$f":"SUM(IF(CE60:CF60>=CF60, 1))","v":1},null,{"v":43133.249818508426,"d":"£43,133"},{"v":44074.76651017078,"d":"£44,075"},null,{"$f":"SUM(IF(CK60:CL60>=CK60, 1))","v":2},{"$f":"SUM(IF(CK60:CL60>=CL60, 1))","v":1},null,{"$f":"AF60*WTP-AC60","v":{"v":34057.93078663925,"d":"£34,058"}},{"v":36145.980414081074,"d":"£36,146"},null,{"$f":"SUM(IF(CQ60:CR60>=CQ60, 1))","v":2},{"$f":"SUM(IF(CQ60:CR60>=CR60, 1))","v":1},null,{"v":-40869321.41709412,"d":"-£40,869,321"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW60:CX60>=CW60, 1))","v":2},{"$f":"SUM(IF(CW60:CX60>=CX60, 1))","v":1},null,{"v":-2383237.525556599,"d":"-£2,383,238"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC60:DD60>=DC60, 1))","v":2},{"$f":"SUM(IF(DC60:DD60>=DD60, 1))","v":1},null,{"v":-89525775.99930152,"d":"-£89,525,776"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI60:DJ60>=DI60, 1))","v":2},{"$f":"SUM(IF(DI60:DJ60>=DJ60, 1))","v":1},null,{"v":-8272029.011129444,"d":"-£8,272,029"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO60:DP60>=DO60, 1))","v":2},{"$f":"SUM(IF(DO60:DP60>=DP60, 1))","v":1},null,{"v":-33485542.541556567,"d":"-£33,485,543"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU60:DV60>=DU60, 1))","v":2},{"$f":"SUM(IF(DU60:DV60>=DV60, 1))","v":1},null,{"v":-174535906.49463826,"d":"-£174,535,906"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA60:EB60>=EA60, 1))","v":2},{"$f":"SUM(IF(EA60:EB60>=EB60, 1))","v":1}]
[{"$nulls":3},45,{"v":269.81311592702593,"d":"£269.81"},{"v":245.04549652149973,"d":"£245.05"},null,{"v":5.862089101068185,"d":"5.862"},{"v":5.8824229193811695,"d":"5.882"},null,{"v":289.6705923605065,"d":"£289.67"},{"v":264.2793127395323,"d":"£264.28"},null,{"v":6.674922547138357,"d":"6.675"},{"v":6.6924188870703345,"d":"6.692"},null,{"v":3616.766442912525,"d":"£3,616.77"},{"v":1934.6515774221361,"d":"£1,934.65"},null,{"v":4.8063016513798615,"d":"4.806"},{"v":4.8991377610247895,"d":"4.899"},null,{"v":13699.826607944766,"d":"£13,699.83"},{"v":13689.376479758026,"d":"£13,689.38"},null,{"v":3.0244797113937043,"d":"3.024"},{"v":3.0677102855997203,"d":"3.068"},null,{"v":49991.890630713795,"d":"£49,991.89"},{"v":49720.49802732604,"d":"£49,720.50"},null,{"v":5.0139122129931595,"d":"5.014"},{"v":5.11858593460952,"d":"5.119"},null,{"v":2650569.9143951493,"d":"£2,650,569.91"},{"v":0,"d":"£0.00"},null,{"v":-2176.0753903198383,"d":"-2176.075"},{"v":0,"d":"0.000"},null,{"v":178842.60704449908,"d":"£178,842.61"},{"v":0,"d":"£0.00"},null,{"v":-123.23487015545393,"d":"-123.235"},{"v":0,"d":"0.000"},null,{"v":38753288.039324254,"d":"£38,753,288.04"},{"v":0,"d":"£0.00"},null,{"v":-2138.798349226489,"d":"-2138.798"},{"v":0,"d":"0.000"},null,{"v":95068.66277525475,"d":"£95,068.66"},{"v":0,"d":"£0.00"},null,{"v":-393.28444659534756,"d":"-393.284"},{"v":0,"d":"0.000"},null,{"v":4333868.311977424,"d":"£4,333,868.31"},{"v":0,"d":"£0.00"},null,{"v":-1671.534594337268,"d":"-1671.535"},{"v":0,"d":"0.000"},null,{"v":46011637.53551658,"d":"£46,011,637.54"},{"v":0,"d":"£0.00"},null,{"v":-6502.927650634397,"d":"-6502.928"},{"v":0,"d":"0.000"},null,{"v":116971.96890543668,"d":"£116,972"},{"v":117403.41289110189,"d":"£117,403"},null,{"$f":"SUM(IF(BS61:BT61>=BS61, 1))","v":2},{"$f":"SUM(IF(BS61:BT61>=BT61, 1))","v":1},null,{"v":133208.78035040663,"d":"£133,209"},{"v":133584.09842866717,"d":"£133,584"},null,{"$f":"SUM(IF(BY61:BZ61>=BY61, 1))","v":2},{"$f":"SUM(IF(BY61:BZ61>=BZ61, 1))","v":1},null,{"v":92509.26658468471,"d":"£92,509"},{"v":96048.10364307366,"d":"£96,048"},null,{"$f":"SUM(IF(CE61:CF61>=CE61, 1))","v":2},{"$f":"SUM(IF(CE61:CF61>=CF61, 1))","v":1},null,{"v":46789.76761992932,"d":"£46,790"},{"v":47664.829232236385,"d":"£47,665"},null,{"$f":"SUM(IF(CK61:CL61>=CK61, 1))","v":2},{"$f":"SUM(IF(CK61:CL61>=CL61, 1))","v":1},null,{"$f":"AF61*WTP-AC61","v":{"v":50286.353629149395,"d":"£50,286"}},{"v":52651.220664864355,"d":"£52,651"},null,{"$f":"SUM(IF(CQ61:CR61>=CQ61, 1))","v":2},{"$f":"SUM(IF(CQ61:CR61>=CR61, 1))","v":1},null,{"v":-46172077.72079191,"d":"-£46,172,078"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW61:CX61>=CW61, 1))","v":2},{"$f":"SUM(IF(CW61:CX61>=CX61, 1))","v":1},null,{"v":-2643540.0101535777,"d":"-£2,643,540"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC61:DD61>=DC61, 1))","v":2},{"$f":"SUM(IF(DC61:DD61>=DD61, 1))","v":1},null,{"v":-81529255.02385403,"d":"-£81,529,255"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI61:DJ61>=DI61, 1))","v":2},{"$f":"SUM(IF(DI61:DJ61>=DJ61, 1))","v":1},null,{"v":-7960757.594682206,"d":"-£7,960,758"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO61:DP61>=DO61, 1))","v":2},{"$f":"SUM(IF(DO61:DP61>=DP61, 1))","v":1},null,{"v":-37764560.19872278,"d":"-£37,764,560"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU61:DV61>=DU61, 1))","v":2},{"$f":"SUM(IF(DU61:DV61>=DV61, 1))","v":1},null,{"v":-176070190.5482045,"d":"-£176,070,191"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA61:EB61>=EA61, 1))","v":2},{"$f":"SUM(IF(EA61:EB61>=EB61, 1))","v":1}]
[{"$nulls":3},46,{"v":227.07626831445103,"d":"£227.08"},{"v":202.11840043617127,"d":"£202.12"},null,{"v":5.801512301075049,"d":"5.802"},{"v":5.81771790172257,"d":"5.818"},null,{"v":243.45011569368296,"d":"£243.45"},{"v":217.91390624347895,"d":"£217.91"},null,{"v":6.737566401380564,"d":"6.738"},{"v":6.751739423111068,"d":"6.752"},null,{"v":3122.6245712478344,"d":"£3,122.62"},{"v":1461.6209417721893,"d":"£1,461.62"},null,{"v":4.7187745002998644,"d":"4.719"},{"v":4.851460265903626,"d":"4.851"},null,{"v":8931.865678359523,"d":"£8,931.87"},{"v":8969.6906931026,"d":"£8,969.69"},null,{"v":3.07277982375197,"d":"3.073"},{"v":3.1296666405687468,"d":"3.130"},null,{"v":48146.82194825763,"d":"£48,146.82"},{"v":47846.03131474162,"d":"£47,846.03"},null,{"v":4.373035396503367,"d":"4.373"},{"v":4.500894434993833,"d":"4.501"},null,{"v":2677098.6039322237,"d":"£2,677,098.60"},{"v":0,"d":"£0.00"},null,{"v":-1738.2891471718415,"d":"-1738.289"},{"v":0,"d":"0.000"},null,{"v":184698.848413584,"d":"£184,698.85"},{"v":0,"d":"£0.00"},null,{"v":-102.51093833129126,"d":"-102.511"},{"v":0,"d":"0.000"},null,{"v":38719136.14171985,"d":"£38,719,136.14"},{"v":0,"d":"£0.00"},null,{"v":-3092.996385626314,"d":"-3092.996"},{"v":0,"d":"0.000"},null,{"v":-332847.3894406051,"d":"-£332,847.39"},{"v":0,"d":"£0.00"},null,{"v":-500.58482725417974,"d":"-500.585"},{"v":0,"d":"0.000"},null,{"v":4812006.755907753,"d":"£4,812,006.76"},{"v":0,"d":"£0.00"},null,{"v":-2045.4711299620064,"d":"-2045.471"},{"v":0,"d":"0.000"},null,{"v":46060092.96053281,"d":"£46,060,092.96"},{"v":0,"d":"£0.00"},null,{"v":-7479.852428345633,"d":"-7479.852"},{"v":0,"d":"0.000"},null,{"v":115803.16975318652,"d":"£115,803"},{"v":116152.23963401523,"d":"£116,152"},null,{"$f":"SUM(IF(BS62:BT62>=BS62, 1))","v":2},{"$f":"SUM(IF(BS62:BT62>=BT62, 1))","v":1},null,{"v":134507.8779119176,"d":"£134,508"},{"v":134816.87455597788,"d":"£134,817"},null,{"$f":"SUM(IF(BY62:BZ62>=BY62, 1))","v":2},{"$f":"SUM(IF(BY62:BZ62>=BZ62, 1))","v":1},null,{"v":91252.86543474944,"d":"£91,253"},{"v":95567.58437630034,"d":"£95,568"},null,{"$f":"SUM(IF(CE62:CF62>=CE62, 1))","v":2},{"$f":"SUM(IF(CE62:CF62>=CF62, 1))","v":1},null,{"v":52523.730796679876,"d":"£52,524"},{"v":53623.642118272335,"d":"£53,624"},null,{"$f":"SUM(IF(CK62:CL62>=CK62, 1))","v":2},{"$f":"SUM(IF(CK62:CL62>=CL62, 1))","v":1},null,{"$f":"AF62*WTP-AC62","v":{"v":39313.885981809704,"d":"£39,314"}},{"v":42171.85738513504,"d":"£42,172"},null,{"$f":"SUM(IF(CQ62:CR62>=CQ62, 1))","v":2},{"$f":"SUM(IF(CQ62:CR62>=CR62, 1))","v":1},null,{"v":-37442881.547369055,"d":"-£37,442,882"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW62:CX62>=CW62, 1))","v":2},{"$f":"SUM(IF(CW62:CX62>=CX62, 1))","v":1},null,{"v":-2234917.615039409,"d":"-£2,234,918"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC62:DD62>=DC62, 1))","v":2},{"$f":"SUM(IF(DC62:DD62>=DD62, 1))","v":1},null,{"v":-100579063.85424612,"d":"-£100,579,064"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI62:DJ62>=DI62, 1))","v":2},{"$f":"SUM(IF(DI62:DJ62>=DJ62, 1))","v":1},null,{"v":-9678849.15564299,"d":"-£9,678,849"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO62:DP62>=DO62, 1))","v":2},{"$f":"SUM(IF(DO62:DP62>=DP62, 1))","v":1},null,{"v":-45721429.35514788,"d":"-£45,721,429"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU62:DV62>=DU62, 1))","v":2},{"$f":"SUM(IF(DU62:DV62>=DV62, 1))","v":1},null,{"v":-195657141.52744547,"d":"-£195,657,142"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA62:EB62>=EA62, 1))","v":2},{"$f":"SUM(IF(EA62:EB62>=EB62, 1))","v":1}]
[{"$nulls":3},47,{"v":301.77911069449016,"d":"£301.78"},{"v":277.80292943788993,"d":"£277.80"},null,{"v":5.745187796215389,"d":"5.745"},{"v":5.763712815162248,"d":"5.764"},null,{"v":324.30879360939457,"d":"£324.31"},{"v":299.70234264117977,"d":"£299.70"},null,{"v":6.772682122746704,"d":"6.773"},{"v":6.788011474151511,"d":"6.788"},null,{"v":2930.295938585149,"d":"£2,930.30"},{"v":1165.4515273018724,"d":"£1,165.45"},null,{"v":4.69401709440285,"d":"4.694"},{"v":4.902507044075024,"d":"4.903"},null,{"v":11621.613678897107,"d":"£11,621.61"},{"v":11587.888277268927,"d":"£11,587.89"},null,{"v":2.9456935110283515,"d":"2.946"},{"v":2.995371489779658,"d":"2.995"},null,{"v":50381.251359797425,"d":"£50,381.25"},{"v":50317.52083578938,"d":"£50,317.52"},null,{"v":3.9329146443177456,"d":"3.933"},{"v":4.028886449867101,"d":"4.029"},null,{"v":2632447.299675378,"d":"£2,632,447.30"},{"v":0,"d":"£0.00"},null,{"v":-2033.9409174957248,"d":"-2033.941"},{"v":0,"d":"0.000"},null,{"v":171644.7958305171,"d":"£171,644.80"},{"v":0,"d":"£0.00"},null,{"v":-106.93144637116413,"d":"-106.931"},{"v":0,"d":"0.000"},null,{"v":41075005.399140656,"d":"£41,075,005.40"},{"v":0,"d":"£0.00"},null,{"v":-4852.397046277943,"d":"-4852.397"},{"v":0,"d":"0.000"},null,{"v":304582.9486059505,"d":"£304,582.95"},{"v":0,"d":"£0.00"},null,{"v":-448.6548571215074,"d":"-448.655"},{"v":0,"d":"0.000"},null,{"v":1012689.0141023729,"d":"£1,012,689.01"},{"v":0,"d":"£0.00"},null,{"v":-1525.0085364295944,"d":"-1525.009"},{"v":0,"d":"0.000"},null,{"v":45196369.457354866,"d":"£45,196,369.46"},{"v":0,"d":"£0.00"},null,{"v":-8966.932803695934,"d":"-8966.933"},{"v":0,"d":"0.000"},null,{"v":114601.97681361329,"d":"£114,602"},{"v":114996.45337380706,"d":"£114,996"},null,{"$f":"SUM(IF(BS63:BT63>=BS63, 1))","v":2},{"$f":"SUM(IF(BS63:BT63>=BT63, 1))","v":1},null,{"v":135129.33366132466,"d":"£135,129"},{"v":135460.52714038902,"d":"£135,461"},null,{"$f":"SUM(IF(BY63:BZ63>=BY63, 1))","v":2},{"$f":"SUM(IF(BY63:BZ63>=BZ63, 1))","v":1},null,{"v":90950.04594947185,"d":"£90,950"},{"v":96884.68935419859,"d":"£96,885"},null,{"$f":"SUM(IF(CE63:CF63>=CE63, 1))","v":2},{"$f":"SUM(IF(CE63:CF63>=CF63, 1))","v":1},null,{"v":47292.25654166992,"d":"£47,292"},{"v":48319.54151832424,"d":"£48,320"},null,{"$f":"SUM(IF(CK63:CL63>=CK63, 1))","v":2},{"$f":"SUM(IF(CK63:CL63>=CL63, 1))","v":1},null,{"$f":"AF63*WTP-AC63","v":{"v":28277.041526557492,"d":"£28,277"}},{"v":30260.208161552633,"d":"£30,260"},null,{"$f":"SUM(IF(CQ63:CR63>=CQ63, 1))","v":2},{"$f":"SUM(IF(CQ63:CR63>=CR63, 1))","v":1},null,{"v":-43311265.649589874,"d":"-£43,311,266"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW63:CX63>=CW63, 1))","v":2},{"$f":"SUM(IF(CW63:CX63>=CX63, 1))","v":1},null,{"v":-2310273.7232537996,"d":"-£2,310,274"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC63:DD63>=DC63, 1))","v":2},{"$f":"SUM(IF(DC63:DD63>=DD63, 1))","v":1},null,{"v":-138122946.32469952,"d":"-£138,122,946"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI63:DJ63>=DI63, 1))","v":2},{"$f":"SUM(IF(DI63:DJ63>=DJ63, 1))","v":1},null,{"v":-9277680.0910361,"d":"-£9,277,680"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO63:DP63>=DO63, 1))","v":2},{"$f":"SUM(IF(DO63:DP63>=DP63, 1))","v":1},null,{"v":-31512859.742694262,"d":"-£31,512,860"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU63:DV63>=DU63, 1))","v":2},{"$f":"SUM(IF(DU63:DV63>=DV63, 1))","v":1},null,{"v":-224535025.53127354,"d":"-£224,535,026"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA63:EB63>=EA63, 1))","v":2},{"$f":"SUM(IF(EA63:EB63>=EB63, 1))","v":1}]
[{"$nulls":3},48,{"v":268.2137123526216,"d":"£268.21"},{"v":252.0237008541328,"d":"£252.02"},null,{"v":5.815220282625661,"d":"5.815"},{"v":5.834346563492699,"d":"5.834"},null,{"v":288.3611163441613,"d":"£288.36"},{"v":271.77230955258705,"d":"£271.77"},null,{"v":6.727527606837781,"d":"6.728"},{"v":6.744669097625257,"d":"6.745"},null,{"v":2201.726723653508,"d":"£2,201.73"},{"v":1443.136201411877,"d":"£1,443.14"},null,{"v":4.878114855639352,"d":"4.878"},{"v":4.960521310986453,"d":"4.961"},null,{"v":12261.310960576397,"d":"£12,261.31"},{"v":12289.700599649845,"d":"£12,289.70"},null,{"v":2.89027429546456,"d":"2.890"},{"v":2.967470981808738,"d":"2.967"},null,{"v":49659.066825229726,"d":"£49,659.07"},{"v":49390.264976887964,"d":"£49,390.26"},null,{"v":4.289287669844635,"d":"4.289"},{"v":4.364711109408695,"d":"4.365"},null,{"v":1724981.9822274742,"d":"£1,724,981.98"},{"v":0,"d":"£0.00"},null,{"v":-2037.8299228349715,"d":"-2037.830"},{"v":0,"d":"0.000"},null,{"v":115008.63926996499,"d":"£115,008.64"},{"v":0,"d":"£0.00"},null,{"v":-118.84034549896506,"d":"-118.840"},{"v":0,"d":"0.000"},null,{"v":17651564.437143374,"d":"£17,651,564.44"},{"v":0,"d":"£0.00"},null,{"v":-1917.5072900958337,"d":"-1917.507"},{"v":0,"d":"0.000"},null,{"v":-248441.76247089455,"d":"-£248,441.76"},{"v":0,"d":"£0.00"},null,{"v":-675.5591630679719,"d":"-675.559"},{"v":0,"d":"0.000"},null,{"v":4306509.754995775,"d":"£4,306,509.75"},{"v":0,"d":"£0.00"},null,{"v":-1208.368842110738,"d":"-1208.369"},{"v":0,"d":"0.000"},null,{"v":23549623.051165696,"d":"£23,549,623.05"},{"v":0,"d":"£0.00"},null,{"v":-5958.10556360848,"d":"-5958.106"},{"v":0,"d":"0.000"},null,{"v":116036.1919401606,"d":"£116,036"},{"v":116434.90756899984,"d":"£116,435"},null,{"$f":"SUM(IF(BS64:BT64>=BS64, 1))","v":2},{"$f":"SUM(IF(BS64:BT64>=BT64, 1))","v":1},null,{"v":134262.19102041147,"d":"£134,262"},{"v":134621.60964295256,"d":"£134,622"},null,{"$f":"SUM(IF(BY64:BZ64>=BY64, 1))","v":2},{"$f":"SUM(IF(BY64:BZ64>=BZ64, 1))","v":1},null,{"v":95360.57038913353,"d":"£95,361"},{"v":97767.29001831719,"d":"£97,767"},null,{"$f":"SUM(IF(CE64:CF64>=CE64, 1))","v":2},{"$f":"SUM(IF(CE64:CF64>=CF64, 1))","v":1},null,{"v":45544.174948714804,"d":"£45,544"},{"v":47059.71903652491,"d":"£47,060"},null,{"$f":"SUM(IF(CK64:CL64>=CK64, 1))","v":2},{"$f":"SUM(IF(CK64:CL64>=CL64, 1))","v":1},null,{"$f":"AF64*WTP-AC64","v":{"v":36126.68657166296,"d":"£36,127"}},{"v":37903.957211285946,"d":"£37,904"},null,{"$f":"SUM(IF(CQ64:CR64>=CQ64, 1))","v":2},{"$f":"SUM(IF(CQ64:CR64>=CR64, 1))","v":1},null,{"v":-42481580.438926905,"d":"-£42,481,580"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW64:CX64>=CW64, 1))","v":2},{"$f":"SUM(IF(CW64:CX64>=CX64, 1))","v":1},null,{"v":-2491815.5492492663,"d":"-£2,491,816"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC64:DD64>=DC64, 1))","v":2},{"$f":"SUM(IF(DC64:DD64>=DD64, 1))","v":1},null,{"v":-56001710.239060044,"d":"-£56,001,710"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI64:DJ64>=DI64, 1))","v":2},{"$f":"SUM(IF(DI64:DJ64>=DJ64, 1))","v":1},null,{"v":-13262741.498888543,"d":"-£13,262,741"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO64:DP64>=DO64, 1))","v":2},{"$f":"SUM(IF(DO64:DP64>=DP64, 1))","v":1},null,{"v":-28473886.597210534,"d":"-£28,473,887"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU64:DV64>=DU64, 1))","v":2},{"$f":"SUM(IF(DU64:DV64>=DV64, 1))","v":1},null,{"v":-142711734.3233353,"d":"-£142,711,734"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA64:EB64>=EA64, 1))","v":2},{"$f":"SUM(IF(EA64:EB64>=EB64, 1))","v":1}]
[{"$nulls":3},49,{"v":270.52586138102106,"d":"£270.53"},{"v":263.09768640820033,"d":"£263.10"},null,{"v":5.903983505228954,"d":"5.904"},{"v":5.919119867184953,"d":"5.919"},null,{"v":291.489420272257,"d":"£291.49"},{"v":283.8439060621034,"d":"£283.84"},null,{"v":6.729872466267733,"d":"6.730"},{"v":6.742710647645859,"d":"6.743"},null,{"v":1878.8123899664192,"d":"£1,878.81"},{"v":1347.907740718184,"d":"£1,347.91"},null,{"v":4.803032559200621,"d":"4.803"},{"v":4.8756172319119395,"d":"4.876"},null,{"v":12030.037843721904,"d":"£12,030.04"},{"v":11966.54552118264,"d":"£11,966.55"},null,{"v":2.962272751707233,"d":"2.962"},{"v":3.0046587196651173,"d":"3.005"},null,{"v":49100.16166573603,"d":"£49,100.16"},{"v":49172.34632412479,"d":"£49,172.35"},null,{"v":5.019300986168712,"d":"5.019"},{"v":5.099782777340497,"d":"5.100"},null,{"v":801611.3205273,"d":"£801,611.32"},{"v":0,"d":"£0.00"},null,{"v":-1633.4401303043621,"d":"-1633.440"},{"v":0,"d":"0.000"},null,{"v":51147.59066564333,"d":"£51,147.59"},{"v":0,"d":"£0.00"},null,{"v":-85.88592316624425,"d":"-85.886"},{"v":0,"d":"0.000"},null,{"v":12319982.312040916,"d":"£12,319,982.31"},{"v":0,"d":"£0.00"},null,{"v":-1684.3738045899152,"d":"-1684.374"},{"v":0,"d":"0.000"},null,{"v":540151.9227234076,"d":"£540,151.92"},{"v":0,"d":"£0.00"},null,{"v":-360.5926066854046,"d":"-360.593"},{"v":0,"d":"0.000"},null,{"v":-1158977.1191471461,"d":"-£1,158,977.12"},{"v":0,"d":"£0.00"},null,{"v":-1292.1936123008875,"d":"-1292.194"},{"v":0,"d":"0.000"},null,{"v":12553916.02681012,"d":"£12,553,916.03"},{"v":0,"d":"£0.00"},null,{"v":-5056.486077046813,"d":"-5056.486"},{"v":0,"d":"0.000"},null,{"v":117809.14424319807,"d":"£117,809"},{"v":118119.29965729086,"d":"£118,119"},null,{"$f":"SUM(IF(BS65:BT65>=BS65, 1))","v":2},{"$f":"SUM(IF(BS65:BT65>=BT65, 1))","v":1},null,{"v":134305.9599050824,"d":"£134,306"},{"v":134570.36904685508,"d":"£134,570"},null,{"$f":"SUM(IF(BY65:BZ65>=BY65, 1))","v":2},{"$f":"SUM(IF(BY65:BZ65>=BZ65, 1))","v":1},null,{"v":94181.838794046,"d":"£94,182"},{"v":96164.4368975206,"d":"£96,164"},null,{"$f":"SUM(IF(CE65:CF65>=CE65, 1))","v":2},{"$f":"SUM(IF(CE65:CF65>=CF65, 1))","v":1},null,{"v":47215.417190422755,"d":"£47,215"},{"v":48126.628872119705,"d":"£48,127"},null,{"$f":"SUM(IF(CK65:CL65>=CK65, 1))","v":2},{"$f":"SUM(IF(CK65:CL65>=CL65, 1))","v":1},null,{"$f":"AF65*WTP-AC65","v":{"v":51285.85805763822,"d":"£51,286"}},{"v":52823.30922268515,"d":"£52,823"},null,{"$f":"SUM(IF(CQ65:CR65>=CQ65, 1))","v":2},{"$f":"SUM(IF(CQ65:CR65>=CR65, 1))","v":1},null,{"v":-33470413.92661454,"d":"-£33,470,414"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW65:CX65>=CW65, 1))","v":2},{"$f":"SUM(IF(CW65:CX65>=CX65, 1))","v":1},null,{"v":-1768866.0539905285,"d":"-£1,768,866"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC65:DD65>=DC65, 1))","v":2},{"$f":"SUM(IF(DC65:DD65>=DD65, 1))","v":1},null,{"v":-46007458.40383922,"d":"-£46,007,458"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI65:DJ65>=DI65, 1))","v":2},{"$f":"SUM(IF(DI65:DJ65>=DJ65, 1))","v":1},null,{"v":-7752004.056431499,"d":"-£7,752,004"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO65:DP65>=DO65, 1))","v":2},{"$f":"SUM(IF(DO65:DP65>=DP65, 1))","v":1},null,{"v":-24684895.126870602,"d":"-£24,684,895"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU65:DV65>=DU65, 1))","v":2},{"$f":"SUM(IF(DU65:DV65>=DV65, 1))","v":1},null,{"v":-113683637.56774639,"d":"-£113,683,638"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA65:EB65>=EA65, 1))","v":2},{"$f":"SUM(IF(EA65:EB65>=EB65, 1))","v":1}]
[{"$nulls":3},50,{"v":241.8846277228749,"d":"£241.88"},{"v":208.75684491189412,"d":"£208.76"},null,{"v":5.86400283424846,"d":"5.864"},{"v":5.880616616699395,"d":"5.881"},null,{"v":258.92957750729266,"d":"£258.93"},{"v":225.0380778961814,"d":"£225.04"},null,{"v":6.612852504223483,"d":"6.613"},{"v":6.627243906938263,"d":"6.627"},null,{"v":3671.75315596248,"d":"£3,671.75"},{"v":1905.5462305620756,"d":"£1,905.55"},null,{"v":4.64613137345845,"d":"4.646"},{"v":4.748401428120414,"d":"4.748"},null,{"v":18223.514233026253,"d":"£18,223.51"},{"v":18094.39217467724,"d":"£18,094.39"},null,{"v":2.914960087981069,"d":"2.915"},{"v":2.935744280623841,"d":"2.936"},null,{"v":49211.76422821077,"d":"£49,211.76"},{"v":49027.948652367995,"d":"£49,027.95"},null,{"v":4.691785174440772,"d":"4.692"},{"v":4.799682401857659,"d":"4.800"},null,{"v":3556690.4914616086,"d":"£3,556,690.49"},{"v":0,"d":"£0.00"},null,{"v":-1783.7016865151593,"d":"-1783.702"},{"v":0,"d":"0.000"},null,{"v":232598.66717378728,"d":"£232,598.67"},{"v":0,"d":"£0.00"},null,{"v":-98.76875112134935,"d":"-98.769"},{"v":0,"d":"0.000"},null,{"v":40559510.485504285,"d":"£40,559,510.49"},{"v":0,"d":"£0.00"},null,{"v":-2348.548912792109,"d":"-2348.549"},{"v":0,"d":"0.000"},null,{"v":1130724.4242310566,"d":"£1,130,724.42"},{"v":0,"d":"£0.00"},null,{"v":-182.00758692664965,"d":"-182.008"},{"v":0,"d":"0.000"},null,{"v":2925666.2988073835,"d":"£2,925,666.30"},{"v":0,"d":"£0.00"},null,{"v":-1717.3260782772193,"d":"-1717.326"},{"v":0,"d":"0.000"},null,{"v":48405190.36717812,"d":"£48,405,190.37"},{"v":0,"d":"£0.00"},null,{"v":-6130.353015632487,"d":"-6130.353"},{"v":0,"d":"0.000"},null,{"v":117038.17205724632,"d":"£117,038"},{"v":117403.57548907601,"d":"£117,404"},null,{"$f":"SUM(IF(BS66:BT66>=BS66, 1))","v":2},{"$f":"SUM(IF(BS66:BT66>=BT66, 1))","v":1},null,{"v":131998.12050696238,"d":"£131,998"},{"v":132319.8400608691,"d":"£132,320"},null,{"$f":"SUM(IF(BY66:BZ66>=BY66, 1))","v":2},{"$f":"SUM(IF(BY66:BZ66>=BZ66, 1))","v":1},null,{"v":89250.87431320653,"d":"£89,251"},{"v":93062.4823318462,"d":"£93,062"},null,{"$f":"SUM(IF(CE66:CF66>=CE66, 1))","v":2},{"$f":"SUM(IF(CE66:CF66>=CF66, 1))","v":1},null,{"v":40075.687526595124,"d":"£40,076"},{"v":40620.49343779958,"d":"£40,620"},null,{"$f":"SUM(IF(CK66:CL66>=CK66, 1))","v":2},{"$f":"SUM(IF(CK66:CL66>=CL66, 1))","v":1},null,{"$f":"AF66*WTP-AC66","v":{"v":44623.939260604675,"d":"£44,624"}},{"v":46965.699384785185,"d":"£46,966"},null,{"$f":"SUM(IF(CQ66:CR66>=CQ66, 1))","v":2},{"$f":"SUM(IF(CQ66:CR66>=CR66, 1))","v":1},null,{"v":-39230724.22176479,"d":"-£39,230,724"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW66:CX66>=CW66, 1))","v":2},{"$f":"SUM(IF(CW66:CX66>=CX66, 1))","v":1},null,{"v":-2207973.6896007746,"d":"-£2,207,974"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC66:DD66>=DC66, 1))","v":2},{"$f":"SUM(IF(DC66:DD66>=DD66, 1))","v":1},null,{"v":-87530488.74134648,"d":"-£87,530,489"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI66:DJ66>=DI66, 1))","v":2},{"$f":"SUM(IF(DI66:DJ66>=DJ66, 1))","v":1},null,{"v":-4770876.16276405,"d":"-£4,770,876"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO66:DP66>=DO66, 1))","v":2},{"$f":"SUM(IF(DO66:DP66>=DP66, 1))","v":1},null,{"v":-37272187.864351764,"d":"-£37,272,188"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU66:DV66>=DU66, 1))","v":2},{"$f":"SUM(IF(DU66:DV66>=DV66, 1))","v":1},null,{"v":-171012250.67982787,"d":"-£171,012,251"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA66:EB66>=EA66, 1))","v":2},{"$f":"SUM(IF(EA66:EB66>=EB66, 1))","v":1}]
[{"$nulls":3},51,{"v":245.30607048516558,"d":"£245.31"},{"v":227.48520746396903,"d":"£227.49"},null,{"v":5.877958670021035,"d":"5.878"},{"v":5.8934493384132045,"d":"5.893"},null,{"v":263.5577072877394,"d":"£263.56"},{"v":245.31112788477182,"d":"£245.31"},null,{"v":6.685534619519479,"d":"6.686"},{"v":6.698898285749898,"d":"6.699"},null,{"v":2068.284069908889,"d":"£2,068.28"},{"v":1334.4096933623305,"d":"£1,334.41"},null,{"v":4.845748697400963,"d":"4.846"},{"v":4.898428548950991,"d":"4.898"},null,{"v":17526.434060564257,"d":"£17,526.43"},{"v":17557.544727014203,"d":"£17,557.54"},null,{"v":3.102933884395708,"d":"3.103"},{"v":3.148044778789667,"d":"3.148"},null,{"v":51776.86724708575,"d":"£51,776.87"},{"v":51073.425018032445,"d":"£51,073.43"},null,{"v":4.7766766587809215,"d":"4.777"},{"v":4.953941730070881,"d":"4.954"},null,{"v":1909606.4273159057,"d":"£1,909,606.43"},{"v":0,"d":"£0.00"},null,{"v":-1659.9128723408319,"d":"-1659.913"},{"v":0,"d":"0.000"},null,{"v":128967.36259073374,"d":"£128,967.36"},{"v":0,"d":"£0.00"},null,{"v":-94.45478794780175,"d":"-94.455"},{"v":0,"d":"0.000"},null,{"v":17052754.2683205,"d":"£17,052,754.27"},{"v":0,"d":"£0.00"},null,{"v":-1224.1012795699394,"d":"-1224.101"},{"v":0,"d":"0.000"},null,{"v":-280685.26596899226,"d":"-£280,685.27"},{"v":0,"d":"£0.00"},null,{"v":-406.99749751229217,"d":"-406.997"},{"v":0,"d":"0.000"},null,{"v":11408345.88304611,"d":"£11,408,345.88"},{"v":0,"d":"£0.00"},null,{"v":-2874.864719140195,"d":"-2874.865"},{"v":0,"d":"0.000"},null,{"v":30218988.675304256,"d":"£30,218,988.68"},{"v":0,"d":"£0.00"},null,{"v":-6260.331156511061,"d":"-6260.331"},{"v":0,"d":"0.000"},null,{"v":117313.86732993553,"d":"£117,314"},{"v":117641.50156080013,"d":"£117,642"},null,{"$f":"SUM(IF(BS67:BT67>=BS67, 1))","v":2},{"$f":"SUM(IF(BS67:BT67>=BT67, 1))","v":1},null,{"v":133447.13468310182,"d":"£133,447"},{"v":133732.65458711318,"d":"£133,733"},null,{"$f":"SUM(IF(BY67:BZ67>=BY67, 1))","v":2},{"$f":"SUM(IF(BY67:BZ67>=BZ67, 1))","v":1},null,{"v":94846.68987811038,"d":"£94,847"},{"v":96634.1612856575,"d":"£96,634"},null,{"$f":"SUM(IF(CE67:CF67>=CE67, 1))","v":2},{"$f":"SUM(IF(CE67:CF67>=CF67, 1))","v":1},null,{"v":44532.243627349904,"d":"£44,532"},{"v":45403.35084877914,"d":"£45,403"},null,{"$f":"SUM(IF(CK67:CL67>=CK67, 1))","v":2},{"$f":"SUM(IF(CK67:CL67>=CL67, 1))","v":1},null,{"$f":"AF67*WTP-AC67","v":{"v":43756.66592853268,"d":"£43,757"}},{"v":48005.40958338516,"d":"£48,005"},null,{"$f":"SUM(IF(CQ67:CR67>=CQ67, 1))","v":2},{"$f":"SUM(IF(CQ67:CR67>=CR67, 1))","v":1},null,{"v":-35107863.874132544,"d":"-£35,107,864"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW67:CX67>=CW67, 1))","v":2},{"$f":"SUM(IF(CW67:CX67>=CX67, 1))","v":1},null,{"v":-2018063.1215467686,"d":"-£2,018,063"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC67:DD67>=DC67, 1))","v":2},{"$f":"SUM(IF(DC67:DD67>=DD67, 1))","v":1},null,{"v":-41534779.85971929,"d":"-£41,534,780"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI67:DJ67>=DI67, 1))","v":2},{"$f":"SUM(IF(DI67:DJ67>=DJ67, 1))","v":1},null,{"v":-7859264.684276851,"d":"-£7,859,265"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO67:DP67>=DO67, 1))","v":2},{"$f":"SUM(IF(DO67:DP67>=DP67, 1))","v":1},null,{"v":-68905640.26585001,"d":"-£68,905,640"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU67:DV67>=DU67, 1))","v":2},{"$f":"SUM(IF(DU67:DV67>=DV67, 1))","v":1},null,{"v":-155425611.80552548,"d":"-£155,425,612"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA67:EB67>=EA67, 1))","v":2},{"$f":"SUM(IF(EA67:EB67>=EB67, 1))","v":1}]
[{"$nulls":3},52,{"v":259.941068920825,"d":"£259.94"},{"v":235.63703182874676,"d":"£235.64"},null,{"v":5.79379481404687,"d":"5.794"},{"v":5.809657780210195,"d":"5.810"},null,{"v":278.934970709103,"d":"£278.93"},{"v":254.05898234123418,"d":"£254.06"},null,{"v":6.709581383596835,"d":"6.710"},{"v":6.723753013979527,"d":"6.724"},null,{"v":2253.861566549099,"d":"£2,253.86"},{"v":1400.417014006515,"d":"£1,400.42"},null,{"v":4.743979992015919,"d":"4.744"},{"v":4.823591226139926,"d":"4.824"},null,{"v":13000.03085310046,"d":"£13,000.03"},{"v":12984.113936496848,"d":"£12,984.11"},null,{"v":2.924147202765338,"d":"2.924"},{"v":2.961825202570844,"d":"2.962"},null,{"v":49778.71675160044,"d":"£49,778.72"},{"v":49648.90339780184,"d":"£49,648.90"},null,{"v":4.335806827926584,"d":"4.336"},{"v":4.4930616784389965,"d":"4.493"},null,{"v":2610239.0449781115,"d":"£2,610,239.04"},{"v":0,"d":"£0.00"},null,{"v":-1703.6730766911526,"d":"-1703.673"},{"v":0,"d":"0.000"},null,{"v":168801.9731652772,"d":"£168,801.97"},{"v":0,"d":"£0.00"},null,{"v":-96.16498995703385,"d":"-96.165"},{"v":0,"d":"0.000"},null,{"v":19968879.3075959,"d":"£19,968,879.31"},{"v":0,"d":"£0.00"},null,{"v":-1862.742132473494,"d":"-1862.742"},{"v":0,"d":"0.000"},null,{"v":142149.73451100956,"d":"£142,149.73"},{"v":0,"d":"£0.00"},null,{"v":-336.49216130486025,"d":"-336.492"},{"v":0,"d":"0.000"},null,{"v":2012979.4899212127,"d":"£2,012,979.49"},{"v":0,"d":"£0.00"},null,{"v":-2438.507129730498,"d":"-2438.507"},{"v":0,"d":"0.000"},null,{"v":24903049.550171513,"d":"£24,903,049.55"},{"v":0,"d":"£0.00"},null,{"v":-6437.579490157039,"d":"-6437.579"},{"v":0,"d":"0.000"},null,{"v":115615.95521201658,"d":"£115,616"},{"v":115957.51857237515,"d":"£115,958"},null,{"$f":"SUM(IF(BS68:BT68>=BS68, 1))","v":2},{"$f":"SUM(IF(BS68:BT68>=BT68, 1))","v":1},null,{"v":133912.69270122758,"d":"£133,913"},{"v":134221.0012972493,"d":"£134,221"},null,{"$f":"SUM(IF(BY68:BZ68>=BY68, 1))","v":2},{"$f":"SUM(IF(BY68:BZ68>=BZ68, 1))","v":1},null,{"v":92625.73827376928,"d":"£92,626"},{"v":95071.407508792,"d":"£95,071"},null,{"$f":"SUM(IF(CE68:CF68>=CE68, 1))","v":2},{"$f":"SUM(IF(CE68:CF68>=CF68, 1))","v":1},null,{"v":45482.9132022063,"d":"£45,483"},{"v":46252.39011492003,"d":"£46,252"},null,{"$f":"SUM(IF(CK68:CL68>=CK68, 1))","v":2},{"$f":"SUM(IF(CK68:CL68>=CL68, 1))","v":1},null,{"$f":"AF68*WTP-AC68","v":{"v":36937.41980693124,"d":"£36,937"}},{"v":40212.33017097809,"d":"£40,212"},null,{"$f":"SUM(IF(CQ68:CR68>=CQ68, 1))","v":2},{"$f":"SUM(IF(CQ68:CR68>=CR68, 1))","v":1},null,{"v":-36683700.57880116,"d":"-£36,683,701"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW68:CX68>=CW68, 1))","v":2},{"$f":"SUM(IF(CW68:CX68>=CX68, 1))","v":1},null,{"v":-2092101.7723059542,"d":"-£2,092,102"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC68:DD68>=DC68, 1))","v":2},{"$f":"SUM(IF(DC68:DD68>=DD68, 1))","v":1},null,{"v":-57223721.95706578,"d":"-£57,223,722"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI68:DJ68>=DI68, 1))","v":2},{"$f":"SUM(IF(DI68:DJ68>=DJ68, 1))","v":1},null,{"v":-6871992.960608214,"d":"-£6,871,993"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO68:DP68>=DO68, 1))","v":2},{"$f":"SUM(IF(DO68:DP68>=DP68, 1))","v":1},null,{"v":-50783122.08453117,"d":"-£50,783,122"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU68:DV68>=DU68, 1))","v":2},{"$f":"SUM(IF(DU68:DV68>=DV68, 1))","v":1},null,{"v":-153654639.35331228,"d":"-£153,654,639"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA68:EB68>=EA68, 1))","v":2},{"$f":"SUM(IF(EA68:EB68>=EB68, 1))","v":1}]
[{"$nulls":3},53,{"v":303.9156962752983,"d":"£303.92"},{"v":265.4841788768116,"d":"£265.48"},null,{"v":5.832583123463094,"d":"5.833"},{"v":5.846765473165986,"d":"5.847"},null,{"v":325.5278228610992,"d":"£325.53"},{"v":286.16443266055256,"d":"£286.16"},null,{"v":6.745240025010623,"d":"6.745"},{"v":6.756423023989922,"d":"6.756"},null,{"v":5689.960799057618,"d":"£5,689.96"},{"v":2019.2274541769762,"d":"£2,019.23"},null,{"v":4.798940280921389,"d":"4.799"},{"v":4.973646103352243,"d":"4.974"},null,{"v":10870.693780706679,"d":"£10,870.69"},{"v":10823.954255756953,"d":"£10,823.95"},null,{"v":2.9350315803686446,"d":"2.935"},{"v":2.9694380361023165,"d":"2.969"},null,{"v":50360.85414354406,"d":"£50,360.85"},{"v":50080.74849336047,"d":"£50,080.75"},null,{"v":4.902534482219827,"d":"4.903"},{"v":5.02991739831483,"d":"5.030"},null,{"v":4132821.1326209884,"d":"£4,132,821.13"},{"v":0,"d":"£0.00"},null,{"v":-1525.131416347419,"d":"-1525.131"},{"v":0,"d":"0.000"},null,{"v":260791.96660007787,"d":"£260,791.97"},{"v":0,"d":"£0.00"},null,{"v":-74.0900690067486,"d":"-74.090"},{"v":0,"d":"0.000"},null,{"v":86279062.08685549,"d":"£86,279,062.09"},{"v":0,"d":"£0.00"},null,{"v":-4106.387766212665,"d":"-4106.388"},{"v":0,"d":"0.000"},null,{"v":401780.3861354072,"d":"£401,780.39"},{"v":0,"d":"£0.00"},null,{"v":-295.7633627020114,"d":"-295.763"},{"v":0,"d":"0.000"},null,{"v":4310957.842932374,"d":"£4,310,957.84"},{"v":0,"d":"£0.00"},null,{"v":-1960.483056430445,"d":"-1960.483"},{"v":0,"d":"0.000"},null,{"v":95385413.41514434,"d":"£95,385,413.42"},{"v":0,"d":"£0.00"},null,{"v":-7961.855670699289,"d":"-7961.856"},{"v":0,"d":"0.000"},null,{"v":116347.74677298657,"d":"£116,348"},{"v":116669.82528444291,"d":"£116,670"},null,{"$f":"SUM(IF(BS69:BT69>=BS69, 1))","v":2},{"$f":"SUM(IF(BS69:BT69>=BT69, 1))","v":1},null,{"v":134579.27267735137,"d":"£134,579"},{"v":134842.29604713788,"d":"£134,842"},null,{"$f":"SUM(IF(BY69:BZ69>=BY69, 1))","v":2},{"$f":"SUM(IF(BY69:BZ69>=BZ69, 1))","v":1},null,{"v":90288.84481937016,"d":"£90,289"},{"v":97453.69461286788,"d":"£97,454"},null,{"$f":"SUM(IF(CE69:CF69>=CE69, 1))","v":2},{"$f":"SUM(IF(CE69:CF69>=CF69, 1))","v":1},null,{"v":47829.93782666622,"d":"£47,830"},{"v":48564.80646628938,"d":"£48,565"},null,{"$f":"SUM(IF(CK69:CL69>=CK69, 1))","v":2},{"$f":"SUM(IF(CK69:CL69>=CL69, 1))","v":1},null,{"$f":"AF69*WTP-AC69","v":{"v":47689.83550085248,"d":"£47,690"}},{"v":50517.59947293613,"d":"£50,518"},null,{"$f":"SUM(IF(CQ69:CR69>=CQ69, 1))","v":2},{"$f":"SUM(IF(CQ69:CR69>=CR69, 1))","v":1},null,{"v":-34635449.459569365,"d":"-£34,635,449"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW69:CX69>=CW69, 1))","v":2},{"$f":"SUM(IF(CW69:CX69>=CX69, 1))","v":1},null,{"v":-1742593.34673505,"d":"-£1,742,593"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC69:DD69>=DC69, 1))","v":2},{"$f":"SUM(IF(DC69:DD69>=DD69, 1))","v":1},null,{"v":-168406817.4111088,"d":"-£168,406,817"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI69:DJ69>=DI69, 1))","v":2},{"$f":"SUM(IF(DI69:DJ69>=DJ69, 1))","v":1},null,{"v":-6317047.640175635,"d":"-£6,317,048"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO69:DP69>=DO69, 1))","v":2},{"$f":"SUM(IF(DO69:DP69>=DP69, 1))","v":1},null,{"v":-43520618.97154127,"d":"-£43,520,619"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU69:DV69>=DU69, 1))","v":2},{"$f":"SUM(IF(DU69:DV69>=DV69, 1))","v":1},null,{"v":-254622526.8291301,"d":"-£254,622,527"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA69:EB69>=EA69, 1))","v":2},{"$f":"SUM(IF(EA69:EB69>=EB69, 1))","v":1}]
[{"$nulls":3},54,{"v":300.37761702330806,"d":"£300.38"},{"v":275.2760442551437,"d":"£275.28"},null,{"v":5.841697885821815,"d":"5.842"},{"v":5.856281399843035,"d":"5.856"},null,{"v":322.45296751158816,"d":"£322.45"},{"v":296.7440004764691,"d":"£296.74"},null,{"v":6.644259045452615,"d":"6.644"},{"v":6.656327365645445,"d":"6.656"},null,{"v":3566.28835121528,"d":"£3,566.29"},{"v":1280.7193667215988,"d":"£1,280.72"},null,{"v":4.728386371184031,"d":"4.728"},{"v":4.929081584448582,"d":"4.929"},null,{"v":12502.378272732984,"d":"£12,502.38"},{"v":12495.163760246221,"d":"£12,495.16"},null,{"v":2.8945412716915646,"d":"2.895"},{"v":2.9448541625995794,"d":"2.945"},null,{"v":49841.060697342546,"d":"£49,841.06"},{"v":49659.04929187704,"d":"£49,659.05"},null,{"v":4.146727816809564,"d":"4.147"},{"v":4.2548231442711595,"d":"4.255"},null,{"v":2695894.206066607,"d":"£2,695,894.21"},{"v":0,"d":"£0.00"},null,{"v":-1566.2608601068112,"d":"-1566.261"},{"v":0,"d":"0.000"},null,{"v":180828.71635513662,"d":"£180,828.72"},{"v":0,"d":"£0.00"},null,{"v":-84.88473481066404,"d":"-84.885"},{"v":0,"d":"0.000"},null,{"v":54580485.76434105,"d":"£54,580,485.76"},{"v":0,"d":"£0.00"},null,{"v":-4792.698144258321,"d":"-4792.698"},{"v":0,"d":"0.000"},null,{"v":61595.71609017486,"d":"£61,595.72"},{"v":0,"d":"£0.00"},null,{"v":-429.5589687775174,"d":"-429.559"},{"v":0,"d":"0.000"},null,{"v":2869386.2812800007,"d":"£2,869,386.28"},{"v":0,"d":"£0.00"},null,{"v":-1704.1088655708022,"d":"-1704.109"},{"v":0,"d":"0.000"},null,{"v":60388190.68413297,"d":"£60,388,190.68"},{"v":0,"d":"£0.00"},null,{"v":-8577.511573524116,"d":"-8577.512"},{"v":0,"d":"0.000"},null,{"v":116533.580099413,"d":"£116,534"},{"v":116850.35195260556,"d":"£116,850"},null,{"$f":"SUM(IF(BS70:BT70>=BS70, 1))","v":2},{"$f":"SUM(IF(BS70:BT70>=BT70, 1))","v":1},null,{"v":132562.7279415407,"d":"£132,563"},{"v":132829.80331243243,"d":"£132,830"},null,{"$f":"SUM(IF(BY70:BZ70>=BY70, 1))","v":2},{"$f":"SUM(IF(BY70:BZ70>=BZ70, 1))","v":1},null,{"v":91001.43907246533,"d":"£91,001"},{"v":97300.91232225003,"d":"£97,301"},null,{"$f":"SUM(IF(CE70:CF70>=CE70, 1))","v":2},{"$f":"SUM(IF(CE70:CF70>=CF70, 1))","v":1},null,{"v":45388.44716109831,"d":"£45,388"},{"v":46401.919491745364,"d":"£46,402"},null,{"$f":"SUM(IF(CK70:CL70>=CK70, 1))","v":2},{"$f":"SUM(IF(CK70:CL70>=CL70, 1))","v":1},null,{"$f":"AF70*WTP-AC70","v":{"v":33093.49563884873,"d":"£33,093"}},{"v":35437.413593546145,"d":"£35,437"},null,{"$f":"SUM(IF(CQ70:CR70>=CQ70, 1))","v":2},{"$f":"SUM(IF(CQ70:CR70>=CR70, 1))","v":1},null,{"v":-34021111.40820283,"d":"-£34,021,111"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW70:CX70>=CW70, 1))","v":2},{"$f":"SUM(IF(CW70:CX70>=CX70, 1))","v":1},null,{"v":-1878523.4125684174,"d":"-£1,878,523"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC70:DD70>=DC70, 1))","v":2},{"$f":"SUM(IF(DC70:DD70>=DD70, 1))","v":1},null,{"v":-150434448.64950746,"d":"-£150,434,449"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI70:DJ70>=DI70, 1))","v":2},{"$f":"SUM(IF(DI70:DJ70>=DJ70, 1))","v":1},null,{"v":-8652775.091640523,"d":"-£8,652,775"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO70:DP70>=DO70, 1))","v":2},{"$f":"SUM(IF(DO70:DP70>=DP70, 1))","v":1},null,{"v":-36951563.59269605,"d":"-£36,951,564"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU70:DV70>=DU70, 1))","v":2},{"$f":"SUM(IF(DU70:DV70>=DV70, 1))","v":1},null,{"v":-231938422.15461528,"d":"-£231,938,422"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA70:EB70>=EA70, 1))","v":2},{"$f":"SUM(IF(EA70:EB70>=EB70, 1))","v":1}]
[{"$nulls":3},55,{"v":306.65087844764884,"d":"£306.65"},{"v":268.2875521692126,"d":"£268.29"},null,{"v":5.810962160866889,"d":"5.811"},{"v":5.828803393511108,"d":"5.829"},null,{"v":328.49594796262534,"d":"£328.50"},{"v":289.21170465005247,"d":"£289.21"},null,{"v":6.73794125738754,"d":"6.738"},{"v":6.753588836352347,"d":"6.754"},null,{"v":2278.6004054855644,"d":"£2,278.60"},{"v":1221.7450610190265,"d":"£1,221.75"},null,{"v":4.717578367222866,"d":"4.718"},{"v":4.815180549678261,"d":"4.815"},null,{"v":12618.54105222432,"d":"£12,618.54"},{"v":12574.624224894196,"d":"£12,574.62"},null,{"v":2.8877313385496257,"d":"2.888"},{"v":2.925920876442765,"d":"2.926"},null,{"v":50567.37268219167,"d":"£50,567.37"},{"v":50382.558313672154,"d":"£50,382.56"},null,{"v":4.310795602294555,"d":"4.311"},{"v":4.375192508073947,"d":"4.375"},null,{"v":4114277.038942427,"d":"£4,114,277.04"},{"v":0,"d":"£0.00"},null,{"v":-1913.3839772335102,"d":"-1913.384"},{"v":0,"d":"0.000"},null,{"v":265631.18728055264,"d":"£265,631.19"},{"v":0,"d":"£0.00"},null,{"v":-105.80539748254876,"d":"-105.805"},{"v":0,"d":"0.000"},null,{"v":24523681.285283633,"d":"£24,523,681.29"},{"v":0,"d":"£0.00"},null,{"v":-2264.798894017414,"d":"-2264.799"},{"v":0,"d":"0.000"},null,{"v":402563.8621528106,"d":"£402,563.86"},{"v":0,"d":"£0.00"},null,{"v":-350.06462904363786,"d":"-350.065"},{"v":0,"d":"0.000"},null,{"v":2867888.1611207365,"d":"£2,867,888.16"},{"v":0,"d":"£0.00"},null,{"v":-999.2898559617169,"d":"-999.290"},{"v":0,"d":"0.000"},null,{"v":32174041.53478016,"d":"£32,174,041.53"},{"v":0,"d":"£0.00"},null,{"v":-5633.342753738828,"d":"-5633.343"},{"v":0,"d":"0.000"},null,{"v":115912.59233889013,"d":"£115,913"},{"v":116307.78031805294,"d":"£116,308"},null,{"$f":"SUM(IF(BS71:BT71>=BS71, 1))","v":2},{"$f":"SUM(IF(BS71:BT71>=BT71, 1))","v":1},null,{"v":134430.32919978816,"d":"£134,430"},{"v":134782.56502239688,"d":"£134,783"},null,{"$f":"SUM(IF(BY71:BZ71>=BY71, 1))","v":2},{"$f":"SUM(IF(BY71:BZ71>=BZ71, 1))","v":1},null,{"v":92072.96693897176,"d":"£92,073"},{"v":95081.86593254619,"d":"£95,082"},null,{"$f":"SUM(IF(CE71:CF71>=CE71, 1))","v":2},{"$f":"SUM(IF(CE71:CF71>=CF71, 1))","v":1},null,{"v":45136.0857187682,"d":"£45,136"},{"v":45943.79330396111,"d":"£45,944"},null,{"$f":"SUM(IF(CK71:CL71>=CK71, 1))","v":2},{"$f":"SUM(IF(CK71:CL71>=CL71, 1))","v":1},null,{"$f":"AF71*WTP-AC71","v":{"v":35648.539363699434,"d":"£35,649"}},{"v":37121.29184780677,"d":"£37,121"},null,{"$f":"SUM(IF(CQ71:CR71>=CQ71, 1))","v":2},{"$f":"SUM(IF(CQ71:CR71>=CR71, 1))","v":1},null,{"v":-42381956.58361263,"d":"-£42,381,957"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW71:CX71>=CW71, 1))","v":2},{"$f":"SUM(IF(CW71:CX71>=CX71, 1))","v":1},null,{"v":-2381739.1369315274,"d":"-£2,381,739"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC71:DD71>=DC71, 1))","v":2},{"$f":"SUM(IF(DC71:DD71>=DD71, 1))","v":1},null,{"v":-69819659.16563192,"d":"-£69,819,659"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI71:DJ71>=DI71, 1))","v":2},{"$f":"SUM(IF(DI71:DJ71>=DJ71, 1))","v":1},null,{"v":-7403856.443025568,"d":"-£7,403,856"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO71:DP71>=DO71, 1))","v":2},{"$f":"SUM(IF(DO71:DP71>=DP71, 1))","v":1},null,{"v":-22853685.280355074,"d":"-£22,853,685"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU71:DV71>=DU71, 1))","v":2},{"$f":"SUM(IF(DU71:DV71>=DV71, 1))","v":1},null,{"v":-144840896.60955673,"d":"-£144,840,897"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA71:EB71>=EA71, 1))","v":2},{"$f":"SUM(IF(EA71:EB71>=EB71, 1))","v":1}]
[{"$nulls":3},56,{"v":238.74065596957354,"d":"£238.74"},{"v":222.92637059032816,"d":"£222.93"},null,{"v":5.821532649462629,"d":"5.822"},{"v":5.838825106927006,"d":"5.839"},null,{"v":256.6457432442844,"d":"£256.65"},{"v":240.4543075732386,"d":"£240.45"},null,{"v":6.714615184613,"d":"6.715"},{"v":6.729879499034491,"d":"6.730"},null,{"v":1724.7857060377378,"d":"£1,724.79"},{"v":1409.8207536399589,"d":"£1,409.82"},null,{"v":4.844219200394529,"d":"4.844"},{"v":4.876692623945389,"d":"4.877"},null,{"v":14730.13501105671,"d":"£14,730.14"},{"v":14703.242648494854,"d":"£14,703.24"},null,{"v":3.1173695573374847,"d":"3.117"},{"v":3.1655255866357686,"d":"3.166"},null,{"v":52203.454237667465,"d":"£52,203.45"},{"v":51514.09872655362,"d":"£51,514.10"},null,{"v":4.899940982197543,"d":"4.900"},{"v":5.0686581821201475,"d":"5.069"},null,{"v":1713440.3006038151,"d":"£1,713,440.30"},{"v":0,"d":"£0.00"},null,{"v":-1873.5967389855284,"d":"-1873.597"},{"v":0,"d":"0.000"},null,{"v":107800.25086598736,"d":"£107,800.25"},{"v":0,"d":"£0.00"},null,{"v":-101.62761087804961,"d":"-101.628"},{"v":0,"d":"0.000"},null,{"v":7206296.130973487,"d":"£7,206,296.13"},{"v":0,"d":"£0.00"},null,{"v":-742.981416543391,"d":"-742.981"},{"v":0,"d":"0.000"},null,{"v":240069.70623952395,"d":"£240,069.71"},{"v":0,"d":"£0.00"},null,{"v":-429.89171296161857,"d":"-429.892"},{"v":0,"d":"0.000"},null,{"v":10745828.805563906,"d":"£10,745,828.81"},{"v":0,"d":"£0.00"},null,{"v":-2630.001672131389,"d":"-2630.002"},{"v":0,"d":"0.000"},null,{"v":20013435.194246717,"d":"£20,013,435.19"},{"v":0,"d":"£0.00"},null,{"v":-5778.099151499977,"d":"-5778.099"},{"v":0,"d":"0.000"},null,{"v":116191.912333283,"d":"£116,192"},{"v":116553.57576794979,"d":"£116,554"},null,{"$f":"SUM(IF(BS72:BT72>=BS72, 1))","v":2},{"$f":"SUM(IF(BS72:BT72>=BT72, 1))","v":1},null,{"v":134035.6579490157,"d":"£134,036"},{"v":134357.13567311657,"d":"£134,357"},null,{"$f":"SUM(IF(BY72:BZ72>=BY72, 1))","v":2},{"$f":"SUM(IF(BY72:BZ72>=BZ72, 1))","v":1},null,{"v":95159.59830185283,"d":"£95,160"},{"v":96124.03172526782,"d":"£96,124"},null,{"$f":"SUM(IF(CE72:CF72>=CE72, 1))","v":2},{"$f":"SUM(IF(CE72:CF72>=CF72, 1))","v":1},null,{"v":47617.25613569299,"d":"£47,617"},{"v":48607.26908422052,"d":"£48,607"},null,{"$f":"SUM(IF(CK72:CL72>=CK72, 1))","v":2},{"$f":"SUM(IF(CK72:CL72>=CL72, 1))","v":1},null,{"$f":"AF72*WTP-AC72","v":{"v":45795.365406283396,"d":"£45,795"}},{"v":49859.06491584934,"d":"£49,859"},null,{"$f":"SUM(IF(CQ72:CR72>=CQ72, 1))","v":2},{"$f":"SUM(IF(CQ72:CR72>=CR72, 1))","v":1},null,{"v":-39185375.08031438,"d":"-£39,185,375"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW72:CX72>=CW72, 1))","v":2},{"$f":"SUM(IF(CW72:CX72>=CX72, 1))","v":1},null,{"v":-2140352.4684269796,"d":"-£2,140,352"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC72:DD72>=DC72, 1))","v":2},{"$f":"SUM(IF(DC72:DD72>=DD72, 1))","v":1},null,{"v":-22065924.461841308,"d":"-£22,065,924"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI72:DJ72>=DI72, 1))","v":2},{"$f":"SUM(IF(DI72:DJ72>=DJ72, 1))","v":1},null,{"v":-8837903.965471895,"d":"-£8,837,904"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO72:DP72>=DO72, 1))","v":2},{"$f":"SUM(IF(DO72:DP72>=DP72, 1))","v":1},null,{"v":-63345862.248191684,"d":"-£63,345,862"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU72:DV72>=DU72, 1))","v":2},{"$f":"SUM(IF(DU72:DV72>=DV72, 1))","v":1},null,{"v":-135575418.22424626,"d":"-£135,575,418"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA72:EB72>=EA72, 1))","v":2},{"$f":"SUM(IF(EA72:EB72>=EB72, 1))","v":1}]
[{"$nulls":3},57,{"v":291.0452322118533,"d":"£291.05"},{"v":256.4868481996594,"d":"£256.49"},null,{"v":5.83066560853044,"d":"5.831"},{"v":5.846652242747414,"d":"5.847"},null,{"v":311.9189624434772,"d":"£311.92"},{"v":276.5440441857919,"d":"£276.54"},null,{"v":6.673241494223005,"d":"6.673"},{"v":6.686684289472028,"d":"6.687"},null,{"v":1464.1656802736718,"d":"£1,464.17"},{"v":1291.6101819350622,"d":"£1,291.61"},null,{"v":4.9992178721878915,"d":"4.999"},{"v":5.029263933562537,"d":"5.029"},null,{"v":10740.97417083798,"d":"£10,740.97"},{"v":10795.395005053233,"d":"£10,795.40"},null,{"v":3.224310006702698,"d":"3.224"},{"v":3.294809560421995,"d":"3.295"},null,{"v":49753.62181043217,"d":"£49,753.62"},{"v":49745.92050069264,"d":"£49,745.92"},null,{"v":4.657916831420683,"d":"4.658"},{"v":4.731490966146076,"d":"4.731"},null,{"v":3673127.999344527,"d":"£3,673,128.00"},{"v":0,"d":"£0.00"},null,{"v":-1699.1811230793182,"d":"-1699.181"},{"v":0,"d":"0.000"},null,{"v":256061.01397060393,"d":"£256,061.01"},{"v":0,"d":"£0.00"},null,{"v":-97.30554730868803,"d":"-97.306"},{"v":0,"d":"0.000"},null,{"v":3966723.4486102615,"d":"£3,966,723.45"},{"v":0,"d":"£0.00"},null,{"v":-690.7019326576926,"d":"-690.702"},{"v":0,"d":"0.000"},null,{"v":-496723.2551175232,"d":"-£496,723.26"},{"v":0,"d":"£0.00"},null,{"v":-643.4809078683186,"d":"-643.481"},{"v":0,"d":"0.000"},null,{"v":115144.10325333972,"d":"£115,144.10"},{"v":0,"d":"£0.00"},null,{"v":-1100.024288351584,"d":"-1100.024"},{"v":0,"d":"0.000"},null,{"v":7514333.310061209,"d":"£7,514,333.31"},{"v":0,"d":"£0.00"},null,{"v":-4230.693799265601,"d":"-4230.694"},{"v":0,"d":"0.000"},null,{"v":116322.26693839695,"d":"£116,322"},{"v":116676.55800674863,"d":"£116,677"},null,{"$f":"SUM(IF(BS73:BT73>=BS73, 1))","v":2},{"$f":"SUM(IF(BS73:BT73>=BT73, 1))","v":1},null,{"v":133152.91092201663,"d":"£133,153"},{"v":133457.14174525478,"d":"£133,457"},null,{"$f":"SUM(IF(BY73:BZ73>=BY73, 1))","v":2},{"$f":"SUM(IF(BY73:BZ73>=BZ73, 1))","v":1},null,{"v":98520.19176348417,"d":"£98,520"},{"v":99293.66848931568,"d":"£99,294"},null,{"$f":"SUM(IF(CE73:CF73>=CE73, 1))","v":2},{"$f":"SUM(IF(CE73:CF73>=CF73, 1))","v":1},null,{"v":53745.22596321598,"d":"£53,745"},{"v":55100.796203386664,"d":"£55,101"},null,{"$f":"SUM(IF(CK73:CL73>=CK73, 1))","v":2},{"$f":"SUM(IF(CK73:CL73>=CL73, 1))","v":1},null,{"$f":"AF73*WTP-AC73","v":{"v":43404.71481798149,"d":"£43,405"}},{"v":44883.89882222888,"d":"£44,884"},null,{"$f":"SUM(IF(CQ73:CR73>=CQ73, 1))","v":2},{"$f":"SUM(IF(CQ73:CR73>=CR73, 1))","v":1},null,{"v":-37656750.46093089,"d":"-£37,656,750"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW73:CX73>=CW73, 1))","v":2},{"$f":"SUM(IF(CW73:CX73>=CX73, 1))","v":1},null,{"v":-2202171.9601443643,"d":"-£2,202,172"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC73:DD73>=DC73, 1))","v":2},{"$f":"SUM(IF(DC73:DD73>=DD73, 1))","v":1},null,{"v":-17780762.101764113,"d":"-£17,780,762"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI73:DJ73>=DI73, 1))","v":2},{"$f":"SUM(IF(DI73:DJ73>=DJ73, 1))","v":1},null,{"v":-12372894.902248848,"d":"-£12,372,895"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO73:DP73>=DO73, 1))","v":2},{"$f":"SUM(IF(DO73:DP73>=DP73, 1))","v":1},null,{"v":-22115629.870285016,"d":"-£22,115,630"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU73:DV73>=DU73, 1))","v":2},{"$f":"SUM(IF(DU73:DV73>=DV73, 1))","v":1},null,{"v":-92128209.29537323,"d":"-£92,128,209"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA73:EB73>=EA73, 1))","v":2},{"$f":"SUM(IF(EA73:EB73>=EB73, 1))","v":1}]
[{"$nulls":3},58,{"v":226.72150248701982,"d":"£226.72"},{"v":200.59663940613038,"d":"£200.60"},null,{"v":5.875639778830784,"d":"5.876"},{"v":5.893383227315534,"d":"5.893"},null,{"v":243.0465381691886,"d":"£243.05"},{"v":216.33299886435344,"d":"£216.33"},null,{"v":6.65842742306734,"d":"6.658"},{"v":6.674109395067919,"d":"6.674"},null,{"v":2034.985136247617,"d":"£2,034.99"},{"v":1091.4654160475623,"d":"£1,091.47"},null,{"v":4.96112934813016,"d":"4.961"},{"v":5.040041001817027,"d":"5.040"},null,{"v":10714.02882280635,"d":"£10,714.03"},{"v":10771.779781254167,"d":"£10,771.78"},null,{"v":3.0600663993564634,"d":"3.060"},{"v":3.1407137080745646,"d":"3.141"},null,{"v":50785.50440109706,"d":"£50,785.50"},{"v":49672.733727486775,"d":"£49,672.73"},null,{"v":4.26172527814517,"d":"4.262"},{"v":4.402762365943113,"d":"4.403"},null,{"v":2813781.9828048274,"d":"£2,813,781.98"},{"v":0,"d":"£0.00"},null,{"v":-1911.0605672699887,"d":"-1911.061"},{"v":0,"d":"0.000"},null,{"v":187161.68603232858,"d":"£187,161.69"},{"v":0,"d":"£0.00"},null,{"v":-109.87178772709326,"d":"-109.872"},{"v":0,"d":"0.000"},null,{"v":22301757.528113507,"d":"£22,301,757.53"},{"v":0,"d":"£0.00"},null,{"v":-1865.2165174606287,"d":"-1865.217"},{"v":0,"d":"0.000"},null,{"v":-522432.8271623295,"d":"-£522,432.83"},{"v":0,"d":"£0.00"},null,{"v":-729.5602121426444,"d":"-729.560"},{"v":0,"d":"0.000"},null,{"v":17809118.4201176,"d":"£17,809,118.42"},{"v":0,"d":"£0.00"},null,{"v":-2257.2002100603127,"d":"-2257.200"},{"v":0,"d":"0.000"},null,{"v":42589386.789905936,"d":"£42,589,386.79"},{"v":0,"d":"£0.00"},null,{"v":-6872.909294660667,"d":"-6872.909"},{"v":0,"d":"0.000"},null,{"v":117286.07407412866,"d":"£117,286"},{"v":117667.06790690456,"d":"£117,667"},null,{"$f":"SUM(IF(BS74:BT74>=BS74, 1))","v":2},{"$f":"SUM(IF(BS74:BT74>=BT74, 1))","v":1},null,{"v":132925.50192317762,"d":"£132,926"},{"v":133265.85490249403,"d":"£133,266"},null,{"$f":"SUM(IF(BY74:BZ74>=BY74, 1))","v":2},{"$f":"SUM(IF(BY74:BZ74>=BZ74, 1))","v":1},null,{"v":97187.60182635557,"d":"£97,188"},{"v":99709.35462029297,"d":"£99,709"},null,{"$f":"SUM(IF(CE74:CF74>=CE74, 1))","v":2},{"$f":"SUM(IF(CE74:CF74>=CF74, 1))","v":1},null,{"v":50487.29916432292,"d":"£50,487"},{"v":52042.49438023713,"d":"£52,042"},null,{"$f":"SUM(IF(CK74:CL74>=CK74, 1))","v":2},{"$f":"SUM(IF(CK74:CL74>=CL74, 1))","v":1},null,{"$f":"AF74*WTP-AC74","v":{"v":34449.00116180634,"d":"£34,449"}},{"v":38382.51359137549,"d":"£38,383"},null,{"$f":"SUM(IF(CQ74:CR74>=CQ74, 1))","v":2},{"$f":"SUM(IF(CQ74:CR74>=CR74, 1))","v":1},null,{"v":-41034993.3282046,"d":"-£41,034,993"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW74:CX74>=CW74, 1))","v":2},{"$f":"SUM(IF(CW74:CX74>=CX74, 1))","v":1},null,{"v":-2384597.440574194,"d":"-£2,384,597"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC74:DD74>=DC74, 1))","v":2},{"$f":"SUM(IF(DC74:DD74>=DD74, 1))","v":1},null,{"v":-59606087.87732608,"d":"-£59,606,088"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI74:DJ74>=DI74, 1))","v":2},{"$f":"SUM(IF(DI74:DJ74>=DJ74, 1))","v":1},null,{"v":-14068771.41569056,"d":"-£14,068,771"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO74:DP74>=DO74, 1))","v":2},{"$f":"SUM(IF(DO74:DP74>=DP74, 1))","v":1},null,{"v":-62953122.621323854,"d":"-£62,953,123"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU74:DV74>=DU74, 1))","v":2},{"$f":"SUM(IF(DU74:DV74>=DV74, 1))","v":1},null,{"v":-180047572.68311927,"d":"-£180,047,573"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA74:EB74>=EA74, 1))","v":2},{"$f":"SUM(IF(EA74:EB74>=EB74, 1))","v":1}]
[{"$nulls":3},59,{"v":242.5013512631375,"d":"£242.50"},{"v":224.73455046430723,"d":"£224.73"},null,{"v":5.82588152942104,"d":"5.826"},{"v":5.839698143671617,"d":"5.840"},null,{"v":260.4112636355751,"d":"£260.41"},{"v":242.20228652880053,"d":"£242.20"},null,{"v":6.6632103374516385,"d":"6.663"},{"v":6.674744171162462,"d":"6.675"},null,{"v":3065.713790751864,"d":"£3,065.71"},{"v":1655.8398662277089,"d":"£1,655.84"},null,{"v":4.747900253244463,"d":"4.748"},{"v":4.841256140826155,"d":"4.841"},null,{"v":12854.22377789502,"d":"£12,854.22"},{"v":12849.83037982554,"d":"£12,849.83"},null,{"v":2.8081194792081345,"d":"2.808"},{"v":2.8575603787809962,"d":"2.858"},null,{"v":49544.14511904738,"d":"£49,544.15"},{"v":49139.65972079992,"d":"£49,139.66"},null,{"v":4.088974852148419,"d":"4.089"},{"v":4.224074298747181,"d":"4.224"},null,{"v":1903835.2223250482,"d":"£1,903,835.22"},{"v":0,"d":"£0.00"},null,{"v":-1480.5454938887099,"d":"-1480.545"},{"v":0,"d":"0.000"},null,{"v":124653.55781756467,"d":"£124,653.56"},{"v":0,"d":"£0.00"},null,{"v":-78.95739551429648,"d":"-78.957"},{"v":0,"d":"0.000"},null,{"v":33250312.609894518,"d":"£33,250,312.61"},{"v":0,"d":"£0.00"},null,{"v":-2201.69505377091,"d":"-2201.695"},{"v":0,"d":"0.000"},null,{"v":40748.86055315591,"d":"£40,748.86"},{"v":0,"d":"£0.00"},null,{"v":-458.56539527171384,"d":"-458.565"},{"v":0,"d":"0.000"},null,{"v":6324804.856749337,"d":"£6,324,804.86"},{"v":0,"d":"£0.00"},null,{"v":-2112.505518602767,"d":"-2112.506"},{"v":0,"d":"0.000"},null,{"v":41644355.10733962,"d":"£41,644,355.11"},{"v":0,"d":"£0.00"},null,{"v":-6332.268857048397,"d":"-6332.269"},{"v":0,"d":"0.000"},null,{"v":116275.12923715766,"d":"£116,275"},{"v":116569.22832296805,"d":"£116,569"},null,{"$f":"SUM(IF(BS75:BT75>=BS75, 1))","v":2},{"$f":"SUM(IF(BS75:BT75>=BT75, 1))","v":1},null,{"v":133003.7954853972,"d":"£133,004"},{"v":133252.68113672044,"d":"£133,253"},null,{"$f":"SUM(IF(BY75:BZ75>=BY75, 1))","v":2},{"$f":"SUM(IF(BY75:BZ75>=BZ75, 1))","v":1},null,{"v":91892.2912741374,"d":"£91,892"},{"v":95169.2829502954,"d":"£95,169"},null,{"$f":"SUM(IF(CE75:CF75>=CE75, 1))","v":2},{"$f":"SUM(IF(CE75:CF75>=CF75, 1))","v":1},null,{"v":43308.165806267665,"d":"£43,308"},{"v":44301.37719579438,"d":"£44,301"},null,{"$f":"SUM(IF(CK75:CL75>=CK75, 1))","v":2},{"$f":"SUM(IF(CK75:CL75>=CL75, 1))","v":1},null,{"$f":"AF75*WTP-AC75","v":{"v":32235.351923920993,"d":"£32,235"}},{"v":35341.82625414369,"d":"£35,342"},null,{"$f":"SUM(IF(CQ75:CR75>=CQ75, 1))","v":2},{"$f":"SUM(IF(CQ75:CR75>=CR75, 1))","v":1},null,{"v":-31514745.100099247,"d":"-£31,514,745"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW75:CX75>=CW75, 1))","v":2},{"$f":"SUM(IF(CW75:CX75>=CX75, 1))","v":1},null,{"v":-1703801.4681034943,"d":"-£1,703,801"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC75:DD75>=DC75, 1))","v":2},{"$f":"SUM(IF(DC75:DD75>=DD75, 1))","v":1},null,{"v":-77284213.68531272,"d":"-£77,284,214"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI75:DJ75>=DI75, 1))","v":2},{"$f":"SUM(IF(DI75:DJ75>=DJ75, 1))","v":1},null,{"v":-9212056.765987433,"d":"-£9,212,057"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO75:DP75>=DO75, 1))","v":2},{"$f":"SUM(IF(DO75:DP75>=DP75, 1))","v":1},null,{"v":-48574915.22880468,"d":"-£48,574,915"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU75:DV75>=DU75, 1))","v":2},{"$f":"SUM(IF(DU75:DV75>=DV75, 1))","v":1},null,{"v":-168289732.24830756,"d":"-£168,289,732"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA75:EB75>=EA75, 1))","v":2},{"$f":"SUM(IF(EA75:EB75>=EB75, 1))","v":1}]
[{"$nulls":3},60,{"v":217.96427402772355,"d":"£217.96"},{"v":205.42303581188193,"d":"£205.42"},null,{"v":5.862665696945958,"d":"5.863"},{"v":5.8753082152908,"d":"5.875"},null,{"v":234.29021337552024,"d":"£234.29"},{"v":221.44288668895032,"d":"£221.44"},null,{"v":6.649513055442472,"d":"6.650"},{"v":6.660260042118658,"d":"6.660"},null,{"v":1517.4921782611323,"d":"£1,517.49"},{"v":1256.9029062262312,"d":"£1,256.90"},null,{"v":4.938432185672673,"d":"4.938"},{"v":4.974992208979627,"d":"4.975"},null,{"v":11271.990521371408,"d":"£11,271.99"},{"v":11266.22433937686,"d":"£11,266.22"},null,{"v":2.82578810547409,"d":"2.826"},{"v":2.8710749098342183,"d":"2.871"},null,{"v":50560.62825616514,"d":"£50,560.63"},{"v":50203.68259153452,"d":"£50,203.68"},null,{"v":4.043000256517758,"d":"4.043"},{"v":4.191976685917102,"d":"4.192"},null,{"v":1348571.1482980466,"d":"£1,348,571.15"},{"v":0,"d":"£0.00"},null,{"v":-1359.4618958873527,"d":"-1359.462"},{"v":0,"d":"0.000"},null,{"v":86604.6227843498,"d":"£86,604.62"},{"v":0,"d":"£0.00"},null,{"v":-72.44610103458326,"d":"-72.446"},{"v":0,"d":"0.000"},null,{"v":6084390.314873806,"d":"£6,084,390.31"},{"v":0,"d":"£0.00"},null,{"v":-853.624748184551,"d":"-853.625"},{"v":0,"d":"0.000"},null,{"v":50408.44574633737,"d":"£50,408.45"},{"v":0,"d":"£0.00"},null,{"v":-395.9010351686816,"d":"-395.901"},{"v":0,"d":"0.000"},null,{"v":5640722.8508887645,"d":"£5,640,722.85"},{"v":0,"d":"£0.00"},null,{"v":-2354.2371649934507,"d":"-2354.237"},{"v":0,"d":"0.000"},null,{"v":13210697.382591303,"d":"£13,210,697.38"},{"v":0,"d":"£0.00"},null,{"v":-5035.670945268619,"d":"-5035.671"},{"v":0,"d":"0.000"},null,{"v":117035.34966489143,"d":"£117,035"},{"v":117300.74127000412,"d":"£117,301"},null,{"$f":"SUM(IF(BS76:BT76>=BS76, 1))","v":2},{"$f":"SUM(IF(BS76:BT76>=BT76, 1))","v":1},null,{"v":132755.9708954739,"d":"£132,756"},{"v":132983.7579556842,"d":"£132,984"},null,{"$f":"SUM(IF(BY76:BZ76>=BY76, 1))","v":2},{"$f":"SUM(IF(BY76:BZ76>=BZ76, 1))","v":1},null,{"v":97251.15153519233,"d":"£97,251"},{"v":98242.9412733663,"d":"£98,243"},null,{"$f":"SUM(IF(CE76:CF76>=CE76, 1))","v":2},{"$f":"SUM(IF(CE76:CF76>=CF76, 1))","v":1},null,{"v":45243.771588110394,"d":"£45,244"},{"v":46155.27385730751,"d":"£46,155"},null,{"$f":"SUM(IF(CK76:CL76>=CK76, 1))","v":2},{"$f":"SUM(IF(CK76:CL76>=CL76, 1))","v":1},null,{"$f":"AF76*WTP-AC76","v":{"v":30299.37687419002,"d":"£30,299"}},{"v":33635.85112680753,"d":"£33,636"},null,{"$f":"SUM(IF(CQ76:CR76>=CQ76, 1))","v":2},{"$f":"SUM(IF(CQ76:CR76>=CR76, 1))","v":1},null,{"v":-28537809.0660451,"d":"-£28,537,809"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW76:CX76>=CW76, 1))","v":2},{"$f":"SUM(IF(CW76:CX76>=CX76, 1))","v":1},null,{"v":-1535526.6434760152,"d":"-£1,535,527"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC76:DD76>=DC76, 1))","v":2},{"$f":"SUM(IF(DC76:DD76>=DD76, 1))","v":1},null,{"v":-23156885.278564826,"d":"-£23,156,885"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI76:DJ76>=DI76, 1))","v":2},{"$f":"SUM(IF(DI76:DJ76>=DJ76, 1))","v":1},null,{"v":-7968429.1491199685,"d":"-£7,968,429"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO76:DP76>=DO76, 1))","v":2},{"$f":"SUM(IF(DO76:DP76>=DP76, 1))","v":1},null,{"v":-52725466.15075778,"d":"-£52,725,466"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU76:DV76>=DU76, 1))","v":2},{"$f":"SUM(IF(DU76:DV76>=DV76, 1))","v":1},null,{"v":-113924116.28796369,"d":"-£113,924,116"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA76:EB76>=EA76, 1))","v":2},{"$f":"SUM(IF(EA76:EB76>=EB76, 1))","v":1}]
[{"$nulls":3},61,{"v":215.04368972424146,"d":"£215.04"},{"v":197.8655937831821,"d":"£197.87"},null,{"v":5.832123574862935,"d":"5.832"},{"v":5.846744440829021,"d":"5.847"},null,{"v":230.92220126320302,"d":"£230.92"},{"v":213.32354057502337,"d":"£213.32"},null,{"v":6.688995356872281,"d":"6.689"},{"v":6.70164816395666,"d":"6.702"},null,{"v":2256.275439201115,"d":"£2,256.28"},{"v":1466.6010258301685,"d":"£1,466.60"},null,{"v":4.900413137823454,"d":"4.900"},{"v":4.964526026499406,"d":"4.965"},null,{"v":9292.67532957531,"d":"£9,292.68"},{"v":9308.19653714672,"d":"£9,308.20"},null,{"v":2.8885132679915593,"d":"2.889"},{"v":2.9417727299626497,"d":"2.942"},null,{"v":49956.77702783013,"d":"£49,956.78"},{"v":49650.5596344396,"d":"£49,650.56"},null,{"v":4.705114915797809,"d":"4.705"},{"v":4.77841222428191,"d":"4.778"},null,{"v":1835209.5575935896,"d":"£1,835,209.56"},{"v":0,"d":"£0.00"},null,{"v":-1562.0097275810167,"d":"-1562.010"},{"v":0,"d":"0.000"},null,{"v":122326.59292184627,"d":"£122,326.59"},{"v":0,"d":"£0.00"},null,{"v":-87.94844158618633,"d":"-87.948"},{"v":0,"d":"0.000"},null,{"v":18387676.5009395,"d":"£18,387,676.50"},{"v":0,"d":"£0.00"},null,{"v":-1492.8773638261173,"d":"-1492.877"},{"v":0,"d":"0.000"},null,{"v":-137280.62922757116,"d":"-£137,280.63"},{"v":0,"d":"£0.00"},null,{"v":-471.0646654311235,"d":"-471.065"},{"v":0,"d":"0.000"},null,{"v":4828298.498437099,"d":"£4,828,298.50"},{"v":0,"d":"£0.00"},null,{"v":-1155.7190810579546,"d":"-1155.719"},{"v":0,"d":"0.000"},null,{"v":25036230.520664465,"d":"£25,036,230.52"},{"v":0,"d":"£0.00"},null,{"v":-4769.619279482398,"d":"-4769.619"},{"v":0,"d":"0.000"},null,{"v":116427.42780753446,"d":"£116,427"},{"v":116737.02322279723,"d":"£116,737"},null,{"$f":"SUM(IF(BS77:BT77>=BS77, 1))","v":2},{"$f":"SUM(IF(BS77:BT77>=BT77, 1))","v":1},null,{"v":133548.98493618245,"d":"£133,549"},{"v":133819.63973855818,"d":"£133,820"},null,{"$f":"SUM(IF(BY77:BZ77>=BY77, 1))","v":2},{"$f":"SUM(IF(BY77:BZ77>=BZ77, 1))","v":1},null,{"v":95751.98731726798,"d":"£95,752"},{"v":97823.91950415797,"d":"£97,824"},null,{"$f":"SUM(IF(CE77:CF77>=CE77, 1))","v":2},{"$f":"SUM(IF(CE77:CF77>=CF77, 1))","v":1},null,{"v":48477.59003025588,"d":"£48,478"},{"v":49527.25806210628,"d":"£49,527"},null,{"$f":"SUM(IF(CK77:CL77>=CK77, 1))","v":2},{"$f":"SUM(IF(CK77:CL77>=CL77, 1))","v":1},null,{"$f":"AF77*WTP-AC77","v":{"v":44145.52128812605,"d":"£44,146"}},{"v":45917.68485119859,"d":"£45,918"},null,{"$f":"SUM(IF(CQ77:CR77>=CQ77, 1))","v":2},{"$f":"SUM(IF(CQ77:CR77>=CR77, 1))","v":1},null,{"v":-33075404.109213926,"d":"-£33,075,404"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW77:CX77>=CW77, 1))","v":2},{"$f":"SUM(IF(CW77:CX77>=CX77, 1))","v":1},null,{"v":-1881295.424645573,"d":"-£1,881,295"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC77:DD77>=DC77, 1))","v":2},{"$f":"SUM(IF(DC77:DD77>=DD77, 1))","v":1},null,{"v":-48245223.77746184,"d":"-£48,245,224"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI77:DJ77>=DI77, 1))","v":2},{"$f":"SUM(IF(DI77:DJ77>=DJ77, 1))","v":1},null,{"v":-9284012.679394899,"d":"-£9,284,013"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO77:DP77>=DO77, 1))","v":2},{"$f":"SUM(IF(DO77:DP77>=DP77, 1))","v":1},null,{"v":-27942680.11959619,"d":"-£27,942,680"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU77:DV77>=DU77, 1))","v":2},{"$f":"SUM(IF(DU77:DV77>=DV77, 1))","v":1},null,{"v":-120428616.11031243,"d":"-£120,428,616"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA77:EB77>=EA77, 1))","v":2},{"$f":"SUM(IF(EA77:EB77>=EB77, 1))","v":1}]
[{"$nulls":3},62,{"v":245.25925988064463,"d":"£245.26"},{"v":212.56346676756172,"d":"£212.56"},null,{"v":5.750310204616755,"d":"5.750"},{"v":5.768242217803598,"d":"5.768"},null,{"v":262.5922115945967,"d":"£262.59"},{"v":229.13192742170875,"d":"£229.13"},null,{"v":6.753093641768337,"d":"6.753"},{"v":6.768665887989321,"d":"6.769"},null,{"v":955.3835526217312,"d":"£955.38"},{"v":784.1819950003236,"d":"£784.18"},null,{"v":4.926468502741927,"d":"4.926"},{"v":4.9937772265161255,"d":"4.994"},null,{"v":14710.630928746614,"d":"£14,710.63"},{"v":14693.754274942561,"d":"£14,693.75"},null,{"v":3.053056376729277,"d":"3.053"},{"v":3.093090870838051,"d":"3.093"},null,{"v":52128.01434789441,"d":"£52,128.01"},{"v":51875.50439929728,"d":"£51,875.50"},null,{"v":4.033138491839236,"d":"4.033"},{"v":4.118935141324782,"d":"4.119"},null,{"v":3540307.991596381,"d":"£3,540,307.99"},{"v":0,"d":"£0.00"},null,{"v":-1941.682508548427,"d":"-1941.683"},{"v":0,"d":"0.000"},null,{"v":225918.82585803722,"d":"£225,918.83"},{"v":0,"d":"£0.00"},null,{"v":-105.14147351645948,"d":"-105.141"},{"v":0,"d":"0.000"},null,{"v":3923410.248198496,"d":"£3,923,410.25"},{"v":0,"d":"£0.00"},null,{"v":-1542.5077920893332,"d":"-1542.508"},{"v":0,"d":"0.000"},null,{"v":151910.87705123558,"d":"£151,910.88"},{"v":0,"d":"£0.00"},null,{"v":-360.3602457559442,"d":"-360.360"},{"v":0,"d":"0.000"},null,{"v":3970909.8170284336,"d":"£3,970,909.82"},{"v":0,"d":"£0.00"},null,{"v":-1349.2171678901257,"d":"-1349.217"},{"v":0,"d":"0.000"},null,{"v":11812457.759732584,"d":"£11,812,457.76"},{"v":0,"d":"£0.00"},null,{"v":-5298.909187800289,"d":"-5298.909"},{"v":0,"d":"0.000"},null,{"v":114760.94483245445,"d":"£114,761"},{"v":115152.2808893044,"d":"£115,152"},null,{"$f":"SUM(IF(BS78:BT78>=BS78, 1))","v":2},{"$f":"SUM(IF(BS78:BT78>=BT78, 1))","v":1},null,{"v":134799.28062377212,"d":"£134,799"},{"v":135144.18583236472,"d":"£135,144"},null,{"$f":"SUM(IF(BY78:BZ78>=BY78, 1))","v":2},{"$f":"SUM(IF(BY78:BZ78>=BZ78, 1))","v":1},null,{"v":97573.98650221681,"d":"£97,574"},{"v":99091.36253532219,"d":"£99,091"},null,{"$f":"SUM(IF(CE78:CF78>=CE78, 1))","v":2},{"$f":"SUM(IF(CE78:CF78>=CF78, 1))","v":1},null,{"v":46350.496605838925,"d":"£46,350"},{"v":47168.06314181846,"d":"£47,168"},null,{"$f":"SUM(IF(CK78:CL78>=CK78, 1))","v":2},{"$f":"SUM(IF(CK78:CL78>=CL78, 1))","v":1},null,{"$f":"AF78*WTP-AC78","v":{"v":28534.75548889031,"d":"£28,535"}},{"v":30503.198427198353,"d":"£30,503"},null,{"$f":"SUM(IF(CQ78:CR78>=CQ78, 1))","v":2},{"$f":"SUM(IF(CQ78:CR78>=CR78, 1))","v":1},null,{"v":-42373958.16256492,"d":"-£42,373,958"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW78:CX78>=CW78, 1))","v":2},{"$f":"SUM(IF(CW78:CX78>=CX78, 1))","v":1},null,{"v":-2328748.2961872267,"d":"-£2,328,748"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC78:DD78>=DC78, 1))","v":2},{"$f":"SUM(IF(DC78:DD78>=DD78, 1))","v":1},null,{"v":-34773566.08998516,"d":"-£34,773,566"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI78:DJ78>=DI78, 1))","v":2},{"$f":"SUM(IF(DI78:DJ78>=DJ78, 1))","v":1},null,{"v":-7359115.7921701195,"d":"-£7,359,116"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO78:DP78>=DO78, 1))","v":2},{"$f":"SUM(IF(DO78:DP78>=DP78, 1))","v":1},null,{"v":-30955253.174830947,"d":"-£30,955,253"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU78:DV78>=DU78, 1))","v":2},{"$f":"SUM(IF(DU78:DV78>=DV78, 1))","v":1},null,{"v":-117790641.51573837,"d":"-£117,790,642"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA78:EB78>=EA78, 1))","v":2},{"$f":"SUM(IF(EA78:EB78>=EB78, 1))","v":1}]
[{"$nulls":3},63,{"v":257.63244302428535,"d":"£257.63"},{"v":219.6105612422676,"d":"£219.61"},null,{"v":5.832639952018693,"d":"5.833"},{"v":5.852318786115129,"d":"5.852"},null,{"v":275.63215618541125,"d":"£275.63"},{"v":236.7429521457136,"d":"£236.74"},null,{"v":6.72675845569207,"d":"6.727"},{"v":6.744206465673469,"d":"6.744"},null,{"v":3718.332893991303,"d":"£3,718.33"},{"v":1355.6378823022078,"d":"£1,355.64"},null,{"v":4.624689278726055,"d":"4.625"},{"v":4.8258409569560445,"d":"4.826"},null,{"v":12873.415497944055,"d":"£12,873.42"},{"v":12888.229387823709,"d":"£12,888.23"},null,{"v":3.0562923330196026,"d":"3.056"},{"v":3.1015833938504045,"d":"3.102"},null,{"v":49673.192571552354,"d":"£49,673.19"},{"v":49517.635554936314,"d":"£49,517.64"},null,{"v":4.817167181598052,"d":"4.817"},{"v":4.912766983985746,"d":"4.913"},null,{"v":4040718.019740324,"d":"£4,040,718.02"},{"v":0,"d":"£0.00"},null,{"v":-2091.338350816638,"d":"-2091.338"},{"v":0,"d":"0.000"},null,{"v":264783.2087150375,"d":"£264,783.21"},{"v":0,"d":"£0.00"},null,{"v":-118.79749618559366,"d":"-118.797"},{"v":0,"d":"0.000"},null,{"v":53468172.26605999,"d":"£53,468,172.27"},{"v":0,"d":"£0.00"},null,{"v":-4552.0951836772365,"d":"-4552.095"},{"v":0,"d":"0.000"},null,{"v":-129726.39400613548,"d":"-£129,726.39"},{"v":0,"d":"£0.00"},null,{"v":-396.6173672157722,"d":"-396.617"},{"v":0,"d":"0.000"},null,{"v":2392938.499707322,"d":"£2,392,938.50"},{"v":0,"d":"£0.00"},null,{"v":-1470.6147795478932,"d":"-1470.615"},{"v":0,"d":"0.000"},null,{"v":60036885.60021654,"d":"£60,036,885.60"},{"v":0,"d":"£0.00"},null,{"v":-8629.463177443133,"d":"-8629.463"},{"v":0,"d":"0.000"},null,{"v":116395.16659734957,"d":"£116,395"},{"v":116826.7651610603,"d":"£116,827"},null,{"$f":"SUM(IF(BS79:BT79>=BS79, 1))","v":2},{"$f":"SUM(IF(BS79:BT79>=BT79, 1))","v":1},null,{"v":134259.536957656,"d":"£134,260"},{"v":134647.38636132365,"d":"£134,647"},null,{"$f":"SUM(IF(BY79:BZ79>=BY79, 1))","v":2},{"$f":"SUM(IF(BY79:BZ79>=BZ79, 1))","v":1},null,{"v":88775.4526805298,"d":"£88,775"},{"v":95161.18125681869,"d":"£95,161"},null,{"$f":"SUM(IF(CE79:CF79>=CE79, 1))","v":2},{"$f":"SUM(IF(CE79:CF79>=CF79, 1))","v":1},null,{"v":48252.431162447996,"d":"£48,252"},{"v":49143.43848918438,"d":"£49,143"},null,{"$f":"SUM(IF(CK79:CL79>=CK79, 1))","v":2},{"$f":"SUM(IF(CK79:CL79>=CL79, 1))","v":1},null,{"$f":"AF79*WTP-AC79","v":{"v":46670.15106040868,"d":"£46,670"}},{"v":48737.704124778604,"d":"£48,738"},null,{"$f":"SUM(IF(CQ79:CR79>=CQ79, 1))","v":2},{"$f":"SUM(IF(CQ79:CR79>=CR79, 1))","v":1},null,{"v":-45867485.03607308,"d":"-£45,867,485"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW79:CX79>=CW79, 1))","v":2},{"$f":"SUM(IF(CW79:CX79>=CX79, 1))","v":1},null,{"v":-2640733.1324269106,"d":"-£2,640,733"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC79:DD79>=DC79, 1))","v":2},{"$f":"SUM(IF(DC79:DD79>=DD79, 1))","v":1},null,{"v":-144510075.93960473,"d":"-£144,510,076"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI79:DJ79>=DI79, 1))","v":2},{"$f":"SUM(IF(DI79:DJ79>=DJ79, 1))","v":1},null,{"v":-7802620.950309308,"d":"-£7,802,621"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO79:DP79>=DO79, 1))","v":2},{"$f":"SUM(IF(DO79:DP79>=DP79, 1))","v":1},null,{"v":-31805234.090665188,"d":"-£31,805,234"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU79:DV79>=DU79, 1))","v":2},{"$f":"SUM(IF(DU79:DV79>=DV79, 1))","v":1},null,{"v":-232626149.1490792,"d":"-£232,626,149"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA79:EB79>=EA79, 1))","v":2},{"$f":"SUM(IF(EA79:EB79>=EB79, 1))","v":1}]
[{"$nulls":3},64,{"v":289.79287283607755,"d":"£289.79"},{"v":262.4377603577653,"d":"£262.44"},null,{"v":5.774061401944797,"d":"5.774"},{"v":5.791400417886836,"d":"5.791"},null,{"v":310.99408178687275,"d":"£310.99"},{"v":282.98172968155365,"d":"£282.98"},null,{"v":6.722857467665394,"d":"6.723"},{"v":6.737923796917209,"d":"6.738"},null,{"v":1921.127138213398,"d":"£1,921.13"},{"v":1241.6934335767555,"d":"£1,241.69"},null,{"v":4.843568365274287,"d":"4.844"},{"v":4.932807524081924,"d":"4.933"},null,{"v":13027.130211999765,"d":"£13,027.13"},{"v":12978.723737292827,"d":"£12,978.72"},null,{"v":3.0005031747881814,"d":"3.001"},{"v":3.034526189440636,"d":"3.035"},null,{"v":49318.461461913525,"d":"£49,318.46"},{"v":49093.10544953363,"d":"£49,093.11"},null,{"v":4.674993863045031,"d":"4.675"},{"v":4.908476452966222,"d":"4.908"},null,{"v":2899763.2619856223,"d":"£2,899,763.26"},{"v":0,"d":"£0.00"},null,{"v":-1838.0126006635435,"d":"-1838.013"},{"v":0,"d":"0.000"},null,{"v":192904.2974326386,"d":"£192,904.30"},{"v":0,"d":"£0.00"},null,{"v":-103.75278906544746,"d":"-103.753"},{"v":0,"d":"0.000"},null,{"v":15607112.468555026,"d":"£15,607,112.47"},{"v":0,"d":"£0.00"},null,{"v":-2049.891812262805,"d":"-2049.892"},{"v":0,"d":"0.000"},null,{"v":409591.1214554205,"d":"£409,591.12"},{"v":0,"d":"£0.00"},null,{"v":-287.88555273155566,"d":"-287.886"},{"v":0,"d":"0.000"},null,{"v":3476634.5489110285,"d":"£3,476,634.55"},{"v":0,"d":"£0.00"},null,{"v":-3602.0056892063385,"d":"-3602.006"},{"v":0,"d":"0.000"},null,{"v":22586005.698339734,"d":"£22,586,005.70"},{"v":0,"d":"£0.00"},null,{"v":-7881.54844392969,"d":"-7881.548"},{"v":0,"d":"0.000"},null,{"v":115191.43516605988,"d":"£115,191"},{"v":115565.57059737896,"d":"£115,566"},null,{"$f":"SUM(IF(BS80:BT80>=BS80, 1))","v":2},{"$f":"SUM(IF(BS80:BT80>=BT80, 1))","v":1},null,{"v":134146.155271521,"d":"£134,146"},{"v":134475.49420866263,"d":"£134,475"},null,{"$f":"SUM(IF(BY80:BZ80>=BY80, 1))","v":2},{"$f":"SUM(IF(BY80:BZ80>=BZ80, 1))","v":1},null,{"v":94950.24016727234,"d":"£94,950"},{"v":97414.45704806173,"d":"£97,414"},null,{"$f":"SUM(IF(CE80:CF80>=CE80, 1))","v":2},{"$f":"SUM(IF(CE80:CF80>=CF80, 1))","v":1},null,{"v":46982.933283763865,"d":"£46,983"},{"v":47711.800051519895,"d":"£47,712"},null,{"$f":"SUM(IF(CK80:CL80>=CK80, 1))","v":2},{"$f":"SUM(IF(CK80:CL80>=CL80, 1))","v":1},null,{"$f":"AF80*WTP-AC80","v":{"v":44181.41579898709,"d":"£44,181"}},{"v":49076.423609790814,"d":"£49,076"},null,{"$f":"SUM(IF(CQ80:CR80>=CQ80, 1))","v":2},{"$f":"SUM(IF(CQ80:CR80>=CR80, 1))","v":1},null,{"v":-39660015.27525649,"d":"-£39,660,015"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW80:CX80>=CW80, 1))","v":2},{"$f":"SUM(IF(CW80:CX80>=CX80, 1))","v":1},null,{"v":-2267960.0787415877,"d":"-£2,267,960"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC80:DD80>=DC80, 1))","v":2},{"$f":"SUM(IF(DC80:DD80>=DD80, 1))","v":1},null,{"v":-56604948.71381113,"d":"-£56,604,949"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI80:DJ80>=DI80, 1))","v":2},{"$f":"SUM(IF(DI80:DJ80>=DJ80, 1))","v":1},null,{"v":-6167302.176086534,"d":"-£6,167,302"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO80:DP80>=DO80, 1))","v":2},{"$f":"SUM(IF(DO80:DP80>=DP80, 1))","v":1},null,{"v":-75516748.33303781,"d":"-£75,516,748"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU80:DV80>=DU80, 1))","v":2},{"$f":"SUM(IF(DU80:DV80>=DV80, 1))","v":1},null,{"v":-180216974.57693353,"d":"-£180,216,975"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA80:EB80>=EA80, 1))","v":2},{"$f":"SUM(IF(EA80:EB80>=EB80, 1))","v":1}]
[{"$nulls":3},65,{"v":331.6171311508209,"d":"£331.62"},{"v":292.78244695004605,"d":"£292.78"},null,{"v":5.836157427744617,"d":"5.836"},{"v":5.854746053128848,"d":"5.855"},null,{"v":355.3989815739631,"d":"£355.40"},{"v":315.65686775625653,"d":"£315.66"},null,{"v":6.699166104359381,"d":"6.699"},{"v":6.715698349269588,"d":"6.716"},null,{"v":2860.742883095697,"d":"£2,860.74"},{"v":1716.3716410192142,"d":"£1,716.37"},null,{"v":4.587128718351694,"d":"4.587"},{"v":4.666390479905596,"d":"4.666"},null,{"v":10958.295024734754,"d":"£10,958.30"},{"v":10927.374618861382,"d":"£10,927.37"},null,{"v":3.2151283545299605,"d":"3.215"},{"v":3.2543149596383727,"d":"3.254"},null,{"v":51866.26679514469,"d":"£51,866.27"},{"v":51760.02148051536,"d":"£51,760.02"},null,{"v":4.411916403659474,"d":"4.412"},{"v":4.510535360023232,"d":"4.511"},null,{"v":4192119.8103759466,"d":"£4,192,119.81"},{"v":0,"d":"£0.00"},null,{"v":-2006.6017356551704,"d":"-2006.602"},{"v":0,"d":"0.000"},null,{"v":279811.5478949509,"d":"£279,811.55"},{"v":0,"d":"£0.00"},null,{"v":-116.39826355795276,"d":"-116.398"},{"v":0,"d":"0.000"},null,{"v":26355248.4379182,"d":"£26,355,248.44"},{"v":0,"d":"£0.00"},null,{"v":-1825.4246004903696,"d":"-1825.425"},{"v":0,"d":"0.000"},null,{"v":276537.72907277604,"d":"£276,537.73"},{"v":0,"d":"£0.00"},null,{"v":-350.46677042762025,"d":"-350.467"},{"v":0,"d":"0.000"},null,{"v":1746429.3145438256,"d":"£1,746,429.31"},{"v":0,"d":"£0.00"},null,{"v":-1621.0694745858789,"d":"-1621.069"},{"v":0,"d":"0.000"},null,{"v":32850146.8398057,"d":"£32,850,146.84"},{"v":0,"d":"£0.00"},null,{"v":-5919.960844716992,"d":"-5919.961"},{"v":0,"d":"0.000"},null,{"v":116391.53142374152,"d":"£116,392"},{"v":116802.13861562691,"d":"£116,802"},null,{"$f":"SUM(IF(BS81:BT81>=BS81, 1))","v":2},{"$f":"SUM(IF(BS81:BT81>=BT81, 1))","v":1},null,{"v":133627.92310561365,"d":"£133,628"},{"v":133998.31011763553,"d":"£133,998"},null,{"$f":"SUM(IF(BY81:BZ81>=BY81, 1))","v":2},{"$f":"SUM(IF(BY81:BZ81>=BZ81, 1))","v":1},null,{"v":88881.83148393818,"d":"£88,882"},{"v":91611.43795709271,"d":"£91,611"},null,{"$f":"SUM(IF(CE81:CF81>=CE81, 1))","v":2},{"$f":"SUM(IF(CE81:CF81>=CF81, 1))","v":1},null,{"v":53344.272065864454,"d":"£53,344"},{"v":54158.92457390607,"d":"£54,159"},null,{"$f":"SUM(IF(CK81:CL81>=CK81, 1))","v":2},{"$f":"SUM(IF(CK81:CL81>=CL81, 1))","v":1},null,{"$f":"AF81*WTP-AC81","v":{"v":36372.061278044785,"d":"£36,372"}},{"v":38450.68571994927,"d":"£38,451"},null,{"$f":"SUM(IF(CQ81:CR81>=CQ81, 1))","v":2},{"$f":"SUM(IF(CQ81:CR81>=CR81, 1))","v":1},null,{"v":-44324154.52347935,"d":"-£44,324,155"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW81:CX81>=CW81, 1))","v":2},{"$f":"SUM(IF(CW81:CX81>=CX81, 1))","v":1},null,{"v":-2607776.819054006,"d":"-£2,607,777"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC81:DD81>=DC81, 1))","v":2},{"$f":"SUM(IF(DC81:DD81>=DD81, 1))","v":1},null,{"v":-62863740.447725594,"d":"-£62,863,740"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI81:DJ81>=DI81, 1))","v":2},{"$f":"SUM(IF(DI81:DJ81>=DJ81, 1))","v":1},null,{"v":-7285873.13762518,"d":"-£7,285,873"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO81:DP81>=DO81, 1))","v":2},{"$f":"SUM(IF(DO81:DP81>=DP81, 1))","v":1},null,{"v":-34167818.806261405,"d":"-£34,167,819"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU81:DV81>=DU81, 1))","v":2},{"$f":"SUM(IF(DU81:DV81>=DV81, 1))","v":1},null,{"v":-151249363.73414555,"d":"-£151,249,364"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA81:EB81>=EA81, 1))","v":2},{"$f":"SUM(IF(EA81:EB81>=EB81, 1))","v":1}]
[{"$nulls":3},66,{"v":332.17033875953996,"d":"£332.17"},{"v":283.42113612297595,"d":"£283.42"},null,{"v":5.8886585633172945,"d":"5.889"},{"v":5.907347515069935,"d":"5.907"},null,{"v":355.4228032794611,"d":"£355.42"},{"v":305.50458618582365,"d":"£305.50"},null,{"v":6.726785101781247,"d":"6.727"},{"v":6.7422705451963605,"d":"6.742"},null,{"v":2339.567221481919,"d":"£2,339.57"},{"v":1215.891244839476,"d":"£1,215.89"},null,{"v":4.63982411397836,"d":"4.640"},{"v":4.736014230346653,"d":"4.736"},null,{"v":10791.027200997669,"d":"£10,791.03"},{"v":10767.747192485043,"d":"£10,767.75"},null,{"v":2.951950597288685,"d":"2.952"},{"v":2.9912558106547897,"d":"2.991"},null,{"v":50078.03345578799,"d":"£50,078.03"},{"v":49957.83357791017,"d":"£49,957.83"},null,{"v":4.9812424306716485,"d":"4.981"},{"v":5.058847079335387,"d":"5.059"},null,{"v":5191557.450002586,"d":"£5,191,557.45"},{"v":0,"d":"£0.00"},null,{"v":-1990.2841781331172,"d":"-1990.284"},{"v":0,"d":"0.000"},null,{"v":339067.65016866673,"d":"£339,067.65"},{"v":0,"d":"£0.00"},null,{"v":-105.18430377297317,"d":"-105.184"},{"v":0,"d":"0.000"},null,{"v":26334685.256221022,"d":"£26,334,685.26"},{"v":0,"d":"£0.00"},null,{"v":-2254.3299776571757,"d":"-2254.330"},{"v":0,"d":"0.000"},null,{"v":209678.6619639472,"d":"£209,678.66"},{"v":0,"d":"£0.00"},null,{"v":-354.01467067087725,"d":"-354.015"},{"v":0,"d":"0.000"},null,{"v":1913909.2438756195,"d":"£1,913,909.24"},{"v":0,"d":"£0.00"},null,{"v":-1235.6772491584593,"d":"-1235.677"},{"v":0,"d":"0.000"},null,{"v":33988898.26223184,"d":"£33,988,898.26"},{"v":0,"d":"£0.00"},null,{"v":-5939.490379392602,"d":"-5939.490"},{"v":0,"d":"0.000"},null,{"$f":"H82*WTP-E82","v":{"v":117441.00092758636,"d":"£117,441"}},{"$f":"I82*WTP-F82","v":{"v":117863.52916527572,"d":"£117,864"}},null,{"$f":"SUM(IF(BS82:BT82>=BS82, 1))","v":2},{"$f":"SUM(IF(BS82:BT82>=BT82, 1))","v":1},null,{"$f":"N82*WTP-K82","v":{"v":134180.2792323455,"d":"£134,180"}},{"$f":"O82*WTP-L82","v":{"v":134539.90631774138,"d":"£134,540"}},null,{"$f":"SUM(IF(BY82:BZ82>=BY82, 1))","v":2},{"$f":"SUM(IF(BY82:BZ82>=BZ82, 1))","v":1},null,{"$f":"T82*WTP-Q82","v":{"v":90456.91505808527,"d":"£90,457"}},{"$f":"U82*WTP-R82","v":{"v":93504.39336209359,"d":"£93,504"}},null,{"$f":"SUM(IF(CE82:CF82>=CE82, 1))","v":2},{"$f":"SUM(IF(CE82:CF82>=CF82, 1))","v":1},null,{"$f":"Z82*WTP-W82","v":{"v":48247.984744776026,"d":"£48,248"}},{"$f":"AA82*WTP-X82","v":{"v":49057.36902061076,"d":"£49,057"}},null,{"$f":"SUM(IF(CK82:CL82>=CK82, 1))","v":2},{"$f":"SUM(IF(CK82:CL82>=CL82, 1))","v":1},null,{"$f":"AF82*WTP-AC82","v":{"v":49546.81515764498,"d":"£49,547"}},{"$f":"AG82*WTP-AD82","v":{"v":51219.10800879758,"d":"£51,219"}},null,{"$f":"SUM(IF(CQ82:CR82>=CQ82, 1))","v":2},{"$f":"SUM(IF(CQ82:CR82>=CR82, 1))","v":1},null,{"$f":"AL82*WTP-AI82","v":{"v":-44997241.01266493,"d":"-£44,997,241"}},{"$f":"AM82*WTP-AJ82","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(CW82:CX82>=CW82, 1))","v":2},{"$f":"SUM(IF(CW82:CX82>=CX82, 1))","v":1},null,{"$f":"AR82*WTP-AO82","v":{"v":-2442753.72562813,"d":"-£2,442,754"}},{"$f":"AS82*WTP-AP82","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DC82:DD82>=DC82, 1))","v":2},{"$f":"SUM(IF(DC82:DD82>=DD82, 1))","v":1},null,{"$f":"AX82*WTP-AU82","v":{"v":-71421284.80936454,"d":"-£71,421,285"}},{"$f":"AY82*WTP-AV82","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DI82:DJ82>=DI82, 1))","v":2},{"$f":"SUM(IF(DI82:DJ82>=DJ82, 1))","v":1},null,{"$f":"BD82*WTP-BA82","v":{"v":-7289972.075381492,"d":"-£7,289,972"}},{"$f":"BE82*WTP-BB82","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DO82:DP82>=DO82, 1))","v":2},{"$f":"SUM(IF(DO82:DP82>=DP82, 1))","v":1},null,{"$f":"BJ82*WTP-BG82","v":{"v":-26627454.227044806,"d":"-£26,627,454"}},{"$f":"BK82*WTP-BH82","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DU82:DV82>=DU82, 1))","v":2},{"$f":"SUM(IF(DU82:DV82>=DV82, 1))","v":1},null,{"$f":"BP82*WTP-BM82","v":{"v":-152778705.8500839,"d":"-£152,778,706"}},{"$f":"BQ82*WTP-BN82","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(EA82:EB82>=EA82, 1))","v":2},{"$f":"SUM(IF(EA82:EB82>=EB82, 1))","v":1}]
[{"$nulls":3},67,{"v":292.10177186691425,"d":"£292.10"},{"v":272.36852109254585,"d":"£272.37"},null,{"v":5.845340336223532,"d":"5.845"},{"v":5.857885245653094,"d":"5.858"},null,{"v":313.8570997193057,"d":"£313.86"},{"v":293.67208659931634,"d":"£293.67"},null,{"v":6.704858064238522,"d":"6.705"},{"v":6.715604302672771,"d":"6.716"},null,{"v":2578.4544295609267,"d":"£2,578.45"},{"v":1778.0541612164325,"d":"£1,778.05"},null,{"v":4.801118777890092,"d":"4.801"},{"v":4.869667854694118,"d":"4.870"},null,{"v":11576.105683453077,"d":"£11,576.11"},{"v":11653.342676275606,"d":"£11,653.34"},null,{"v":3.1678586107854385,"d":"3.168"},{"v":3.2338730019893567,"d":"3.234"},null,{"v":50141.93635165415,"d":"£50,141.94"},{"v":50060.939212684774,"d":"£50,060.94"},null,{"v":5.074614414559171,"d":"5.075"},{"v":5.170475768188951,"d":"5.170"},null,{"v":2133791.437201841,"d":"£2,133,791.44"},{"v":0,"d":"£0.00"},null,{"v":-1356.5033266612795,"d":"-1356.503"},{"v":0,"d":"0.000"},null,{"v":140727.15666473316,"d":"£140,727.16"},{"v":0,"d":"£0.00"},null,{"v":-74.92130773972886,"d":"-74.921"},{"v":0,"d":"0.000"},null,{"v":18919612.13566179,"d":"£18,919,612.14"},{"v":0,"d":"£0.00"},null,{"v":-1620.3417173664268,"d":"-1620.342"},{"v":0,"d":"0.000"},null,{"v":-660681.3904116716,"d":"-£660,681.39"},{"v":0,"d":"£0.00"},null,{"v":-564.6838150211224,"d":"-564.684"},{"v":0,"d":"0.000"},null,{"v":1288197.730031525,"d":"£1,288,197.73"},{"v":0,"d":"£0.00"},null,{"v":-1524.6017293317384,"d":"-1524.602"},{"v":0,"d":"0.000"},null,{"v":21821647.069148216,"d":"£21,821,647.07"},{"v":0,"d":"£0.00"},null,{"v":-5141.051896120296,"d":"-5141.052"},{"v":0,"d":"0.000"},null,{"v":116614.70495260372,"d":"£116,615"},{"v":116885.33639196934,"d":"£116,885"},null,{"$f":"SUM(IF(BS83:BT83>=BS83, 1))","v":2},{"$f":"SUM(IF(BS83:BT83>=BT83, 1))","v":1},null,{"v":133783.30418505112,"d":"£133,783"},{"v":134018.4139668561,"d":"£134,018"},null,{"$f":"SUM(IF(BY83:BZ83>=BY83, 1))","v":2},{"$f":"SUM(IF(BY83:BZ83>=BZ83, 1))","v":1},null,{"v":93443.92112824091,"d":"£93,444"},{"v":95615.30293266592,"d":"£95,615"},null,{"$f":"SUM(IF(CE83:CF83>=CE83, 1))","v":2},{"$f":"SUM(IF(CE83:CF83>=CF83, 1))","v":1},null,{"v":51781.066532255696,"d":"£51,781"},{"v":53024.11736351153,"d":"£53,024"},null,{"$f":"SUM(IF(CK83:CL83>=CK83, 1))","v":2},{"$f":"SUM(IF(CK83:CL83>=CL83, 1))","v":1},null,{"$f":"AF83*WTP-AC83","v":{"v":51350.35193952928,"d":"£51,350"}},{"v":53348.57615109425,"d":"£53,349"},null,{"$f":"SUM(IF(CQ83:CR83>=CQ83, 1))","v":2},{"$f":"SUM(IF(CQ83:CR83>=CR83, 1))","v":1},null,{"v":-29263857.97042743,"d":"-£29,263,858"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW83:CX83>=CW83, 1))","v":2},{"$f":"SUM(IF(CW83:CX83>=CX83, 1))","v":1},null,{"v":-1639153.3114593104,"d":"-£1,639,153"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC83:DD83>=DC83, 1))","v":2},{"$f":"SUM(IF(DC83:DD83>=DD83, 1))","v":1},null,{"v":-51326446.482990324,"d":"-£51,326,446"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI83:DJ83>=DI83, 1))","v":2},{"$f":"SUM(IF(DI83:DJ83>=DJ83, 1))","v":1},null,{"v":-10632994.910010777,"d":"-£10,632,995"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO83:DP83>=DO83, 1))","v":2},{"$f":"SUM(IF(DO83:DP83>=DP83, 1))","v":1},null,{"v":-31780232.31666629,"d":"-£31,780,232"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU83:DV83>=DU83, 1))","v":2},{"$f":"SUM(IF(DU83:DV83>=DV83, 1))","v":1},null,{"v":-124642684.99155414,"d":"-£124,642,685"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA83:EB83>=EA83, 1))","v":2},{"$f":"SUM(IF(EA83:EB83>=EB83, 1))","v":1}]
[{"$nulls":3},68,{"v":252.8139745713074,"d":"£252.81"},{"v":222.34580079340142,"d":"£222.35"},null,{"v":5.89687100987497,"d":"5.897"},{"v":5.918278618973057,"d":"5.918"},null,{"v":270.899105843018,"d":"£270.90"},{"v":239.7508354975678,"d":"£239.75"},null,{"v":6.683865518902347,"d":"6.684"},{"v":6.703057559934614,"d":"6.703"},null,{"v":1838.2102083314394,"d":"£1,838.21"},{"v":1489.8049602702365,"d":"£1,489.80"},null,{"v":4.988070501054436,"d":"4.988"},{"v":5.028815814927366,"d":"5.029"},null,{"v":14299.158543251377,"d":"£14,299.16"},{"v":14263.280642589265,"d":"£14,263.28"},null,{"v":3.143302418002282,"d":"3.143"},{"v":3.1813323818197965,"d":"3.181"},null,{"v":49859.186761436606,"d":"£49,859.19"},{"v":49892.24802935071,"d":"£49,892.25"},null,{"v":4.569274986114496,"d":"4.569"},{"v":4.687891193283945,"d":"4.688"},null,{"v":3267733.5118781123,"d":"£3,267,733.51"},{"v":0,"d":"£0.00"},null,{"v":-2295.9814450622503,"d":"-2295.981"},{"v":0,"d":"0.000"},null,{"v":209823.16926744624,"d":"£209,823.17"},{"v":0,"d":"£0.00"},null,{"v":-129.28277652146747,"d":"-129.283"},{"v":0,"d":"0.000"},null,{"v":8050652.871088089,"d":"£8,050,652.87"},{"v":0,"d":"£0.00"},null,{"v":-941.5081430026875,"d":"-941.508"},{"v":0,"d":"0.000"},null,{"v":311547.7106052342,"d":"£311,547.71"},{"v":0,"d":"£0.00"},null,{"v":-330.23526859414676,"d":"-330.235"},{"v":0,"d":"0.000"},null,{"v":-515971.8035301593,"d":"-£515,971.80"},{"v":0,"d":"£0.00"},null,{"v":-1851.1878764037554,"d":"-1851.188"},{"v":0,"d":"0.000"},null,{"v":11323785.459308723,"d":"£11,323,785.46"},{"v":0,"d":"£0.00"},null,{"v":-5548.195509584308,"d":"-5548.196"},{"v":0,"d":"0.000"},null,{"v":117684.6062229281,"d":"£117,685"},{"v":118143.22657866775,"d":"£118,143"},null,{"$f":"SUM(IF(BS84:BT84>=BS84, 1))","v":2},{"$f":"SUM(IF(BS84:BT84>=BT84, 1))","v":1},null,{"v":133406.41127220393,"d":"£133,406"},{"v":133821.4003631947,"d":"£133,821"},null,{"$f":"SUM(IF(BY84:BZ84>=BY84, 1))","v":2},{"$f":"SUM(IF(BY84:BZ84>=BZ84, 1))","v":1},null,{"v":97923.19981275727,"d":"£97,923"},{"v":99086.5113382771,"d":"£99,087"},null,{"$f":"SUM(IF(CE84:CF84>=CE84, 1))","v":2},{"$f":"SUM(IF(CE84:CF84>=CF84, 1))","v":1},null,{"v":48566.88981679426,"d":"£48,567"},{"v":49363.36699380667,"d":"£49,363"},null,{"$f":"SUM(IF(CK84:CL84>=CK84, 1))","v":2},{"$f":"SUM(IF(CK84:CL84>=CL84, 1))","v":1},null,{"$f":"AF84*WTP-AC84","v":{"v":41526.312960853305,"d":"£41,526"}},{"v":43865.57583632819,"d":"£43,866"},null,{"$f":"SUM(IF(CQ84:CR84>=CQ84, 1))","v":2},{"$f":"SUM(IF(CQ84:CR84>=CR84, 1))","v":1},null,{"v":-49187362.413123116,"d":"-£49,187,362"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW84:CX84>=CW84, 1))","v":2},{"$f":"SUM(IF(CW84:CX84>=CX84, 1))","v":1},null,{"v":-2795478.6996967955,"d":"-£2,795,479"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC84:DD84>=DC84, 1))","v":2},{"$f":"SUM(IF(DC84:DD84>=DD84, 1))","v":1},null,{"v":-26880815.731141835,"d":"-£26,880,816"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI84:DJ84>=DI84, 1))","v":2},{"$f":"SUM(IF(DI84:DJ84>=DJ84, 1))","v":1},null,{"v":-6916253.082488169,"d":"-£6,916,253"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO84:DP84>=DO84, 1))","v":2},{"$f":"SUM(IF(DO84:DP84>=DP84, 1))","v":1},null,{"v":-36507785.72454495,"d":"-£36,507,786"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU84:DV84>=DU84, 1))","v":2},{"$f":"SUM(IF(DU84:DV84>=DV84, 1))","v":1},null,{"v":-122287695.65099488,"d":"-£122,287,696"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA84:EB84>=EA84, 1))","v":2},{"$f":"SUM(IF(EA84:EB84>=EB84, 1))","v":1}]
[{"$nulls":3},69,{"v":294.5962152562092,"d":"£294.60"},{"v":261.6813783598497,"d":"£261.68"},null,{"v":5.82169725838569,"d":"5.822"},{"v":5.842122287625325,"d":"5.842"},null,{"v":315.89557170956886,"d":"£315.90"},{"v":282.18877763159156,"d":"£282.19"},null,{"v":6.66449761942722,"d":"6.664"},{"v":6.682806456009948,"d":"6.683"},null,{"v":4645.386990164064,"d":"£4,645.39"},{"v":1858.256461531295,"d":"£1,858.26"},null,{"v":4.893542967865938,"d":"4.894"},{"v":5.03943511638785,"d":"5.039"},null,{"v":9457.706877695819,"d":"£9,457.71"},{"v":9470.282594646867,"d":"£9,470.28"},null,{"v":3.1029025016059846,"d":"3.103"},{"v":3.1624351230743915,"d":"3.162"},null,{"v":48632.20659178938,"d":"£48,632.21"},{"v":48542.86731920498,"d":"£48,542.87"},null,{"v":4.658461788667655,"d":"4.658"},{"v":4.686129768147098,"d":"4.686"},null,{"v":3540910.8877621656,"d":"£3,540,910.89"},{"v":0,"d":"£0.00"},null,{"v":-2197.282904521507,"d":"-2197.283"},{"v":0,"d":"0.000"},null,{"v":227177.12443485027,"d":"£227,177.12"},{"v":0,"d":"£0.00"},null,{"v":-123.3979368369963,"d":"-123.398"},{"v":0,"d":"0.000"},null,{"v":64554353.055263765,"d":"£64,554,353.06"},{"v":0,"d":"£0.00"},null,{"v":-3379.0930015374943,"d":"-3379.093"},{"v":0,"d":"0.000"},null,{"v":-111683.72771646825,"d":"-£111,683.73"},{"v":0,"d":"£0.00"},null,{"v":-528.703461775241,"d":"-528.703"},{"v":0,"d":"0.000"},null,{"v":1425990.7774767831,"d":"£1,425,990.78"},{"v":0,"d":"£0.00"},null,{"v":-441.62306707649117,"d":"-441.623"},{"v":0,"d":"0.000"},null,{"v":69636748.1172211,"d":"£69,636,748.12"},{"v":0,"d":"£0.00"},null,{"v":-6670.10037174773,"d":"-6670.100"},{"v":0,"d":"0.000"},null,{"v":116139.34895245759,"d":"£116,139"},{"v":116580.76437414666,"d":"£116,581"},null,{"$f":"SUM(IF(BS85:BT85>=BS85, 1))","v":2},{"$f":"SUM(IF(BS85:BT85>=BT85, 1))","v":1},null,{"v":132974.0568168348,"d":"£132,974"},{"v":133373.94034256737,"d":"£133,374"},null,{"$f":"SUM(IF(BY85:BZ85>=BY85, 1))","v":2},{"$f":"SUM(IF(BY85:BZ85>=BZ85, 1))","v":1},null,{"v":93225.4723671547,"d":"£93,225"},{"v":98930.4458662257,"d":"£98,930"},null,{"$f":"SUM(IF(CE85:CF85>=CE85, 1))","v":2},{"$f":"SUM(IF(CE85:CF85>=CF85, 1))","v":1},null,{"v":52600.34315442387,"d":"£52,600"},{"v":53778.419866840966,"d":"£53,778"},null,{"$f":"SUM(IF(CK85:CL85>=CK85, 1))","v":2},{"$f":"SUM(IF(CK85:CL85>=CL85, 1))","v":1},null,{"$f":"AF85*WTP-AC85","v":{"v":44537.02918156372,"d":"£44,537"}},{"v":45179.728043736985,"d":"£45,180"},null,{"$f":"SUM(IF(CQ85:CR85>=CQ85, 1))","v":2},{"$f":"SUM(IF(CQ85:CR85>=CR85, 1))","v":1},null,{"v":-47486568.97819231,"d":"-£47,486,569"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW85:CX85>=CW85, 1))","v":2},{"$f":"SUM(IF(CW85:CX85>=CX85, 1))","v":1},null,{"v":-2695135.861174776,"d":"-£2,695,136"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC85:DD85>=DC85, 1))","v":2},{"$f":"SUM(IF(DC85:DD85>=DD85, 1))","v":1},null,{"v":-132136213.08601364,"d":"-£132,136,213"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI85:DJ85>=DI85, 1))","v":2},{"$f":"SUM(IF(DI85:DJ85>=DJ85, 1))","v":1},null,{"v":-10462385.50778835,"d":"-£10,462,386"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO85:DP85>=DO85, 1))","v":2},{"$f":"SUM(IF(DO85:DP85>=DP85, 1))","v":1},null,{"v":-10258452.119006608,"d":"-£10,258,452"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU85:DV85>=DU85, 1))","v":2},{"$f":"SUM(IF(DU85:DV85>=DV85, 1))","v":1},null,{"v":-203038755.5521757,"d":"-£203,038,756"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA85:EB85>=EA85, 1))","v":2},{"$f":"SUM(IF(EA85:EB85>=EB85, 1))","v":1}]
[{"$nulls":3},70,{"v":242.0368754419613,"d":"£242.04"},{"v":215.3184499133885,"d":"£215.32"},null,{"v":5.797315395627947,"d":"5.797"},{"v":5.812910214146124,"d":"5.813"},null,{"v":259.47298182158437,"d":"£259.47"},{"v":232.10703620502306,"d":"£232.11"},null,{"v":6.700248317249022,"d":"6.700"},{"v":6.713782826358651,"d":"6.714"},null,{"v":2323.5012735681375,"d":"£2,323.50"},{"v":1312.6862302679413,"d":"£1,312.69"},null,{"v":4.6004597669457326,"d":"4.600"},{"v":4.693000673472525,"d":"4.693"},null,{"v":17214.104942852,"d":"£17,214.10"},{"v":17158.30226123748,"d":"£17,158.30"},null,{"v":3.0681976490355947,"d":"3.068"},{"v":3.1089151706786393,"d":"3.109"},null,{"v":50508.41951137014,"d":"£50,508.42"},{"v":50348.424739525384,"d":"£50,348.42"},null,{"v":4.877553880282174,"d":"4.878"},{"v":5.036787988835271,"d":"5.037"},null,{"v":2886952.0329592437,"d":"£2,886,952.03"},{"v":0,"d":"£0.00"},null,{"v":-1685.0354066162174,"d":"-1685.035"},{"v":0,"d":"0.000"},null,{"v":192850.17382749167,"d":"£192,850.17"},{"v":0,"d":"£0.00"},null,{"v":-95.37885045281003,"d":"-95.379"},{"v":0,"d":"0.000"},null,{"v":23097219.685081836,"d":"£23,097,219.69"},{"v":0,"d":"£0.00"},null,{"v":-2114.5684980384403,"d":"-2114.568"},{"v":0,"d":"0.000"},null,{"v":495706.8348145614,"d":"£495,706.83"},{"v":0,"d":"£0.00"},null,{"v":-361.7022191620994,"d":"-361.702"},{"v":0,"d":"0.000"},null,{"v":2514769.9289300065,"d":"£2,514,769.93"},{"v":0,"d":"£0.00"},null,{"v":-2502.8139559325427,"d":"-2502.814"},{"v":0,"d":"0.000"},null,{"v":29187498.65561314,"d":"£29,187,498.66"},{"v":0,"d":"£0.00"},null,{"v":-6759.4989302021095,"d":"-6759.499"},{"v":0,"d":"0.000"},null,{"v":115704.27103711697,"d":"£115,704"},{"v":116042.88583300909,"d":"£116,043"},null,{"$f":"SUM(IF(BS86:BT86>=BS86, 1))","v":2},{"$f":"SUM(IF(BS86:BT86>=BT86, 1))","v":1},null,{"v":133745.49336315886,"d":"£133,745"},{"v":134043.549490968,"d":"£134,044"},null,{"$f":"SUM(IF(BY86:BZ86>=BY86, 1))","v":2},{"$f":"SUM(IF(BY86:BZ86>=BZ86, 1))","v":1},null,{"v":89685.69406534651,"d":"£89,686"},{"v":92547.32723918257,"d":"£92,547"},null,{"$f":"SUM(IF(CE86:CF86>=CE86, 1))","v":2},{"$f":"SUM(IF(CE86:CF86>=CF86, 1))","v":1},null,{"v":44149.8480378599,"d":"£44,150"},{"v":45020.0011523353,"d":"£45,020"},null,{"$f":"SUM(IF(CK86:CL86>=CK86, 1))","v":2},{"$f":"SUM(IF(CK86:CL86>=CL86, 1))","v":1},null,{"$f":"AF86*WTP-AC86","v":{"v":47042.65809427334,"d":"£47,043"}},{"v":50387.33503718004,"d":"£50,387"},null,{"$f":"SUM(IF(CQ86:CR86>=CQ86, 1))","v":2},{"$f":"SUM(IF(CQ86:CR86>=CR86, 1))","v":1},null,{"v":-36587660.16528359,"d":"-£36,587,660"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW86:CX86>=CW86, 1))","v":2},{"$f":"SUM(IF(CW86:CX86>=CX86, 1))","v":1},null,{"v":-2100427.182883692,"d":"-£2,100,427"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC86:DD86>=DC86, 1))","v":2},{"$f":"SUM(IF(DC86:DD86>=DD86, 1))","v":1},null,{"v":-65388589.64585064,"d":"-£65,388,590"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI86:DJ86>=DI86, 1))","v":2},{"$f":"SUM(IF(DI86:DJ86>=DJ86, 1))","v":1},null,{"v":-7729751.21805655,"d":"-£7,729,751"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO86:DP86>=DO86, 1))","v":2},{"$f":"SUM(IF(DO86:DP86>=DP86, 1))","v":1},null,{"v":-52571049.04758086,"d":"-£52,571,049"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU86:DV86>=DU86, 1))","v":2},{"$f":"SUM(IF(DU86:DV86>=DV86, 1))","v":1},null,{"v":-164377477.25965536,"d":"-£164,377,477"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA86:EB86>=EA86, 1))","v":2},{"$f":"SUM(IF(EA86:EB86>=EB86, 1))","v":1}]
[{"$nulls":3},71,{"v":285.1494361059692,"d":"£285.15"},{"v":276.2554869627594,"d":"£276.26"},null,{"v":5.840293319748794,"d":"5.840"},{"v":5.853899179628902,"d":"5.854"},null,{"v":307.0685220379864,"d":"£307.07"},{"v":297.9068941437925,"d":"£297.91"},null,{"v":6.733983156637691,"d":"6.734"},{"v":6.745158632589164,"d":"6.745"},null,{"v":1705.508291259797,"d":"£1,705.51"},{"v":1431.2053145265645,"d":"£1,431.21"},null,{"v":4.801744199034287,"d":"4.802"},{"v":4.837046064698734,"d":"4.837"},null,{"v":10379.156862048716,"d":"£10,379.16"},{"v":10350.068550123393,"d":"£10,350.07"},null,{"v":3.1744201311998097,"d":"3.174"},{"v":3.217435783883857,"d":"3.217"},null,{"v":49911.85193963754,"d":"£49,911.85"},{"v":49790.562921868994,"d":"£49,790.56"},null,{"v":4.154191125952065,"d":"4.154"},{"v":4.237272067225151,"d":"4.237"},null,{"v":955919.6780866844,"d":"£955,919.68"},{"v":0,"d":"£0.00"},null,{"v":-1462.3547973192065,"d":"-1462.355"},{"v":0,"d":"0.000"},null,{"v":62358.46073550655,"d":"£62,358.46"},{"v":0,"d":"£0.00"},null,{"v":-76.06568247136562,"d":"-76.066"},{"v":0,"d":"0.000"},null,{"v":6322071.438899523,"d":"£6,322,071.44"},{"v":0,"d":"£0.00"},null,{"v":-813.6292187383718,"d":"-813.629"},{"v":0,"d":"0.000"},null,{"v":266303.29781116697,"d":"£266,303.30"},{"v":0,"d":"£0.00"},null,{"v":-393.8080077204184,"d":"-393.808"},{"v":0,"d":"0.000"},null,{"v":1939571.5155771803,"d":"£1,939,571.52"},{"v":0,"d":"£0.00"},null,{"v":-1328.5739314677246,"d":"-1328.574"},{"v":0,"d":"0.000"},null,{"v":9546224.39111006,"d":"£9,546,224.39"},{"v":0,"d":"£0.00"},null,{"v":-4074.431637717087,"d":"-4074.432"},{"v":0,"d":"0.000"},null,{"v":116520.7169588699,"d":"£116,521"},{"v":116801.72810561529,"d":"£116,802"},null,{"$f":"SUM(IF(BS87:BT87>=BS87, 1))","v":2},{"$f":"SUM(IF(BS87:BT87>=BT87, 1))","v":1},null,{"v":134372.5946107158,"d":"£134,373"},{"v":134605.26575763948,"d":"£134,605"},null,{"$f":"SUM(IF(BY87:BZ87>=BY87, 1))","v":2},{"$f":"SUM(IF(BY87:BZ87>=BZ87, 1))","v":1},null,{"v":94329.37568942594,"d":"£94,329"},{"v":95309.71597944811,"d":"£95,310"},null,{"$f":"SUM(IF(CE87:CF87>=CE87, 1))","v":2},{"$f":"SUM(IF(CE87:CF87>=CF87, 1))","v":1},null,{"v":53109.24576194748,"d":"£53,109"},{"v":53998.64712755375,"d":"£53,999"},null,{"$f":"SUM(IF(CK87:CL87>=CK87, 1))","v":2},{"$f":"SUM(IF(CK87:CL87>=CL87, 1))","v":1},null,{"$f":"AF87*WTP-AC87","v":{"v":33171.97057940375,"d":"£33,172"}},{"v":34954.878422634014,"d":"£34,955"},null,{"$f":"SUM(IF(CQ87:CR87>=CQ87, 1))","v":2},{"$f":"SUM(IF(CQ87:CR87>=CR87, 1))","v":1},null,{"v":-30203015.62447081,"d":"-£30,203,016"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW87:CX87>=CW87, 1))","v":2},{"$f":"SUM(IF(CW87:CX87>=CX87, 1))","v":1},null,{"v":-1583672.110162819,"d":"-£1,583,672"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC87:DD87>=DC87, 1))","v":2},{"$f":"SUM(IF(DC87:DD87>=DD87, 1))","v":1},null,{"v":-22594655.813666962,"d":"-£22,594,656"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI87:DJ87>=DI87, 1))","v":2},{"$f":"SUM(IF(DI87:DJ87>=DJ87, 1))","v":1},null,{"v":-8142463.452219536,"d":"-£8,142,463"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO87:DP87>=DO87, 1))","v":2},{"$f":"SUM(IF(DO87:DP87>=DP87, 1))","v":1},null,{"v":-28511050.144931674,"d":"-£28,511,050"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU87:DV87>=DU87, 1))","v":2},{"$f":"SUM(IF(DU87:DV87>=DV87, 1))","v":1},null,{"v":-91034857.1454518,"d":"-£91,034,857"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA87:EB87>=EA87, 1))","v":2},{"$f":"SUM(IF(EA87:EB87>=EB87, 1))","v":1}]
[{"$nulls":3},72,{"v":306.9583595482189,"d":"£306.96"},{"v":283.95433200550906,"d":"£283.95"},null,{"v":5.858093555850525,"d":"5.858"},{"v":5.873056738018063,"d":"5.873"},null,{"v":329.8087350484036,"d":"£329.81"},{"v":306.2071711044067,"d":"£306.21"},null,{"v":6.666633532013079,"d":"6.667"},{"v":6.679129903699416,"d":"6.679"},null,{"v":1672.0509744183673,"d":"£1,672.05"},{"v":1261.739045512049,"d":"£1,261.74"},null,{"v":4.719826163345507,"d":"4.720"},{"v":4.765257016259256,"d":"4.765"},null,{"v":15963.051765578057,"d":"£15,963.05"},{"v":15913.408911138831,"d":"£15,913.41"},null,{"v":3.1055477720994857,"d":"3.106"},{"v":3.1485703627369466,"d":"3.149"},null,{"v":49021.50550846702,"d":"£49,021.51"},{"v":48852.6428090499,"d":"£48,852.64"},null,{"v":4.632960352542597,"d":"4.633"},{"v":4.710765439616547,"d":"4.711"},null,{"v":2432237.0596694443,"d":"£2,432,237.06"},{"v":0,"d":"£0.00"},null,{"v":-1582.071058248404,"d":"-1582.071"},{"v":0,"d":"0.000"},null,{"v":155132.40180244137,"d":"£155,132.40"},{"v":0,"d":"£0.00"},null,{"v":-82.13829211138439,"d":"-82.138"},{"v":0,"d":"0.000"},null,{"v":9294049.45736877,"d":"£9,294,049.46"},{"v":0,"d":"£0.00"},null,{"v":-1029.062437926912,"d":"-1029.062"},{"v":0,"d":"0.000"},null,{"v":444998.21261754894,"d":"£444,998.21"},{"v":0,"d":"£0.00"},null,{"v":-385.65421251681767,"d":"-385.654"},{"v":0,"d":"0.000"},null,{"v":2494942.756938729,"d":"£2,494,942.76"},{"v":0,"d":"£0.00"},null,{"v":-1149.5684903664783,"d":"-1149.568"},{"v":0,"d":"0.000"},null,{"v":14821359.888396934,"d":"£14,821,359.89"},{"v":0,"d":"£0.00"},null,{"v":-4228.494491169996,"d":"-4228.494"},{"v":0,"d":"0.000"},null,{"v":116854.91275746227,"d":"£116,855"},{"v":117177.18042835574,"d":"£117,177"},null,{"$f":"SUM(IF(BS88:BT88>=BS88, 1))","v":2},{"$f":"SUM(IF(BS88:BT88>=BT88, 1))","v":1},null,{"v":133002.86190521318,"d":"£133,003"},{"v":133276.39090288393,"d":"£133,276"},null,{"$f":"SUM(IF(BY88:BZ88>=BY88, 1))","v":2},{"$f":"SUM(IF(BY88:BZ88>=BZ88, 1))","v":1},null,{"v":92724.47229249177,"d":"£92,724"},{"v":94043.40127967308,"d":"£94,043"},null,{"$f":"SUM(IF(CE88:CF88>=CE88, 1))","v":2},{"$f":"SUM(IF(CE88:CF88>=CF88, 1))","v":1},null,{"v":46147.90367641166,"d":"£46,148"},{"v":47057.9983436001,"d":"£47,058"},null,{"$f":"SUM(IF(CK88:CL88>=CK88, 1))","v":2},{"$f":"SUM(IF(CK88:CL88>=CL88, 1))","v":1},null,{"$f":"AF88*WTP-AC88","v":{"v":43637.70154238492,"d":"£43,638"}},{"v":45362.66598328103,"d":"£45,363"},null,{"$f":"SUM(IF(CQ88:CR88>=CQ88, 1))","v":2},{"$f":"SUM(IF(CQ88:CR88>=CR88, 1))","v":1},null,{"v":-34073658.22463752,"d":"-£34,073,658"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW88:CX88>=CW88, 1))","v":2},{"$f":"SUM(IF(CW88:CX88>=CX88, 1))","v":1},null,{"v":-1797898.2440301292,"d":"-£1,797,898"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC88:DD88>=DC88, 1))","v":2},{"$f":"SUM(IF(DC88:DD88>=DD88, 1))","v":1},null,{"v":-29875298.215907007,"d":"-£29,875,298"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI88:DJ88>=DI88, 1))","v":2},{"$f":"SUM(IF(DI88:DJ88>=DJ88, 1))","v":1},null,{"v":-8158082.462953903,"d":"-£8,158,082"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO88:DP88>=DO88, 1))","v":2},{"$f":"SUM(IF(DO88:DP88>=DP88, 1))","v":1},null,{"v":-25486312.564268295,"d":"-£25,486,313"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU88:DV88>=DU88, 1))","v":2},{"$f":"SUM(IF(DU88:DV88>=DV88, 1))","v":1},null,{"v":-99391249.71179685,"d":"-£99,391,250"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA88:EB88>=EA88, 1))","v":2},{"$f":"SUM(IF(EA88:EB88>=EB88, 1))","v":1}]
[{"$nulls":3},73,{"v":238.30196462258962,"d":"£238.30"},{"v":218.5265333602128,"d":"£218.53"},null,{"v":5.808406589584452,"d":"5.808"},{"v":5.823171786809212,"d":"5.823"},null,{"v":255.84017638541658,"d":"£255.84"},{"v":235.58866397071372,"d":"£235.59"},null,{"v":6.719015106888685,"d":"6.719"},{"v":6.73194844893182,"d":"6.732"},null,{"v":4313.390844848853,"d":"£4,313.39"},{"v":1504.224812666277,"d":"£1,504.22"},null,{"v":4.694542667507343,"d":"4.695"},{"v":4.947280413813161,"d":"4.947"},null,{"v":12886.050211522714,"d":"£12,886.05"},{"v":12851.342910827154,"d":"£12,851.34"},null,{"v":3.126524274140749,"d":"3.127"},{"v":3.1823738367460925,"d":"3.182"},null,{"v":48665.178272258156,"d":"£48,665.18"},{"v":48376.78849935921,"d":"£48,376.79"},null,{"v":4.680711027268602,"d":"4.681"},{"v":4.798914401392238,"d":"4.799"},null,{"v":2130940.325094223,"d":"£2,130,940.33"},{"v":0,"d":"£0.00"},null,{"v":-1591.0527440213334,"d":"-1591.053"},{"v":0,"d":"0.000"},null,{"v":134733.94506038137,"d":"£134,733.95"},{"v":0,"d":"£0.00"},null,{"v":-86.04592884735325,"d":"-86.046"},{"v":0,"d":"0.000"},null,{"v":66750716.30367942,"d":"£66,750,716.30"},{"v":0,"d":"£0.00"},null,{"v":-6005.492523268019,"d":"-6005.493"},{"v":0,"d":"0.000"},null,{"v":298312.9209473487,"d":"£298,312.92"},{"v":0,"d":"£0.00"},null,{"v":-480.032898570049,"d":"-480.033"},{"v":0,"d":"0.000"},null,{"v":4599950.268690308,"d":"£4,599,950.27"},{"v":0,"d":"£0.00"},null,{"v":-1885.3984907108456,"d":"-1885.398"},{"v":0,"d":"0.000"},null,{"v":73914653.76347168,"d":"£73,914,653.76"},{"v":0,"d":"£0.00"},null,{"v":-10048.0225854176,"d":"-10048.023"},{"v":0,"d":"0.000"},null,{"v":115929.82982706645,"d":"£115,930"},{"v":116244.90920282403,"d":"£116,245"},null,{"$f":"SUM(IF(BS89:BT89>=BS89, 1))","v":2},{"$f":"SUM(IF(BS89:BT89>=BT89, 1))","v":1},null,{"v":134124.4619613883,"d":"£134,124"},{"v":134403.3803146657,"d":"£134,403"},null,{"$f":"SUM(IF(BY89:BZ89>=BY89, 1))","v":2},{"$f":"SUM(IF(BY89:BZ89>=BZ89, 1))","v":1},null,{"v":89577.46250529801,"d":"£89,577"},{"v":97441.38346359694,"d":"£97,441"},null,{"$f":"SUM(IF(CE89:CF89>=CE89, 1))","v":2},{"$f":"SUM(IF(CE89:CF89>=CF89, 1))","v":1},null,{"v":49644.43527129227,"d":"£49,644"},{"v":50796.1338240947,"d":"£50,796"},null,{"$f":"SUM(IF(CK89:CL89>=CK89, 1))","v":2},{"$f":"SUM(IF(CK89:CL89>=CL89, 1))","v":1},null,{"$f":"AF89*WTP-AC89","v":{"v":44949.04227311388,"d":"£44,949"}},{"v":47601.49952848555,"d":"£47,601"},null,{"$f":"SUM(IF(CQ89:CR89>=CQ89, 1))","v":2},{"$f":"SUM(IF(CQ89:CR89>=CR89, 1))","v":1},null,{"v":-33951995.20552089,"d":"-£33,951,995"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW89:CX89>=CW89, 1))","v":2},{"$f":"SUM(IF(CW89:CX89>=CX89, 1))","v":1},null,{"v":-1855652.5220074465,"d":"-£1,855,653"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC89:DD89>=DC89, 1))","v":2},{"$f":"SUM(IF(DC89:DD89>=DD89, 1))","v":1},null,{"v":-186860566.7690398,"d":"-£186,860,567"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI89:DJ89>=DI89, 1))","v":2},{"$f":"SUM(IF(DI89:DJ89>=DJ89, 1))","v":1},null,{"v":-9898970.892348329,"d":"-£9,898,971"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO89:DP89>=DO89, 1))","v":2},{"$f":"SUM(IF(DO89:DP89>=DP89, 1))","v":1},null,{"v":-42307920.08290722,"d":"-£42,307,920"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU89:DV89>=DU89, 1))","v":2},{"$f":"SUM(IF(DU89:DV89>=DV89, 1))","v":1},null,{"v":-274875105.4718237,"d":"-£274,875,105"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA89:EB89>=EA89, 1))","v":2},{"$f":"SUM(IF(EA89:EB89>=EB89, 1))","v":1}]
[{"$nulls":3},74,{"v":169.2170081558347,"d":"£169.22"},{"v":149.27678293829237,"d":"£149.28"},null,{"v":5.890230318793756,"d":"5.890"},{"v":5.904975499131724,"d":"5.905"},null,{"v":181.32810606339936,"d":"£181.33"},{"v":160.9120712191665,"d":"£160.91"},null,{"v":6.711325574790804,"d":"6.711"},{"v":6.723720486906806,"d":"6.724"},null,{"v":2849.4094942699035,"d":"£2,849.41"},{"v":1581.476926856724,"d":"£1,581.48"},null,{"v":4.767697860920514,"d":"4.768"},{"v":4.861507478876017,"d":"4.862"},null,{"v":15338.275870499941,"d":"£15,338.28"},{"v":15178.44590081359,"d":"£15,178.45"},null,{"v":2.9093852022537585,"d":"2.909"},{"v":2.9481739406357015,"d":"2.948"},null,{"v":49596.64014892857,"d":"£49,596.64"},{"v":49399.57415251725,"d":"£49,399.57"},null,{"v":5.158473563474992,"d":"5.158"},{"v":5.31709283677565,"d":"5.317"},null,{"v":2128301.550106346,"d":"£2,128,301.55"},{"v":0,"d":"£0.00"},null,{"v":-1573.813225654384,"d":"-1573.813"},{"v":0,"d":"0.000"},null,{"v":143769.45247455323,"d":"£143,769.45"},{"v":0,"d":"£0.00"},null,{"v":-87.28481029660747,"d":"-87.285"},{"v":0,"d":"0.000"},null,{"v":29253478.88296034,"d":"£29,253,478.88"},{"v":0,"d":"£0.00"},null,{"v":-2164.3561719364034,"d":"-2164.356"},{"v":0,"d":"0.000"},null,{"v":1408374.2885219671,"d":"£1,408,374.29"},{"v":0,"d":"£0.00"},null,{"v":-341.79485817670366,"d":"-341.795"},{"v":0,"d":"0.000"},null,{"v":3096774.361610945,"d":"£3,096,774.36"},{"v":0,"d":"£0.00"},null,{"v":-2492.607084733047,"d":"-2492.607"},{"v":0,"d":"0.000"},null,{"v":36030698.53567415,"d":"£36,030,698.54"},{"v":0,"d":"£0.00"},null,{"v":-6659.856150797144,"d":"-6659.856"},{"v":0,"d":"0.000"},null,{"v":117635.38936771928,"d":"£117,635"},{"v":117950.23319969619,"d":"£117,950"},null,{"$f":"SUM(IF(BS90:BT90>=BS90, 1))","v":2},{"$f":"SUM(IF(BS90:BT90>=BT90, 1))","v":1},null,{"v":134045.1833897527,"d":"£134,045"},{"v":134313.49766691693,"d":"£134,313"},null,{"$f":"SUM(IF(BY90:BZ90>=BY90, 1))","v":2},{"$f":"SUM(IF(BY90:BZ90>=BZ90, 1))","v":1},null,{"v":92504.54772414037,"d":"£92,505"},{"v":95648.67265066362,"d":"£95,649"},null,{"$f":"SUM(IF(CE90:CF90>=CE90, 1))","v":2},{"$f":"SUM(IF(CE90:CF90>=CF90, 1))","v":1},null,{"v":42849.42817457523,"d":"£42,849"},{"v":43785.03291190044,"d":"£43,785"},null,{"$f":"SUM(IF(CK90:CL90>=CK90, 1))","v":2},{"$f":"SUM(IF(CK90:CL90>=CL90, 1))","v":1},null,{"$f":"AF90*WTP-AC90","v":{"v":53572.83112057126,"d":"£53,573"}},{"v":56942.28258299576,"d":"£56,942"},null,{"$f":"SUM(IF(CQ90:CR90>=CQ90, 1))","v":2},{"$f":"SUM(IF(CQ90:CR90>=CR90, 1))","v":1},null,{"v":-33604566.06319403,"d":"-£33,604,566"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW90:CX90>=CW90, 1))","v":2},{"$f":"SUM(IF(CW90:CX90>=CX90, 1))","v":1},null,{"v":-1889465.6584067026,"d":"-£1,889,466"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC90:DD90>=DC90, 1))","v":2},{"$f":"SUM(IF(DC90:DD90>=DD90, 1))","v":1},null,{"v":-72540602.3216884,"d":"-£72,540,602"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI90:DJ90>=DI90, 1))","v":2},{"$f":"SUM(IF(DI90:DJ90>=DJ90, 1))","v":1},null,{"v":-8244271.45205604,"d":"-£8,244,271"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO90:DP90>=DO90, 1))","v":2},{"$f":"SUM(IF(DO90:DP90>=DP90, 1))","v":1},null,{"v":-52948916.05627188,"d":"-£52,948,916"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU90:DV90>=DU90, 1))","v":2},{"$f":"SUM(IF(DU90:DV90>=DV90, 1))","v":1},null,{"v":-169227821.55161703,"d":"-£169,227,822"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA90:EB90>=EA90, 1))","v":2},{"$f":"SUM(IF(EA90:EB90>=EB90, 1))","v":1}]
[{"$nulls":3},75,{"v":229.15898344610142,"d":"£229.16"},{"v":209.28298709889168,"d":"£209.28"},null,{"v":5.833149282446619,"d":"5.833"},{"v":5.85367841599979,"d":"5.854"},null,{"v":246.0460714470141,"d":"£246.05"},{"v":225.6765200443353,"d":"£225.68"},null,{"v":6.7362613904316015,"d":"6.736"},{"v":6.754586137028777,"d":"6.755"},null,{"v":1678.6371329574922,"d":"£1,678.64"},{"v":1057.7785761972293,"d":"£1,057.78"},null,{"v":4.923633128691241,"d":"4.924"},{"v":5.033938337027312,"d":"5.034"},null,{"v":11465.96956704458,"d":"£11,465.97"},{"v":11445.398558081028,"d":"£11,445.40"},null,{"v":2.9595431965346393,"d":"2.960"},{"v":3.0117329388010328,"d":"3.012"},null,{"v":49910.58221335133,"d":"£49,910.58"},{"v":49685.37444749699,"d":"£49,685.37"},null,{"v":4.46893242933784,"d":"4.469"},{"v":4.6106782645770386,"d":"4.611"},null,{"v":2141827.871516135,"d":"£2,141,827.87"},{"v":0,"d":"£0.00"},null,{"v":-2212.2096248237303,"d":"-2212.210"},{"v":0,"d":"0.000"},null,{"v":137065.25419551323,"d":"£137,065.25"},{"v":0,"d":"£0.00"},null,{"v":-123.30590894014306,"d":"-123.306"},{"v":0,"d":"0.000"},null,{"v":14157905.888318608,"d":"£14,157,905.89"},{"v":0,"d":"£0.00"},null,{"v":-2515.372852010947,"d":"-2515.373"},{"v":0,"d":"0.000"},null,{"v":191782.63086640646,"d":"£191,782.63"},{"v":0,"d":"£0.00"},null,{"v":-486.56272007964037,"d":"-486.563"},{"v":0,"d":"0.000"},null,{"v":3583621.8827410215,"d":"£3,583,621.88"},{"v":0,"d":"£0.00"},null,{"v":-2255.532685667461,"d":"-2255.533"},{"v":0,"d":"0.000"},null,{"v":20212203.527637683,"d":"£20,212,203.53"},{"v":0,"d":"£0.00"},null,{"v":-7592.983791521922,"d":"-7592.984"},{"v":0,"d":"0.000"},null,{"v":116433.82666548627,"d":"£116,434"},{"v":116864.2853328969,"d":"£116,864"},null,{"$f":"SUM(IF(BS91:BT91>=BS91, 1))","v":2},{"$f":"SUM(IF(BS91:BT91>=BT91, 1))","v":1},null,{"v":134479.18173718502,"d":"£134,479"},{"v":134866.04622053122,"d":"£134,866"},null,{"$f":"SUM(IF(BY91:BZ91>=BY91, 1))","v":2},{"$f":"SUM(IF(BY91:BZ91>=BZ91, 1))","v":1},null,{"v":96794.02544086734,"d":"£96,794"},{"v":99620.98816434901,"d":"£99,621"},null,{"$f":"SUM(IF(CE91:CF91>=CE91, 1))","v":2},{"$f":"SUM(IF(CE91:CF91>=CF91, 1))","v":1},null,{"v":47724.89436364821,"d":"£47,725"},{"v":48789.26021793963,"d":"£48,789"},null,{"$f":"SUM(IF(CK91:CL91>=CK91, 1))","v":2},{"$f":"SUM(IF(CK91:CL91>=CL91, 1))","v":1},null,{"$f":"AF91*WTP-AC91","v":{"v":39468.06637340547,"d":"£39,468"}},{"v":42528.19084404378,"d":"£42,528"},null,{"$f":"SUM(IF(CQ91:CR91>=CQ91, 1))","v":2},{"$f":"SUM(IF(CQ91:CR91>=CR91, 1))","v":1},null,{"v":-46386020.36799075,"d":"-£46,386,020"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW91:CX91>=CW91, 1))","v":2},{"$f":"SUM(IF(CW91:CX91>=CX91, 1))","v":1},null,{"v":-2603183.432998374,"d":"-£2,603,183"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC91:DD91>=DC91, 1))","v":2},{"$f":"SUM(IF(DC91:DD91>=DD91, 1))","v":1},null,{"v":-64465362.92853755,"d":"-£64,465,363"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI91:DJ91>=DI91, 1))","v":2},{"$f":"SUM(IF(DI91:DJ91>=DJ91, 1))","v":1},null,{"v":-9923037.032459214,"d":"-£9,923,037"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO91:DP91>=DO91, 1))","v":2},{"$f":"SUM(IF(DO91:DP91>=DP91, 1))","v":1},null,{"v":-48694275.59609024,"d":"-£48,694,276"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU91:DV91>=DU91, 1))","v":2},{"$f":"SUM(IF(DU91:DV91>=DV91, 1))","v":1},null,{"v":-172071879.35807613,"d":"-£172,071,879"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA91:EB91>=EA91, 1))","v":2},{"$f":"SUM(IF(EA91:EB91>=EB91, 1))","v":1}]
[{"$nulls":3},76,{"v":229.77072996408117,"d":"£229.77"},{"v":214.7835724527373,"d":"£214.78"},null,{"v":5.842680034810834,"d":"5.843"},{"v":5.858766422234041,"d":"5.859"},null,{"v":247.03713344753453,"d":"£247.04"},{"v":231.6602653147919,"d":"£231.66"},null,{"v":6.757517124054289,"d":"6.758"},{"v":6.770863125758051,"d":"6.771"},null,{"v":1729.266995633548,"d":"£1,729.27"},{"v":1185.2596897477654,"d":"£1,185.26"},null,{"v":4.886333566770095,"d":"4.886"},{"v":4.956852493057766,"d":"4.957"},null,{"v":10675.803023329143,"d":"£10,675.80"},{"v":10657.400323098138,"d":"£10,657.40"},null,{"v":2.926885106702722,"d":"2.927"},{"v":2.9777590943149583,"d":"2.978"},null,{"v":49828.09883679828,"d":"£49,828.10"},{"v":49763.96305143511,"d":"£49,763.96"},null,{"v":4.692118327847643,"d":"4.692"},{"v":4.837489251744856,"d":"4.837"},null,{"v":1619426.6521143797,"d":"£1,619,426.65"},{"v":0,"d":"£0.00"},null,{"v":-1738.2031589152818,"d":"-1738.203"},{"v":0,"d":"0.000"},null,{"v":101035.56620688038,"d":"£101,035.57"},{"v":0,"d":"£0.00"},null,{"v":-87.69151345366686,"d":"-87.692"},{"v":0,"d":"0.000"},null,{"v":12658241.670403732,"d":"£12,658,241.67"},{"v":0,"d":"£0.00"},null,{"v":-1640.8706310171042,"d":"-1640.871"},{"v":0,"d":"0.000"},null,{"v":166670.5353442703,"d":"£166,670.54"},{"v":0,"d":"£0.00"},null,{"v":-460.75818461376673,"d":"-460.758"},{"v":0,"d":"0.000"},null,{"v":1020467.3009703642,"d":"£1,020,467.30"},{"v":0,"d":"£0.00"},null,{"v":-2313.003162102746,"d":"-2313.003"},{"v":0,"d":"0.000"},null,{"v":15565841.725039627,"d":"£15,565,841.73"},{"v":0,"d":"£0.00"},null,{"v":-6240.526650102565,"d":"-6240.527"},{"v":0,"d":"0.000"},null,{"v":116623.8299662526,"d":"£116,624"},{"v":116960.54487222807,"d":"£116,961"},null,{"$f":"SUM(IF(BS92:BT92>=BS92, 1))","v":2},{"$f":"SUM(IF(BS92:BT92>=BT92, 1))","v":1},null,{"v":134903.30534763823,"d":"£134,903"},{"v":135185.60224984624,"d":"£135,186"},null,{"$f":"SUM(IF(BY92:BZ92>=BY92, 1))","v":2},{"$f":"SUM(IF(BY92:BZ92>=BZ92, 1))","v":1},null,{"v":95997.40433976836,"d":"£95,997"},{"v":97951.79017140756,"d":"£97,952"},null,{"$f":"SUM(IF(CE92:CF92>=CE92, 1))","v":2},{"$f":"SUM(IF(CE92:CF92>=CF92, 1))","v":1},null,{"v":47861.8991107253,"d":"£47,862"},{"v":48897.781563201024,"d":"£48,898"},null,{"$f":"SUM(IF(CK92:CL92>=CK92, 1))","v":2},{"$f":"SUM(IF(CK92:CL92>=CL92, 1))","v":1},null,{"$f":"AF92*WTP-AC92","v":{"v":44014.26772015459,"d":"£44,014"}},{"v":46985.821983462,"d":"£46,986"},null,{"$f":"SUM(IF(CQ92:CR92>=CQ92, 1))","v":2},{"$f":"SUM(IF(CQ92:CR92>=CR92, 1))","v":1},null,{"v":-36383489.83042001,"d":"-£36,383,490"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW92:CX92>=CW92, 1))","v":2},{"$f":"SUM(IF(CW92:CX92>=CX92, 1))","v":1},null,{"v":-1854865.8352802175,"d":"-£1,854,866"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC92:DD92>=DC92, 1))","v":2},{"$f":"SUM(IF(DC92:DD92>=DD92, 1))","v":1},null,{"v":-45475654.29074582,"d":"-£45,475,654"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI92:DJ92>=DI92, 1))","v":2},{"$f":"SUM(IF(DI92:DJ92>=DJ92, 1))","v":1},null,{"v":-9381834.227619605,"d":"-£9,381,834"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO92:DP92>=DO92, 1))","v":2},{"$f":"SUM(IF(DO92:DP92>=DP92, 1))","v":1},null,{"v":-47280530.543025285,"d":"-£47,280,531"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU92:DV92>=DU92, 1))","v":2},{"$f":"SUM(IF(DU92:DV92>=DV92, 1))","v":1},null,{"v":-140376374.72709092,"d":"-£140,376,375"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA92:EB92>=EA92, 1))","v":2},{"$f":"SUM(IF(EA92:EB92>=EB92, 1))","v":1}]
[{"$nulls":3},77,{"v":187.78781436210943,"d":"£187.79"},{"v":155.65901084553317,"d":"£155.66"},null,{"v":5.879555116632191,"d":"5.880"},{"v":5.89971231253147,"d":"5.900"},null,{"v":200.6705862087962,"d":"£200.67"},{"v":167.80867189899493,"d":"£167.81"},null,{"v":6.716708390839373,"d":"6.717"},{"v":6.734483047129458,"d":"6.734"},null,{"v":1676.0573321924558,"d":"£1,676.06"},{"v":1250.7483273426365,"d":"£1,250.75"},null,{"v":5.073285428581042,"d":"5.073"},{"v":5.118372182271938,"d":"5.118"},null,{"v":10796.905967884528,"d":"£10,796.91"},{"v":10785.553343623866,"d":"£10,785.55"},null,{"v":2.959551728275691,"d":"2.960"},{"v":3.0081515947482984,"d":"3.008"},null,{"v":49683.770035791465,"d":"£49,683.77"},{"v":49573.866005564465,"d":"£49,573.87"},null,{"v":4.844509878248657,"d":"4.845"},{"v":5.027720738872369,"d":"5.028"},null,{"v":3433193.12962709,"d":"£3,433,193.13"},{"v":0,"d":"£0.00"},null,{"v":-2153.9409781708337,"d":"-2153.941"},{"v":0,"d":"0.000"},null,{"v":229024.83699585864,"d":"£229,024.84"},{"v":0,"d":"£0.00"},null,{"v":-123.87707304926856,"d":"-123.877"},{"v":0,"d":"0.000"},null,{"v":9680877.08594325,"d":"£9,680,877.09"},{"v":0,"d":"£0.00"},null,{"v":-1026.264000311694,"d":"-1026.264"},{"v":0,"d":"0.000"},null,{"v":103461.31356362715,"d":"£103,461.31"},{"v":0,"d":"£0.00"},null,{"v":-442.91134004108557,"d":"-442.911"},{"v":0,"d":"0.000"},null,{"v":1767725.002470719,"d":"£1,767,725.00"},{"v":0,"d":"£0.00"},null,{"v":-2946.811125850306,"d":"-2946.811"},{"v":0,"d":"0.000"},null,{"v":15214281.368600544,"d":"£15,214,281.37"},{"v":0,"d":"£0.00"},null,{"v":-6693.8045174231875,"d":"-6693.805"},{"v":0,"d":"0.000"},null,{"v":117403.31451828171,"d":"£117,403"},{"v":117838.58723978387,"d":"£117,839"},null,{"$f":"SUM(IF(BS93:BT93>=BS93, 1))","v":2},{"$f":"SUM(IF(BS93:BT93>=BT93, 1))","v":1},null,{"v":134133.49723057868,"d":"£134,133"},{"v":134521.85227069017,"d":"£134,522"},null,{"$f":"SUM(IF(BY93:BZ93>=BY93, 1))","v":2},{"$f":"SUM(IF(BY93:BZ93>=BZ93, 1))","v":1},null,{"v":99789.65123942838,"d":"£99,790"},{"v":101116.69531809613,"d":"£101,117"},null,{"$f":"SUM(IF(CE93:CF93>=CE93, 1))","v":2},{"$f":"SUM(IF(CE93:CF93>=CF93, 1))","v":1},null,{"v":48394.12859762929,"d":"£48,394"},{"v":49377.47855134211,"d":"£49,377"},null,{"$f":"SUM(IF(CK93:CL93>=CK93, 1))","v":2},{"$f":"SUM(IF(CK93:CL93>=CL93, 1))","v":1},null,{"$f":"AF93*WTP-AC93","v":{"v":47206.42752918168,"d":"£47,206"}},{"v":50980.54877188292,"d":"£50,981"},null,{"$f":"SUM(IF(CQ93:CR93>=CQ93, 1))","v":2},{"$f":"SUM(IF(CQ93:CR93>=CR93, 1))","v":1},null,{"v":-46512012.69304377,"d":"-£46,512,013"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW93:CX93>=CW93, 1))","v":2},{"$f":"SUM(IF(CW93:CX93>=CX93, 1))","v":1},null,{"v":-2706566.29798123,"d":"-£2,706,566"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC93:DD93>=DC93, 1))","v":2},{"$f":"SUM(IF(DC93:DD93>=DD93, 1))","v":1},null,{"v":-30206157.09217713,"d":"-£30,206,157"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI93:DJ93>=DI93, 1))","v":2},{"$f":"SUM(IF(DI93:DJ93>=DJ93, 1))","v":1},null,{"v":-8961688.114385339,"d":"-£8,961,688"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO93:DP93>=DO93, 1))","v":2},{"$f":"SUM(IF(DO93:DP93>=DP93, 1))","v":1},null,{"v":-60703947.51947683,"d":"-£60,703,948"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU93:DV93>=DU93, 1))","v":2},{"$f":"SUM(IF(DU93:DV93>=DV93, 1))","v":1},null,{"v":-149090371.7170643,"d":"-£149,090,372"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA93:EB93>=EA93, 1))","v":2},{"$f":"SUM(IF(EA93:EB93>=EB93, 1))","v":1}]
[{"$nulls":3},78,{"v":291.2501885574153,"d":"£291.25"},{"v":252.23770096604042,"d":"£252.24"},null,{"v":5.876648134527267,"d":"5.877"},{"v":5.893247116514041,"d":"5.893"},null,{"v":311.86416046385864,"d":"£311.86"},{"v":271.94696378070984,"d":"£271.95"},null,{"v":6.707137580056479,"d":"6.707"},{"v":6.721547382742069,"d":"6.722"},null,{"v":2313.6993114650045,"d":"£2,313.70"},{"v":1409.0111152877785,"d":"£1,409.01"},null,{"v":4.762093005409121,"d":"4.762"},{"v":4.8561337300153165,"d":"4.856"},null,{"v":13770.934471600825,"d":"£13,770.93"},{"v":13732.775934382418,"d":"£13,732.78"},null,{"v":2.894339432055831,"d":"2.894"},{"v":2.9255312298062144,"d":"2.926"},null,{"v":49075.19354535217,"d":"£49,075.19"},{"v":49161.97380409561,"d":"£49,161.97"},null,{"v":4.591588923923143,"d":"4.592"},{"v":4.607807295018959,"d":"4.608"},null,{"v":4164181.2201856603,"d":"£4,164,181.22"},{"v":0,"d":"£0.00"},null,{"v":-1771.7703569050336,"d":"-1771.770"},{"v":0,"d":"0.000"},null,{"v":271939.1234139239,"d":"£271,939.12"},{"v":0,"d":"£0.00"},null,{"v":-98.16794355554907,"d":"-98.168"},{"v":0,"d":"0.000"},null,{"v":20946752.95895309,"d":"£20,946,752.96"},{"v":0,"d":"£0.00"},null,{"v":-2177.377614442781,"d":"-2177.378"},{"v":0,"d":"0.000"},null,{"v":338136.20271371235,"d":"£338,136.20"},{"v":0,"d":"£0.00"},null,{"v":-276.40147699479775,"d":"-276.401"},{"v":0,"d":"0.000"},null,{"v":-1365795.9889921716,"d":"-£1,365,795.99"},{"v":0,"d":"£0.00"},null,{"v":-255.2537467782965,"d":"-255.254"},{"v":0,"d":"0.000"},null,{"v":24355213.516274214,"d":"£24,355,213.52"},{"v":0,"d":"£0.00"},null,{"v":-4578.971138676458,"d":"-4578.971"},{"v":0,"d":"0.000"},null,{"v":117241.71250198792,"d":"£117,242"},{"v":117612.70462931477,"d":"£117,613"},null,{"$f":"SUM(IF(BS94:BT94>=BS94, 1))","v":2},{"$f":"SUM(IF(BS94:BT94>=BT94, 1))","v":1},null,{"v":133830.8874406657,"d":"£133,831"},{"v":134159.00069106068,"d":"£134,159"},null,{"$f":"SUM(IF(BY94:BZ94>=BY94, 1))","v":2},{"$f":"SUM(IF(BY94:BZ94>=BZ94, 1))","v":1},null,{"v":92928.16079671742,"d":"£92,928"},{"v":95713.66348501855,"d":"£95,714"},null,{"$f":"SUM(IF(CE94:CF94>=CE94, 1))","v":2},{"$f":"SUM(IF(CE94:CF94>=CF94, 1))","v":1},null,{"v":44115.8541695158,"d":"£44,116"},{"v":44777.84866174187,"d":"£44,778"},null,{"$f":"SUM(IF(CK94:CL94>=CK94, 1))","v":2},{"$f":"SUM(IF(CK94:CL94>=CL94, 1))","v":1},null,{"$f":"AF94*WTP-AC94","v":{"v":42756.58493311069,"d":"£42,757"}},{"v":42994.172096283575,"d":"£42,994"},null,{"$f":"SUM(IF(CQ94:CR94>=CQ94, 1))","v":2},{"$f":"SUM(IF(CQ94:CR94>=CR94, 1))","v":1},null,{"v":-39599588.35828633,"d":"-£39,599,588"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW94:CX94>=CW94, 1))","v":2},{"$f":"SUM(IF(CW94:CX94>=CX94, 1))","v":1},null,{"v":-2235297.9945249055,"d":"-£2,235,298"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC94:DD94>=DC94, 1))","v":2},{"$f":"SUM(IF(DC94:DD94>=DD94, 1))","v":1},null,{"v":-64494305.24780871,"d":"-£64,494,305"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI94:DJ94>=DI94, 1))","v":2},{"$f":"SUM(IF(DI94:DJ94>=DJ94, 1))","v":1},null,{"v":-5866165.742609667,"d":"-£5,866,166"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO94:DP94>=DO94, 1))","v":2},{"$f":"SUM(IF(DO94:DP94>=DP94, 1))","v":1},null,{"v":-3739278.9465737585,"d":"-£3,739,279"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU94:DV94>=DU94, 1))","v":2},{"$f":"SUM(IF(DU94:DV94>=DV94, 1))","v":1},null,{"v":-115934636.28980339,"d":"-£115,934,636"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA94:EB94>=EA94, 1))","v":2},{"$f":"SUM(IF(EA94:EB94>=EB94, 1))","v":1}]
[{"$nulls":3},79,{"v":223.7485299469696,"d":"£223.75"},{"v":205.03395671859843,"d":"£205.03"},null,{"v":5.866421718703614,"d":"5.866"},{"v":5.877975511979369,"d":"5.878"},null,{"v":240.19892029552324,"d":"£240.20"},{"v":221.01565483701347,"d":"£221.02"},null,{"v":6.6758811208860935,"d":"6.676"},{"v":6.685341499513857,"d":"6.685"},null,{"v":2988.0843118651187,"d":"£2,988.08"},{"v":1347.8199453081795,"d":"£1,347.82"},null,{"v":4.947765587189519,"d":"4.948"},{"v":5.088308350649626,"d":"5.088"},null,{"v":11906.060511186366,"d":"£11,906.06"},{"v":11877.442838221581,"d":"£11,877.44"},null,{"v":2.917855568692435,"d":"2.918"},{"v":2.9542264276437815,"d":"2.954"},null,{"v":51011.49608596354,"d":"£51,011.50"},{"v":50841.15555318593,"d":"£50,841.16"},null,{"v":3.8633981028464652,"d":"3.863"},{"v":3.93237080988572,"d":"3.932"},null,{"v":2004950.9626253494,"d":"£2,004,950.96"},{"v":0,"d":"£0.00"},null,{"v":-1237.7941333485778,"d":"-1237.794"},{"v":0,"d":"0.000"},null,{"v":133228.46151967396,"d":"£133,228.46"},{"v":0,"d":"£0.00"},null,{"v":-65.70266635242938,"d":"-65.703"},{"v":0,"d":"0.000"},null,{"v":38287563.956782885,"d":"£38,287,563.96"},{"v":0,"d":"£0.00"},null,{"v":-3280.593149711078,"d":"-3280.593"},{"v":0,"d":"0.000"},null,{"v":258940.54604673243,"d":"£258,940.55"},{"v":0,"d":"£0.00"},null,{"v":-329.0934971770567,"d":"-329.093"},{"v":0,"d":"0.000"},null,{"v":2656057.5203295117,"d":"£2,656,057.52"},{"v":0,"d":"£0.00"},null,{"v":-1075.4661514900088,"d":"-1075.466"},{"v":0,"d":"0.000"},null,{"v":43340741.44730415,"d":"£43,340,741.45"},{"v":0,"d":"£0.00"},null,{"v":-5988.649598079151,"d":"-5988.650"},{"v":0,"d":"0.000"},null,{"v":117104.68584412531,"d":"£117,105"},{"v":117354.47628286878,"d":"£117,354"},null,{"$f":"SUM(IF(BS95:BT95>=BS95, 1))","v":2},{"$f":"SUM(IF(BS95:BT95>=BT95, 1))","v":1},null,{"v":133277.42349742635,"d":"£133,277"},{"v":133485.81433544014,"d":"£133,486"},null,{"$f":"SUM(IF(BY95:BZ95>=BY95, 1))","v":2},{"$f":"SUM(IF(BY95:BZ95>=BZ95, 1))","v":1},null,{"v":95967.22743192525,"d":"£95,967"},{"v":100418.34706768434,"d":"£100,418"},null,{"$f":"SUM(IF(CE95:CF95>=CE95, 1))","v":2},{"$f":"SUM(IF(CE95:CF95>=CF95, 1))","v":1},null,{"v":46451.050862662334,"d":"£46,451"},{"v":47207.08571465405,"d":"£47,207"},null,{"$f":"SUM(IF(CK95:CL95>=CK95, 1))","v":2},{"$f":"SUM(IF(CK95:CL95>=CL95, 1))","v":1},null,{"$f":"AF95*WTP-AC95","v":{"v":26256.465970965764,"d":"£26,256"}},{"v":27806.26064452847,"d":"£27,806"},null,{"$f":"SUM(IF(CQ95:CR95>=CQ95, 1))","v":2},{"$f":"SUM(IF(CQ95:CR95>=CR95, 1))","v":1},null,{"v":-26760833.629596908,"d":"-£26,760,834"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW95:CX95>=CW95, 1))","v":2},{"$f":"SUM(IF(CW95:CX95>=CX95, 1))","v":1},null,{"v":-1447281.7885682615,"d":"-£1,447,282"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC95:DD95>=DC95, 1))","v":2},{"$f":"SUM(IF(DC95:DD95>=DD95, 1))","v":1},null,{"v":-103899426.95100445,"d":"-£103,899,427"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI95:DJ95>=DI95, 1))","v":2},{"$f":"SUM(IF(DI95:DJ95>=DJ95, 1))","v":1},null,{"v":-6840810.489587866,"d":"-£6,840,810"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO95:DP95>=DO95, 1))","v":2},{"$f":"SUM(IF(DO95:DP95>=DP95, 1))","v":1},null,{"v":-24165380.55012969,"d":"-£24,165,381"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU95:DV95>=DU95, 1))","v":2},{"$f":"SUM(IF(DU95:DV95>=DV95, 1))","v":1},null,{"v":-163113733.40888718,"d":"-£163,113,733"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA95:EB95>=EA95, 1))","v":2},{"$f":"SUM(IF(EA95:EB95>=EB95, 1))","v":1}]
[{"$nulls":3},80,{"v":257.45387970378613,"d":"£257.45"},{"v":238.82835208526495,"d":"£238.83"},null,{"v":5.861268720854643,"d":"5.861"},{"v":5.878658482753297,"d":"5.879"},null,{"v":276.73170576164415,"d":"£276.73"},{"v":257.60454606848134,"d":"£257.60"},null,{"v":6.76622827722643,"d":"6.766"},{"v":6.780866853491229,"d":"6.781"},null,{"v":3520.939013162659,"d":"£3,520.94"},{"v":1646.014777657656,"d":"£1,646.01"},null,{"v":4.859837886263554,"d":"4.860"},{"v":4.974871488776996,"d":"4.975"},null,{"v":9632.59458906882,"d":"£9,632.59"},{"v":9705.733057162255,"d":"£9,705.73"},null,{"v":2.9916793336138596,"d":"2.992"},{"v":3.070680661583847,"d":"3.071"},null,{"v":49822.80008418734,"d":"£49,822.80"},{"v":49349.9324056278,"d":"£49,349.93"},null,{"v":4.584938287515745,"d":"4.585"},{"v":4.707501610689352,"d":"4.708"},null,{"v":2034040.2537420562,"d":"£2,034,040.25"},{"v":0,"d":"£0.00"},null,{"v":-1899.0858368854426,"d":"-1899.086"},{"v":0,"d":"0.000"},null,{"v":131761.63240582275,"d":"£131,761.63"},{"v":0,"d":"£0.00"},null,{"v":-100.84104151838788,"d":"-100.841"},{"v":0,"d":"0.000"},null,{"v":43565948.17711617,"d":"£43,565,948.18"},{"v":0,"d":"£0.00"},null,{"v":-2672.933588901934,"d":"-2672.934"},{"v":0,"d":"0.000"},null,{"v":-630735.0677825033,"d":"-£630,735.07"},{"v":0,"d":"£0.00"},null,{"v":-681.2954830883365,"d":"-681.295"},{"v":0,"d":"0.000"},null,{"v":7440065.650521331,"d":"£7,440,065.65"},{"v":0,"d":"£0.00"},null,{"v":-1928.402409603206,"d":"-1928.402"},{"v":0,"d":"0.000"},null,{"v":52541080.646002874,"d":"£52,541,080.65"},{"v":0,"d":"£0.00"},null,{"v":-7282.558359997307,"d":"-7282.558"},{"v":0,"d":"0.000"},null,{"v":116967.92053738907,"d":"£116,968"},{"v":117334.34130298065,"d":"£117,334"},null,{"$f":"SUM(IF(BS96:BT96>=BS96, 1))","v":2},{"$f":"SUM(IF(BS96:BT96>=BT96, 1))","v":1},null,{"v":135047.83383876696,"d":"£135,048"},{"v":135359.73252375613,"d":"£135,360"},null,{"$f":"SUM(IF(BY96:BZ96>=BY96, 1))","v":2},{"$f":"SUM(IF(BY96:BZ96>=BZ96, 1))","v":1},null,{"v":93675.81871210842,"d":"£93,676"},{"v":97851.41499788227,"d":"£97,851"},null,{"$f":"SUM(IF(CE96:CF96>=CE96, 1))","v":2},{"$f":"SUM(IF(CE96:CF96>=CF96, 1))","v":1},null,{"v":50200.99208320837,"d":"£50,201"},{"v":51707.88017451469,"d":"£51,708"},null,{"$f":"SUM(IF(CK96:CL96>=CK96, 1))","v":2},{"$f":"SUM(IF(CK96:CL96>=CL96, 1))","v":1},null,{"$f":"AF96*WTP-AC96","v":{"v":41875.96566612755,"d":"£41,876"}},{"v":44800.09980815924,"d":"£44,800"},null,{"$f":"SUM(IF(CQ96:CR96>=CQ96, 1))","v":2},{"$f":"SUM(IF(CQ96:CR96>=CR96, 1))","v":1},null,{"v":-40015756.991450906,"d":"-£40,015,757"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW96:CX96>=CW96, 1))","v":2},{"$f":"SUM(IF(CW96:CX96>=CX96, 1))","v":1},null,{"v":-2148582.4627735806,"d":"-£2,148,582"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC96:DD96>=DC96, 1))","v":2},{"$f":"SUM(IF(DC96:DD96>=DD96, 1))","v":1},null,{"v":-97024619.95515485,"d":"-£97,024,620"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI96:DJ96>=DI96, 1))","v":2},{"$f":"SUM(IF(DI96:DJ96>=DJ96, 1))","v":1},null,{"v":-12995174.593984228,"d":"-£12,995,175"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO96:DP96>=DO96, 1))","v":2},{"$f":"SUM(IF(DO96:DP96>=DP96, 1))","v":1},null,{"v":-46008113.84258545,"d":"-£46,008,114"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU96:DV96>=DU96, 1))","v":2},{"$f":"SUM(IF(DU96:DV96>=DV96, 1))","v":1},null,{"v":-198192247.845949,"d":"-£198,192,248"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA96:EB96>=EA96, 1))","v":2},{"$f":"SUM(IF(EA96:EB96>=EB96, 1))","v":1}]
[{"$nulls":3},81,{"v":226.15448183667334,"d":"£226.15"},{"v":204.88990943409866,"d":"£204.89"},null,{"v":5.8529368182313934,"d":"5.853"},{"v":5.872767888382931,"d":"5.873"},null,{"v":242.72344389847854,"d":"£242.72"},{"v":220.93278703622275,"d":"£220.93"},null,{"v":6.715983411052055,"d":"6.716"},{"v":6.733578167961621,"d":"6.734"},null,{"v":3585.155159090484,"d":"£3,585.16"},{"v":1469.4848954347513,"d":"£1,469.48"},null,{"v":4.909202251368989,"d":"4.909"},{"v":5.067628166566062,"d":"5.068"},null,{"v":11392.528200721941,"d":"£11,392.53"},{"v":11417.882597157786,"d":"£11,417.88"},null,{"v":2.951742128861378,"d":"2.952"},{"v":2.999022335875826,"d":"2.999"},null,{"v":49481.606323935885,"d":"£49,481.61"},{"v":48996.10107744323,"d":"£48,996.10"},null,{"v":4.609514624820562,"d":"4.610"},{"v":4.752465066176858,"d":"4.752"},null,{"v":2297973.7842480363,"d":"£2,297,973.78"},{"v":0,"d":"£0.00"},null,{"v":-2143.0611657302825,"d":"-2143.061"},{"v":0,"d":"0.000"},null,{"v":152342.94198203913,"d":"£152,342.94"},{"v":0,"d":"£0.00"},null,{"v":-123.00854664482186,"d":"-123.009"},{"v":0,"d":"0.000"},null,{"v":49123451.50804184,"d":"£49,123,451.51"},{"v":0,"d":"£0.00"},null,{"v":-3678.4691341046055,"d":"-3678.469"},{"v":0,"d":"0.000"},null,{"v":-235940.25646558567,"d":"-£235,940.26"},{"v":0,"d":"£0.00"},null,{"v":-439.9751418639143,"d":"-439.975"},{"v":0,"d":"0.000"},null,{"v":7639865.143284474,"d":"£7,639,865.14"},{"v":0,"d":"£0.00"},null,{"v":-2249.4547731970047,"d":"-2249.455"},{"v":0,"d":"0.000"},null,{"v":58977693.1210908,"d":"£58,977,693.12"},{"v":0,"d":"£0.00"},null,{"v":-8633.96876154063,"d":"-8633.969"},{"v":0,"d":"0.000"},null,{"v":116832.5818827912,"d":"£116,833"},{"v":117250.46785822453,"d":"£117,250"},null,{"$f":"SUM(IF(BS97:BT97>=BS97, 1))","v":2},{"$f":"SUM(IF(BS97:BT97>=BT97, 1))","v":1},null,{"v":134076.9447771426,"d":"£134,077"},{"v":134450.63057219618,"d":"£134,451"},null,{"$f":"SUM(IF(BY97:BZ97>=BY97, 1))","v":2},{"$f":"SUM(IF(BY97:BZ97>=BZ97, 1))","v":1},null,{"v":94598.8898682893,"d":"£94,599"},{"v":99883.07843588649,"d":"£99,883"},null,{"$f":"SUM(IF(CE97:CF97>=CE97, 1))","v":2},{"$f":"SUM(IF(CE97:CF97>=CF97, 1))","v":1},null,{"v":47642.314376505616,"d":"£47,642"},{"v":48562.56412035873,"d":"£48,563"},null,{"$f":"SUM(IF(CK97:CL97>=CK97, 1))","v":2},{"$f":"SUM(IF(CK97:CL97>=CL97, 1))","v":1},null,{"$f":"AF97*WTP-AC97","v":{"v":42708.68617247536,"d":"£42,709"}},{"v":46053.20024609392,"d":"£46,053"},null,{"$f":"SUM(IF(CQ97:CR97>=CQ97, 1))","v":2},{"$f":"SUM(IF(CQ97:CR97>=CR97, 1))","v":1},null,{"v":-45159197.09885369,"d":"-£45,159,197"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW97:CX97>=CW97, 1))","v":2},{"$f":"SUM(IF(CW97:CX97>=CX97, 1))","v":1},null,{"v":-2612513.8748784764,"d":"-£2,612,514"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC97:DD97>=DC97, 1))","v":2},{"$f":"SUM(IF(DC97:DD97>=DD97, 1))","v":1},null,{"v":-122692834.19013396,"d":"-£122,692,834"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI97:DJ97>=DI97, 1))","v":2},{"$f":"SUM(IF(DI97:DJ97>=DJ97, 1))","v":1},null,{"v":-8563562.5808127,"d":"-£8,563,563"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO97:DP97>=DO97, 1))","v":2},{"$f":"SUM(IF(DO97:DP97>=DP97, 1))","v":1},null,{"v":-52628960.60722457,"d":"-£52,628,961"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU97:DV97>=DU97, 1))","v":2},{"$f":"SUM(IF(DU97:DV97>=DV97, 1))","v":1},null,{"v":-231657068.35190338,"d":"-£231,657,068"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA97:EB97>=EA97, 1))","v":2},{"$f":"SUM(IF(EA97:EB97>=EB97, 1))","v":1}]
[{"$nulls":3},82,{"v":223.54217357016353,"d":"£223.54"},{"v":180.9492614554565,"d":"£180.95"},null,{"v":5.911451788814208,"d":"5.911"},{"v":5.926759696509853,"d":"5.927"},null,{"v":238.54130113690988,"d":"£238.54"},{"v":194.9616610712292,"d":"£194.96"},null,{"v":6.70200072720607,"d":"6.702"},{"v":6.715279188353521,"d":"6.715"},null,{"v":1704.7758746614845,"d":"£1,704.78"},{"v":1366.1246594372678,"d":"£1,366.12"},null,{"v":4.965205887680113,"d":"4.965"},{"v":5.010515757280998,"d":"5.011"},null,{"v":10287.520031649217,"d":"£10,287.52"},{"v":10274.496531183324,"d":"£10,274.50"},null,{"v":2.963304426150913,"d":"2.963"},{"v":3.012898820518179,"d":"3.013"},null,{"v":50908.77244376815,"d":"£50,908.77"},{"v":50634.79416412981,"d":"£50,634.79"},null,{"v":4.3457274357248465,"d":"4.346"},{"v":4.414270951436871,"d":"4.414"},null,{"v":4616792.450894707,"d":"£4,616,792.45"},{"v":0,"d":"£0.00"},null,{"v":-1659.2768416002018,"d":"-1659.277"},{"v":0,"d":"0.000"},null,{"v":281727.8475161293,"d":"£281,727.85"},{"v":0,"d":"£0.00"},null,{"v":-85.84082548088324,"d":"-85.841"},{"v":0,"d":"0.000"},null,{"v":7872714.012005555,"d":"£7,872,714.01"},{"v":0,"d":"£0.00"},null,{"v":-1053.3304746975693,"d":"-1053.330"},{"v":0,"d":"0.000"},null,{"v":118130.84854768102,"d":"£118,130.85"},{"v":0,"d":"£0.00"},null,{"v":-449.8504764641655,"d":"-449.850"},{"v":0,"d":"0.000"},null,{"v":4334434.273776843,"d":"£4,334,434.27"},{"v":0,"d":"£0.00"},null,{"v":-1084.3829085266636,"d":"-1084.383"},{"v":0,"d":"0.000"},null,{"v":17223799.432740916,"d":"£17,223,799.43"},{"v":0,"d":"£0.00"},null,{"v":-4332.681526769484,"d":"-4332.682"},{"v":0,"d":"0.000"},null,{"v":118005.49360271399,"d":"£118,005"},{"v":118354.2446687416,"d":"£118,354"},null,{"$f":"SUM(IF(BS98:BT98>=BS98, 1))","v":2},{"$f":"SUM(IF(BS98:BT98>=BT98, 1))","v":1},null,{"v":133801.47324298447,"d":"£133,801"},{"v":134110.62210599918,"d":"£134,111"},null,{"$f":"SUM(IF(BY98:BZ98>=BY98, 1))","v":2},{"$f":"SUM(IF(BY98:BZ98>=BZ98, 1))","v":1},null,{"v":97599.34187894077,"d":"£97,599"},{"v":98844.19048618269,"d":"£98,844"},null,{"$f":"SUM(IF(CE98:CF98>=CE98, 1))","v":2},{"$f":"SUM(IF(CE98:CF98>=CF98, 1))","v":1},null,{"v":48978.56849136904,"d":"£48,979"},{"v":49983.47987918026,"d":"£49,983"},null,{"$f":"SUM(IF(CK98:CL98>=CK98, 1))","v":2},{"$f":"SUM(IF(CK98:CL98>=CL98, 1))","v":1},null,{"$f":"AF98*WTP-AC98","v":{"v":36005.776270728784,"d":"£36,006"}},{"v":37650.62486460761,"d":"£37,651"},null,{"$f":"SUM(IF(CQ98:CR98>=CQ98, 1))","v":2},{"$f":"SUM(IF(CQ98:CR98>=CR98, 1))","v":1},null,{"v":-37802329.28289875,"d":"-£37,802,329"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW98:CX98>=CW98, 1))","v":2},{"$f":"SUM(IF(CW98:CX98>=CX98, 1))","v":1},null,{"v":-1998544.357133794,"d":"-£1,998,544"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC98:DD98>=DC98, 1))","v":2},{"$f":"SUM(IF(DC98:DD98>=DD98, 1))","v":1},null,{"v":-28939323.505956944,"d":"-£28,939,324"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI98:DJ98>=DI98, 1))","v":2},{"$f":"SUM(IF(DI98:DJ98>=DJ98, 1))","v":1},null,{"v":-9115140.377830992,"d":"-£9,115,140"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO98:DP98>=DO98, 1))","v":2},{"$f":"SUM(IF(DO98:DP98>=DP98, 1))","v":1},null,{"v":-26022092.444310118,"d":"-£26,022,092"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU98:DV98>=DU98, 1))","v":2},{"$f":"SUM(IF(DU98:DV98>=DV98, 1))","v":1},null,{"v":-103877429.96813059,"d":"-£103,877,430"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA98:EB98>=EA98, 1))","v":2},{"$f":"SUM(IF(EA98:EB98>=EB98, 1))","v":1}]
[{"$nulls":3},83,{"v":225.87002944289947,"d":"£225.87"},{"v":208.30654009342993,"d":"£208.31"},null,{"v":5.867118748269039,"d":"5.867"},{"v":5.886046812374854,"d":"5.886"},null,{"v":242.666756286323,"d":"£242.67"},{"v":224.67269990027037,"d":"£224.67"},null,{"v":6.73687321189005,"d":"6.737"},{"v":6.75385144768523,"d":"6.754"},null,{"v":2360.066743399715,"d":"£2,360.07"},{"v":1207.591160767436,"d":"£1,207.59"},null,{"v":4.825553130901335,"d":"4.826"},{"v":4.947004322483865,"d":"4.947"},null,{"v":12272.143311826501,"d":"£12,272.14"},{"v":12279.619470841411,"d":"£12,279.62"},null,{"v":3.0845502202318373,"d":"3.085"},{"v":3.1385686991124104,"d":"3.139"},null,{"v":49909.37841327551,"d":"£49,909.38"},{"v":49740.65531666288,"d":"£49,740.66"},null,{"v":4.1845581853789025,"d":"4.185"},{"v":4.247742964228298,"d":"4.248"},null,{"v":1873018.7323105866,"d":"£1,873,018.73"},{"v":0,"d":"£0.00"},null,{"v":-2018.540731351732,"d":"-2018.541"},{"v":0,"d":"0.000"},null,{"v":128349.28740280979,"d":"£128,349.29"},{"v":0,"d":"£0.00"},null,{"v":-121.10356991864224,"d":"-121.104"},{"v":0,"d":"0.000"},null,{"v":26057617.911184844,"d":"£26,057,617.91"},{"v":0,"d":"£0.00"},null,{"v":-2746.0267209196413,"d":"-2746.027"},{"v":0,"d":"0.000"},null,{"v":-64950.74901727863,"d":"-£64,950.75"},{"v":0,"d":"£0.00"},null,{"v":-469.29722295499727,"d":"-469.297"},{"v":0,"d":"0.000"},null,{"v":2674498.0712105487,"d":"£2,674,498.07"},{"v":0,"d":"£0.00"},null,{"v":-1001.5674946421246,"d":"-1001.567"},{"v":0,"d":"0.000"},null,{"v":30668533.25309151,"d":"£30,668,533.25"},{"v":0,"d":"£0.00"},null,{"v":-6356.535739787138,"d":"-6356.536"},{"v":0,"d":"0.000"},null,{"v":117116.50493593789,"d":"£117,117"},{"v":117512.62970740366,"d":"£117,513"},null,{"$f":"SUM(IF(BS99:BT99>=BS99, 1))","v":2},{"$f":"SUM(IF(BS99:BT99>=BT99, 1))","v":1},null,{"v":134494.7974815147,"d":"£134,495"},{"v":134852.35625380435,"d":"£134,852"},null,{"$f":"SUM(IF(BY99:BZ99>=BY99, 1))","v":2},{"$f":"SUM(IF(BY99:BZ99>=BZ99, 1))","v":1},null,{"v":94150.99587462698,"d":"£94,151"},{"v":97732.49528890986,"d":"£97,732"},null,{"$f":"SUM(IF(CE99:CF99>=CE99, 1))","v":2},{"$f":"SUM(IF(CE99:CF99>=CF99, 1))","v":1},null,{"v":49418.86109281024,"d":"£49,419"},{"v":50491.7545114068,"d":"£50,492"},null,{"$f":"SUM(IF(CK99:CL99>=CK99, 1))","v":2},{"$f":"SUM(IF(CK99:CL99>=CL99, 1))","v":1},null,{"$f":"AF99*WTP-AC99","v":{"v":33781.785294302535,"d":"£33,782"}},{"v":35214.20396790308,"d":"£35,214"},null,{"$f":"SUM(IF(CQ99:CR99>=CQ99, 1))","v":2},{"$f":"SUM(IF(CQ99:CR99>=CR99, 1))","v":1},null,{"v":-42243833.35934522,"d":"-£42,243,833"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW99:CX99>=CW99, 1))","v":2},{"$f":"SUM(IF(CW99:CX99>=CX99, 1))","v":1},null,{"v":-2550420.6857756544,"d":"-£2,550,421"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC99:DD99>=DC99, 1))","v":2},{"$f":"SUM(IF(DC99:DD99>=DD99, 1))","v":1},null,{"v":-80978152.32957767,"d":"-£80,978,152"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI99:DJ99>=DI99, 1))","v":2},{"$f":"SUM(IF(DI99:DJ99>=DJ99, 1))","v":1},null,{"v":-9320993.710082667,"d":"-£9,320,994"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO99:DP99>=DO99, 1))","v":2},{"$f":"SUM(IF(DO99:DP99>=DP99, 1))","v":1},null,{"v":-22705847.964053042,"d":"-£22,705,848"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU99:DV99>=DU99, 1))","v":2},{"$f":"SUM(IF(DU99:DV99>=DV99, 1))","v":1},null,{"v":-157799248.04883426,"d":"-£157,799,248"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA99:EB99>=EA99, 1))","v":2},{"$f":"SUM(IF(EA99:EB99>=EB99, 1))","v":1}]
[{"$nulls":3},84,{"v":309.22877859309966,"d":"£309.23"},{"v":286.0065806101008,"d":"£286.01"},null,{"v":5.818394750002158,"d":"5.818"},{"v":5.833463604840006,"d":"5.833"},null,{"v":332.2390012975055,"d":"£332.24"},{"v":308.3684924061579,"d":"£308.37"},null,{"v":6.697568417341052,"d":"6.698"},{"v":6.709348972729941,"d":"6.709"},null,{"v":2503.082465225114,"d":"£2,503.08"},{"v":1083.529813226996,"d":"£1,083.53"},null,{"v":4.470603839334113,"d":"4.471"},{"v":4.611070956946383,"d":"4.611"},null,{"v":12224.958732327636,"d":"£12,224.96"},{"v":12235.788819814936,"d":"£12,235.79"},null,{"v":3.1367600137475615,"d":"3.137"},{"v":3.186388477212245,"d":"3.186"},null,{"v":51771.717045694124,"d":"£51,771.72"},{"v":51439.53974211509,"d":"£51,439.54"},null,{"v":4.208343423772273,"d":"4.208"},{"v":4.266423183383295,"d":"4.266"},null,{"v":2500859.2209314513,"d":"£2,500,859.22"},{"v":0,"d":"£0.00"},null,{"v":-1622.8043787112229,"d":"-1622.804"},{"v":0,"d":"0.000"},null,{"v":158055.26758379774,"d":"£158,055.27"},{"v":0,"d":"£0.00"},null,{"v":-78.00331541953781,"d":"-78.003"},{"v":0,"d":"0.000"},null,{"v":32611566.47318418,"d":"£32,611,566.47"},{"v":0,"d":"£0.00"},null,{"v":-3226.9692405288856,"d":"-3226.969"},{"v":0,"d":"0.000"},null,{"v":-96443.62239756642,"d":"-£96,443.62"},{"v":0,"d":"£0.00"},null,{"v":-441.94922674188706,"d":"-441.949"},{"v":0,"d":"0.000"},null,{"v":5431511.01128083,"d":"£5,431,511.01"},{"v":0,"d":"£0.00"},null,{"v":-949.6761231453357,"d":"-949.676"},{"v":0,"d":"0.000"},null,{"v":40605548.35058269,"d":"£40,605,548.35"},{"v":0,"d":"£0.00"},null,{"v":-6319.402284546869,"d":"-6319.402"},{"v":0,"d":"0.000"},null,{"v":116058.66622145005,"d":"£116,059"},{"v":116383.26551619,"d":"£116,383"},null,{"$f":"SUM(IF(BS100:BT100>=BS100, 1))","v":2},{"$f":"SUM(IF(BS100:BT100>=BT100, 1))","v":1},null,{"v":133619.12934552354,"d":"£133,619"},{"v":133878.61096219267,"d":"£133,879"},null,{"$f":"SUM(IF(BY100:BZ100>=BY100, 1))","v":2},{"$f":"SUM(IF(BY100:BZ100>=BZ100, 1))","v":1},null,{"v":86908.99432145714,"d":"£86,909"},{"v":91137.88932570067,"d":"£91,138"},null,{"$f":"SUM(IF(CE100:CF100>=CE100, 1))","v":2},{"$f":"SUM(IF(CE100:CF100>=CF100, 1))","v":1},null,{"v":50510.2415426236,"d":"£50,510"},{"v":51491.98072442996,"d":"£51,492"},null,{"$f":"SUM(IF(CK100:CL100>=CK100, 1))","v":2},{"$f":"SUM(IF(CK100:CL100>=CL100, 1))","v":1},null,{"$f":"AF100*WTP-AC100","v":{"v":32395.15142975135,"d":"£32,395"}},{"v":33888.92392555081,"d":"£33,889"},null,{"$f":"SUM(IF(CQ100:CR100>=CQ100, 1))","v":2},{"$f":"SUM(IF(CQ100:CR100>=CR100, 1))","v":1},null,{"v":-34956946.795155905,"d":"-£34,956,947"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW100:CX100>=CW100, 1))","v":2},{"$f":"SUM(IF(CW100:CX100>=CX100, 1))","v":1},null,{"v":-1718121.575974554,"d":"-£1,718,122"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC100:DD100>=DC100, 1))","v":2},{"$f":"SUM(IF(DC100:DD100>=DD100, 1))","v":1},null,{"v":-97150951.28376189,"d":"-£97,150,951"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI100:DJ100>=DI100, 1))","v":2},{"$f":"SUM(IF(DI100:DJ100>=DJ100, 1))","v":1},null,{"v":-8742540.912440175,"d":"-£8,742,541"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO100:DP100>=DO100, 1))","v":2},{"$f":"SUM(IF(DO100:DP100>=DP100, 1))","v":1},null,{"v":-24425033.474187545,"d":"-£24,425,033"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU100:DV100>=DU100, 1))","v":2},{"$f":"SUM(IF(DU100:DV100>=DV100, 1))","v":1},null,{"v":-166993594.04152006,"d":"-£166,993,594"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA100:EB100>=EA100, 1))","v":2},{"$f":"SUM(IF(EA100:EB100>=EB100, 1))","v":1}]
[{"$nulls":3},85,{"v":263.75024018736696,"d":"£263.75"},{"v":243.97956210062762,"d":"£243.98"},null,{"v":5.863115348966622,"d":"5.863"},{"v":5.877167076910936,"d":"5.877"},null,{"v":283.3489571550193,"d":"£283.35"},{"v":263.09626558823624,"d":"£263.10"},null,{"v":6.698225518437534,"d":"6.698"},{"v":6.710399562388412,"d":"6.710"},null,{"v":1758.660207464061,"d":"£1,758.66"},{"v":1363.4586985472354,"d":"£1,363.46"},null,{"v":4.822073326915816,"d":"4.822"},{"v":4.861714400459439,"d":"4.862"},null,{"v":11630.380742141155,"d":"£11,630.38"},{"v":11589.742146511284,"d":"£11,589.74"},null,{"v":3.106325984434824,"d":"3.106"},{"v":3.1378038976925273,"d":"3.138"},null,{"v":48814.38938984266,"d":"£48,814.39"},{"v":48773.32476400177,"d":"£48,773.32"},null,{"v":4.711478864281052,"d":"4.711"},{"v":4.806313795923937,"d":"4.806"},null,{"v":2140074.078932913,"d":"£2,140,074.08"},{"v":0,"d":"£0.00"},null,{"v":-1521.0271800446455,"d":"-1521.027"},{"v":0,"d":"0.000"},null,{"v":145157.56066436763,"d":"£145,157.56"},{"v":0,"d":"£0.00"},null,{"v":-87.25529233994067,"d":"-87.255"},{"v":0,"d":"0.000"},null,{"v":9258434.401570719,"d":"£9,258,434.40"},{"v":0,"d":"£0.00"},null,{"v":-928.6763100105427,"d":"-928.676"},{"v":0,"d":"0.000"},null,{"v":355652.01879657654,"d":"£355,652.02"},{"v":0,"d":"£0.00"},null,{"v":-275.481552058774,"d":"-275.482"},{"v":0,"d":"0.000"},null,{"v":639181.4764609585,"d":"£639,181.48"},{"v":0,"d":"£0.00"},null,{"v":-1476.1301335714659,"d":"-1476.130"},{"v":0,"d":"0.000"},null,{"v":12538499.536425535,"d":"£12,538,499.54"},{"v":0,"d":"£0.00"},null,{"v":-4288.570468025368,"d":"-4288.570"},{"v":0,"d":"0.000"},null,{"v":116998.55673914509,"d":"£116,999"},{"v":117299.36197611809,"d":"£117,299"},null,{"$f":"SUM(IF(BS101:BT101>=BS101, 1))","v":2},{"$f":"SUM(IF(BS101:BT101>=BT101, 1))","v":1},null,{"v":133681.16141159565,"d":"£133,681"},{"v":133944.89498218,"d":"£133,945"},null,{"$f":"SUM(IF(BY101:BZ101>=BY101, 1))","v":2},{"$f":"SUM(IF(BY101:BZ101>=BZ101, 1))","v":1},null,{"v":94682.80633085227,"d":"£94,683"},{"v":95870.82931064154,"d":"£95,871"},null,{"$f":"SUM(IF(CE101:CF101>=CE101, 1))","v":2},{"$f":"SUM(IF(CE101:CF101>=CF101, 1))","v":1},null,{"v":50496.13894655532,"d":"£50,496"},{"v":51166.33580733926,"d":"£51,166"},null,{"$f":"SUM(IF(CK101:CL101>=CK101, 1))","v":2},{"$f":"SUM(IF(CK101:CL101>=CL101, 1))","v":1},null,{"$f":"AF101*WTP-AC101","v":{"v":45415.18789577838,"d":"£45,415"}},{"v":47352.95115447697,"d":"£47,353"},null,{"$f":"SUM(IF(CQ101:CR101>=CQ101, 1))","v":2},{"$f":"SUM(IF(CQ101:CR101>=CR101, 1))","v":1},null,{"v":-32560617.679825827,"d":"-£32,560,618"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW101:CX101>=CW101, 1))","v":2},{"$f":"SUM(IF(CW101:CX101>=CX101, 1))","v":1},null,{"v":-1890263.407463181,"d":"-£1,890,263"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC101:DD101>=DC101, 1))","v":2},{"$f":"SUM(IF(DC101:DD101>=DD101, 1))","v":1},null,{"v":-27831960.601781573,"d":"-£27,831,961"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI101:DJ101>=DI101, 1))","v":2},{"$f":"SUM(IF(DI101:DJ101>=DJ101, 1))","v":1},null,{"v":-5865283.059972056,"d":"-£5,865,283"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO101:DP101>=DO101, 1))","v":2},{"$f":"SUM(IF(DO101:DP101>=DP101, 1))","v":1},null,{"v":-30161784.147890277,"d":"-£30,161,784"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU101:DV101>=DU101, 1))","v":2},{"$f":"SUM(IF(DU101:DV101>=DV101, 1))","v":1},null,{"v":-98309908.8969329,"d":"-£98,309,909"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA101:EB101>=EA101, 1))","v":2},{"$f":"SUM(IF(EA101:EB101>=EB101, 1))","v":1}]
[{"$nulls":3},86,{"v":238.0592641239451,"d":"£238.06"},{"v":211.2172065898221,"d":"£211.22"},null,{"v":5.823381761880894,"d":"5.823"},{"v":5.844455682269049,"d":"5.844"},null,{"v":255.2743435868503,"d":"£255.27"},{"v":227.79588369164293,"d":"£227.80"},null,{"v":6.757033885492895,"d":"6.757"},{"v":6.77583536326627,"d":"6.776"},null,{"v":3925.763213152608,"d":"£3,925.76"},{"v":1620.9181212955984,"d":"£1,620.92"},null,{"v":4.930019253906857,"d":"4.930"},{"v":5.064207482048458,"d":"5.064"},null,{"v":13256.659246852525,"d":"£13,256.66"},{"v":13169.72913216621,"d":"£13,169.73"},null,{"v":3.151441496126984,"d":"3.151"},{"v":3.188644715092399,"d":"3.189"},null,{"v":50041.16032666516,"d":"£50,041.16"},{"v":49965.72206698164,"d":"£49,965.72"},null,{"v":4.8802036977783825,"d":"4.880"},{"v":4.993270439559935,"d":"4.993"},null,{"v":2878131.24148156,"d":"£2,878,131.24"},{"v":0,"d":"£0.00"},null,{"v":-2259.644536285615,"d":"-2259.645"},{"v":0,"d":"0.000"},null,{"v":188584.02164879133,"d":"£188,584.02"},{"v":0,"d":"£0.00"},null,{"v":-129.03409816144398,"d":"-129.034"},{"v":0,"d":"0.000"},null,{"v":53496353.622719124,"d":"£53,496,353.62"},{"v":0,"d":"£0.00"},null,{"v":-3114.561117374448,"d":"-3114.561"},{"v":0,"d":"0.000"},null,{"v":776177.8064229866,"d":"£776,177.81"},{"v":0,"d":"£0.00"},null,{"v":-332.17847454417205,"d":"-332.178"},{"v":0,"d":"0.000"},null,{"v":1207367.6729254576,"d":"£1,207,367.67"},{"v":0,"d":"£0.00"},null,{"v":-1809.600718292794,"d":"-1809.601"},{"v":0,"d":"0.000"},null,{"v":58546614.36519792,"d":"£58,546,614.37"},{"v":0,"d":"£0.00"},null,{"v":-7645.018944658473,"d":"-7645.019"},{"v":0,"d":"0.000"},null,{"v":116229.57597349393,"d":"£116,230"},{"v":116677.89643879117,"d":"£116,678"},null,{"$f":"SUM(IF(BS102:BT102>=BS102, 1))","v":2},{"$f":"SUM(IF(BS102:BT102>=BT102, 1))","v":1},null,{"v":134885.40336627106,"d":"£134,885"},{"v":135288.91138163378,"d":"£135,289"},null,{"$f":"SUM(IF(BY102:BZ102>=BY102, 1))","v":2},{"$f":"SUM(IF(BY102:BZ102>=BZ102, 1))","v":1},null,{"v":94674.62186498454,"d":"£94,675"},{"v":99663.23151967356,"d":"£99,663"},null,{"$f":"SUM(IF(CE102:CF102>=CE102, 1))","v":2},{"$f":"SUM(IF(CE102:CF102>=CF102, 1))","v":1},null,{"v":49772.17067568716,"d":"£49,772"},{"v":50603.16516968177,"d":"£50,603"},null,{"$f":"SUM(IF(CK102:CL102>=CK102, 1))","v":2},{"$f":"SUM(IF(CK102:CL102>=CL102, 1))","v":1},null,{"$f":"AF102*WTP-AC102","v":{"v":47562.9136289025,"d":"£47,563"}},{"v":49899.68672421706,"d":"£49,900"},null,{"$f":"SUM(IF(CQ102:CR102>=CQ102, 1))","v":2},{"$f":"SUM(IF(CQ102:CR102>=CR102, 1))","v":1},null,{"v":-48071021.96719385,"d":"-£48,071,022"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW102:CX102>=CW102, 1))","v":2},{"$f":"SUM(IF(CW102:CX102>=CX102, 1))","v":1},null,{"v":-2769265.9848776706,"d":"-£2,769,266"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC102:DD102>=DC102, 1))","v":2},{"$f":"SUM(IF(DC102:DD102>=DD102, 1))","v":1},null,{"v":-115787575.97020808,"d":"-£115,787,576"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI102:DJ102>=DI102, 1))","v":2},{"$f":"SUM(IF(DI102:DJ102>=DJ102, 1))","v":1},null,{"v":-7419747.297306428,"d":"-£7,419,747"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO102:DP102>=DO102, 1))","v":2},{"$f":"SUM(IF(DO102:DP102>=DP102, 1))","v":1},null,{"v":-37399382.03878134,"d":"-£37,399,382"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU102:DV102>=DU102, 1))","v":2},{"$f":"SUM(IF(DU102:DV102>=DV102, 1))","v":1},null,{"v":-211446993.2583674,"d":"-£211,446,993"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA102:EB102>=EA102, 1))","v":2},{"$f":"SUM(IF(EA102:EB102>=EB102, 1))","v":1}]
[{"$nulls":3},87,{"v":274.96340547417054,"d":"£274.96"},{"v":255.88856964347866,"d":"£255.89"},null,{"v":5.786945224821156,"d":"5.787"},{"v":5.804876762114099,"d":"5.805"},null,{"v":295.4960400486081,"d":"£295.50"},{"v":275.95499431102434,"d":"£275.95"},null,{"v":6.6983200713173705,"d":"6.698"},{"v":6.714156364113609,"d":"6.714"},null,{"v":1507.1068527248467,"d":"£1,507.11"},{"v":1013.7345363814334,"d":"£1,013.73"},null,{"v":4.772024326783892,"d":"4.772"},{"v":4.843557319394506,"d":"4.844"},null,{"v":12524.574974245283,"d":"£12,524.57"},{"v":12559.829422325116,"d":"£12,559.83"},null,{"v":3.026996006126594,"d":"3.027"},{"v":3.1022797254525267,"d":"3.102"},null,{"v":50570.87181287435,"d":"£50,570.87"},{"v":50310.492587344525,"d":"£50,310.49"},null,{"v":4.944292495863078,"d":"4.944"},{"v":5.056448683839426,"d":"5.056"},null,{"v":2054658.8509273361,"d":"£2,054,658.85"},{"v":0,"d":"£0.00"},null,{"v":-1931.5076751747522,"d":"-1931.508"},{"v":0,"d":"0.000"},null,{"v":136523.9238679739,"d":"£136,523.92"},{"v":0,"d":"£0.00"},null,{"v":-110.64059012493193,"d":"-110.641"},{"v":0,"d":"0.000"},null,{"v":11444176.55802197,"d":"£11,444,176.56"},{"v":0,"d":"£0.00"},null,{"v":-1659.2665823384566,"d":"-1659.267"},{"v":0,"d":"0.000"},null,{"v":-319875.2702613346,"d":"-£319,875.27"},{"v":0,"d":"£0.00"},null,{"v":-683.0740907113096,"d":"-683.074"},{"v":0,"d":"0.000"},null,{"v":4156494.369976557,"d":"£4,156,494.37"},{"v":0,"d":"£0.00"},null,{"v":-1790.3754146788679,"d":"-1790.375"},{"v":0,"d":"0.000"},null,{"v":17471978.432532504,"d":"£17,471,978.43"},{"v":0,"d":"£0.00"},null,{"v":-6174.864353028318,"d":"-6174.864"},{"v":0,"d":"0.000"},null,{"v":115463.94109094894,"d":"£115,464"},{"v":115841.64667263851,"d":"£115,842"},null,{"$f":"SUM(IF(BS103:BT103>=BS103, 1))","v":2},{"$f":"SUM(IF(BS103:BT103>=BT103, 1))","v":1},null,{"v":133670.9053862988,"d":"£133,671"},{"v":134007.17228796115,"d":"£134,007"},null,{"$f":"SUM(IF(BY103:BZ103>=BY103, 1))","v":2},{"$f":"SUM(IF(BY103:BZ103>=BZ103, 1))","v":1},null,{"v":93933.379682953,"d":"£93,933"},{"v":95857.41185150869,"d":"£95,857"},null,{"$f":"SUM(IF(CE103:CF103>=CE103, 1))","v":2},{"$f":"SUM(IF(CE103:CF103>=CF103, 1))","v":1},null,{"v":48015.34514828659,"d":"£48,015"},{"v":49485.76508672542,"d":"£49,486"},null,{"$f":"SUM(IF(CK103:CL103>=CK103, 1))","v":2},{"$f":"SUM(IF(CK103:CL103>=CL103, 1))","v":1},null,{"$f":"AF103*WTP-AC103","v":{"v":48314.978104387206,"d":"£48,315"}},{"v":50818.481089443994,"d":"£50,818"},null,{"$f":"SUM(IF(CQ103:CR103>=CQ103, 1))","v":2},{"$f":"SUM(IF(CQ103:CR103>=CR103, 1))","v":1},null,{"v":-40684812.35442238,"d":"-£40,684,812"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW103:CX103>=CW103, 1))","v":2},{"$f":"SUM(IF(CW103:CX103>=CX103, 1))","v":1},null,{"v":-2349335.7263666126,"d":"-£2,349,336"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC103:DD103>=DC103, 1))","v":2},{"$f":"SUM(IF(DC103:DD103>=DD103, 1))","v":1},null,{"v":-44629508.2047911,"d":"-£44,629,508"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI103:DJ103>=DI103, 1))","v":2},{"$f":"SUM(IF(DI103:DJ103>=DJ103, 1))","v":1},null,{"v":-13341606.54396486,"d":"-£13,341,607"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO103:DP103>=DO103, 1))","v":2},{"$f":"SUM(IF(DO103:DP103>=DP103, 1))","v":1},null,{"v":-39964002.663553916,"d":"-£39,964,003"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU103:DV103>=DU103, 1))","v":2},{"$f":"SUM(IF(DU103:DV103>=DV103, 1))","v":1},null,{"v":-140969265.49309886,"d":"-£140,969,265"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA103:EB103>=EA103, 1))","v":2},{"$f":"SUM(IF(EA103:EB103>=EB103, 1))","v":1}]
[{"$nulls":3},88,{"v":223.53605394707523,"d":"£223.54"},{"v":194.24403950138432,"d":"£194.24"},null,{"v":5.779031611104615,"d":"5.779"},{"v":5.799444798921307,"d":"5.799"},null,{"v":239.37983171798797,"d":"£239.38"},{"v":209.38810002110483,"d":"£209.39"},null,{"v":6.7204011826778896,"d":"6.720"},{"v":6.738543360637196,"d":"6.739"},null,{"v":1306.320201182219,"d":"£1,306.32"},{"v":1041.0202977949384,"d":"£1,041.02"},null,{"v":4.718804705461503,"d":"4.719"},{"v":4.756340023317321,"d":"4.756"},null,{"v":9170.706064130216,"d":"£9,170.71"},{"v":9170.79295410623,"d":"£9,170.79"},null,{"v":3.0583072176463575,"d":"3.058"},{"v":3.1210881062498212,"d":"3.121"},null,{"v":51011.02175782571,"d":"£51,011.02"},{"v":50785.86875061301,"d":"£50,785.87"},null,{"v":4.430454678216916,"d":"4.430"},{"v":4.561038809833595,"d":"4.561"},null,{"v":3175589.5861160867,"d":"£3,175,589.59"},{"v":0,"d":"£0.00"},null,{"v":-2213.0231695163043,"d":"-2213.023"},{"v":0,"d":"0.000"},null,{"v":203415.95718489916,"d":"£203,415.96"},{"v":0,"d":"£0.00"},null,{"v":-123.04752964279636,"d":"-123.048"},{"v":0,"d":"0.000"},null,{"v":6170501.282499472,"d":"£6,170,501.28"},{"v":0,"d":"£0.00"},null,{"v":-873.0185122994499,"d":"-873.019"},{"v":0,"d":"0.000"},null,{"v":-788.9226913498097,"d":"-£788.92"},{"v":0,"d":"£0.00"},null,{"v":-570.0228021088737,"d":"-570.023"},{"v":0,"d":"0.000"},null,{"v":3631216.9092531423,"d":"£3,631,216.91"},{"v":0,"d":"£0.00"},null,{"v":-2106.031416931832,"d":"-2106.031"},{"v":0,"d":"0.000"},null,{"v":13179934.812362252,"d":"£13,179,934.81"},{"v":0,"d":"£0.00"},null,{"v":-5885.143430499256,"d":"-5885.143"},{"v":0,"d":"0.000"},null,{"v":115357.09616814522,"d":"£115,357"},{"v":115794.65193892476,"d":"£115,795"},null,{"$f":"SUM(IF(BS104:BT104>=BS104, 1))","v":2},{"$f":"SUM(IF(BS104:BT104>=BT104, 1))","v":1},null,{"v":134168.6438218398,"d":"£134,169"},{"v":134561.4791127228,"d":"£134,561"},null,{"$f":"SUM(IF(BY104:BZ104>=BY104, 1))","v":2},{"$f":"SUM(IF(BY104:BZ104>=BZ104, 1))","v":1},null,{"v":93069.77390804785,"d":"£93,070"},{"v":94085.78016855149,"d":"£94,086"},null,{"$f":"SUM(IF(CE104:CF104>=CE104, 1))","v":2},{"$f":"SUM(IF(CE104:CF104>=CF104, 1))","v":1},null,{"v":51995.43828879693,"d":"£51,995"},{"v":53250.969170890196,"d":"£53,251"},null,{"$f":"SUM(IF(CK104:CL104>=CK104, 1))","v":2},{"$f":"SUM(IF(CK104:CL104>=CL104, 1))","v":1},null,{"$f":"AF104*WTP-AC104","v":{"v":37598.071806512606,"d":"£37,598"}},{"v":40434.90744605889,"d":"£40,435"},null,{"$f":"SUM(IF(CQ104:CR104>=CQ104, 1))","v":2},{"$f":"SUM(IF(CQ104:CR104>=CR104, 1))","v":1},null,{"v":-47436052.97644217,"d":"-£47,436,053"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW104:CX104>=CW104, 1))","v":2},{"$f":"SUM(IF(CW104:CX104>=CX104, 1))","v":1},null,{"v":-2664366.550040826,"d":"-£2,664,367"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC104:DD104>=DC104, 1))","v":2},{"$f":"SUM(IF(DC104:DD104>=DD104, 1))","v":1},null,{"v":-23630871.528488472,"d":"-£23,630,872"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI104:DJ104>=DI104, 1))","v":2},{"$f":"SUM(IF(DI104:DJ104>=DJ104, 1))","v":1},null,{"v":-11399667.119486125,"d":"-£11,399,667"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO104:DP104>=DO104, 1))","v":2},{"$f":"SUM(IF(DO104:DP104>=DP104, 1))","v":1},null,{"v":-45751845.24788979,"d":"-£45,751,845"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU104:DV104>=DU104, 1))","v":2},{"$f":"SUM(IF(DU104:DV104>=DV104, 1))","v":1},null,{"v":-130882803.42234738,"d":"-£130,882,803"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA104:EB104>=EA104, 1))","v":2},{"$f":"SUM(IF(EA104:EB104>=EB104, 1))","v":1}]
[{"$nulls":3},89,{"v":274.068176828522,"d":"£274.07"},{"v":235.22001556631724,"d":"£235.22"},null,{"v":5.805801786634572,"d":"5.806"},{"v":5.825483813243441,"d":"5.825"},null,{"v":293.3247211680236,"d":"£293.32"},{"v":253.62174137307517,"d":"£253.62"},null,{"v":6.741235999090161,"d":"6.741"},{"v":6.758923492596076,"d":"6.759"},null,{"v":2081.091628247624,"d":"£2,081.09"},{"v":1212.4204041481592,"d":"£1,212.42"},null,{"v":4.700416810350998,"d":"4.700"},{"v":4.774746876327112,"d":"4.775"},null,{"v":14755.198525030262,"d":"£14,755.20"},{"v":14749.241509504738,"d":"£14,749.24"},null,{"v":3.16089708966043,"d":"3.161"},{"v":3.209918672660195,"d":"3.210"},null,{"v":51995.75924200471,"d":"£51,995.76"},{"v":51477.56824789892,"d":"£51,477.57"},null,{"v":4.7432365188302335,"d":"4.743"},{"v":4.863977028106929,"d":"4.864"},null,{"v":4132174.682706518,"d":"£4,132,174.68"},{"v":0,"d":"£0.00"},null,{"v":-2093.5243629316224,"d":"-2093.524"},{"v":0,"d":"0.000"},null,{"v":274320.5906565373,"d":"£274,320.59"},{"v":0,"d":"£0.00"},null,{"v":-122.20855187281343,"d":"-122.209"},{"v":0,"d":"0.000"},null,{"v":19975629.550535515,"d":"£19,975,629.55"},{"v":0,"d":"£0.00"},null,{"v":-1709.265624569265,"d":"-1709.266"},{"v":0,"d":"0.000"},null,{"v":51974.381116063814,"d":"£51,974.38"},{"v":0,"d":"£0.00"},null,{"v":-427.70854412341805,"d":"-427.709"},{"v":0,"d":"0.000"},null,{"v":8364667.15448587,"d":"£8,364,667.15"},{"v":0,"d":"£0.00"},null,{"v":-1948.9998545912297,"d":"-1949.000"},{"v":0,"d":"0.000"},null,{"v":32798766.3595005,"d":"£32,798,766.36"},{"v":0,"d":"£0.00"},null,{"v":-6301.706938088348,"d":"-6301.707"},{"v":0,"d":"0.000"},null,{"v":115841.96755586292,"d":"£115,842"},{"v":116274.4562493025,"d":"£116,274"},null,{"$f":"SUM(IF(BS105:BT105>=BS105, 1))","v":2},{"$f":"SUM(IF(BS105:BT105>=BT105, 1))","v":1},null,{"v":134531.3952606352,"d":"£134,531"},{"v":134924.84811054845,"d":"£134,925"},null,{"$f":"SUM(IF(BY105:BZ105>=BY105, 1))","v":2},{"$f":"SUM(IF(BY105:BZ105>=BZ105, 1))","v":1},null,{"v":91927.24457877233,"d":"£91,927"},{"v":94282.51712239407,"d":"£94,283"},null,{"$f":"SUM(IF(CE105:CF105>=CE105, 1))","v":2},{"$f":"SUM(IF(CE105:CF105>=CF105, 1))","v":1},null,{"v":48462.74326817834,"d":"£48,463"},{"v":49449.13194369916,"d":"£49,449"},null,{"$f":"SUM(IF(CK105:CL105>=CK105, 1))","v":2},{"$f":"SUM(IF(CK105:CL105>=CL105, 1))","v":1},null,{"$f":"AF105*WTP-AC105","v":{"v":42868.97113459996,"d":"£42,869"}},{"v":45801.972314239654,"d":"£45,802"},null,{"$f":"SUM(IF(CQ105:CR105>=CQ105, 1))","v":2},{"$f":"SUM(IF(CQ105:CR105>=CR105, 1))","v":1},null,{"v":-46002661.941338964,"d":"-£46,002,662"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW105:CX105>=CW105, 1))","v":2},{"$f":"SUM(IF(CW105:CX105>=CX105, 1))","v":1},null,{"v":-2718491.6281128055,"d":"-£2,718,492"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC105:DD105>=DC105, 1))","v":2},{"$f":"SUM(IF(DC105:DD105>=DD105, 1))","v":1},null,{"v":-54160942.04192081,"d":"-£54,160,942"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI105:DJ105>=DI105, 1))","v":2},{"$f":"SUM(IF(DI105:DJ105>=DJ105, 1))","v":1},null,{"v":-8606145.263584426,"d":"-£8,606,145"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO105:DP105>=DO105, 1))","v":2},{"$f":"SUM(IF(DO105:DP105>=DP105, 1))","v":1},null,{"v":-47344664.24631046,"d":"-£47,344,664"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU105:DV105>=DU105, 1))","v":2},{"$f":"SUM(IF(DU105:DV105>=DV105, 1))","v":1},null,{"v":-158832905.12126747,"d":"-£158,832,905"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA105:EB105>=EA105, 1))","v":2},{"$f":"SUM(IF(EA105:EB105>=EB105, 1))","v":1}]
[{"$nulls":3},90,{"v":259.917796799832,"d":"£259.92"},{"v":246.44644072080038,"d":"£246.45"},null,{"v":5.903173785077668,"d":"5.903"},{"v":5.917193881127613,"d":"5.917"},null,{"v":279.6405855741475,"d":"£279.64"},{"v":265.82717824763233,"d":"£265.83"},null,{"v":6.674172250127052,"d":"6.674"},{"v":6.68612075212393,"d":"6.686"},null,{"v":2108.2109157764344,"d":"£2,108.21"},{"v":1426.9664149959058,"d":"£1,426.97"},null,{"v":5.003723173534445,"d":"5.004"},{"v":5.072089499549811,"d":"5.072"},null,{"v":16377.611178511848,"d":"£16,377.61"},{"v":16317.687415817729,"d":"£16,317.69"},null,{"v":3.190398720248982,"d":"3.190"},{"v":3.2369341163060334,"d":"3.237"},null,{"v":50517.57144631736,"d":"£50,517.57"},{"v":50355.54686318902,"d":"£50,355.55"},null,{"v":4.876945924287226,"d":"4.877"},{"v":5.017991929554943,"d":"5.018"},null,{"v":1435546.2174268556,"d":"£1,435,546.22"},{"v":0,"d":"£0.00"},null,{"v":-1494.0215175357184,"d":"-1494.022"},{"v":0,"d":"0.000"},null,{"v":94843.3443170068,"d":"£94,843.34"},{"v":0,"d":"£0.00"},null,{"v":-82.03883822256383,"d":"-82.039"},{"v":0,"d":"0.000"},null,{"v":15613733.05483373,"d":"£15,613,733.05"},{"v":0,"d":"£0.00"},null,{"v":-1566.916963176415,"d":"-1566.917"},{"v":0,"d":"0.000"},null,{"v":524812.898184117,"d":"£524,812.90"},{"v":0,"d":"£0.00"},null,{"v":-407.55745258372514,"d":"-407.557"},{"v":0,"d":"0.000"},null,{"v":2453423.4947394463,"d":"£2,453,423.49"},{"v":0,"d":"£0.00"},null,{"v":-2135.759750042728,"d":"-2135.760"},{"v":0,"d":"0.000"},null,{"v":20122359.009501155,"d":"£20,122,359.01"},{"v":0,"d":"£0.00"},null,{"v":-5686.29452156115,"d":"-5686.295"},{"v":0,"d":"0.000"},null,{"v":117803.55790475354,"d":"£117,804"},{"v":118097.43118183146,"d":"£118,097"},null,{"$f":"SUM(IF(BS106:BT106>=BS106, 1))","v":2},{"$f":"SUM(IF(BS106:BT106>=BT106, 1))","v":1},null,{"v":133203.8044169669,"d":"£133,204"},{"v":133456.58786423097,"d":"£133,457"},null,{"$f":"SUM(IF(BY106:BZ106>=BY106, 1))","v":2},{"$f":"SUM(IF(BY106:BZ106>=BZ106, 1))","v":1},null,{"v":97966.25255491247,"d":"£97,966"},{"v":100014.82357600033,"d":"£100,015"},null,{"$f":"SUM(IF(CE106:CF106>=CE106, 1))","v":2},{"$f":"SUM(IF(CE106:CF106>=CF106, 1))","v":1},null,{"v":47430.36322646779,"d":"£47,430"},{"v":48420.994910302936,"d":"£48,421"},null,{"$f":"SUM(IF(CK106:CL106>=CK106, 1))","v":2},{"$f":"SUM(IF(CK106:CL106>=CL106, 1))","v":1},null,{"$f":"AF106*WTP-AC106","v":{"v":47021.347039427164,"d":"£47,021"}},{"v":50004.29172790984,"d":"£50,004"},null,{"$f":"SUM(IF(CQ106:CR106>=CQ106, 1))","v":2},{"$f":"SUM(IF(CQ106:CR106>=CR106, 1))","v":1},null,{"v":-31315976.568141222,"d":"-£31,315,977"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW106:CX106>=CW106, 1))","v":2},{"$f":"SUM(IF(CW106:CX106>=CX106, 1))","v":1},null,{"v":-1735620.1087682834,"d":"-£1,735,620"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC106:DD106>=DC106, 1))","v":2},{"$f":"SUM(IF(DC106:DD106>=DD106, 1))","v":1},null,{"v":-46952072.318362035,"d":"-£46,952,072"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI106:DJ106>=DI106, 1))","v":2},{"$f":"SUM(IF(DI106:DJ106>=DJ106, 1))","v":1},null,{"v":-8675961.94985862,"d":"-£8,675,962"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO106:DP106>=DO106, 1))","v":2},{"$f":"SUM(IF(DO106:DP106>=DP106, 1))","v":1},null,{"v":-45168618.495593995,"d":"-£45,168,618"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU106:DV106>=DU106, 1))","v":2},{"$f":"SUM(IF(DU106:DV106>=DV106, 1))","v":1},null,{"v":-133848249.44072415,"d":"-£133,848,249"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA106:EB106>=EA106, 1))","v":2},{"$f":"SUM(IF(EA106:EB106>=EB106, 1))","v":1}]
[{"$nulls":3},91,{"v":252.95499855487813,"d":"£252.95"},{"v":232.28527090386248,"d":"£232.29"},null,{"v":5.798294767120496,"d":"5.798"},{"v":5.817646624431574,"d":"5.818"},null,{"v":271.7000549484645,"d":"£271.70"},{"v":250.5192000163178,"d":"£250.52"},null,{"v":6.729316646800878,"d":"6.729"},{"v":6.746269783613498,"d":"6.746"},null,{"v":2701.8320311939256,"d":"£2,701.83"},{"v":1641.393407591883,"d":"£1,641.39"},null,{"v":4.874494923486733,"d":"4.874"},{"v":4.9742553832088126,"d":"4.974"},null,{"v":9021.378600938408,"d":"£9,021.38"},{"v":9068.432577270718,"d":"£9,068.43"},null,{"v":2.977874410182939,"d":"2.978"},{"v":3.0343910306253936,"d":"3.034"},null,{"v":51407.0360167556,"d":"£51,407.04"},{"v":51279.46118053421,"d":"£51,279.46"},null,{"v":4.019119290607561,"d":"4.019"},{"v":4.131224240142641,"d":"4.131"},null,{"v":2258542.218620954,"d":"£2,258,542.22"},{"v":0,"d":"£0.00"},null,{"v":-2114.5410081709356,"d":"-2114.541"},{"v":0,"d":"0.000"},null,{"v":148877.9893741256,"d":"£148,877.99"},{"v":0,"d":"£0.00"},null,{"v":-119.16180580684646,"d":"-119.162"},{"v":0,"d":"0.000"},null,{"v":24351193.789125558,"d":"£24,351,193.79"},{"v":0,"d":"£0.00"},null,{"v":-2290.831579608962,"d":"-2290.832"},{"v":0,"d":"0.000"},null,{"v":-421908.27842897666,"d":"-£421,908.28"},{"v":0,"d":"£0.00"},null,{"v":-506.75483544897446,"d":"-506.755"},{"v":0,"d":"0.000"},null,{"v":2033521.703257282,"d":"£2,033,521.70"},{"v":0,"d":"£0.00"},null,{"v":-1786.9342785322815,"d":"-1786.934"},{"v":0,"d":"0.000"},null,{"v":28370227.421948943,"d":"£28,370,227.42"},{"v":0,"d":"£0.00"},null,{"v":-6818.223507568,"d":"-6818.224"},{"v":0,"d":"0.000"},null,{"v":115712.94034385505,"d":"£115,713"},{"v":116120.64721772762,"d":"£116,121"},null,{"$f":"SUM(IF(BS107:BT107>=BS107, 1))","v":2},{"$f":"SUM(IF(BS107:BT107>=BT107, 1))","v":1},null,{"v":134314.6328810691,"d":"£134,315"},{"v":134674.87647225367,"d":"£134,675"},null,{"$f":"SUM(IF(BY107:BZ107>=BY107, 1))","v":2},{"$f":"SUM(IF(BY107:BZ107>=BZ107, 1))","v":1},null,{"v":94788.06643854073,"d":"£94,788"},{"v":97843.71425658437,"d":"£97,844"},null,{"$f":"SUM(IF(CE107:CF107>=CE107, 1))","v":2},{"$f":"SUM(IF(CE107:CF107>=CF107, 1))","v":1},null,{"v":50536.109602720375,"d":"£50,536"},{"v":51619.388035237156,"d":"£51,619"},null,{"$f":"SUM(IF(CK107:CL107>=CK107, 1))","v":2},{"$f":"SUM(IF(CK107:CL107>=CL107, 1))","v":1},null,{"$f":"AF107*WTP-AC107","v":{"v":28975.349795395618,"d":"£28,975"}},{"v":31345.023622318615,"d":"£31,345"},null,{"$f":"SUM(IF(CQ107:CR107>=CQ107, 1))","v":2},{"$f":"SUM(IF(CQ107:CR107>=CR107, 1))","v":1},null,{"v":-44549362.382039666,"d":"-£44,549,362"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW107:CX107>=CW107, 1))","v":2},{"$f":"SUM(IF(CW107:CX107>=CX107, 1))","v":1},null,{"v":-2532114.1055110544,"d":"-£2,532,114"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC107:DD107>=DC107, 1))","v":2},{"$f":"SUM(IF(DC107:DD107>=DD107, 1))","v":1},null,{"v":-70167825.3813048,"d":"-£70,167,825"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI107:DJ107>=DI107, 1))","v":2},{"$f":"SUM(IF(DI107:DJ107>=DJ107, 1))","v":1},null,{"v":-9713188.430550512,"d":"-£9,713,188"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO107:DP107>=DO107, 1))","v":2},{"$f":"SUM(IF(DO107:DP107>=DP107, 1))","v":1},null,{"v":-37772207.273902915,"d":"-£37,772,207"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU107:DV107>=DU107, 1))","v":2},{"$f":"SUM(IF(DU107:DV107>=DV107, 1))","v":1},null,{"v":-164734697.57330894,"d":"-£164,734,698"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA107:EB107>=EA107, 1))","v":2},{"$f":"SUM(IF(EA107:EB107>=EB107, 1))","v":1}]
[{"$nulls":3},92,{"v":288.2718308457213,"d":"£288.27"},{"v":253.32026943639278,"d":"£253.32"},null,{"v":5.872668467380895,"d":"5.873"},{"v":5.888823360029747,"d":"5.889"},null,{"v":308.8199509812888,"d":"£308.82"},{"v":273.03785402440934,"d":"£273.04"},null,{"v":6.737948029412082,"d":"6.738"},{"v":6.752280233790964,"d":"6.752"},null,{"v":3686.8579734651435,"d":"£3,686.86"},{"v":1650.9104792178557,"d":"£1,650.91"},null,{"v":4.848450086491695,"d":"4.848"},{"v":4.9643974519728395,"d":"4.964"},null,{"v":10693.22913339836,"d":"£10,693.23"},{"v":10670.338977710338,"d":"£10,670.34"},null,{"v":2.8699490074823104,"d":"2.870"},{"v":2.9067689775429315,"d":"2.907"},null,{"v":50350.510649457756,"d":"£50,350.51"},{"v":50326.98431166858,"d":"£50,326.98"},null,{"v":3.9421340843467116,"d":"3.942"},{"v":4.083452361730021,"d":"4.083"},null,{"v":3785250.967868193,"d":"£3,785,250.97"},{"v":0,"d":"£0.00"},null,{"v":-1749.5734258828468,"d":"-1749.573"},{"v":0,"d":"0.000"},null,{"v":233472.8043153935,"d":"£233,472.80"},{"v":0,"d":"£0.00"},null,{"v":-93.51547933010873,"d":"-93.515"},{"v":0,"d":"0.000"},null,{"v":46518858.99964455,"d":"£46,518,859.00"},{"v":0,"d":"£0.00"},null,{"v":-2649.2525772093786,"d":"-2649.253"},{"v":0,"d":"0.000"},null,{"v":207367.93420918984,"d":"£207,367.93"},{"v":0,"d":"£0.00"},null,{"v":-333.56178233033876,"d":"-333.562"},{"v":0,"d":"0.000"},null,{"v":377956.8678731203,"d":"£377,956.87"},{"v":0,"d":"£0.00"},null,{"v":-2270.315676483926,"d":"-2270.316"},{"v":0,"d":"0.000"},null,{"v":51122907.573910445,"d":"£51,122,907.57"},{"v":0,"d":"£0.00"},null,{"v":-7096.2189412366,"d":"-7096.219"},{"v":0,"d":"0.000"},null,{"v":117165.09751677218,"d":"£117,165"},{"v":117523.14693115855,"d":"£117,523"},null,{"$f":"SUM(IF(BS108:BT108>=BS108, 1))","v":2},{"$f":"SUM(IF(BS108:BT108>=BT108, 1))","v":1},null,{"v":134450.14063726034,"d":"£134,450"},{"v":134772.56682179487,"d":"£134,773"},null,{"$f":"SUM(IF(BY108:BZ108>=BY108, 1))","v":2},{"$f":"SUM(IF(BY108:BZ108>=BZ108, 1))","v":1},null,{"v":93282.14375636877,"d":"£93,282"},{"v":97637.03856023893,"d":"£97,637"},null,{"$f":"SUM(IF(CE108:CF108>=CE108, 1))","v":2},{"$f":"SUM(IF(CE108:CF108>=CF108, 1))","v":1},null,{"v":46705.75101624785,"d":"£46,706"},{"v":47465.0405731483,"d":"£47,465"},null,{"$f":"SUM(IF(CK108:CL108>=CK108, 1))","v":2},{"$f":"SUM(IF(CK108:CL108>=CL108, 1))","v":1},null,{"$f":"AF108*WTP-AC108","v":{"v":28492.171037476473,"d":"£28,492"}},{"v":31342.062922931844,"d":"£31,342"},null,{"$f":"SUM(IF(CQ108:CR108>=CQ108, 1))","v":2},{"$f":"SUM(IF(CQ108:CR108>=CR108, 1))","v":1},null,{"v":-38776719.48552513,"d":"-£38,776,719"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW108:CX108>=CW108, 1))","v":2},{"$f":"SUM(IF(CW108:CX108>=CX108, 1))","v":1},null,{"v":-2103782.390917568,"d":"-£2,103,782"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC108:DD108>=DC108, 1))","v":2},{"$f":"SUM(IF(DC108:DD108>=DD108, 1))","v":1},null,{"v":-99503910.54383212,"d":"-£99,503,911"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI108:DJ108>=DI108, 1))","v":2},{"$f":"SUM(IF(DI108:DJ108>=DJ108, 1))","v":1},null,{"v":-6878603.580815965,"d":"-£6,878,604"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO108:DP108>=DO108, 1))","v":2},{"$f":"SUM(IF(DO108:DP108>=DP108, 1))","v":1},null,{"v":-45784270.39755163,"d":"-£45,784,270"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU108:DV108>=DU108, 1))","v":2},{"$f":"SUM(IF(DU108:DV108>=DV108, 1))","v":1},null,{"v":-193047286.39864245,"d":"-£193,047,286"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA108:EB108>=EA108, 1))","v":2},{"$f":"SUM(IF(EA108:EB108>=EB108, 1))","v":1}]
[{"$nulls":3},93,{"v":226.92974002622344,"d":"£226.93"},{"v":209.45180676381958,"d":"£209.45"},null,{"v":5.880489446083582,"d":"5.880"},{"v":5.8986662181765706,"d":"5.899"},null,{"v":243.81486145629165,"d":"£243.81"},{"v":225.9199061760057,"d":"£225.92"},null,{"v":6.691672139207358,"d":"6.692"},{"v":6.707908839425483,"d":"6.708"},null,{"v":2244.389067199341,"d":"£2,244.39"},{"v":1891.035809057549,"d":"£1,891.04"},null,{"v":5.006768103089773,"d":"5.007"},{"v":5.040784806339513,"d":"5.041"},null,{"v":11835.634919784801,"d":"£11,835.63"},{"v":11859.151090994015,"d":"£11,859.15"},null,{"v":2.895312364552873,"d":"2.895"},{"v":2.934658798989722,"d":"2.935"},null,{"v":50411.6452047418,"d":"£50,411.65"},{"v":50276.26575408774,"d":"£50,276.27"},null,{"v":4.023952251691669,"d":"4.024"},{"v":4.085746650870674,"d":"4.086"},null,{"v":1866414.9132023884,"d":"£1,866,414.91"},{"v":0,"d":"£0.00"},null,{"v":-1941.0417695786607,"d":"-1941.042"},{"v":0,"d":"0.000"},null,{"v":121447.40746804276,"d":"£121,447.41"},{"v":0,"d":"£0.00"},null,{"v":-110.19335429686058,"d":"-110.193"},{"v":0,"d":"0.000"},null,{"v":8203986.860391753,"d":"£8,203,986.86"},{"v":0,"d":"£0.00"},null,{"v":-789.7835383273137,"d":"-789.784"},{"v":0,"d":"0.000"},null,{"v":-218416.86571343162,"d":"-£218,416.87"},{"v":0,"d":"£0.00"},null,{"v":-365.4474535943339,"d":"-365.447"},{"v":0,"d":"0.000"},null,{"v":2152305.9769967203,"d":"£2,152,305.98"},{"v":0,"d":"£0.00"},null,{"v":-982.4272004010207,"d":"-982.427"},{"v":0,"d":"0.000"},null,{"v":12125738.292345472,"d":"£12,125,738.29"},{"v":0,"d":"£0.00"},null,{"v":-4188.8933161981895,"d":"-4188.893"},{"v":0,"d":"0.000"},null,{"v":117382.85918164541,"d":"£117,383"},{"v":117763.8725567676,"d":"£117,764"},null,{"$f":"SUM(IF(BS109:BT109>=BS109, 1))","v":2},{"$f":"SUM(IF(BS109:BT109>=BT109, 1))","v":1},null,{"v":133589.62792269088,"d":"£133,590"},{"v":133932.25688233363,"d":"£133,932"},null,{"$f":"SUM(IF(BY109:BZ109>=BY109, 1))","v":2},{"$f":"SUM(IF(BY109:BZ109>=BZ109, 1))","v":1},null,{"v":97890.97299459612,"d":"£97,891"},{"v":98924.6603177327,"d":"£98,925"},null,{"$f":"SUM(IF(CE109:CF109>=CE109, 1))","v":2},{"$f":"SUM(IF(CE109:CF109>=CF109, 1))","v":1},null,{"v":46070.612371272655,"d":"£46,071"},{"v":46834.02488880043,"d":"£46,834"},null,{"$f":"SUM(IF(CK109:CL109>=CK109, 1))","v":2},{"$f":"SUM(IF(CK109:CL109>=CL109, 1))","v":1},null,{"$f":"AF109*WTP-AC109","v":{"v":30067.399829091577,"d":"£30,067"}},{"v":31438.66726332574,"d":"£31,439"},null,{"$f":"SUM(IF(CQ109:CR109>=CQ109, 1))","v":2},{"$f":"SUM(IF(CQ109:CR109>=CR109, 1))","v":1},null,{"v":-40687250.3047756,"d":"-£40,687,250"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW109:CX109>=CW109, 1))","v":2},{"$f":"SUM(IF(CW109:CX109>=CX109, 1))","v":1},null,{"v":-2325314.4934052546,"d":"-£2,325,314"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC109:DD109>=DC109, 1))","v":2},{"$f":"SUM(IF(DC109:DD109>=DD109, 1))","v":1},null,{"v":-23999657.62693803,"d":"-£23,999,658"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI109:DJ109>=DI109, 1))","v":2},{"$f":"SUM(IF(DI109:DJ109>=DJ109, 1))","v":1},null,{"v":-7090532.206173247,"d":"-£7,090,532"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO109:DP109>=DO109, 1))","v":2},{"$f":"SUM(IF(DO109:DP109>=DP109, 1))","v":1},null,{"v":-21800849.985017136,"d":"-£21,800,850"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU109:DV109>=DU109, 1))","v":2},{"$f":"SUM(IF(DU109:DV109>=DV109, 1))","v":1},null,{"v":-95903604.61630926,"d":"-£95,903,605"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA109:EB109>=EA109, 1))","v":2},{"$f":"SUM(IF(EA109:EB109>=EB109, 1))","v":1}]
[{"$nulls":3},94,{"v":240.81108453203552,"d":"£240.81"},{"v":237.05174101446477,"d":"£237.05"},null,{"v":5.859716005050944,"d":"5.860"},{"v":5.8720130392774355,"d":"5.872"},null,{"v":259.56593647907835,"d":"£259.57"},{"v":255.6591676095765,"d":"£255.66"},null,{"v":6.713741861382683,"d":"6.714"},{"v":6.7235429150324455,"d":"6.724"},null,{"v":2719.832648030394,"d":"£2,719.83"},{"v":1292.7321344322165,"d":"£1,292.73"},null,{"v":5.040061146734612,"d":"5.040"},{"v":5.142440763117004,"d":"5.142"},null,{"v":15941.34166767522,"d":"£15,941.34"},{"v":15895.306321993497,"d":"£15,895.31"},null,{"v":2.88867541837517,"d":"2.889"},{"v":2.926643525715465,"d":"2.927"},null,{"v":50278.52315648023,"d":"£50,278.52"},{"v":49904.83577861334,"d":"£49,904.84"},null,{"v":4.249363164564738,"d":"4.249"},{"v":4.360209851858481,"d":"4.360"},null,{"v":402056.5859363562,"d":"£402,056.59"},{"v":0,"d":"£0.00"},null,{"v":-1315.1507903274546,"d":"-1315.151"},{"v":0,"d":"0.000"},null,{"v":27275.43337785455,"d":"£27,275.43"},{"v":0,"d":"£0.00"},null,{"v":-68.42687519698588,"d":"-68.427"},{"v":0,"d":"0.000"},null,{"v":33684930.03597031,"d":"£33,684,930.04"},{"v":0,"d":"£0.00"},null,{"v":-2416.5433212936136,"d":"-2416.543"},{"v":0,"d":"0.000"},null,{"v":392102.6618694215,"d":"£392,102.66"},{"v":0,"d":"£0.00"},null,{"v":-323.39055423198647,"d":"-323.391"},{"v":0,"d":"0.000"},null,{"v":5900208.403631419,"d":"£5,900,208.40"},{"v":0,"d":"£0.00"},null,{"v":-1750.1756672076199,"d":"-1750.176"},{"v":0,"d":"0.000"},null,{"v":40406573.120785356,"d":"£40,406,573.12"},{"v":0,"d":"£0.00"},null,{"v":-5873.68720825766,"d":"-5873.687"},{"v":0,"d":"0.000"},null,{"v":116953.50901648685,"d":"£116,954"},{"v":117203.20904453425,"d":"£117,203"},null,{"$f":"SUM(IF(BS110:BT110>=BS110, 1))","v":2},{"$f":"SUM(IF(BS110:BT110>=BT110, 1))","v":1},null,{"v":134015.27129117458,"d":"£134,015"},{"v":134215.19913303934,"d":"£134,215"},null,{"$f":"SUM(IF(BY110:BZ110>=BY110, 1))","v":2},{"$f":"SUM(IF(BY110:BZ110>=BZ110, 1))","v":1},null,{"v":98081.39028666184,"d":"£98,081"},{"v":101556.08312790787,"d":"£101,556"},null,{"$f":"SUM(IF(CE110:CF110>=CE110, 1))","v":2},{"$f":"SUM(IF(CE110:CF110>=CF110, 1))","v":1},null,{"v":41832.16669982819,"d":"£41,832"},{"v":42637.5641923158,"d":"£42,638"},null,{"$f":"SUM(IF(CK110:CL110>=CK110, 1))","v":2},{"$f":"SUM(IF(CK110:CL110>=CL110, 1))","v":1},null,{"$f":"AF110*WTP-AC110","v":{"v":34708.74013481453,"d":"£34,709"}},{"v":37299.36125855628,"d":"£37,299"},null,{"$f":"SUM(IF(CQ110:CR110>=CQ110, 1))","v":2},{"$f":"SUM(IF(CQ110:CR110>=CR110, 1))","v":1},null,{"v":-26705072.392485447,"d":"-£26,705,072"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW110:CX110>=CW110, 1))","v":2},{"$f":"SUM(IF(CW110:CX110>=CX110, 1))","v":1},null,{"v":-1395812.937317572,"d":"-£1,395,813"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC110:DD110>=DC110, 1))","v":2},{"$f":"SUM(IF(DC110:DD110>=DD110, 1))","v":1},null,{"v":-82015796.46184258,"d":"-£82,015,796"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI110:DJ110>=DI110, 1))","v":2},{"$f":"SUM(IF(DI110:DJ110>=DJ110, 1))","v":1},null,{"v":-6859913.746509151,"d":"-£6,859,914"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO110:DP110>=DO110, 1))","v":2},{"$f":"SUM(IF(DO110:DP110>=DP110, 1))","v":1},null,{"v":-40903721.74778382,"d":"-£40,903,722"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU110:DV110>=DU110, 1))","v":2},{"$f":"SUM(IF(DU110:DV110>=DV110, 1))","v":1},null,{"v":-157880317.28593856,"d":"-£157,880,317"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA110:EB110>=EA110, 1))","v":2},{"$f":"SUM(IF(EA110:EB110>=EB110, 1))","v":1}]
[{"$nulls":3},95,{"v":263.66743859746566,"d":"£263.67"},{"v":242.669736171836,"d":"£242.67"},null,{"v":5.736201468466915,"d":"5.736"},{"v":5.751033703351031,"d":"5.751"},null,{"v":283.1889727479107,"d":"£283.19"},{"v":261.6936556528771,"d":"£261.69"},null,{"v":6.718464535096555,"d":"6.718"},{"v":6.7314119199850495,"d":"6.731"},null,{"v":2126.1794043863274,"d":"£2,126.18"},{"v":1312.3847807901382,"d":"£1,312.38"},null,{"v":4.666186333511598,"d":"4.666"},{"v":4.719222158988119,"d":"4.719"},null,{"v":14022.912980310522,"d":"£14,022.91"},{"v":13870.57727515799,"d":"£13,870.58"},null,{"v":3.0799085722319592,"d":"3.080"},{"v":3.100298204916712,"d":"3.100"},null,{"v":49796.533979404114,"d":"£49,796.53"},{"v":49822.398645133435,"d":"£49,822.40"},null,{"v":4.145258610984282,"d":"4.145"},{"v":4.229882331741846,"d":"4.230"},null,{"v":2238668.3719295915,"d":"£2,238,668.37"},{"v":0,"d":"£0.00"},null,{"v":-1581.3375409860025,"d":"-1581.338"},{"v":0,"d":"0.000"},null,{"v":147488.112121847,"d":"£147,488.11"},{"v":0,"d":"£0.00"},null,{"v":-88.83727305238232,"d":"-88.837"},{"v":0,"d":"0.000"},null,{"v":19227845.993514348,"d":"£19,227,845.99"},{"v":0,"d":"£0.00"},null,{"v":-1253.098330749689,"d":"-1253.098"},{"v":0,"d":"0.000"},null,{"v":1375887.80797592,"d":"£1,375,887.81"},{"v":0,"d":"£0.00"},null,{"v":-184.15805402921515,"d":"-184.158"},{"v":0,"d":"0.000"},null,{"v":-410857.4565662026,"d":"-£410,857.46"},{"v":0,"d":"£0.00"},null,{"v":-1344.2387788606477,"d":"-1344.239"},{"v":0,"d":"0.000"},null,{"v":22579032.828975502,"d":"£22,579,032.83"},{"v":0,"d":"£0.00"},null,{"v":-4451.669977677937,"d":"-4451.670"},{"v":0,"d":"0.000"},null,{"v":114460.36193074085,"d":"£114,460"},{"v":114778.00433084878,"d":"£114,778"},null,{"$f":"SUM(IF(BS111:BT111>=BS111, 1))","v":2},{"$f":"SUM(IF(BS111:BT111>=BT111, 1))","v":1},null,{"v":134086.10172918317,"d":"£134,086"},{"v":134366.54474404812,"d":"£134,367"},null,{"$f":"SUM(IF(BY111:BZ111>=BY111, 1))","v":2},{"$f":"SUM(IF(BY111:BZ111>=BZ111, 1))","v":1},null,{"v":91197.54726584561,"d":"£91,198"},{"v":93072.05839897225,"d":"£93,072"},null,{"$f":"SUM(IF(CE111:CF111>=CE111, 1))","v":2},{"$f":"SUM(IF(CE111:CF111>=CF111, 1))","v":1},null,{"v":47575.25846432866,"d":"£47,575"},{"v":48135.386823176246,"d":"£48,135"},null,{"$f":"SUM(IF(CK111:CL111>=CK111, 1))","v":2},{"$f":"SUM(IF(CK111:CL111>=CL111, 1))","v":1},null,{"$f":"AF111*WTP-AC111","v":{"v":33108.63824028153,"d":"£33,109"}},{"v":34775.247989703494,"d":"£34,775"},null,{"$f":"SUM(IF(CQ111:CR111>=CQ111, 1))","v":2},{"$f":"SUM(IF(CQ111:CR111>=CR111, 1))","v":1},null,{"v":-33865419.191649646,"d":"-£33,865,419"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW111:CX111>=CW111, 1))","v":2},{"$f":"SUM(IF(CW111:CX111>=CX111, 1))","v":1},null,{"v":-1924233.5731694933,"d":"-£1,924,234"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC111:DD111>=DC111, 1))","v":2},{"$f":"SUM(IF(DC111:DD111>=DD111, 1))","v":1},null,{"v":-44289812.608508125,"d":"-£44,289,813"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI111:DJ111>=DI111, 1))","v":2},{"$f":"SUM(IF(DI111:DJ111>=DJ111, 1))","v":1},null,{"v":-5059048.888560222,"d":"-£5,059,049"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO111:DP111>=DO111, 1))","v":2},{"$f":"SUM(IF(DO111:DP111>=DP111, 1))","v":1},null,{"v":-26473918.120646752,"d":"-£26,473,918"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU111:DV111>=DU111, 1))","v":2},{"$f":"SUM(IF(DU111:DV111>=DV111, 1))","v":1},null,{"v":-111612432.38253424,"d":"-£111,612,432"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA111:EB111>=EA111, 1))","v":2},{"$f":"SUM(IF(EA111:EB111>=EB111, 1))","v":1}]
[{"$nulls":3},96,{"v":271.5687520607385,"d":"£271.57"},{"v":259.0224277092911,"d":"£259.02"},null,{"v":5.778164004899149,"d":"5.778"},{"v":5.796087432704785,"d":"5.796"},null,{"v":292.2548618135253,"d":"£292.25"},{"v":279.36182249983494,"d":"£279.36"},null,{"v":6.7093027592991925,"d":"6.709"},{"v":6.724710536852749,"d":"6.725"},null,{"v":3494.7112458814327,"d":"£3,494.71"},{"v":1781.6896197068284,"d":"£1,781.69"},null,{"v":4.807244856854478,"d":"4.807"},{"v":4.917665738557163,"d":"4.918"},null,{"v":14090.713245712755,"d":"£14,090.71"},{"v":14063.184485076456,"d":"£14,063.18"},null,{"v":2.9236831717318505,"d":"2.924"},{"v":2.9689172243006188,"d":"2.969"},null,{"v":48995.90118036193,"d":"£48,995.90"},{"v":48942.81729259543,"d":"£48,942.82"},null,{"v":3.456729456090084,"d":"3.457"},{"v":3.4974598447265075,"d":"3.497"},null,{"v":1340928.8349019377,"d":"£1,340,928.83"},{"v":0,"d":"£0.00"},null,{"v":-1915.624089703027,"d":"-1915.624"},{"v":0,"d":"0.000"},null,{"v":91721.09923297672,"d":"£91,721.10"},{"v":0,"d":"£0.00"},null,{"v":-109.61095049549449,"d":"-109.611"},{"v":0,"d":"0.000"},null,{"v":39838370.79426122,"d":"£39,838,370.79"},{"v":0,"d":"£0.00"},null,{"v":-2567.96993189417,"d":"-2567.970"},{"v":0,"d":"0.000"},null,{"v":249819.43803102846,"d":"£249,819.44"},{"v":0,"d":"£0.00"},null,{"v":-410.49234805343315,"d":"-410.492"},{"v":0,"d":"0.000"},null,{"v":859504.4236267075,"d":"£859,504.42"},{"v":0,"d":"£0.00"},null,{"v":-659.4835209325597,"d":"-659.484"},{"v":0,"d":"0.000"},null,{"v":42380344.590053864,"d":"£42,380,344.59"},{"v":0,"d":"£0.00"},null,{"v":-5663.180841078685,"d":"-5663.181"},{"v":0,"d":"0.000"},null,{"v":115291.71134592225,"d":"£115,292"},{"v":115662.72622638641,"d":"£115,663"},null,{"$f":"SUM(IF(BS112:BT112>=BS112, 1))","v":2},{"$f":"SUM(IF(BS112:BT112>=BT112, 1))","v":1},null,{"v":133893.80032417033,"d":"£133,894"},{"v":134214.84891455513,"d":"£134,215"},null,{"$f":"SUM(IF(BY112:BZ112>=BY112, 1))","v":2},{"$f":"SUM(IF(BY112:BZ112>=BZ112, 1))","v":1},null,{"v":92650.18589120812,"d":"£92,650"},{"v":96571.62515143644,"d":"£96,572"},null,{"$f":"SUM(IF(CE112:CF112>=CE112, 1))","v":2},{"$f":"SUM(IF(CE112:CF112>=CF112, 1))","v":1},null,{"v":44382.95018892425,"d":"£44,383"},{"v":45315.160000935924,"d":"£45,315"},null,{"$f":"SUM(IF(CK112:CL112>=CK112, 1))","v":2},{"$f":"SUM(IF(CK112:CL112>=CL112, 1))","v":1},null,{"$f":"AF112*WTP-AC112","v":{"v":20138.687941439748,"d":"£20,139"}},{"v":21006.37960193472,"d":"£21,006"},null,{"$f":"SUM(IF(CQ112:CR112>=CQ112, 1))","v":2},{"$f":"SUM(IF(CQ112:CR112>=CR112, 1))","v":1},null,{"v":-39653410.62896248,"d":"-£39,653,411"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW112:CX112>=CW112, 1))","v":2},{"$f":"SUM(IF(CW112:CX112>=CX112, 1))","v":1},null,{"v":-2283940.1091428665,"d":"-£2,283,940"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC112:DD112>=DC112, 1))","v":2},{"$f":"SUM(IF(DC112:DD112>=DD112, 1))","v":1},null,{"v":-91197769.43214461,"d":"-£91,197,769"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI112:DJ112>=DI112, 1))","v":2},{"$f":"SUM(IF(DI112:DJ112>=DJ112, 1))","v":1},null,{"v":-8459666.39909969,"d":"-£8,459,666"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO112:DP112>=DO112, 1))","v":2},{"$f":"SUM(IF(DO112:DP112>=DP112, 1))","v":1},null,{"v":-14049174.842277901,"d":"-£14,049,175"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU112:DV112>=DU112, 1))","v":2},{"$f":"SUM(IF(DU112:DV112>=DV112, 1))","v":1},null,{"v":-155643961.41162756,"d":"-£155,643,961"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA112:EB112>=EA112, 1))","v":2},{"$f":"SUM(IF(EA112:EB112>=EB112, 1))","v":1}]
[{"$nulls":3},97,{"v":232.15450139774728,"d":"£232.15"},{"v":198.91207829951873,"d":"£198.91"},null,{"v":5.7738614494844755,"d":"5.774"},{"v":5.79428761141261,"d":"5.794"},null,{"v":248.37268882698282,"d":"£248.37"},{"v":214.38614786160036,"d":"£214.39"},null,{"v":6.7710904869566955,"d":"6.771"},{"v":6.789974028548876,"d":"6.790"},null,{"v":1972.0794944530426,"d":"£1,972.08"},{"v":1262.5531061822887,"d":"£1,262.55"},null,{"v":4.843248870895483,"d":"4.843"},{"v":4.907941539886861,"d":"4.908"},null,{"v":10592.401173123342,"d":"£10,592.40"},{"v":10657.739636051214,"d":"£10,657.74"},null,{"v":3.0092351722299755,"d":"3.009"},{"v":3.076893402556795,"d":"3.077"},null,{"v":49898.77418466811,"d":"£49,898.77"},{"v":49680.2144841852,"d":"£49,680.21"},null,{"v":4.0468799209845985,"d":"4.047"},{"v":4.141146751404389,"d":"4.141"},null,{"v":3540741.456339253,"d":"£3,540,741.46"},{"v":0,"d":"£0.00"},null,{"v":-2175.6464057729427,"d":"-2175.646"},{"v":0,"d":"0.000"},null,{"v":231942.31774865196,"d":"£231,942.32"},{"v":0,"d":"£0.00"},null,{"v":-128.87137907487136,"d":"-128.871"},{"v":0,"d":"0.000"},null,{"v":16795636.57020318,"d":"£16,795,636.57"},{"v":0,"d":"£0.00"},null,{"v":-1531.3800516761157,"d":"-1531.380"},{"v":0,"d":"0.000"},null,{"v":-595921.8453610375,"d":"-£595,921.85"},{"v":0,"d":"£0.00"},null,{"v":-617.0793689274473,"d":"-617.079"},{"v":0,"d":"0.000"},null,{"v":3410050.434615745,"d":"£3,410,050.43"},{"v":0,"d":"£0.00"},null,{"v":-1470.7864502586633,"d":"-1470.786"},{"v":0,"d":"0.000"},null,{"v":23382448.933545794,"d":"£23,382,448.93"},{"v":0,"d":"£0.00"},null,{"v":-5923.76365571004,"d":"-5923.764"},{"v":0,"d":"0.000"},null,{"v":115245.07448829176,"d":"£115,245"},{"v":115686.84014995268,"d":"£115,687"},null,{"$f":"SUM(IF(BS113:BT113>=BS113, 1))","v":2},{"$f":"SUM(IF(BS113:BT113>=BT113, 1))","v":1},null,{"v":135173.4370503069,"d":"£135,173"},{"v":135585.09442311592,"d":"£135,585"},null,{"$f":"SUM(IF(BY113:BZ113>=BY113, 1))","v":2},{"$f":"SUM(IF(BY113:BZ113>=BZ113, 1))","v":1},null,{"v":94892.89792345662,"d":"£94,893"},{"v":96896.27769155493,"d":"£96,896"},null,{"$f":"SUM(IF(CE113:CF113>=CE113, 1))","v":2},{"$f":"SUM(IF(CE113:CF113>=CF113, 1))","v":1},null,{"v":49592.30227147617,"d":"£49,592"},{"v":50880.12841508469,"d":"£50,880"},null,{"$f":"SUM(IF(CK113:CL113>=CK113, 1))","v":2},{"$f":"SUM(IF(CK113:CL113>=CL113, 1))","v":1},null,{"$f":"AF113*WTP-AC113","v":{"v":31038.824235023865,"d":"£31,039"}},{"v":33142.720543902586,"d":"£33,143"},null,{"$f":"SUM(IF(CQ113:CR113>=CQ113, 1))","v":2},{"$f":"SUM(IF(CQ113:CR113>=CR113, 1))","v":1},null,{"v":-47053669.57179811,"d":"-£47,053,670"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW113:CX113>=CW113, 1))","v":2},{"$f":"SUM(IF(CW113:CX113>=CX113, 1))","v":1},null,{"v":-2809369.899246079,"d":"-£2,809,370"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC113:DD113>=DC113, 1))","v":2},{"$f":"SUM(IF(DC113:DD113>=DD113, 1))","v":1},null,{"v":-47423237.60372549,"d":"-£47,423,238"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI113:DJ113>=DI113, 1))","v":2},{"$f":"SUM(IF(DI113:DJ113>=DJ113, 1))","v":1},null,{"v":-11745665.533187907,"d":"-£11,745,666"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO113:DP113>=DO113, 1))","v":2},{"$f":"SUM(IF(DO113:DP113>=DP113, 1))","v":1},null,{"v":-32825779.439789012,"d":"-£32,825,779"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU113:DV113>=DU113, 1))","v":2},{"$f":"SUM(IF(DU113:DV113>=DV113, 1))","v":1},null,{"v":-141857722.0477466,"d":"-£141,857,722"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA113:EB113>=EA113, 1))","v":2},{"$f":"SUM(IF(EA113:EB113>=EB113, 1))","v":1}]
[{"$nulls":3},98,{"v":254.13023868765347,"d":"£254.13"},{"v":225.92075419122062,"d":"£225.92"},null,{"v":5.834211675884371,"d":"5.834"},{"v":5.849637312570424,"d":"5.850"},null,{"v":272.4333246244388,"d":"£272.43"},{"v":243.54751834631978,"d":"£243.55"},null,{"v":6.706994578790113,"d":"6.707"},{"v":6.720126868818082,"d":"6.720"},null,{"v":1885.3321345143484,"d":"£1,885.33"},{"v":1330.6089608060831,"d":"£1,330.61"},null,{"v":4.886567530527905,"d":"4.887"},{"v":4.940363069912416,"d":"4.940"},null,{"v":13614.752170955695,"d":"£13,614.75"},{"v":13630.796076860475,"d":"£13,630.80"},null,{"v":2.975893029651999,"d":"2.976"},{"v":3.032297916676813,"d":"3.032"},null,{"v":50042.97338703404,"d":"£50,042.97"},{"v":49826.71101371372,"d":"£49,826.71"},null,{"v":4.568321667431884,"d":"4.568"},{"v":4.6558060933156185,"d":"4.656"},null,{"v":3026463.8385791616,"d":"£3,026,463.84"},{"v":0,"d":"£0.00"},null,{"v":-1654.9445142573343,"d":"-1654.945"},{"v":0,"d":"0.000"},null,{"v":196269.0262985859,"d":"£196,269.03"},{"v":0,"d":"£0.00"},null,{"v":-89.22935202305906,"d":"-89.229"},{"v":0,"d":"0.000"},null,{"v":12964343.280824097,"d":"£12,964,343.28"},{"v":0,"d":"£0.00"},null,{"v":-1257.246627891338,"d":"-1257.247"},{"v":0,"d":"0.000"},null,{"v":-139130.2138164986,"d":"-£139,130.21"},{"v":0,"d":"£0.00"},null,{"v":-489.1342568719228,"d":"-489.134"},{"v":0,"d":"0.000"},null,{"v":3411735.9453640357,"d":"£3,411,735.95"},{"v":0,"d":"£0.00"},null,{"v":-1380.1465130736426,"d":"-1380.147"},{"v":0,"d":"0.000"},null,{"v":19459681.877249382,"d":"£19,459,681.88"},{"v":0,"d":"£0.00"},null,{"v":-4870.701264117297,"d":"-4870.701"},{"v":0,"d":"0.000"},null,{"v":116430.10327899978,"d":"£116,430"},{"v":116766.82549721727,"d":"£116,767"},null,{"$f":"SUM(IF(BS114:BT114>=BS114, 1))","v":2},{"$f":"SUM(IF(BS114:BT114>=BT114, 1))","v":1},null,{"v":133867.45825117783,"d":"£133,867"},{"v":134158.98985801532,"d":"£134,159"},null,{"$f":"SUM(IF(BY114:BZ114>=BY114, 1))","v":2},{"$f":"SUM(IF(BY114:BZ114>=BZ114, 1))","v":1},null,{"v":95846.01847604374,"d":"£95,846"},{"v":97476.65243744223,"d":"£97,477"},null,{"$f":"SUM(IF(CE114:CF114>=CE114, 1))","v":2},{"$f":"SUM(IF(CE114:CF114>=CF114, 1))","v":1},null,{"v":45903.10842208429,"d":"£45,903"},{"v":47015.16225667578,"d":"£47,015"},null,{"$f":"SUM(IF(CK114:CL114>=CK114, 1))","v":2},{"$f":"SUM(IF(CK114:CL114>=CL114, 1))","v":1},null,{"$f":"AF114*WTP-AC114","v":{"v":41323.45996160364,"d":"£41,323"}},{"v":43289.41085259865,"d":"£43,289"},null,{"$f":"SUM(IF(CQ114:CR114>=CQ114, 1))","v":2},{"$f":"SUM(IF(CQ114:CR114>=CR114, 1))","v":1},null,{"v":-36125354.12372585,"d":"-£36,125,354"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW114:CX114>=CW114, 1))","v":2},{"$f":"SUM(IF(CW114:CX114>=CX114, 1))","v":1},null,{"v":-1980856.066759767,"d":"-£1,980,856"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC114:DD114>=DC114, 1))","v":2},{"$f":"SUM(IF(DC114:DD114>=DD114, 1))","v":1},null,{"v":-38109275.83865086,"d":"-£38,109,276"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI114:DJ114>=DI114, 1))","v":2},{"$f":"SUM(IF(DI114:DJ114>=DJ114, 1))","v":1},null,{"v":-9643554.923621956,"d":"-£9,643,555"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO114:DP114>=DO114, 1))","v":2},{"$f":"SUM(IF(DO114:DP114>=DP114, 1))","v":1},null,{"v":-31014666.206836887,"d":"-£31,014,666"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU114:DV114>=DU114, 1))","v":2},{"$f":"SUM(IF(DU114:DV114>=DV114, 1))","v":1},null,{"v":-116873707.15959531,"d":"-£116,873,707"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA114:EB114>=EA114, 1))","v":2},{"$f":"SUM(IF(EA114:EB114>=EB114, 1))","v":1}]
[{"$nulls":3},99,{"v":305.34842458689917,"d":"£305.35"},{"v":251.47380548829946,"d":"£251.47"},null,{"v":5.794073054011755,"d":"5.794"},{"v":5.81196041923998,"d":"5.812"},null,{"v":326.11316278677,"d":"£326.11"},{"v":270.9600523285673,"d":"£270.96"},null,{"v":6.701085527334512,"d":"6.701"},{"v":6.7167730037711735,"d":"6.717"},null,{"v":2735.1502263963166,"d":"£2,735.15"},{"v":1640.9800508526023,"d":"£1,640.98"},null,{"v":4.8236755423859465,"d":"4.824"},{"v":4.909499626192032,"d":"4.909"},null,{"v":12381.583700668118,"d":"£12,381.58"},{"v":12378.159222112668,"d":"£12,378.16"},null,{"v":3.0179297094020927,"d":"3.018"},{"v":3.0637315901785374,"d":"3.064"},null,{"v":49766.63557760591,"d":"£49,766.64"},{"v":49938.64807851692,"d":"£49,938.65"},null,{"v":4.0880397052717905,"d":"4.088"},{"v":4.113287331244714,"d":"4.113"},null,{"v":5747252.946622284,"d":"£5,747,252.95"},{"v":0,"d":"£0.00"},null,{"v":-1908.1937698171957,"d":"-1908.194"},{"v":0,"d":"0.000"},null,{"v":387256.1941531301,"d":"£387,256.19"},{"v":0,"d":"£0.00"},null,{"v":-110.14922585975218,"d":"-110.149"},{"v":0,"d":"0.000"},null,{"v":25926495.957233835,"d":"£25,926,495.96"},{"v":0,"d":"£0.00"},null,{"v":-2033.612148792179,"d":"-2033.612"},{"v":0,"d":"0.000"},null,{"v":29972.6604905455,"d":"£29,972.66"},{"v":0,"d":"£0.00"},null,{"v":-400.87978362613114,"d":"-400.880"},{"v":0,"d":"0.000"},null,{"v":-2680618.113127598,"d":"-£2,680,618.11"},{"v":0,"d":"£0.00"},null,{"v":-393.45537759203364,"d":"-393.455"},{"v":0,"d":"0.000"},null,{"v":29410359.6453722,"d":"£29,410,359.65"},{"v":0,"d":"£0.00"},null,{"v":-4846.290305687292,"d":"-4846.290"},{"v":0,"d":"0.000"},null,{"v":115576.1126556482,"d":"£115,576"},{"v":115987.73457931129,"d":"£115,988"},null,{"$f":"SUM(IF(BS115:BT115>=BS115, 1))","v":2},{"$f":"SUM(IF(BS115:BT115>=BT115, 1))","v":1},null,{"v":133695.59738390349,"d":"£133,696"},{"v":134064.5000230949,"d":"£134,065"},null,{"$f":"SUM(IF(BY115:BZ115>=BY115, 1))","v":2},{"$f":"SUM(IF(BY115:BZ115>=BZ115, 1))","v":1},null,{"v":93738.36062132262,"d":"£93,738"},{"v":96549.01247298805,"d":"£96,549"},null,{"$f":"SUM(IF(CE115:CF115>=CE115, 1))","v":2},{"$f":"SUM(IF(CE115:CF115>=CF115, 1))","v":1},null,{"v":47977.01048737374,"d":"£47,977"},{"v":48896.472581458074,"d":"£48,896"},null,{"$f":"SUM(IF(CK115:CL115>=CK115, 1))","v":2},{"$f":"SUM(IF(CK115:CL115>=CL115, 1))","v":1},null,{"$f":"AF115*WTP-AC115","v":{"v":31994.158527829895,"d":"£31,994"}},{"v":32327.09854637736,"d":"£32,327"},null,{"$f":"SUM(IF(CQ115:CR115>=CQ115, 1))","v":2},{"$f":"SUM(IF(CQ115:CR115>=CR115, 1))","v":1},null,{"v":-43911128.3429662,"d":"-£43,911,128"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW115:CX115>=CW115, 1))","v":2},{"$f":"SUM(IF(CW115:CX115>=CX115, 1))","v":1},null,{"v":-2590240.7113481737,"d":"-£2,590,241"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC115:DD115>=DC115, 1))","v":2},{"$f":"SUM(IF(DC115:DD115>=DD115, 1))","v":1},null,{"v":-66598738.93307741,"d":"-£66,598,739"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI115:DJ115>=DI115, 1))","v":2},{"$f":"SUM(IF(DI115:DJ115>=DJ115, 1))","v":1},null,{"v":-8047568.333013169,"d":"-£8,047,568"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO115:DP115>=DO115, 1))","v":2},{"$f":"SUM(IF(DO115:DP115>=DP115, 1))","v":1},null,{"v":-5188489.438713076,"d":"-£5,188,489"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU115:DV115>=DU115, 1))","v":2},{"$f":"SUM(IF(DU115:DV115>=DV115, 1))","v":1},null,{"v":-126336165.75911804,"d":"-£126,336,166"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA115:EB115>=EA115, 1))","v":2},{"$f":"SUM(IF(EA115:EB115>=EB115, 1))","v":1}]
[{"$nulls":3},100,{"v":243.90764672780074,"d":"£243.91"},{"v":235.96352131819387,"d":"£235.96"},null,{"v":5.780546173884516,"d":"5.781"},{"v":5.793136611614213,"d":"5.793"},null,{"v":262.61329319639185,"d":"£262.61"},{"v":254.4552544030448,"d":"£254.46"},null,{"v":6.742759482837296,"d":"6.743"},{"v":6.753439867826463,"d":"6.753"},null,{"v":3998.656454949926,"d":"£3,998.66"},{"v":1673.7049208317394,"d":"£1,673.70"},null,{"v":4.764512695773248,"d":"4.765"},{"v":4.922313116324161,"d":"4.922"},null,{"v":9794.30869543013,"d":"£9,794.31"},{"v":9778.90786625098,"d":"£9,778.91"},null,{"v":3.0303824776732937,"d":"3.030"},{"v":3.0655439167872847,"d":"3.066"},null,{"v":49205.807824025185,"d":"£49,205.81"},{"v":49354.98179654108,"d":"£49,354.98"},null,{"v":4.493593364788751,"d":"4.494"},{"v":4.635853073024808,"d":"4.636"},null,{"v":858072.8916357576,"d":"£858,072.89"},{"v":0,"d":"£0.00"},null,{"v":-1359.9374069065586,"d":"-1359.937"},{"v":0,"d":"0.000"},null,{"v":56799.89562583919,"d":"£56,799.90"},{"v":0,"d":"£0.00"},null,{"v":-74.36159204381505,"d":"-74.362"},{"v":0,"d":"0.000"},null,{"v":53527792.80190049,"d":"£53,527,792.80"},{"v":0,"d":"£0.00"},null,{"v":-3633.068514052156,"d":"-3633.069"},{"v":0,"d":"0.000"},null,{"v":140067.71595014932,"d":"£140,067.72"},{"v":0,"d":"£0.00"},null,{"v":-319.786838028456,"d":"-319.787"},{"v":0,"d":"0.000"},null,{"v":-2344197.436447827,"d":"-£2,344,197.44"},{"v":0,"d":"£0.00"},null,{"v":-2235.5430892695167,"d":"-2235.543"},{"v":0,"d":"0.000"},null,{"v":52238535.868664406,"d":"£52,238,535.87"},{"v":0,"d":"£0.00"},null,{"v":-7622.697440300502,"d":"-7622.697"},{"v":0,"d":"0.000"},null,{"v":115367.01583096251,"d":"£115,367"},{"v":115626.76871096608,"d":"£115,627"},null,{"$f":"SUM(IF(BS116:BT116>=BS116, 1))","v":2},{"$f":"SUM(IF(BS116:BT116>=BT116, 1))","v":1},null,{"v":134592.5763635495,"d":"£134,593"},{"v":134814.34210212625,"d":"£134,814"},null,{"$f":"SUM(IF(BY116:BZ116>=BY116, 1))","v":2},{"$f":"SUM(IF(BY116:BZ116>=BZ116, 1))","v":1},null,{"v":91291.59746051503,"d":"£91,292"},{"v":96772.55740565149,"d":"£96,773"},null,{"$f":"SUM(IF(CE116:CF116>=CE116, 1))","v":2},{"$f":"SUM(IF(CE116:CF116>=CF116, 1))","v":1},null,{"v":50813.34085803574,"d":"£50,813"},{"v":51531.970469494714,"d":"£51,532"},null,{"$f":"SUM(IF(CK116:CL116>=CK116, 1))","v":2},{"$f":"SUM(IF(CK116:CL116>=CL116, 1))","v":1},null,{"$f":"AF116*WTP-AC116","v":{"v":40666.05947174984,"d":"£40,666"}},{"v":43362.0796639551,"d":"£43,362"},null,{"$f":"SUM(IF(CQ116:CR116>=CQ116, 1))","v":2},{"$f":"SUM(IF(CQ116:CR116>=CR116, 1))","v":1},null,{"v":-28056821.02976693,"d":"-£28,056,821"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW116:CX116>=CW116, 1))","v":2},{"$f":"SUM(IF(CW116:CX116>=CX116, 1))","v":1},null,{"v":-1544031.7365021403,"d":"-£1,544,032"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC116:DD116>=DC116, 1))","v":2},{"$f":"SUM(IF(DC116:DD116>=DD116, 1))","v":1},null,{"v":-126189163.0829436,"d":"-£126,189,163"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI116:DJ116>=DI116, 1))","v":2},{"$f":"SUM(IF(DI116:DJ116>=DJ116, 1))","v":1},null,{"v":-6535804.476519269,"d":"-£6,535,804"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO116:DP116>=DO116, 1))","v":2},{"$f":"SUM(IF(DO116:DP116>=DP116, 1))","v":1},null,{"v":-42366664.3489425,"d":"-£42,366,664"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU116:DV116>=DU116, 1))","v":2},{"$f":"SUM(IF(DU116:DV116>=DV116, 1))","v":1},null,{"v":-204692484.67467445,"d":"-£204,692,485"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA116:EB116>=EA116, 1))","v":2},{"$f":"SUM(IF(EA116:EB116>=EB116, 1))","v":1}]
[{"$nulls":3},101,{"v":265.26114356711975,"d":"£265.26"},{"v":228.5393408078017,"d":"£228.54"},null,{"v":5.8272772299061355,"d":"5.827"},{"v":5.845678478916051,"d":"5.846"},null,{"v":283.9729141054923,"d":"£283.97"},{"v":246.4008975261339,"d":"£246.40"},null,{"v":6.670374741986372,"d":"6.670"},{"v":6.686595931867308,"d":"6.687"},null,{"v":2080.063785846874,"d":"£2,080.06"},{"v":1324.25699845229,"d":"£1,324.26"},null,{"v":4.750177439479047,"d":"4.750"},{"v":4.813250535475992,"d":"4.813"},null,{"v":13213.633421448698,"d":"£13,213.63"},{"v":13151.350634461256,"d":"£13,151.35"},null,{"v":3.1550414930883846,"d":"3.155"},{"v":3.184991401749292,"d":"3.185"},null,{"v":50034.19617884859,"d":"£50,034.20"},{"v":49894.07459405871,"d":"£49,894.07"},null,{"v":4.627931553934686,"d":"4.628"},{"v":4.73818632650648,"d":"4.738"},null,{"v":3990821.828450965,"d":"£3,990,821.83"},{"v":0,"d":"£0.00"},null,{"v":-1999.795780747693,"d":"-1999.796"},{"v":0,"d":"0.000"},null,{"v":261489.74155336482,"d":"£261,489.74"},{"v":0,"d":"£0.00"},null,{"v":-112.89451926795122,"d":"-112.895"},{"v":0,"d":"0.000"},null,{"v":17210170.326830514,"d":"£17,210,170.33"},{"v":0,"d":"£0.00"},null,{"v":-1436.2119304192554,"d":"-1436.212"},{"v":0,"d":"0.000"},null,{"v":563162.1803343145,"d":"£563,162.18"},{"v":0,"d":"£0.00"},null,{"v":-270.8076609624288,"d":"-270.808"},{"v":0,"d":"0.000"},null,{"v":2255649.43663855,"d":"£2,255,649.44"},{"v":0,"d":"£0.00"},null,{"v":-1774.85942662726,"d":"-1774.859"},{"v":0,"d":"0.000"},null,{"v":24281293.513807707,"d":"£24,281,293.51"},{"v":0,"d":"£0.00"},null,{"v":-5594.569318024589,"d":"-5594.569"},{"v":0,"d":"0.000"},null,{"v":116280.2834545556,"d":"£116,280"},{"v":116685.03023751322,"d":"£116,685"},null,{"$f":"SUM(IF(BS117:BT117>=BS117, 1))","v":2},{"$f":"SUM(IF(BS117:BT117>=BT117, 1))","v":1},null,{"v":133123.52192562196,"d":"£133,124"},{"v":133485.51773982003,"d":"£133,486"},null,{"$f":"SUM(IF(BY117:BZ117>=BY117, 1))","v":2},{"$f":"SUM(IF(BY117:BZ117>=BZ117, 1))","v":1},null,{"v":92923.48500373407,"d":"£92,923"},{"v":94940.75371106755,"d":"£94,941"},null,{"$f":"SUM(IF(CE117:CF117>=CE117, 1))","v":2},{"$f":"SUM(IF(CE117:CF117>=CF117, 1))","v":1},null,{"v":49887.19644031899,"d":"£49,887"},{"v":50548.47740052459,"d":"£50,548"},null,{"$f":"SUM(IF(CK117:CL117>=CK117, 1))","v":2},{"$f":"SUM(IF(CK117:CL117>=CL117, 1))","v":1},null,{"$f":"AF117*WTP-AC117","v":{"v":42524.43489984513,"d":"£42,524"}},{"v":44869.65193607089,"d":"£44,870"},null,{"$f":"SUM(IF(CQ117:CR117>=CQ117, 1))","v":2},{"$f":"SUM(IF(CQ117:CR117>=CR117, 1))","v":1},null,{"v":-43986737.44340482,"d":"-£43,986,737"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW117:CX117>=CW117, 1))","v":2},{"$f":"SUM(IF(CW117:CX117>=CX117, 1))","v":1},null,{"v":-2519380.1269123894,"d":"-£2,519,380"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC117:DD117>=DC117, 1))","v":2},{"$f":"SUM(IF(DC117:DD117>=DD117, 1))","v":1},null,{"v":-45934408.93521562,"d":"-£45,934,409"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI117:DJ117>=DI117, 1))","v":2},{"$f":"SUM(IF(DI117:DJ117>=DJ117, 1))","v":1},null,{"v":-5979315.399582891,"d":"-£5,979,315"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO117:DP117>=DO117, 1))","v":2},{"$f":"SUM(IF(DO117:DP117>=DP117, 1))","v":1},null,{"v":-37752837.96918375,"d":"-£37,752,838"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU117:DV117>=DU117, 1))","v":2},{"$f":"SUM(IF(DU117:DV117>=DV117, 1))","v":1},null,{"v":-136172679.8742995,"d":"-£136,172,680"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA117:EB117>=EA117, 1))","v":2},{"$f":"SUM(IF(EA117:EB117>=EB117, 1))","v":1}]
[{"$nulls":3},102,{"v":253.92473784925298,"d":"£253.92"},{"v":241.0977116118913,"d":"£241.10"},null,{"v":5.816492011853948,"d":"5.816"},{"v":5.8319747346792274,"d":"5.832"},null,{"v":273.17586728522673,"d":"£273.18"},{"v":260.02728112397295,"d":"£260.03"},null,{"v":6.716023115917704,"d":"6.716"},{"v":6.7293025724131645,"d":"6.729"},null,{"v":3448.1074112919587,"d":"£3,448.11"},{"v":1495.492543407435,"d":"£1,495.49"},null,{"v":4.635434235420918,"d":"4.635"},{"v":4.764790601067817,"d":"4.765"},null,{"v":12218.6006643362,"d":"£12,218.60"},{"v":12159.203367016726,"d":"£12,159.20"},null,{"v":3.095112636337658,"d":"3.095"},{"v":3.134587046406008,"d":"3.135"},null,{"v":49547.55043757433,"d":"£49,547.55"},{"v":49605.29693045601,"d":"£49,605.30"},null,{"v":4.878911219898989,"d":"4.879"},{"v":4.959763314223311,"d":"4.960"},null,{"v":1381728.5853448773,"d":"£1,381,728.59"},{"v":0,"d":"£0.00"},null,{"v":-1667.8004948916391,"d":"-1667.800"},{"v":0,"d":"0.000"},null,{"v":87026.15454151804,"d":"£87,026.15"},{"v":0,"d":"£0.00"},null,{"v":-87.8923421140772,"d":"-87.892"},{"v":0,"d":"0.000"},null,{"v":45272583.26090424,"d":"£45,272,583.26"},{"v":0,"d":"£0.00"},null,{"v":-2999.207334942584,"d":"-2999.207"},{"v":0,"d":"0.000"},null,{"v":547853.9141326686,"d":"£547,853.91"},{"v":0,"d":"£0.00"},null,{"v":-364.0941766711204,"d":"-364.094"},{"v":0,"d":"0.000"},null,{"v":-951062.5143264559,"d":"-£951,062.51"},{"v":0,"d":"£0.00"},null,{"v":-1331.6028780173438,"d":"-1331.603"},{"v":0,"d":"0.000"},null,{"v":46338129.40059685,"d":"£46,338,129.40"},{"v":0,"d":"£0.00"},null,{"v":-6450.597226636764,"d":"-6450.597"},{"v":0,"d":"0.000"},null,{"v":116075.91549922971,"d":"£116,076"},{"v":116398.39698197266,"d":"£116,398"},null,{"$f":"SUM(IF(BS118:BT118>=BS118, 1))","v":2},{"$f":"SUM(IF(BS118:BT118>=BT118, 1))","v":1},null,{"v":134047.28645106885,"d":"£134,047"},{"v":134326.02416713932,"d":"£134,326"},null,{"$f":"SUM(IF(BY118:BZ118>=BY118, 1))","v":2},{"$f":"SUM(IF(BY118:BZ118>=BZ118, 1))","v":1},null,{"v":89260.57729712641,"d":"£89,261"},{"v":93800.31947794891,"d":"£93,800"},null,{"$f":"SUM(IF(CE118:CF118>=CE118, 1))","v":2},{"$f":"SUM(IF(CE118:CF118>=CF118, 1))","v":1},null,{"v":49683.652062416964,"d":"£49,684"},{"v":50532.53756110344,"d":"£50,533"},null,{"$f":"SUM(IF(CK118:CL118>=CK118, 1))","v":2},{"$f":"SUM(IF(CK118:CL118>=CL118, 1))","v":1},null,{"$f":"AF118*WTP-AC118","v":{"v":48030.673960405446,"d":"£48,031"}},{"v":49589.969354010216,"d":"£49,590"},null,{"$f":"SUM(IF(CQ118:CR118>=CQ118, 1))","v":2},{"$f":"SUM(IF(CQ118:CR118>=CR118, 1))","v":1},null,{"v":-34737738.48317766,"d":"-£34,737,738"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW118:CX118>=CW118, 1))","v":2},{"$f":"SUM(IF(CW118:CX118>=CX118, 1))","v":1},null,{"v":-1844872.996823062,"d":"-£1,844,873"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC118:DD118>=DC118, 1))","v":2},{"$f":"SUM(IF(DC118:DD118>=DD118, 1))","v":1},null,{"v":-105256729.95975593,"d":"-£105,256,730"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI118:DJ118>=DI118, 1))","v":2},{"$f":"SUM(IF(DI118:DJ118>=DJ118, 1))","v":1},null,{"v":-7829737.447555077,"d":"-£7,829,737"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO118:DP118>=DO118, 1))","v":2},{"$f":"SUM(IF(DO118:DP118>=DP118, 1))","v":1},null,{"v":-25680995.04602042,"d":"-£25,680,995"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU118:DV118>=DU118, 1))","v":2},{"$f":"SUM(IF(DU118:DV118>=DV118, 1))","v":1},null,{"v":-175350073.93333215,"d":"-£175,350,074"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA118:EB118>=EA118, 1))","v":2},{"$f":"SUM(IF(EA118:EB118>=EB118, 1))","v":1}]
[{"$nulls":3},103,{"v":267.35833623051093,"d":"£267.36"},{"v":252.37640525357742,"d":"£252.38"},null,{"v":5.909429369044272,"d":"5.909"},{"v":5.9266502946779,"d":"5.927"},null,{"v":287.517490583119,"d":"£287.52"},{"v":272.1409487276449,"d":"£272.14"},null,{"v":6.724284222504437,"d":"6.724"},{"v":6.739226388161336,"d":"6.739"},null,{"v":2529.002567048681,"d":"£2,529.00"},{"v":1227.3427867454448,"d":"£1,227.34"},null,{"v":4.794394246456174,"d":"4.794"},{"v":4.899547503210614,"d":"4.900"},null,{"v":9469.486229350283,"d":"£9,469.49"},{"v":9420.943411203309,"d":"£9,420.94"},null,{"v":3.031838317537815,"d":"3.032"},{"v":3.072653358078658,"d":"3.073"},null,{"v":50000.78433275957,"d":"£50,000.78"},{"v":50048.44209257811,"d":"£50,048.44"},null,{"v":4.896069367810624,"d":"4.896"},{"v":5.0112154897647905,"d":"5.011"},null,{"v":1619431.6072228446,"d":"£1,619,431.61"},{"v":0,"d":"£0.00"},null,{"v":-1861.4497236483785,"d":"-1861.450"},{"v":0,"d":"0.000"},null,{"v":106793.87409049665,"d":"£106,793.87"},{"v":0,"d":"£0.00"},null,{"v":-103.77702430108907,"d":"-103.777"},{"v":0,"d":"0.000"},null,{"v":29732025.784630384,"d":"£29,732,025.78"},{"v":0,"d":"£0.00"},null,{"v":-2401.8713556875214,"d":"-2401.871"},{"v":0,"d":"0.000"},null,{"v":447351.44298338704,"d":"£447,351.44"},{"v":0,"d":"£0.00"},null,{"v":-376.1352961850986,"d":"-376.135"},{"v":0,"d":"0.000"},null,{"v":-735635.5433065612,"d":"-£735,635.54"},{"v":0,"d":"£0.00"},null,{"v":-1777.3722538767954,"d":"-1777.372"},{"v":0,"d":"0.000"},null,{"v":31169967.16562055,"d":"£31,169,967.17"},{"v":0,"d":"£0.00"},null,{"v":-6520.605653698883,"d":"-6520.606"},{"v":0,"d":"0.000"},null,{"v":117921.22904465493,"d":"£117,921"},{"v":118280.62948830442,"d":"£118,281"},null,{"$f":"SUM(IF(BS119:BT119>=BS119, 1))","v":2},{"$f":"SUM(IF(BS119:BT119>=BT119, 1))","v":1},null,{"v":134198.16695950562,"d":"£134,198"},{"v":134512.3868144991,"d":"£134,512"},null,{"$f":"SUM(IF(BY119:BZ119>=BY119, 1))","v":2},{"$f":"SUM(IF(BY119:BZ119>=BZ119, 1))","v":1},null,{"v":93358.8823620748,"d":"£93,359"},{"v":96763.60727746683,"d":"£96,764"},null,{"$f":"SUM(IF(CE119:CF119>=CE119, 1))","v":2},{"$f":"SUM(IF(CE119:CF119>=CF119, 1))","v":1},null,{"v":51167.280121406024,"d":"£51,167"},{"v":52032.12375036985,"d":"£52,032"},null,{"$f":"SUM(IF(CK119:CL119>=CK119, 1))","v":2},{"$f":"SUM(IF(CK119:CL119>=CL119, 1))","v":1},null,{"$f":"AF119*WTP-AC119","v":{"v":47920.603023452924,"d":"£47,921"}},{"v":50175.8677027177,"d":"£50,176"},null,{"$f":"SUM(IF(CQ119:CR119>=CQ119, 1))","v":2},{"$f":"SUM(IF(CQ119:CR119>=CR119, 1))","v":1},null,{"v":-38848426.08019042,"d":"-£38,848,426"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW119:CX119>=CW119, 1))","v":2},{"$f":"SUM(IF(CW119:CX119>=CX119, 1))","v":1},null,{"v":-2182334.360112278,"d":"-£2,182,334"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC119:DD119>=DC119, 1))","v":2},{"$f":"SUM(IF(DC119:DD119>=DD119, 1))","v":1},null,{"v":-77769452.89838082,"d":"-£77,769,453"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI119:DJ119>=DI119, 1))","v":2},{"$f":"SUM(IF(DI119:DJ119>=DJ119, 1))","v":1},null,{"v":-7970057.366685359,"d":"-£7,970,057"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO119:DP119>=DO119, 1))","v":2},{"$f":"SUM(IF(DO119:DP119>=DP119, 1))","v":1},null,{"v":-34811809.534229346,"d":"-£34,811,810"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU119:DV119>=DU119, 1))","v":2},{"$f":"SUM(IF(DU119:DV119>=DV119, 1))","v":1},null,{"v":-161582080.2395982,"d":"-£161,582,080"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA119:EB119>=EA119, 1))","v":2},{"$f":"SUM(IF(EA119:EB119>=EB119, 1))","v":1}]
[{"$nulls":3},104,{"v":277.5924716678947,"d":"£277.59"},{"v":245.63238279393178,"d":"£245.63"},null,{"v":5.806856450683095,"d":"5.807"},{"v":5.820256544825998,"d":"5.820"},null,{"v":297.44354543820873,"d":"£297.44"},{"v":264.6761729356838,"d":"£264.68"},null,{"v":6.708850923433749,"d":"6.709"},{"v":6.71950615403733,"d":"6.720"},null,{"v":2967.0038380491583,"d":"£2,967.00"},{"v":1759.8760464648683,"d":"£1,759.88"},null,{"v":4.8202207309861365,"d":"4.820"},{"v":4.913526390235647,"d":"4.914"},null,{"v":11192.124844412456,"d":"£11,192.12"},{"v":11155.31505944061,"d":"£11,155.32"},null,{"v":3.0330181991105025,"d":"3.033"},{"v":3.0691006005342785,"d":"3.069"},null,{"v":52068.46838577857,"d":"£52,068.47"},{"v":51749.43590496284,"d":"£51,749.44"},null,{"v":4.553049102257971,"d":"4.553"},{"v":4.645663258113626,"d":"4.646"},null,{"v":3400731.2539921342,"d":"£3,400,731.25"},{"v":0,"d":"£0.00"},null,{"v":-1425.8445631336267,"d":"-1425.845"},{"v":0,"d":"0.000"},null,{"v":226821.96340325053,"d":"£226,821.96"},{"v":0,"d":"£0.00"},null,{"v":-73.75752589965846,"d":"-73.758"},{"v":0,"d":"0.000"},null,{"v":28126254.12195169,"d":"£28,126,254.12"},{"v":0,"d":"£0.00"},null,{"v":-2174.0355092178556,"d":"-2174.036"},{"v":0,"d":"0.000"},null,{"v":326957.6021226403,"d":"£326,957.60"},{"v":0,"d":"£0.00"},null,{"v":-320.4967227428213,"d":"-320.497"},{"v":0,"d":"0.000"},null,{"v":5083672.983448452,"d":"£5,083,672.98"},{"v":0,"d":"£0.00"},null,{"v":-1475.7747574931734,"d":"-1475.775"},{"v":0,"d":"0.000"},null,{"v":37164437.92491817,"d":"£37,164,437.92"},{"v":0,"d":"£0.00"},null,{"v":-5469.909078487136,"d":"-5469.909"},{"v":0,"d":"0.000"},null,{"v":115859.536541994,"d":"£115,860"},{"v":116159.49851372602,"d":"£116,159"},null,{"$f":"SUM(IF(BS120:BT120>=BS120, 1))","v":2},{"$f":"SUM(IF(BS120:BT120>=BT120, 1))","v":1},null,{"v":133879.57492323677,"d":"£133,880"},{"v":134125.44690781093,"d":"£134,125"},null,{"$f":"SUM(IF(BY120:BZ120>=BY120, 1))","v":2},{"$f":"SUM(IF(BY120:BZ120>=BZ120, 1))","v":1},null,{"v":93437.41078167356,"d":"£93,437"},{"v":96510.65175824809,"d":"£96,511"},null,{"$f":"SUM(IF(CE120:CF120>=CE120, 1))","v":2},{"$f":"SUM(IF(CE120:CF120>=CF120, 1))","v":1},null,{"v":49468.239137797595,"d":"£49,468"},{"v":50226.69695124496,"d":"£50,227"},null,{"$f":"SUM(IF(CK120:CL120>=CK120, 1))","v":2},{"$f":"SUM(IF(CK120:CL120>=CL120, 1))","v":1},null,{"$f":"AF120*WTP-AC120","v":{"v":38992.51365938084,"d":"£38,993"}},{"v":41163.829257309684,"d":"£41,164"},null,{"$f":"SUM(IF(CQ120:CR120>=CQ120, 1))","v":2},{"$f":"SUM(IF(CQ120:CR120>=CR120, 1))","v":1},null,{"v":-31917622.516664665,"d":"-£31,917,623"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW120:CX120>=CW120, 1))","v":2},{"$f":"SUM(IF(CW120:CX120>=CX120, 1))","v":1},null,{"v":-1701972.4813964197,"d":"-£1,701,972"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC120:DD120>=DC120, 1))","v":2},{"$f":"SUM(IF(DC120:DD120>=DD120, 1))","v":1},null,{"v":-71606964.3063088,"d":"-£71,606,964"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI120:DJ120>=DI120, 1))","v":2},{"$f":"SUM(IF(DI120:DJ120>=DJ120, 1))","v":1},null,{"v":-6736892.056979067,"d":"-£6,736,892"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO120:DP120>=DO120, 1))","v":2},{"$f":"SUM(IF(DO120:DP120>=DP120, 1))","v":1},null,{"v":-34599168.13331192,"d":"-£34,599,168"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU120:DV120>=DU120, 1))","v":2},{"$f":"SUM(IF(DU120:DV120>=DV120, 1))","v":1},null,{"v":-146562619.49466088,"d":"-£146,562,619"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA120:EB120>=EA120, 1))","v":2},{"$f":"SUM(IF(EA120:EB120>=EB120, 1))","v":1}]
[{"$nulls":3},105,{"v":219.78253218057708,"d":"£219.78"},{"v":191.1681966643096,"d":"£191.17"},null,{"v":5.816221904904068,"d":"5.816"},{"v":5.836153180084694,"d":"5.836"},null,{"v":235.44858137655964,"d":"£235.45"},{"v":206.13914116068233,"d":"£206.14"},null,{"v":6.766371560210221,"d":"6.766"},{"v":6.783377647755817,"d":"6.783"},null,{"v":1411.557651608516,"d":"£1,411.56"},{"v":1209.2332238513877,"d":"£1,209.23"},null,{"v":4.809001170094221,"d":"4.809"},{"v":4.853165188302879,"d":"4.853"},null,{"v":13490.522996036974,"d":"£13,490.52"},{"v":13489.684560254147,"d":"£13,489.68"},null,{"v":3.117359085669082,"d":"3.117"},{"v":3.152359985278248,"d":"3.152"},null,{"v":48041.604752208426,"d":"£48,041.60"},{"v":48262.80168714497,"d":"£48,262.80"},null,{"v":3.849675190508434,"d":"3.850"},{"v":3.960711067304677,"d":"3.961"},null,{"v":3084846.021776814,"d":"£3,084,846.02"},{"v":0,"d":"£0.00"},null,{"v":-2148.745160094307,"d":"-2148.745"},{"v":0,"d":"0.000"},null,{"v":194772.4305074337,"d":"£194,772.43"},{"v":0,"d":"£0.00"},null,{"v":-113.01195042556958,"d":"-113.012"},{"v":0,"d":"0.000"},null,{"v":4650266.667529048,"d":"£4,650,266.67"},{"v":0,"d":"£0.00"},null,{"v":-1015.0749667578518,"d":"-1015.075"},{"v":0,"d":"0.000"},null,{"v":7467.287218667085,"d":"£7,467.29"},{"v":0,"d":"£0.00"},null,{"v":-311.72544832480645,"d":"-311.725"},{"v":0,"d":"0.000"},null,{"v":-3471717.1727291434,"d":"-£3,471,717.17"},{"v":0,"d":"£0.00"},null,{"v":-1742.723787620006,"d":"-1742.724"},{"v":0,"d":"0.000"},null,{"v":4465635.234302819,"d":"£4,465,635.23"},{"v":0,"d":"£0.00"},null,{"v":-5331.28131322254,"d":"-5331.281"},{"v":0,"d":"0.000"},null,{"v":116104.65556590079,"d":"£116,105"},{"v":116531.89540502957,"d":"£116,532"},null,{"$f":"SUM(IF(BS121:BT121>=BS121, 1))","v":2},{"$f":"SUM(IF(BS121:BT121>=BT121, 1))","v":1},null,{"v":135091.98262282787,"d":"£135,092"},{"v":135461.41381395567,"d":"£135,461"},null,{"$f":"SUM(IF(BY121:BZ121>=BY121, 1))","v":2},{"$f":"SUM(IF(BY121:BZ121>=BZ121, 1))","v":1},null,{"v":94768.46575027591,"d":"£94,768"},{"v":95854.07054220619,"d":"£95,854"},null,{"$f":"SUM(IF(CE121:CF121>=CE121, 1))","v":2},{"$f":"SUM(IF(CE121:CF121>=CF121, 1))","v":1},null,{"v":48856.65871734467,"d":"£48,857"},{"v":49557.51514531081,"d":"£49,558"},null,{"$f":"SUM(IF(CK121:CL121>=CK121, 1))","v":2},{"$f":"SUM(IF(CK121:CL121>=CL121, 1))","v":1},null,{"$f":"AF121*WTP-AC121","v":{"v":28951.899057960254,"d":"£28,952"}},{"v":30951.41965894856,"d":"£30,951"},null,{"$f":"SUM(IF(CQ121:CR121>=CQ121, 1))","v":2},{"$f":"SUM(IF(CQ121:CR121>=CR121, 1))","v":1},null,{"v":-46059749.22366296,"d":"-£46,059,749"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW121:CX121>=CW121, 1))","v":2},{"$f":"SUM(IF(CW121:CX121>=CX121, 1))","v":1},null,{"v":-2455011.439018825,"d":"-£2,455,011"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC121:DD121>=DC121, 1))","v":2},{"$f":"SUM(IF(DC121:DD121>=DD121, 1))","v":1},null,{"v":-24951766.002686083,"d":"-£24,951,766"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI121:DJ121>=DI121, 1))","v":2},{"$f":"SUM(IF(DI121:DJ121>=DJ121, 1))","v":1},null,{"v":-6241976.253714795,"d":"-£6,241,976"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO121:DP121>=DO121, 1))","v":2},{"$f":"SUM(IF(DO121:DP121>=DP121, 1))","v":1},null,{"v":-31382758.57967098,"d":"-£31,382,759"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU121:DV121>=DU121, 1))","v":2},{"$f":"SUM(IF(DU121:DV121>=DV121, 1))","v":1},null,{"v":-111091261.49875362,"d":"-£111,091,261"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA121:EB121>=EA121, 1))","v":2},{"$f":"SUM(IF(EA121:EB121>=EB121, 1))","v":1}]
[{"$nulls":3},106,{"v":209.51647217086784,"d":"£209.52"},{"v":198.18448492091116,"d":"£198.18"},null,{"v":5.821990318307041,"d":"5.822"},{"v":5.837742795705855,"d":"5.838"},null,{"v":225.29532789384325,"d":"£225.30"},{"v":213.69095613199255,"d":"£213.69"},null,{"v":6.705212153168733,"d":"6.705"},{"v":6.719466735095856,"d":"6.719"},null,{"v":2360.8705961057044,"d":"£2,360.87"},{"v":1054.8676735136612,"d":"£1,054.87"},null,{"v":4.7017509304671545,"d":"4.702"},{"v":4.820365696606705,"d":"4.820"},null,{"v":6724.717043378988,"d":"£6,724.72"},{"v":6703.714147963869,"d":"£6,703.71"},null,{"v":2.9608007155227205,"d":"2.961"},{"v":3.013796012779083,"d":"3.014"},null,{"v":48163.52688240066,"d":"£48,163.53"},{"v":47829.86674345953,"d":"£47,829.87"},null,{"v":4.162400515978179,"d":"4.162"},{"v":4.311468655926414,"d":"4.311"},null,{"v":1219591.9076220007,"d":"£1,219,591.91"},{"v":0,"d":"£0.00"},null,{"v":-1695.342002848291,"d":"-1695.342"},{"v":0,"d":"0.000"},null,{"v":79638.75197870788,"d":"£79,638.75"},{"v":0,"d":"£0.00"},null,{"v":-97.8266758383522,"d":"-97.827"},{"v":0,"d":"0.000"},null,{"v":30321114.114403706,"d":"£30,321,114.11"},{"v":0,"d":"£0.00"},null,{"v":-2753.846716232872,"d":"-2753.847"},{"v":0,"d":"0.000"},null,{"v":183215.85336350155,"d":"£183,215.85"},{"v":0,"d":"£0.00"},null,{"v":-462.29714613955684,"d":"-462.297"},{"v":0,"d":"0.000"},null,{"v":5218456.654497698,"d":"£5,218,456.65"},{"v":0,"d":"£0.00"},null,{"v":-2331.431106380114,"d":"-2331.431"},{"v":0,"d":"0.000"},null,{"v":37022017.28186561,"d":"£37,022,017.28"},{"v":0,"d":"£0.00"},null,{"v":-7340.743647439187,"d":"-7340.744"},{"v":0,"d":"0.000"},null,{"v":116230.28989396994,"d":"£116,230"},{"v":116556.6714291962,"d":"£116,557"},null,{"$f":"SUM(IF(BS122:BT122>=BS122, 1))","v":2},{"$f":"SUM(IF(BS122:BT122>=BT122, 1))","v":1},null,{"v":133878.94773548082,"d":"£133,879"},{"v":134175.6437457851,"d":"£134,176"},null,{"$f":"SUM(IF(BY122:BZ122>=BY122, 1))","v":2},{"$f":"SUM(IF(BY122:BZ122>=BZ122, 1))","v":1},null,{"v":91674.1480132374,"d":"£91,674"},{"v":95352.44625862046,"d":"£95,352"},null,{"$f":"SUM(IF(CE122:CF122>=CE122, 1))","v":2},{"$f":"SUM(IF(CE122:CF122>=CF122, 1))","v":1},null,{"v":52491.297267075424,"d":"£52,491"},{"v":53572.20610761779,"d":"£53,572"},null,{"$f":"SUM(IF(CK122:CL122>=CK122, 1))","v":2},{"$f":"SUM(IF(CK122:CL122>=CL122, 1))","v":1},null,{"$f":"AF122*WTP-AC122","v":{"v":35084.483437162926,"d":"£35,084"}},{"v":38399.50637506875,"d":"£38,400"},null,{"$f":"SUM(IF(CQ122:CR122>=CQ122, 1))","v":2},{"$f":"SUM(IF(CQ122:CR122>=CR122, 1))","v":1},null,{"v":-35126431.96458782,"d":"-£35,126,432"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW122:CX122>=CW122, 1))","v":2},{"$f":"SUM(IF(CW122:CX122>=CX122, 1))","v":1},null,{"v":-2036172.268745752,"d":"-£2,036,172"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC122:DD122>=DC122, 1))","v":2},{"$f":"SUM(IF(DC122:DD122>=DD122, 1))","v":1},null,{"v":-85398048.43906115,"d":"-£85,398,048"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI122:DJ122>=DI122, 1))","v":2},{"$f":"SUM(IF(DI122:DJ122>=DJ122, 1))","v":1},null,{"v":-9429158.776154637,"d":"-£9,429,159"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO122:DP122>=DO122, 1))","v":2},{"$f":"SUM(IF(DO122:DP122>=DP122, 1))","v":1},null,{"v":-51847078.782099985,"d":"-£51,847,079"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU122:DV122>=DU122, 1))","v":2},{"$f":"SUM(IF(DU122:DV122>=DV122, 1))","v":1},null,{"v":-183836890.23064935,"d":"-£183,836,890"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA122:EB122>=EA122, 1))","v":2},{"$f":"SUM(IF(EA122:EB122>=EB122, 1))","v":1}]
[{"$nulls":3},107,{"v":264.89415238174627,"d":"£264.89"},{"v":224.58261512017634,"d":"£224.58"},null,{"v":5.786720786655801,"d":"5.787"},{"v":5.802703910363163,"d":"5.803"},null,{"v":283.3155956128474,"d":"£283.32"},{"v":242.04950655479888,"d":"£242.05"},null,{"v":6.725135744540158,"d":"6.725"},{"v":6.7392341660397,"d":"6.739"},null,{"v":2694.718381569581,"d":"£2,694.72"},{"v":1296.0365034599433,"d":"£1,296.04"},null,{"v":4.63714422404034,"d":"4.637"},{"v":4.765230622103971,"d":"4.765"},null,{"v":14499.774715042071,"d":"£14,499.77"},{"v":14469.74765989556,"d":"£14,469.75"},null,{"v":3.01880522369141,"d":"3.019"},{"v":3.09155446094486,"d":"3.092"},null,{"v":51259.62660951866,"d":"£51,259.63"},{"v":51094.95120600387,"d":"£51,094.95"},null,{"v":4.383015131220548,"d":"4.383"},{"v":4.464076849185464,"d":"4.464"},null,{"v":4341161.175492035,"d":"£4,341,161.18"},{"v":0,"d":"£0.00"},null,{"v":-1721.227241999354,"d":"-1721.227"},{"v":0,"d":"0.000"},null,{"v":284794.4742565947,"d":"£284,794.47"},{"v":0,"d":"£0.00"},null,{"v":-97.29908092724199,"d":"-97.299"},{"v":0,"d":"0.000"},null,{"v":32770239.40277139,"d":"£32,770,239.40"},{"v":0,"d":"£0.00"},null,{"v":-3000.983993913467,"d":"-3000.984"},{"v":0,"d":"0.000"},null,{"v":257865.72463112662,"d":"£257,865.72"},{"v":0,"d":"£0.00"},null,{"v":-624.7543986311447,"d":"-624.754"},{"v":0,"d":"0.000"},null,{"v":2602127.1152464617,"d":"£2,602,127.12"},{"v":0,"d":"£0.00"},null,{"v":-1280.9010321084477,"d":"-1280.901"},{"v":0,"d":"0.000"},null,{"v":40256187.892397605,"d":"£40,256,187.89"},{"v":0,"d":"£0.00"},null,{"v":-6725.1657475796555,"d":"-6725.166"},{"v":0,"d":"0.000"},null,{"v":115469.52158073426,"d":"£115,470"},{"v":115829.49559214308,"d":"£115,829"},null,{"$f":"SUM(IF(BS123:BT123>=BS123, 1))","v":2},{"$f":"SUM(IF(BS123:BT123>=BT123, 1))","v":1},null,{"v":134219.3992951903,"d":"£134,219"},{"v":134542.6338142392,"d":"£134,543"},null,{"$f":"SUM(IF(BY123:BZ123>=BY123, 1))","v":2},{"$f":"SUM(IF(BY123:BZ123>=BZ123, 1))","v":1},null,{"v":90048.16609923723,"d":"£90,048"},{"v":94008.57593861948,"d":"£94,009"},null,{"$f":"SUM(IF(CE123:CF123>=CE123, 1))","v":2},{"$f":"SUM(IF(CE123:CF123>=CF123, 1))","v":1},null,{"v":45876.32975878612,"d":"£45,876"},{"v":47361.34155900164,"d":"£47,361"},null,{"$f":"SUM(IF(CK123:CL123>=CK123, 1))","v":2},{"$f":"SUM(IF(CK123:CL123>=CL123, 1))","v":1},null,{"$f":"AF123*WTP-AC123","v":{"v":36400.67601489229,"d":"£36,401"}},{"v":38186.585777705404,"d":"£38,187"},null,{"$f":"SUM(IF(CQ123:CR123>=CQ123, 1))","v":2},{"$f":"SUM(IF(CQ123:CR123>=CR123, 1))","v":1},null,{"v":-38765706.01547911,"d":"-£38,765,706"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW123:CX123>=CW123, 1))","v":2},{"$f":"SUM(IF(CW123:CX123>=CX123, 1))","v":1},null,{"v":-2230776.0928014345,"d":"-£2,230,776"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC123:DD123>=DC123, 1))","v":2},{"$f":"SUM(IF(DC123:DD123>=DD123, 1))","v":1},null,{"v":-92789919.28104073,"d":"-£92,789,919"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI123:DJ123>=DI123, 1))","v":2},{"$f":"SUM(IF(DI123:DJ123>=DJ123, 1))","v":1},null,{"v":-12752953.69725402,"d":"-£12,752,954"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO123:DP123>=DO123, 1))","v":2},{"$f":"SUM(IF(DO123:DP123>=DP123, 1))","v":1},null,{"v":-28220147.757415414,"d":"-£28,220,148"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU123:DV123>=DU123, 1))","v":2},{"$f":"SUM(IF(DU123:DV123>=DV123, 1))","v":1},null,{"v":-174759502.8439907,"d":"-£174,759,503"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA123:EB123>=EA123, 1))","v":2},{"$f":"SUM(IF(EA123:EB123>=EB123, 1))","v":1}]
[{"$nulls":3},108,{"v":243.88329865239024,"d":"£243.88"},{"v":215.72021303704852,"d":"£215.72"},null,{"v":5.7617471645820375,"d":"5.762"},{"v":5.777283349488606,"d":"5.777"},null,{"v":261.41010328159723,"d":"£261.41"},{"v":232.59552139288476,"d":"£232.60"},null,{"v":6.750410644236336,"d":"6.750"},{"v":6.7643358203449,"d":"6.764"},null,{"v":1689.8682795498828,"d":"£1,689.87"},{"v":1067.2049230337786,"d":"£1,067.20"},null,{"v":4.802046341689812,"d":"4.802"},{"v":4.8731593087808625,"d":"4.873"},null,{"v":15107.599977403223,"d":"£15,107.60"},{"v":15022.829387558631,"d":"£15,022.83"},null,{"v":3.0914706507582443,"d":"3.091"},{"v":3.13476940236297,"d":"3.135"},null,{"v":50284.87696103352,"d":"£50,284.88"},{"v":49994.58080112307,"d":"£49,994.58"},null,{"v":4.568896866776274,"d":"4.569"},{"v":4.680424858276959,"d":"4.680"},null,{"v":3062237.108243207,"d":"£3,062,237.11"},{"v":0,"d":"£0.00"},null,{"v":-1689.285136977493,"d":"-1689.285"},{"v":0,"d":"0.000"},null,{"v":204374.00300388018,"d":"£204,374.00"},{"v":0,"d":"£0.00"},null,{"v":-98.76749191895026,"d":"-98.767"},{"v":0,"d":"0.000"},null,{"v":14148720.529643007,"d":"£14,148,720.53"},{"v":0,"d":"£0.00"},null,{"v":-1615.8932220366605,"d":"-1615.893"},{"v":0,"d":"0.000"},null,{"v":771761.3903861772,"d":"£771,761.39"},{"v":0,"d":"£0.00"},null,{"v":-394.1969119444667,"d":"-394.197"},{"v":0,"d":"0.000"},null,{"v":4582585.746935579,"d":"£4,582,585.75"},{"v":0,"d":"£0.00"},null,{"v":-1760.5695658979596,"d":"-1760.570"},{"v":0,"d":"0.000"},null,{"v":22769678.77821185,"d":"£22,769,678.78"},{"v":0,"d":"£0.00"},null,{"v":-5558.71232877553,"d":"-5558.712"},{"v":0,"d":"0.000"},null,{"v":114991.05999298836,"d":"£114,991"},{"v":115329.94677673507,"d":"£115,330"},null,{"$f":"SUM(IF(BS124:BT124>=BS124, 1))","v":2},{"$f":"SUM(IF(BS124:BT124>=BT124, 1))","v":1},null,{"v":134746.80278144512,"d":"£134,747"},{"v":135054.12088550514,"d":"£135,054"},null,{"$f":"SUM(IF(BY124:BZ124>=BY124, 1))","v":2},{"$f":"SUM(IF(BY124:BZ124>=BZ124, 1))","v":1},null,{"v":94351.05855424635,"d":"£94,351"},{"v":96395.98125258347,"d":"£96,396"},null,{"$f":"SUM(IF(CE124:CF124>=CE124, 1))","v":2},{"$f":"SUM(IF(CE124:CF124>=CF124, 1))","v":1},null,{"v":46721.81303776166,"d":"£46,722"},{"v":47672.55865970077,"d":"£47,673"},null,{"$f":"SUM(IF(CK124:CL124>=CK124, 1))","v":2},{"$f":"SUM(IF(CK124:CL124>=CL124, 1))","v":1},null,{"$f":"AF124*WTP-AC124","v":{"v":41093.06037449197,"d":"£41,093"}},{"v":43613.916364416116,"d":"£43,614"},null,{"$f":"SUM(IF(CQ124:CR124>=CQ124, 1))","v":2},{"$f":"SUM(IF(CQ124:CR124>=CR124, 1))","v":1},null,{"v":-36847939.847793065,"d":"-£36,847,940"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW124:CX124>=CW124, 1))","v":2},{"$f":"SUM(IF(CW124:CX124>=CX124, 1))","v":1},null,{"v":-2179723.8413828854,"d":"-£2,179,724"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC124:DD124>=DC124, 1))","v":2},{"$f":"SUM(IF(DC124:DD124>=DD124, 1))","v":1},null,{"v":-46466584.970376216,"d":"-£46,466,585"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI124:DJ124>=DI124, 1))","v":2},{"$f":"SUM(IF(DI124:DJ124>=DJ124, 1))","v":1},null,{"v":-8655699.629275512,"d":"-£8,655,700"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO124:DP124>=DO124, 1))","v":2},{"$f":"SUM(IF(DO124:DP124>=DP124, 1))","v":1},null,{"v":-39793977.064894766,"d":"-£39,793,977"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU124:DV124>=DU124, 1))","v":2},{"$f":"SUM(IF(DU124:DV124>=DV124, 1))","v":1},null,{"v":-133943925.35372245,"d":"-£133,943,925"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA124:EB124>=EA124, 1))","v":2},{"$f":"SUM(IF(EA124:EB124>=EB124, 1))","v":1}]
[{"$nulls":3},109,{"v":288.48826567987237,"d":"£288.49"},{"v":259.0659046077144,"d":"£259.07"},null,{"v":5.8768220513260925,"d":"5.877"},{"v":5.895518518833505,"d":"5.896"},null,{"v":309.5176035657103,"d":"£309.52"},{"v":279.35849781284617,"d":"£279.36"},null,{"v":6.773959543199043,"d":"6.774"},{"v":6.790076775679594,"d":"6.790"},null,{"v":2156.65271489534,"d":"£2,156.65"},{"v":1209.2517653514562,"d":"£1,209.25"},null,{"v":4.783701873771992,"d":"4.784"},{"v":4.881569217859924,"d":"4.882"},null,{"v":10896.046171133261,"d":"£10,896.05"},{"v":10875.493025190846,"d":"£10,875.49"},null,{"v":3.0078623850501547,"d":"3.008"},{"v":3.0556177188365248,"d":"3.056"},null,{"v":49425.470697664205,"d":"£49,425.47"},{"v":49246.3485071294,"d":"£49,246.35"},null,{"v":3.975618297544466,"d":"3.976"},{"v":4.0473603323167175,"d":"4.047"},null,{"v":3160944.405590244,"d":"£3,160,944.41"},{"v":0,"d":"£0.00"},null,{"v":-2008.6251482985115,"d":"-2008.625"},{"v":0,"d":"0.000"},null,{"v":204895.03942861428,"d":"£204,895.04"},{"v":0,"d":"£0.00"},null,{"v":-109.49731108221448,"d":"-109.497"},{"v":0,"d":"0.000"},null,{"v":21900108.69881498,"d":"£21,900,108.70"},{"v":0,"d":"£0.00"},null,{"v":-2262.300322394544,"d":"-2262.300"},{"v":0,"d":"0.000"},null,{"v":180930.77246079658,"d":"£180,930.77"},{"v":0,"d":"£0.00"},null,{"v":-420.3935229818167,"d":"-420.394"},{"v":0,"d":"0.000"},null,{"v":2789601.2884172704,"d":"£2,789,601.29"},{"v":0,"d":"£0.00"},null,{"v":-1117.2913419427,"d":"-1117.291"},{"v":0,"d":"0.000"},null,{"v":28236480.204711907,"d":"£28,236,480.20"},{"v":0,"d":"£0.00"},null,{"v":-5918.107646699787,"d":"-5918.108"},{"v":0,"d":"0.000"},null,{"v":117247.95276084197,"d":"£117,248"},{"v":117651.30447206239,"d":"£117,651"},null,{"$f":"SUM(IF(BS125:BT125>=BS125, 1))","v":2},{"$f":"SUM(IF(BS125:BT125>=BT125, 1))","v":1},null,{"v":135169.67326041515,"d":"£135,170"},{"v":135522.17701577905,"d":"£135,522"},null,{"$f":"SUM(IF(BY125:BZ125>=BY125, 1))","v":2},{"$f":"SUM(IF(BY125:BZ125>=BZ125, 1))","v":1},null,{"v":93517.3847605445,"d":"£93,517"},{"v":96422.13259184702,"d":"£96,422"},null,{"$f":"SUM(IF(CE125:CF125>=CE125, 1))","v":2},{"$f":"SUM(IF(CE125:CF125>=CF125, 1))","v":1},null,{"v":49261.20152986983,"d":"£49,261"},{"v":50236.86135153965,"d":"£50,237"},null,{"$f":"SUM(IF(CK125:CL125>=CK125, 1))","v":2},{"$f":"SUM(IF(CK125:CL125>=CL125, 1))","v":1},null,{"$f":"AF125*WTP-AC125","v":{"v":30086.895253225113,"d":"£30,087"}},{"v":31700.858139204953,"d":"£31,701"},null,{"$f":"SUM(IF(CQ125:CR125>=CQ125, 1))","v":2},{"$f":"SUM(IF(CQ125:CR125>=CR125, 1))","v":1},null,{"v":-43333447.37156048,"d":"-£43,333,447"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW125:CX125>=CW125, 1))","v":2},{"$f":"SUM(IF(CW125:CX125>=CX125, 1))","v":1},null,{"v":-2394841.261072904,"d":"-£2,394,841"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC125:DD125>=DC125, 1))","v":2},{"$f":"SUM(IF(DC125:DD125>=DD125, 1))","v":1},null,{"v":-67146115.14670587,"d":"-£67,146,115"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI125:DJ125>=DI125, 1))","v":2},{"$f":"SUM(IF(DI125:DJ125>=DJ125, 1))","v":1},null,{"v":-8588801.23209713,"d":"-£8,588,801"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO125:DP125>=DO125, 1))","v":2},{"$f":"SUM(IF(DO125:DP125>=DP125, 1))","v":1},null,{"v":-25135428.127271272,"d":"-£25,135,428"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU125:DV125>=DU125, 1))","v":2},{"$f":"SUM(IF(DU125:DV125>=DV125, 1))","v":1},null,{"v":-146598633.13870767,"d":"-£146,598,633"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA125:EB125>=EA125, 1))","v":2},{"$f":"SUM(IF(EA125:EB125>=EB125, 1))","v":1}]
[{"$nulls":3},110,{"v":219.92873965870348,"d":"£219.93"},{"v":209.1908088778745,"d":"£209.19"},null,{"v":5.8276891732695555,"d":"5.828"},{"v":5.845396480688908,"d":"5.845"},null,{"v":236.6485423852055,"d":"£236.65"},{"v":225.64089652768504,"d":"£225.64"},null,{"v":6.677747955379101,"d":"6.678"},{"v":6.693821176127143,"d":"6.694"},null,{"v":2361.8898932216566,"d":"£2,361.89"},{"v":1282.3877829507219,"d":"£1,282.39"},null,{"v":4.673725654469359,"d":"4.674"},{"v":4.757360874099259,"d":"4.757"},null,{"v":16913.278070712888,"d":"£16,913.28"},{"v":16748.978327574674,"d":"£16,748.98"},null,{"v":3.1793779374996984,"d":"3.179"},{"v":3.199869482071673,"d":"3.200"},null,{"v":50024.49215773534,"d":"£50,024.49"},{"v":50037.268116937455,"d":"£50,037.27"},null,{"v":4.552262629921268,"d":"4.552"},{"v":4.5731564854304745,"d":"4.573"},null,{"v":1146319.6763305252,"d":"£1,146,319.68"},{"v":0,"d":"£0.00"},null,{"v":-1890.3302064376458,"d":"-1890.330"},{"v":0,"d":"0.000"},null,{"v":76279.11996519177,"d":"£76,279.12"},{"v":0,"d":"£0.00"},null,{"v":-111.38177495320079,"d":"-111.382"},{"v":0,"d":"0.000"},null,{"v":24920565.49216372,"d":"£24,920,565.49"},{"v":0,"d":"£0.00"},null,{"v":-1930.739132798286,"d":"-1930.739"},{"v":0,"d":"0.000"},null,{"v":1501895.79322575,"d":"£1,501,895.79"},{"v":0,"d":"£0.00"},null,{"v":-187.31718018242165,"d":"-187.317"},{"v":0,"d":"0.000"},null,{"v":-197038.2112564976,"d":"-£197,038.21"},{"v":0,"d":"£0.00"},null,{"v":-322.2370900420103,"d":"-322.237"},{"v":0,"d":"0.000"},null,{"v":27448021.870428693,"d":"£27,448,021.87"},{"v":0,"d":"£0.00"},null,{"v":-4442.005384413565,"d":"-4442.005"},{"v":0,"d":"0.000"},null,{"v":116333.85472573241,"d":"£116,334"},{"v":116698.73880490029,"d":"£116,699"},null,{"$f":"SUM(IF(BS126:BT126>=BS126, 1))","v":2},{"$f":"SUM(IF(BS126:BT126>=BT126, 1))","v":1},null,{"v":133318.31056519682,"d":"£133,318"},{"v":133650.7826260152,"d":"£133,651"},null,{"$f":"SUM(IF(BY126:BZ126>=BY126, 1))","v":2},{"$f":"SUM(IF(BY126:BZ126>=BZ126, 1))","v":1},null,{"v":91112.62319616553,"d":"£91,113"},{"v":93864.82969903445,"d":"£93,865"},null,{"$f":"SUM(IF(CE126:CF126>=CE126, 1))","v":2},{"$f":"SUM(IF(CE126:CF126>=CF126, 1))","v":1},null,{"v":46674.28067928109,"d":"£46,674"},{"v":47248.411313858785,"d":"£47,248"},null,{"$f":"SUM(IF(CK126:CL126>=CK126, 1))","v":2},{"$f":"SUM(IF(CK126:CL126>=CL126, 1))","v":1},null,{"$f":"AF126*WTP-AC126","v":{"v":41020.76044069002,"d":"£41,021"}},{"v":41425.86159167203,"d":"£41,426"},null,{"$f":"SUM(IF(CQ126:CR126>=CQ126, 1))","v":2},{"$f":"SUM(IF(CQ126:CR126>=CR126, 1))","v":1},null,{"v":-38952923.80508344,"d":"-£38,952,924"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW126:CX126>=CW126, 1))","v":2},{"$f":"SUM(IF(CW126:CX126>=CX126, 1))","v":1},null,{"v":-2303914.6190292076,"d":"-£2,303,915"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC126:DD126>=DC126, 1))","v":2},{"$f":"SUM(IF(DC126:DD126>=DD126, 1))","v":1},null,{"v":-63535348.14812943,"d":"-£63,535,348"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI126:DJ126>=DI126, 1))","v":2},{"$f":"SUM(IF(DI126:DJ126>=DJ126, 1))","v":1},null,{"v":-5248239.396874183,"d":"-£5,248,239"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO126:DP126>=DO126, 1))","v":2},{"$f":"SUM(IF(DO126:DP126>=DP126, 1))","v":1},null,{"v":-6247703.589583709,"d":"-£6,247,704"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU126:DV126>=DU126, 1))","v":2},{"$f":"SUM(IF(DU126:DV126>=DV126, 1))","v":1},null,{"v":-116288129.55869998,"d":"-£116,288,130"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA126:EB126>=EA126, 1))","v":2},{"$f":"SUM(IF(EA126:EB126>=EB126, 1))","v":1}]
[{"$nulls":3},111,{"v":258.6375526044559,"d":"£258.64"},{"v":237.50664333806216,"d":"£237.51"},null,{"v":5.860965364256826,"d":"5.861"},{"v":5.874866066996332,"d":"5.875"},null,{"v":277.72296743526994,"d":"£277.72"},{"v":256.0708558098785,"d":"£256.07"},null,{"v":6.6854459246875955,"d":"6.685"},{"v":6.697127238022693,"d":"6.697"},null,{"v":1948.1084552531238,"d":"£1,948.11"},{"v":1356.1598072066538,"d":"£1,356.16"},null,{"v":4.729832861787467,"d":"4.730"},{"v":4.783454304531049,"d":"4.783"},null,{"v":10551.587203196654,"d":"£10,551.59"},{"v":10558.204201734638,"d":"£10,558.20"},null,{"v":2.888468456137138,"d":"2.888"},{"v":2.9383504300246184,"d":"2.938"},null,{"v":50051.90696895374,"d":"£50,051.91"},{"v":49920.972335317136,"d":"£49,920.97"},null,{"v":4.609759332579436,"d":"4.610"},{"v":4.719900682721001,"d":"4.720"},null,{"v":2271810.110607214,"d":"£2,271,810.11"},{"v":0,"d":"£0.00"},null,{"v":-1494.4816917263215,"d":"-1494.482"},{"v":0,"d":"0.000"},null,{"v":151983.38856078486,"d":"£151,983.39"},{"v":0,"d":"£0.00"},null,{"v":-81.99503190379168,"d":"-81.995"},{"v":0,"d":"0.000"},null,{"v":13747392.858667761,"d":"£13,747,392.86"},{"v":0,"d":"£0.00"},null,{"v":-1245.3023441768405,"d":"-1245.302"},{"v":0,"d":"0.000"},null,{"v":-56648.56746414892,"d":"-£56,648.57"},{"v":0,"d":"£0.00"},null,{"v":-427.0429178409415,"d":"-427.043"},{"v":0,"d":"0.000"},null,{"v":2068252.943801173,"d":"£2,068,252.94"},{"v":0,"d":"£0.00"},null,{"v":-1739.8007336756853,"d":"-1739.801"},{"v":0,"d":"0.000"},null,{"v":18182790.734172784,"d":"£18,182,790.73"},{"v":0,"d":"£0.00"},null,{"v":-4988.622719323581,"d":"-4988.623"},{"v":0,"d":"0.000"},null,{"v":116960.66973253206,"d":"£116,961"},{"v":117259.81469658858,"d":"£117,260"},null,{"$f":"SUM(IF(BS127:BT127>=BS127, 1))","v":2},{"$f":"SUM(IF(BS127:BT127>=BT127, 1))","v":1},null,{"v":133431.19552631665,"d":"£133,431"},{"v":133686.473904644,"d":"£133,686"},null,{"$f":"SUM(IF(BY127:BZ127>=BY127, 1))","v":2},{"$f":"SUM(IF(BY127:BZ127>=BZ127, 1))","v":1},null,{"v":92648.54878049622,"d":"£92,649"},{"v":94312.92628341433,"d":"£94,313"},null,{"$f":"SUM(IF(CE127:CF127>=CE127, 1))","v":2},{"$f":"SUM(IF(CE127:CF127>=CF127, 1))","v":1},null,{"v":47217.781919546105,"d":"£47,218"},{"v":48208.804398757726,"d":"£48,209"},null,{"$f":"SUM(IF(CK127:CL127>=CK127, 1))","v":2},{"$f":"SUM(IF(CK127:CL127>=CL127, 1))","v":1},null,{"$f":"AF127*WTP-AC127","v":{"v":42143.27968263498,"d":"£42,143"}},{"v":44477.04131910287,"d":"£44,477"},null,{"$f":"SUM(IF(CQ127:CR127>=CQ127, 1))","v":2},{"$f":"SUM(IF(CQ127:CR127>=CR127, 1))","v":1},null,{"v":-32161443.945133645,"d":"-£32,161,444"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW127:CX127>=CW127, 1))","v":2},{"$f":"SUM(IF(CW127:CX127>=CX127, 1))","v":1},null,{"v":-1791884.0266366187,"d":"-£1,791,884"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC127:DD127>=DC127, 1))","v":2},{"$f":"SUM(IF(DC127:DD127>=DD127, 1))","v":1},null,{"v":-38653439.74220458,"d":"-£38,653,440"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI127:DJ127>=DI127, 1))","v":2},{"$f":"SUM(IF(DI127:DJ127>=DJ127, 1))","v":1},null,{"v":-8484209.789354682,"d":"-£8,484,210"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO127:DP127>=DO127, 1))","v":2},{"$f":"SUM(IF(DO127:DP127>=DP127, 1))","v":1},null,{"v":-36864267.617314875,"d":"-£36,864,268"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU127:DV127>=DU127, 1))","v":2},{"$f":"SUM(IF(DU127:DV127>=DV127, 1))","v":1},null,{"v":-117955245.12064439,"d":"-£117,955,245"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA127:EB127>=EA127, 1))","v":2},{"$f":"SUM(IF(EA127:EB127>=EB127, 1))","v":1}]
[{"$nulls":3},112,{"v":292.72124235247963,"d":"£292.72"},{"v":260.28614322253543,"d":"£260.29"},null,{"v":5.835924685785443,"d":"5.836"},{"v":5.852158972821293,"d":"5.852"},null,{"v":313.80304343894,"d":"£313.80"},{"v":280.62251858002236,"d":"£280.62"},null,{"v":6.713642518498195,"d":"6.714"},{"v":6.728053463125853,"d":"6.728"},null,{"v":1901.916216730561,"d":"£1,901.92"},{"v":1382.8286183254572,"d":"£1,382.83"},null,{"v":4.766317358826632,"d":"4.766"},{"v":4.822566033906279,"d":"4.823"},null,{"v":16252.154149468764,"d":"£16,252.15"},{"v":16173.772325809576,"d":"£16,173.77"},null,{"v":3.0518547387508748,"d":"3.052"},{"v":3.088711191728424,"d":"3.089"},null,{"v":50904.2017022849,"d":"£50,904.20"},{"v":50554.308666264784,"d":"£50,554.31"},null,{"v":4.613230712491717,"d":"4.613"},{"v":4.724754379638475,"d":"4.725"},null,{"v":3470604.3353162236,"d":"£3,470,604.34"},{"v":0,"d":"£0.00"},null,{"v":-1737.0931021873555,"d":"-1737.093"},{"v":0,"d":"0.000"},null,{"v":228462.13352486872,"d":"£228,462.13"},{"v":0,"d":"£0.00"},null,{"v":-99.22552972692851,"d":"-99.226"},{"v":0,"d":"0.000"},null,{"v":12036864.575299453,"d":"£12,036,864.58"},{"v":0,"d":"£0.00"},null,{"v":-1304.3225970991891,"d":"-1304.323"},{"v":0,"d":"0.000"},null,{"v":723173.8282989674,"d":"£723,173.83"},{"v":0,"d":"£0.00"},null,{"v":-340.0485080978387,"d":"-340.049"},{"v":0,"d":"0.000"},null,{"v":5382344.171292853,"d":"£5,382,344.17"},{"v":0,"d":"£0.00"},null,{"v":-1715.549319461286,"d":"-1715.549"},{"v":0,"d":"0.000"},null,{"v":21841449.043732367,"d":"£21,841,449.04"},{"v":0,"d":"£0.00"},null,{"v":-5196.239056572598,"d":"-5196.239"},{"v":0,"d":"0.000"},null,{"v":116425.77247335638,"d":"£116,426"},{"v":116782.89331320333,"d":"£116,783"},null,{"$f":"SUM(IF(BS128:BT128>=BS128, 1))","v":2},{"$f":"SUM(IF(BS128:BT128>=BT128, 1))","v":1},null,{"v":133959.04732652495,"d":"£133,959"},{"v":134280.44674393703,"d":"£134,280"},null,{"$f":"SUM(IF(BY128:BZ128>=BY128, 1))","v":2},{"$f":"SUM(IF(BY128:BZ128>=BZ128, 1))","v":1},null,{"v":93424.43095980208,"d":"£93,424"},{"v":95068.49205980012,"d":"£95,068"},null,{"$f":"SUM(IF(CE128:CF128>=CE128, 1))","v":2},{"$f":"SUM(IF(CE128:CF128>=CF128, 1))","v":1},null,{"v":44784.940625548734,"d":"£44,785"},{"v":45600.451508758895,"d":"£45,600"},null,{"$f":"SUM(IF(CK128:CL128>=CK128, 1))","v":2},{"$f":"SUM(IF(CK128:CL128>=CL128, 1))","v":1},null,{"$f":"AF128*WTP-AC128","v":{"v":41360.41254754944,"d":"£41,360"}},{"v":43940.77892650472,"d":"£43,941"},null,{"$f":"SUM(IF(CQ128:CR128>=CQ128, 1))","v":2},{"$f":"SUM(IF(CQ128:CR128>=CR128, 1))","v":1},null,{"v":-38212466.37906334,"d":"-£38,212,466"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW128:CX128>=CW128, 1))","v":2},{"$f":"SUM(IF(CW128:CX128>=CX128, 1))","v":1},null,{"v":-2212972.728063439,"d":"-£2,212,973"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC128:DD128>=DC128, 1))","v":2},{"$f":"SUM(IF(DC128:DD128>=DD128, 1))","v":1},null,{"v":-38123316.51728323,"d":"-£38,123,317"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI128:DJ128>=DI128, 1))","v":2},{"$f":"SUM(IF(DI128:DJ128>=DJ128, 1))","v":1},null,{"v":-7524143.990255741,"d":"-£7,524,144"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO128:DP128>=DO128, 1))","v":2},{"$f":"SUM(IF(DO128:DP128>=DP128, 1))","v":1},null,{"v":-39693330.56051858,"d":"-£39,693,331"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU128:DV128>=DU128, 1))","v":2},{"$f":"SUM(IF(DU128:DV128>=DV128, 1))","v":1},null,{"v":-125766230.17518434,"d":"-£125,766,230"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA128:EB128>=EA128, 1))","v":2},{"$f":"SUM(IF(EA128:EB128>=EB128, 1))","v":1}]
[{"$nulls":3},113,{"v":212.32423412474853,"d":"£212.32"},{"v":182.66333114821305,"d":"£182.66"},null,{"v":5.84801196050424,"d":"5.848"},{"v":5.867285695761779,"d":"5.867"},null,{"v":227.27670903419846,"d":"£227.28"},{"v":196.9008124092692,"d":"£196.90"},null,{"v":6.742679755866654,"d":"6.743"},{"v":6.759848134525522,"d":"6.760"},null,{"v":1464.905460507216,"d":"£1,464.91"},{"v":895.632387230502,"d":"£895.63"},null,{"v":4.937007352069312,"d":"4.937"},{"v":5.001276638548505,"d":"5.001"},null,{"v":13562.647885114322,"d":"£13,562.65"},{"v":13512.619779670049,"d":"£13,512.62"},null,{"v":3.044166471743513,"d":"3.044"},{"v":3.1021765587556662,"d":"3.102"},null,{"v":49928.1746637593,"d":"£49,928.17"},{"v":49864.07657185876,"d":"£49,864.08"},null,{"v":4.223671431020569,"d":"4.224"},{"v":4.301252998786365,"d":"4.301"},null,{"v":3142639.882811024,"d":"£3,142,639.88"},{"v":0,"d":"£0.00"},null,{"v":-2042.0959253667463,"d":"-2042.096"},{"v":0,"d":"0.000"},null,{"v":207026.9572501214,"d":"£207,026.96"},{"v":0,"d":"£0.00"},null,{"v":-117.01110385483987,"d":"-117.011"},{"v":0,"d":"0.000"},null,{"v":13168755.859029254,"d":"£13,168,755.86"},{"v":0,"d":"£0.00"},null,{"v":-1486.7145182310494,"d":"-1486.715"},{"v":0,"d":"0.000"},null,{"v":435211.10450441315,"d":"£435,211.10"},{"v":0,"d":"£0.00"},null,{"v":-504.64901312481135,"d":"-504.649"},{"v":0,"d":"0.000"},null,{"v":1018150.9666941195,"d":"£1,018,150.97"},{"v":0,"d":"£0.00"},null,{"v":-1232.326047099046,"d":"-1232.326"},{"v":0,"d":"0.000"},null,{"v":17971784.770288933,"d":"£17,971,784.77"},{"v":0,"d":"£0.00"},null,{"v":-5382.796607676493,"d":"-5382.797"},{"v":0,"d":"0.000"},null,{"v":116747.91497596006,"d":"£116,748"},{"v":117163.05058408737,"d":"£117,163"},null,{"$f":"SUM(IF(BS129:BT129>=BS129, 1))","v":2},{"$f":"SUM(IF(BS129:BT129>=BT129, 1))","v":1},null,{"v":134626.3184082989,"d":"£134,626"},{"v":135000.06187810117,"d":"£135,000"},null,{"$f":"SUM(IF(BY129:BZ129>=BY129, 1))","v":2},{"$f":"SUM(IF(BY129:BZ129>=BZ129, 1))","v":1},null,{"v":97275.24158087902,"d":"£97,275"},{"v":99129.90038373959,"d":"£99,130"},null,{"$f":"SUM(IF(CE129:CF129>=CE129, 1))","v":2},{"$f":"SUM(IF(CE129:CF129>=CF129, 1))","v":1},null,{"v":47320.68154975593,"d":"£47,321"},{"v":48530.911395443276,"d":"£48,531"},null,{"$f":"SUM(IF(CK129:CL129>=CK129, 1))","v":2},{"$f":"SUM(IF(CK129:CL129>=CL129, 1))","v":1},null,{"$f":"AF129*WTP-AC129","v":{"v":34545.25395665207,"d":"£34,545"}},{"v":36160.98340386853,"d":"£36,161"},null,{"$f":"SUM(IF(CQ129:CR129>=CQ129, 1))","v":2},{"$f":"SUM(IF(CQ129:CR129>=CR129, 1))","v":1},null,{"v":-43984558.39014595,"d":"-£43,984,558"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW129:CX129>=CW129, 1))","v":2},{"$f":"SUM(IF(CW129:CX129>=CX129, 1))","v":1},null,{"v":-2547249.034346919,"d":"-£2,547,249"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC129:DD129>=DC129, 1))","v":2},{"$f":"SUM(IF(DC129:DD129>=DD129, 1))","v":1},null,{"v":-42903046.22365024,"d":"-£42,903,046"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI129:DJ129>=DI129, 1))","v":2},{"$f":"SUM(IF(DI129:DJ129>=DJ129, 1))","v":1},null,{"v":-10528191.367000641,"d":"-£10,528,191"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO129:DP129>=DO129, 1))","v":2},{"$f":"SUM(IF(DO129:DP129>=DP129, 1))","v":1},null,{"v":-25664671.90867504,"d":"-£25,664,672"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU129:DV129>=DU129, 1))","v":2},{"$f":"SUM(IF(DU129:DV129>=DV129, 1))","v":1},null,{"v":-125627716.9238188,"d":"-£125,627,717"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA129:EB129>=EA129, 1))","v":2},{"$f":"SUM(IF(EA129:EB129>=EB129, 1))","v":1}]
[{"$nulls":3},114,{"v":235.8497339476162,"d":"£235.85"},{"v":192.27315110805796,"d":"£192.27"},null,{"v":5.884755509376816,"d":"5.885"},{"v":5.905156222053467,"d":"5.905"},null,{"v":251.76490738463085,"d":"£251.76"},{"v":207.15453557864694,"d":"£207.15"},null,{"v":6.75577301001252,"d":"6.756"},{"v":6.774019047826307,"d":"6.774"},null,{"v":2886.459746137091,"d":"£2,886.46"},{"v":1546.7887910322804,"d":"£1,546.79"},null,{"v":4.965493045903186,"d":"4.965"},{"v":5.062752327290328,"d":"5.063"},null,{"v":13650.108928302216,"d":"£13,650.11"},{"v":13616.60083466242,"d":"£13,616.60"},null,{"v":2.9036576971416888,"d":"2.904"},{"v":2.9434405228026654,"d":"2.943"},null,{"v":49447.86069737646,"d":"£49,447.86"},{"v":49472.67814157645,"d":"£49,472.68"},null,{"v":4.849187002872388,"d":"4.849"},{"v":4.905885967844124,"d":"4.906"},null,{"v":4645475.234344651,"d":"£4,645,475.23"},{"v":0,"d":"£0.00"},null,{"v":-2174.814988391734,"d":"-2174.815"},{"v":0,"d":"0.000"},null,{"v":294636.5832668609,"d":"£294,636.58"},{"v":0,"d":"£0.00"},null,{"v":-120.50897632041459,"d":"-120.509"},{"v":0,"d":"0.000"},null,{"v":31078995.869976114,"d":"£31,078,995.87"},{"v":0,"d":"£0.00"},null,{"v":-2256.315846088753,"d":"-2256.316"},{"v":0,"d":"0.000"},null,{"v":310355.4324859936,"d":"£310,355.43"},{"v":0,"d":"£0.00"},null,{"v":-368.4726501081461,"d":"-368.473"},{"v":0,"d":"0.000"},null,{"v":-398789.5925124084,"d":"-£398,789.59"},{"v":0,"d":"£0.00"},null,{"v":-911.0912854179114,"d":"-911.091"},{"v":0,"d":"0.000"},null,{"v":35930673.52756121,"d":"£35,930,673.53"},{"v":0,"d":"£0.00"},null,{"v":-5831.203746326959,"d":"-5831.204"},{"v":0,"d":"0.000"},null,{"v":117459.2604535887,"d":"£117,459"},{"v":117910.85128996128,"d":"£117,911"},null,{"$f":"SUM(IF(BS130:BT130>=BS130, 1))","v":2},{"$f":"SUM(IF(BS130:BT130>=BT130, 1))","v":1},null,{"v":134863.69529286577,"d":"£134,864"},{"v":135273.2264209475,"d":"£135,273"},null,{"$f":"SUM(IF(BY130:BZ130>=BY130, 1))","v":2},{"$f":"SUM(IF(BY130:BZ130>=BZ130, 1))","v":1},null,{"v":96423.40117192663,"d":"£96,423"},{"v":99708.25775477428,"d":"£99,708"},null,{"$f":"SUM(IF(CE130:CF130>=CE130, 1))","v":2},{"$f":"SUM(IF(CE130:CF130>=CF130, 1))","v":1},null,{"v":44423.04501453156,"d":"£44,423"},{"v":45252.20962139089,"d":"£45,252"},null,{"$f":"SUM(IF(CK130:CL130>=CK130, 1))","v":2},{"$f":"SUM(IF(CK130:CL130>=CL130, 1))","v":1},null,{"$f":"AF130*WTP-AC130","v":{"v":47535.8793600713,"d":"£47,536"}},{"v":48645.041215306024,"d":"£48,645"},null,{"$f":"SUM(IF(CQ130:CR130>=CQ130, 1))","v":2},{"$f":"SUM(IF(CQ130:CR130>=CR130, 1))","v":1},null,{"v":-48141775.00217933,"d":"-£48,141,775"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW130:CX130>=CW130, 1))","v":2},{"$f":"SUM(IF(CW130:CX130>=CX130, 1))","v":1},null,{"v":-2704816.1096751527,"d":"-£2,704,816"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC130:DD130>=DC130, 1))","v":2},{"$f":"SUM(IF(DC130:DD130>=DD130, 1))","v":1},null,{"v":-76205312.79175118,"d":"-£76,205,313"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI130:DJ130>=DI130, 1))","v":2},{"$f":"SUM(IF(DI130:DJ130>=DJ130, 1))","v":1},null,{"v":-7679808.434648916,"d":"-£7,679,808"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO130:DP130>=DO130, 1))","v":2},{"$f":"SUM(IF(DO130:DP130>=DP130, 1))","v":1},null,{"v":-17823036.115845818,"d":"-£17,823,036"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU130:DV130>=DU130, 1))","v":2},{"$f":"SUM(IF(DU130:DV130>=DV130, 1))","v":1},null,{"v":-152554748.4541004,"d":"-£152,554,748"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA130:EB130>=EA130, 1))","v":2},{"$f":"SUM(IF(EA130:EB130>=EB130, 1))","v":1}]
[{"$nulls":3},115,{"v":229.54087023553922,"d":"£229.54"},{"v":212.70474024576745,"d":"£212.70"},null,{"v":5.862430963494127,"d":"5.862"},{"v":5.882927155468714,"d":"5.883"},null,{"v":246.71592006082705,"d":"£246.72"},{"v":229.4514143074743,"d":"£229.45"},null,{"v":6.696309298076984,"d":"6.696"},{"v":6.713979191845628,"d":"6.714"},null,{"v":3736.6912388846463,"d":"£3,736.69"},{"v":1605.2565042756546,"d":"£1,605.26"},null,{"v":4.843626779157869,"d":"4.844"},{"v":4.963888254481445,"d":"4.964"},null,{"v":10685.635616390507,"d":"£10,685.64"},{"v":10657.944676317697,"d":"£10,657.94"},null,{"v":3.2044606471277457,"d":"3.204"},{"v":3.240283614128049,"d":"3.240"},null,{"v":49736.62087621878,"d":"£49,736.62"},{"v":49471.333538628525,"d":"£49,471.33"},null,{"v":4.383197516994708,"d":"4.383"},{"v":4.559299852541251,"d":"4.559"},null,{"v":1795975.7811917264,"d":"£1,795,975.78"},{"v":0,"d":"£0.00"},null,{"v":-2186.4088965443675,"d":"-2186.409"},{"v":0,"d":"0.000"},null,{"v":121894.44835070398,"d":"£121,894.45"},{"v":0,"d":"£0.00"},null,{"v":-124.75665299171368,"d":"-124.757"},{"v":0,"d":"0.000"},null,{"v":49188385.31544736,"d":"£49,188,385.32"},{"v":0,"d":"£0.00"},null,{"v":-2775.3454941726714,"d":"-2775.345"},{"v":0,"d":"0.000"},null,{"v":249661.1852466273,"d":"£249,661.19"},{"v":0,"d":"£0.00"},null,{"v":-322.9794429813555,"d":"-322.979"},{"v":0,"d":"0.000"},null,{"v":4219517.443361998,"d":"£4,219,517.44"},{"v":0,"d":"£0.00"},null,{"v":-2800.988857610355,"d":"-2800.989"},{"v":0,"d":"0.000"},null,{"v":55575434.173598416,"d":"£55,575,434.17"},{"v":0,"d":"£0.00"},null,{"v":-8210.479344300464,"d":"-8210.479"},{"v":0,"d":"0.000"},null,{"v":117019.078399647,"d":"£117,019"},{"v":117445.83836912851,"d":"£117,446"},null,{"$f":"SUM(IF(BS131:BT131>=BS131, 1))","v":2},{"$f":"SUM(IF(BS131:BT131>=BT131, 1))","v":1},null,{"v":133679.47004147887,"d":"£133,679"},{"v":134050.1324226051,"d":"£134,050"},null,{"$f":"SUM(IF(BY131:BZ131>=BY131, 1))","v":2},{"$f":"SUM(IF(BY131:BZ131>=BZ131, 1))","v":1},null,{"v":93135.84434427274,"d":"£93,136"},{"v":97672.50858535324,"d":"£97,673"},null,{"$f":"SUM(IF(CE131:CF131>=CE131, 1))","v":2},{"$f":"SUM(IF(CE131:CF131>=CF131, 1))","v":1},null,{"v":53403.577326164406,"d":"£53,404"},{"v":54147.72760624329,"d":"£54,148"},null,{"$f":"SUM(IF(CK131:CL131>=CK131, 1))","v":2},{"$f":"SUM(IF(CK131:CL131>=CL131, 1))","v":1},null,{"$f":"AF131*WTP-AC131","v":{"v":37927.32946367539,"d":"£37,927"}},{"v":41714.6635121965,"d":"£41,715"},null,{"$f":"SUM(IF(CQ131:CR131>=CQ131, 1))","v":2},{"$f":"SUM(IF(CQ131:CR131>=CR131, 1))","v":1},null,{"v":-45524153.71207908,"d":"-£45,524,154"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW131:CX131>=CW131, 1))","v":2},{"$f":"SUM(IF(CW131:CX131>=CX131, 1))","v":1},null,{"v":-2617027.5081849773,"d":"-£2,617,028"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC131:DD131>=DC131, 1))","v":2},{"$f":"SUM(IF(DC131:DD131>=DD131, 1))","v":1},null,{"v":-104695295.19890079,"d":"-£104,695,295"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI131:DJ131>=DI131, 1))","v":2},{"$f":"SUM(IF(DI131:DJ131>=DJ131, 1))","v":1},null,{"v":-6709250.044873737,"d":"-£6,709,250"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO131:DP131>=DO131, 1))","v":2},{"$f":"SUM(IF(DO131:DP131>=DP131, 1))","v":1},null,{"v":-60239294.5955691,"d":"-£60,239,295"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU131:DV131>=DU131, 1))","v":2},{"$f":"SUM(IF(DU131:DV131>=DV131, 1))","v":1},null,{"v":-219785021.05960768,"d":"-£219,785,021"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA131:EB131>=EA131, 1))","v":2},{"$f":"SUM(IF(EA131:EB131>=EB131, 1))","v":1}]
[{"$nulls":3},116,{"v":184.80842977289333,"d":"£184.81"},{"v":152.82043910681372,"d":"£152.82"},null,{"v":5.850858688465166,"d":"5.851"},{"v":5.873923146271626,"d":"5.874"},null,{"v":197.44515057672575,"d":"£197.45"},{"v":164.72268914297842,"d":"£164.72"},null,{"v":6.739073155629936,"d":"6.739"},{"v":6.759737787755689,"d":"6.760"},null,{"v":2593.7753054186364,"d":"£2,593.78"},{"v":1365.4231354562464,"d":"£1,365.42"},null,{"v":4.779470790270705,"d":"4.779"},{"v":4.914113181717322,"d":"4.914"},null,{"v":10087.312723725401,"d":"£10,087.31"},{"v":10120.625638569965,"d":"£10,120.63"},null,{"v":3.0797925986959114,"d":"3.080"},{"v":3.1378695499453517,"d":"3.138"},null,{"v":52471.258048660355,"d":"£52,471.26"},{"v":52207.738449337055,"d":"£52,207.74"},null,{"v":4.326998715090129,"d":"4.327"},{"v":4.4278692235691235,"d":"4.428"},null,{"v":3454690.6702121114,"d":"£3,454,690.67"},{"v":0,"d":"£0.00"},null,{"v":-2490.952558704242,"d":"-2490.953"},{"v":0,"d":"0.000"},null,{"v":223020.40399492029,"d":"£223,020.40"},{"v":0,"d":"£0.00"},null,{"v":-140.84009585962218,"d":"-140.840"},{"v":0,"d":"0.000"},null,{"v":28455530.962895617,"d":"£28,455,530.96"},{"v":0,"d":"£0.00"},null,{"v":-3119.073529902117,"d":"-3119.074"},{"v":0,"d":"0.000"},null,{"v":-290316.9391430973,"d":"-£290,316.94"},{"v":0,"d":"£0.00"},null,{"v":-506.13171498715786,"d":"-506.132"},{"v":0,"d":"0.000"},null,{"v":4408831.897696209,"d":"£4,408,831.90"},{"v":0,"d":"£0.00"},null,{"v":-1687.6206417323078,"d":"-1687.621"},{"v":0,"d":"0.000"},null,{"v":36251756.99565576,"d":"£36,251,757.00"},{"v":0,"d":"£0.00"},null,{"v":-7944.618541185448,"d":"-7944.619"},{"v":0,"d":"0.000"},null,{"v":116832.36533953043,"d":"£116,832"},{"v":117325.64248632571,"d":"£117,326"},null,{"$f":"SUM(IF(BS132:BT132>=BS132, 1))","v":2},{"$f":"SUM(IF(BS132:BT132>=BT132, 1))","v":1},null,{"v":134584.017962022,"d":"£134,584"},{"v":135030.03306597078,"d":"£135,030"},null,{"$f":"SUM(IF(BY132:BZ132>=BY132, 1))","v":2},{"$f":"SUM(IF(BY132:BZ132>=BZ132, 1))","v":1},null,{"v":92995.64049999547,"d":"£92,996"},{"v":96916.84049889017,"d":"£96,917"},null,{"$f":"SUM(IF(CE132:CF132>=CE132, 1))","v":2},{"$f":"SUM(IF(CE132:CF132>=CF132, 1))","v":1},null,{"v":51508.53925019283,"d":"£51,509"},{"v":52636.76536033707,"d":"£52,637"},null,{"$f":"SUM(IF(CK132:CL132>=CK132, 1))","v":2},{"$f":"SUM(IF(CK132:CL132>=CL132, 1))","v":1},null,{"$f":"AF132*WTP-AC132","v":{"v":34068.71625314222,"d":"£34,069"}},{"v":36349.64602204541,"d":"£36,350"},null,{"$f":"SUM(IF(CQ132:CR132>=CQ132, 1))","v":2},{"$f":"SUM(IF(CQ132:CR132>=CR132, 1))","v":1},null,{"v":-53273741.844296955,"d":"-£53,273,742"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW132:CX132>=CW132, 1))","v":2},{"$f":"SUM(IF(CW132:CX132>=CX132, 1))","v":1},null,{"v":-3039822.321187364,"d":"-£3,039,822"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC132:DD132>=DC132, 1))","v":2},{"$f":"SUM(IF(DC132:DD132>=DD132, 1))","v":1},null,{"v":-90837001.56093796,"d":"-£90,837,002"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI132:DJ132>=DI132, 1))","v":2},{"$f":"SUM(IF(DI132:DJ132>=DJ132, 1))","v":1},null,{"v":-9832317.36060006,"d":"-£9,832,317"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO132:DP132>=DO132, 1))","v":2},{"$f":"SUM(IF(DO132:DP132>=DP132, 1))","v":1},null,{"v":-38161244.73234237,"d":"-£38,161,245"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU132:DV132>=DU132, 1))","v":2},{"$f":"SUM(IF(DU132:DV132>=DV132, 1))","v":1},null,{"v":-195144127.81936473,"d":"-£195,144,128"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA132:EB132>=EA132, 1))","v":2},{"$f":"SUM(IF(EA132:EB132>=EB132, 1))","v":1}]
[{"$nulls":3},117,{"v":237.09371677419946,"d":"£237.09"},{"v":216.4434821153158,"d":"£216.44"},null,{"v":5.8420048943438445,"d":"5.842"},{"v":5.856710726642783,"d":"5.857"},null,{"v":254.49375616452969,"d":"£254.49"},{"v":233.3302230580102,"d":"£233.33"},null,{"v":6.637892976136887,"d":"6.638"},{"v":6.650276140498879,"d":"6.650"},null,{"v":1681.7111023559212,"d":"£1,681.71"},{"v":1208.2250200278008,"d":"£1,208.23"},null,{"v":4.754633942876828,"d":"4.755"},{"v":4.835131556326143,"d":"4.835"},null,{"v":13406.380384150616,"d":"£13,406.38"},{"v":13385.86665899766,"d":"£13,385.87"},null,{"v":2.830834691030659,"d":"2.831"},{"v":2.863859478895515,"d":"2.864"},null,{"v":49852.721516847305,"d":"£49,852.72"},{"v":49852.23400555078,"d":"£49,852.23"},null,{"v":5.201006549744332,"d":"5.201"},{"v":5.340895438996753,"d":"5.341"},null,{"v":2219926.1802811744,"d":"£2,219,926.18"},{"v":0,"d":"£0.00"},null,{"v":-1580.8954553063002,"d":"-1580.895"},{"v":0,"d":"0.000"},null,{"v":142266.78600425064,"d":"£142,266.79"},{"v":0,"d":"£0.00"},null,{"v":-83.24285862270877,"d":"-83.243"},{"v":0,"d":"0.000"},null,{"v":11053663.757755628,"d":"£11,053,663.76"},{"v":0,"d":"£0.00"},null,{"v":-1879.2390855406297,"d":"-1879.239"},{"v":0,"d":"0.000"},null,{"v":187840.33142970622,"d":"£187,840.33"},{"v":0,"d":"£0.00"},null,{"v":-302.4017847405144,"d":"-302.402"},{"v":0,"d":"0.000"},null,{"v":7864.0249583135255,"d":"£7,864.02"},{"v":0,"d":"£0.00"},null,{"v":-2256.542000803128,"d":"-2256.542"},{"v":0,"d":"0.000"},null,{"v":13611561.080429073,"d":"£13,611,561.08"},{"v":0,"d":"£0.00"},null,{"v":-6102.321185013281,"d":"-6102.321"},{"v":0,"d":"0.000"},null,{"v":116603.0041701027,"d":"£116,603"},{"v":116917.77105074035,"d":"£116,918"},null,{"$f":"SUM(IF(BS133:BT133>=BS133, 1))","v":2},{"$f":"SUM(IF(BS133:BT133>=BT133, 1))","v":1},null,{"v":132503.3657665732,"d":"£132,503"},{"v":132772.19258691958,"d":"£132,772"},null,{"$f":"SUM(IF(BY133:BZ133>=BY133, 1))","v":2},{"$f":"SUM(IF(BY133:BZ133>=BZ133, 1))","v":1},null,{"v":93410.96775518064,"d":"£93,411"},{"v":95494.40610649505,"d":"£95,494"},null,{"$f":"SUM(IF(CE133:CF133>=CE133, 1))","v":2},{"$f":"SUM(IF(CE133:CF133>=CF133, 1))","v":1},null,{"v":43210.313436462566,"d":"£43,210"},{"v":43891.32291891264,"d":"£43,891"},null,{"$f":"SUM(IF(CK133:CL133>=CK133, 1))","v":2},{"$f":"SUM(IF(CK133:CL133>=CL133, 1))","v":1},null,{"$f":"AF133*WTP-AC133","v":{"v":54167.409478039335,"d":"£54,167"}},{"v":56965.674774384286,"d":"£56,966"},null,{"$f":"SUM(IF(CQ133:CR133>=CQ133, 1))","v":2},{"$f":"SUM(IF(CQ133:CR133>=CR133, 1))","v":1},null,{"v":-33837835.28640718,"d":"-£33,837,835"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW133:CX133>=CW133, 1))","v":2},{"$f":"SUM(IF(CW133:CX133>=CX133, 1))","v":1},null,{"v":-1807123.958458426,"d":"-£1,807,124"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC133:DD133>=DC133, 1))","v":2},{"$f":"SUM(IF(DC133:DD133>=DD133, 1))","v":1},null,{"v":-48638445.46856822,"d":"-£48,638,445"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI133:DJ133>=DI133, 1))","v":2},{"$f":"SUM(IF(DI133:DJ133>=DJ133, 1))","v":1},null,{"v":-6235876.026239994,"d":"-£6,235,876"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO133:DP133>=DO133, 1))","v":2},{"$f":"SUM(IF(DO133:DP133>=DP133, 1))","v":1},null,{"v":-45138704.04102087,"d":"-£45,138,704"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU133:DV133>=DU133, 1))","v":2},{"$f":"SUM(IF(DU133:DV133>=DV133, 1))","v":1},null,{"v":-135657984.7806947,"d":"-£135,657,985"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA133:EB133>=EA133, 1))","v":2},{"$f":"SUM(IF(EA133:EB133>=EB133, 1))","v":1}]
[{"$nulls":3},118,{"v":242.26159906870785,"d":"£242.26"},{"v":225.21995614770546,"d":"£225.22"},null,{"v":5.943271692675018,"d":"5.943"},{"v":5.9608119819859935,"d":"5.961"},null,{"v":260.3570985704135,"d":"£260.36"},{"v":242.91070859783795,"d":"£242.91"},null,{"v":6.726140817371393,"d":"6.726"},{"v":6.742020468876547,"d":"6.742"},null,{"v":1712.891926884702,"d":"£1,712.89"},{"v":968.7229977658245,"d":"£968.72"},null,{"v":4.954824270117232,"d":"4.955"},{"v":5.034188466808217,"d":"5.034"},null,{"v":10204.616781136236,"d":"£10,204.62"},{"v":10210.051256983132,"d":"£10,210.05"},null,{"v":3.0835284261154907,"d":"3.084"},{"v":3.1548910338218215,"d":"3.155"},null,{"v":48340.91591397499,"d":"£48,340.92"},{"v":47674.433105126096,"d":"£47,674.43"},null,{"v":4.853490212686604,"d":"4.853"},{"v":4.982731678274496,"d":"4.983"},null,{"v":1837006.2089824644,"d":"£1,837,006.21"},{"v":0,"d":"£0.00"},null,{"v":-1890.7578641904486,"d":"-1890.758"},{"v":0,"d":"0.000"},null,{"v":122588.03407454377,"d":"£122,588.03"},{"v":0,"d":"£0.00"},null,{"v":-111.57925868134762,"d":"-111.579"},{"v":0,"d":"0.000"},null,{"v":17013469.473327823,"d":"£17,013,469.47"},{"v":0,"d":"£0.00"},null,{"v":-1814.454063912638,"d":"-1814.454"},{"v":0,"d":"0.000"},null,{"v":-48225.450995585015,"d":"-£48,225.45"},{"v":0,"d":"£0.00"},null,{"v":-633.2706295538087,"d":"-633.271"},{"v":0,"d":"0.000"},null,{"v":10470480.030754942,"d":"£10,470,480.03"},{"v":0,"d":"£0.00"},null,{"v":-2030.390231551091,"d":"-2030.390"},{"v":0,"d":"0.000"},null,{"v":29395318.296144187,"d":"£29,395,318.30"},{"v":0,"d":"£0.00"},null,{"v":-6480.452047889334,"d":"-6480.452"},{"v":0,"d":"0.000"},null,{"v":118623.17225443166,"d":"£118,623"},{"v":118991.01968357217,"d":"£118,991"},null,{"$f":"SUM(IF(BS134:BT134>=BS134, 1))","v":2},{"$f":"SUM(IF(BS134:BT134>=BT134, 1))","v":1},null,{"v":134262.45924885746,"d":"£134,262"},{"v":134597.4986689331,"d":"£134,597"},null,{"$f":"SUM(IF(BY134:BZ134>=BY134, 1))","v":2},{"$f":"SUM(IF(BY134:BZ134>=BZ134, 1))","v":1},null,{"v":97383.59347545994,"d":"£97,384"},{"v":99715.04633839852,"d":"£99,715"},null,{"$f":"SUM(IF(CE134:CF134>=CE134, 1))","v":2},{"$f":"SUM(IF(CE134:CF134>=CF134, 1))","v":1},null,{"v":51465.95174117357,"d":"£51,466"},{"v":52887.769419453296,"d":"£52,888"},null,{"$f":"SUM(IF(CK134:CL134>=CK134, 1))","v":2},{"$f":"SUM(IF(CK134:CL134>=CL134, 1))","v":1},null,{"$f":"AF134*WTP-AC134","v":{"v":48728.8883397571,"d":"£48,729"}},{"v":51980.200460363834,"d":"£51,980"},null,{"$f":"SUM(IF(CQ134:CR134>=CQ134, 1))","v":2},{"$f":"SUM(IF(CQ134:CR134>=CR134, 1))","v":1},null,{"v":-39652163.49279144,"d":"-£39,652,163"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW134:CX134>=CW134, 1))","v":2},{"$f":"SUM(IF(CW134:CX134>=CX134, 1))","v":1},null,{"v":-2354173.2077014963,"d":"-£2,354,173"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC134:DD134>=DC134, 1))","v":2},{"$f":"SUM(IF(DC134:DD134>=DD134, 1))","v":1},null,{"v":-53302550.75158058,"d":"-£53,302,551"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI134:DJ134>=DI134, 1))","v":2},{"$f":"SUM(IF(DI134:DJ134>=DJ134, 1))","v":1},null,{"v":-12617187.14008059,"d":"-£12,617,187"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO134:DP134>=DO134, 1))","v":2},{"$f":"SUM(IF(DO134:DP134>=DP134, 1))","v":1},null,{"v":-51078284.661776766,"d":"-£51,078,285"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU134:DV134>=DU134, 1))","v":2},{"$f":"SUM(IF(DU134:DV134>=DV134, 1))","v":1},null,{"v":-159004359.25393087,"d":"-£159,004,359"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA134:EB134>=EA134, 1))","v":2},{"$f":"SUM(IF(EA134:EB134>=EB134, 1))","v":1}]
[{"$nulls":3},119,{"v":216.4326504434383,"d":"£216.43"},{"v":192.60755401687547,"d":"£192.61"},null,{"v":5.734520042387652,"d":"5.735"},{"v":5.757263103537333,"d":"5.757"},null,{"v":232.12052485154805,"d":"£232.12"},{"v":207.73789579221605,"d":"£207.74"},null,{"v":6.753787378289966,"d":"6.754"},{"v":6.774374029580398,"d":"6.774"},null,{"v":1965.5147909249959,"d":"£1,965.51"},{"v":1489.6694682945667,"d":"£1,489.67"},null,{"v":4.678729556416398,"d":"4.679"},{"v":4.718170862764022,"d":"4.718"},null,{"v":14296.913335463349,"d":"£14,296.91"},{"v":14216.186287430766,"d":"£14,216.19"},null,{"v":3.0238331639826326,"d":"3.024"},{"v":3.059367090312922,"d":"3.059"},null,{"v":50385.57105645499,"d":"£50,385.57"},{"v":50143.298310315804,"d":"£50,143.30"},null,{"v":4.493039504488904,"d":"4.493"},{"v":4.5906291375006,"d":"4.591"},null,{"v":2563392.158687068,"d":"£2,563,392.16"},{"v":0,"d":"£0.00"},null,{"v":-2446.9737109073935,"d":"-2446.974"},{"v":0,"d":"0.000"},null,{"v":164493.79757664996,"d":"£164,493.80"},{"v":0,"d":"£0.00"},null,{"v":-138.8847954791541,"d":"-138.885"},{"v":0,"d":"0.000"},null,{"v":11090031.093637172,"d":"£11,090,031.09"},{"v":0,"d":"£0.00"},null,{"v":-919.2174283670175,"d":"-919.217"},{"v":0,"d":"0.000"},null,{"v":728639.8809746703,"d":"£728,639.88"},{"v":0,"d":"£0.00"},null,{"v":-320.72813862108126,"d":"-320.728"},{"v":0,"d":"0.000"},null,{"v":3801000.2322381204,"d":"£3,801,000.23"},{"v":0,"d":"£0.00"},null,{"v":-1531.0769521239772,"d":"-1531.077"},{"v":0,"d":"0.000"},null,{"v":18347557.16311368,"d":"£18,347,557.16"},{"v":0,"d":"£0.00"},null,{"v":-5356.881025498624,"d":"-5356.881"},{"v":0,"d":"0.000"},null,{"v":114473.9681973096,"d":"£114,474"},{"v":114952.65451672979,"d":"£114,953"},null,{"$f":"SUM(IF(BS135:BT135>=BS135, 1))","v":2},{"$f":"SUM(IF(BS135:BT135>=BT135, 1))","v":1},null,{"v":134843.62704094776,"d":"£134,844"},{"v":135279.74269581574,"d":"£135,280"},null,{"$f":"SUM(IF(BY135:BZ135>=BY135, 1))","v":2},{"$f":"SUM(IF(BY135:BZ135>=BZ135, 1))","v":1},null,{"v":91609.07633740296,"d":"£91,609"},{"v":92873.74778698587,"d":"£92,874"},null,{"$f":"SUM(IF(CE135:CF135>=CE135, 1))","v":2},{"$f":"SUM(IF(CE135:CF135>=CF135, 1))","v":1},null,{"v":46179.7499441893,"d":"£46,180"},{"v":46971.15551882767,"d":"£46,971"},null,{"$f":"SUM(IF(CK135:CL135>=CK135, 1))","v":2},{"$f":"SUM(IF(CK135:CL135>=CL135, 1))","v":1},null,{"$f":"AF135*WTP-AC135","v":{"v":39475.219033323105,"d":"£39,475"}},{"v":41669.2844396962,"d":"£41,669"},null,{"$f":"SUM(IF(CQ135:CR135>=CQ135, 1))","v":2},{"$f":"SUM(IF(CQ135:CR135>=CR135, 1))","v":1},null,{"v":-51502866.376834944,"d":"-£51,502,866"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW135:CX135>=CW135, 1))","v":2},{"$f":"SUM(IF(CW135:CX135>=CX135, 1))","v":1},null,{"v":-2942189.707159732,"d":"-£2,942,190"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC135:DD135>=DC135, 1))","v":2},{"$f":"SUM(IF(DC135:DD135>=DD135, 1))","v":1},null,{"v":-29474379.660977524,"d":"-£29,474,380"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI135:DJ135>=DI135, 1))","v":2},{"$f":"SUM(IF(DI135:DJ135>=DJ135, 1))","v":1},null,{"v":-7143202.653396295,"d":"-£7,143,203"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO135:DP135>=DO135, 1))","v":2},{"$f":"SUM(IF(DO135:DP135>=DP135, 1))","v":1},null,{"v":-34422539.274717666,"d":"-£34,422,539"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU135:DV135>=DU135, 1))","v":2},{"$f":"SUM(IF(DU135:DV135>=DV135, 1))","v":1},null,{"v":-125485177.67308617,"d":"-£125,485,178"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA135:EB135>=EA135, 1))","v":2},{"$f":"SUM(IF(EA135:EB135>=EB135, 1))","v":1}]
[{"$nulls":3},120,{"v":255.5521320540245,"d":"£255.55"},{"v":238.76220672461693,"d":"£238.76"},null,{"v":5.888743209010984,"d":"5.889"},{"v":5.903306916919143,"d":"5.903"},null,{"v":274.70177785291605,"d":"£274.70"},{"v":257.5051488937538,"d":"£257.51"},null,{"v":6.745082782454899,"d":"6.745"},{"v":6.757353238746887,"d":"6.757"},null,{"v":4247.274306273584,"d":"£4,247.27"},{"v":1677.3700834717085,"d":"£1,677.37"},null,{"v":4.533363501180244,"d":"4.533"},{"v":4.765686786070373,"d":"4.766"},null,{"v":8332.27444838186,"d":"£8,332.27"},{"v":8369.99465967158,"d":"£8,369.99"},null,{"v":3.0209371797961793,"d":"3.021"},{"v":3.0758001864442295,"d":"3.076"},null,{"v":50269.205035773106,"d":"£50,269.21"},{"v":50103.038429504326,"d":"£50,103.04"},null,{"v":4.340605400716773,"d":"4.341"},{"v":4.436457611452424,"d":"4.436"},null,{"v":1814868.5330956383,"d":"£1,814,868.53"},{"v":0,"d":"£0.00"},null,{"v":-1574.2306585139438,"d":"-1574.231"},{"v":0,"d":"0.000"},null,{"v":110675.81792820548,"d":"£110,675.82"},{"v":0,"d":"£0.00"},null,{"v":-78.97145363158711,"d":"-78.971"},{"v":0,"d":"0.000"},null,{"v":59034442.70383794,"d":"£59,034,442.70"},{"v":0,"d":"£0.00"},null,{"v":-5336.804200298442,"d":"-5336.804"},{"v":0,"d":"0.000"},null,{"v":-348249.0179839068,"d":"-£348,249.02"},{"v":0,"d":"£0.00"},null,{"v":-506.51858872368956,"d":"-506.519"},{"v":0,"d":"0.000"},null,{"v":2587100.7722108094,"d":"£2,587,100.77"},{"v":0,"d":"£0.00"},null,{"v":-1492.3535719999063,"d":"-1492.354"},{"v":0,"d":"0.000"},null,{"v":63198838.809088685,"d":"£63,198,838.81"},{"v":0,"d":"£0.00"},null,{"v":-8988.87847316757,"d":"-8988.878"},{"v":0,"d":"0.000"},null,{"v":117519.31204816567,"d":"£117,519"},{"v":117827.37613165825,"d":"£117,827"},null,{"$f":"SUM(IF(BS136:BT136>=BS136, 1))","v":2},{"$f":"SUM(IF(BS136:BT136>=BT136, 1))","v":1},null,{"v":134626.95387124506,"d":"£134,627"},{"v":134889.559626044,"d":"£134,890"},null,{"$f":"SUM(IF(BY136:BZ136>=BY136, 1))","v":2},{"$f":"SUM(IF(BY136:BZ136>=BZ136, 1))","v":1},null,{"v":86419.99571733129,"d":"£86,420"},{"v":93636.36563793576,"d":"£93,636"},null,{"$f":"SUM(IF(CE136:CF136>=CE136, 1))","v":2},{"$f":"SUM(IF(CE136:CF136>=CF136, 1))","v":1},null,{"v":52086.46914754173,"d":"£52,086"},{"v":53146.00906921301,"d":"£53,146"},null,{"$f":"SUM(IF(CK136:CL136>=CK136, 1))","v":2},{"$f":"SUM(IF(CK136:CL136>=CL136, 1))","v":1},null,{"$f":"AF136*WTP-AC136","v":{"v":36542.90297856234,"d":"£36,543"}},{"v":38626.113799544146,"d":"£38,626"},null,{"$f":"SUM(IF(CQ136:CR136>=CQ136, 1))","v":2},{"$f":"SUM(IF(CQ136:CR136>=CR136, 1))","v":1},null,{"v":-33299481.703374516,"d":"-£33,299,482"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW136:CX136>=CW136, 1))","v":2},{"$f":"SUM(IF(CW136:CX136>=CX136, 1))","v":1},null,{"v":-1690104.8905599476,"d":"-£1,690,105"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC136:DD136>=DC136, 1))","v":2},{"$f":"SUM(IF(DC136:DD136>=DD136, 1))","v":1},null,{"v":-165770526.70980677,"d":"-£165,770,527"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI136:DJ136>=DI136, 1))","v":2},{"$f":"SUM(IF(DI136:DJ136>=DJ136, 1))","v":1},null,{"v":-9782122.756489886,"d":"-£9,782,123"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO136:DP136>=DO136, 1))","v":2},{"$f":"SUM(IF(DO136:DP136>=DP136, 1))","v":1},null,{"v":-32434172.212208938,"d":"-£32,434,172"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU136:DV136>=DU136, 1))","v":2},{"$f":"SUM(IF(DU136:DV136>=DV136, 1))","v":1},null,{"v":-242976408.27244008,"d":"-£242,976,408"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA136:EB136>=EA136, 1))","v":2},{"$f":"SUM(IF(EA136:EB136>=EB136, 1))","v":1}]
[{"$nulls":3},121,{"v":252.2982695372481,"d":"£252.30"},{"v":234.94667974885178,"d":"£234.95"},null,{"v":5.821999428218369,"d":"5.822"},{"v":5.83781827647726,"d":"5.838"},null,{"v":271.07403105650536,"d":"£271.07"},{"v":253.28188957534687,"d":"£253.28"},null,{"v":6.693708802443343,"d":"6.694"},{"v":6.707300149148145,"d":"6.707"},null,{"v":1628.323040496169,"d":"£1,628.32"},{"v":1244.570154158478,"d":"£1,244.57"},null,{"v":4.701999334501044,"d":"4.702"},{"v":4.752364224265108,"d":"4.752"},null,{"v":8963.894928651363,"d":"£8,963.89"},{"v":8978.362835740105,"d":"£8,978.36"},null,{"v":3.014671446883773,"d":"3.015"},{"v":3.05762420393466,"d":"3.058"},null,{"v":49398.805389573885,"d":"£49,398.81"},{"v":49444.23715756646,"d":"£49,444.24"},null,{"v":4.797266103000121,"d":"4.797"},{"v":4.932205128256603,"d":"4.932"},null,{"v":1865908.7845159755,"d":"£1,865,908.78"},{"v":0,"d":"£0.00"},null,{"v":-1701.0849315334108,"d":"-1701.085"},{"v":0,"d":"0.000"},null,{"v":121209.574609858,"d":"£121,209.57"},{"v":0,"d":"£0.00"},null,{"v":-92.5915159908534,"d":"-92.592"},{"v":0,"d":"0.000"},null,{"v":8928352.818086075,"d":"£8,928,352.82"},{"v":0,"d":"£0.00"},null,{"v":-1171.7840346401385,"d":"-1171.784"},{"v":0,"d":"0.000"},null,{"v":-130716.97675199319,"d":"-£130,716.98"},{"v":0,"d":"£0.00"},null,{"v":-388.07648614387335,"d":"-388.076"},{"v":0,"d":"0.000"},null,{"v":-738837.313274913,"d":"-£738,837.31"},{"v":0,"d":"£0.00"},null,{"v":-2194.4553619998305,"d":"-2194.455"},{"v":0,"d":"0.000"},null,{"v":10045916.887185004,"d":"£10,045,916.89"},{"v":0,"d":"£0.00"},null,{"v":-5547.992330308107,"d":"-5547.992"},{"v":0,"d":"0.000"},null,{"v":116187.69029483013,"d":"£116,188"},{"v":116521.41884979635,"d":"£116,521"},null,{"$f":"SUM(IF(BS137:BT137>=BS137, 1))","v":2},{"$f":"SUM(IF(BS137:BT137>=BT137, 1))","v":1},null,{"v":133603.10201781034,"d":"£133,603"},{"v":133892.72109338755,"d":"£133,893"},null,{"$f":"SUM(IF(BY137:BZ137>=BY137, 1))","v":2},{"$f":"SUM(IF(BY137:BZ137>=BZ137, 1))","v":1},null,{"v":92411.66364952471,"d":"£92,412"},{"v":93802.71433114368,"d":"£93,803"},null,{"$f":"SUM(IF(CE137:CF137>=CE137, 1))","v":2},{"$f":"SUM(IF(CE137:CF137>=CF137, 1))","v":1},null,{"v":51329.53400902409,"d":"£51,330"},{"v":52174.12124295309,"d":"£52,174"},null,{"$f":"SUM(IF(CK137:CL137>=CK137, 1))","v":2},{"$f":"SUM(IF(CK137:CL137>=CL137, 1))","v":1},null,{"$f":"AF137*WTP-AC137","v":{"v":46546.51667042854,"d":"£46,547"}},{"v":49199.86540756561,"d":"£49,200"},null,{"$f":"SUM(IF(CQ137:CR137>=CQ137, 1))","v":2},{"$f":"SUM(IF(CQ137:CR137>=CR137, 1))","v":1},null,{"v":-35887607.41518419,"d":"-£35,887,607"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW137:CX137>=CW137, 1))","v":2},{"$f":"SUM(IF(CW137:CX137>=CX137, 1))","v":1},null,{"v":-1973039.8944269258,"d":"-£1,973,040"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC137:DD137>=DC137, 1))","v":2},{"$f":"SUM(IF(DC137:DD137>=DD137, 1))","v":1},null,{"v":-32364033.510888845,"d":"-£32,364,034"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI137:DJ137>=DI137, 1))","v":2},{"$f":"SUM(IF(DI137:DJ137>=DJ137, 1))","v":1},null,{"v":-7630812.746125474,"d":"-£7,630,813"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO137:DP137>=DO137, 1))","v":2},{"$f":"SUM(IF(DO137:DP137>=DP137, 1))","v":1},null,{"v":-43150269.9267217,"d":"-£43,150,270"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU137:DV137>=DU137, 1))","v":2},{"$f":"SUM(IF(DU137:DV137>=DV137, 1))","v":1},null,{"v":-121005763.49334714,"d":"-£121,005,763"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA137:EB137>=EA137, 1))","v":2},{"$f":"SUM(IF(EA137:EB137>=EB137, 1))","v":1}]
[{"$nulls":3},122,{"v":265.23071995306225,"d":"£265.23"},{"v":244.72589389025495,"d":"£244.73"},null,{"v":5.877881737442089,"d":"5.878"},{"v":5.890882287123993,"d":"5.891"},null,{"v":284.87509911188585,"d":"£284.88"},{"v":263.89164565145614,"d":"£263.89"},null,{"v":6.664058898844416,"d":"6.664"},{"v":6.675168311742371,"d":"6.675"},null,{"v":3186.533161180149,"d":"£3,186.53"},{"v":1632.876394292292,"d":"£1,632.88"},null,{"v":4.899877285547878,"d":"4.900"},{"v":4.980263375254747,"d":"4.980"},null,{"v":14831.229540981796,"d":"£14,831.23"},{"v":14832.418482692412,"d":"£14,832.42"},null,{"v":3.0274401442559897,"d":"3.027"},{"v":3.0790648719502505,"d":"3.079"},null,{"v":48213.377742536606,"d":"£48,213.38"},{"v":48182.88786093299,"d":"£48,182.89"},null,{"v":4.669997925681024,"d":"4.670"},{"v":4.731872582193051,"d":"4.732"},null,{"v":2209733.3226344935,"d":"£2,209,733.32"},{"v":0,"d":"£0.00"},null,{"v":-1401.0237276178188,"d":"-1401.024"},{"v":0,"d":"0.000"},null,{"v":133704.89939403097,"d":"£133,704.90"},{"v":0,"d":"£0.00"},null,{"v":-70.78829691446947,"d":"-70.788"},{"v":0,"d":"0.000"},null,{"v":35398398.96917654,"d":"£35,398,398.97"},{"v":0,"d":"£0.00"},null,{"v":-1831.5106242646498,"d":"-1831.511"},{"v":0,"d":"0.000"},null,{"v":-10991.019790364951,"d":"-£10,991.02"},{"v":0,"d":"£0.00"},null,{"v":-477.2382015817418,"d":"-477.238"},{"v":0,"d":"0.000"},null,{"v":469962.4651822037,"d":"£469,962.47"},{"v":0,"d":"£0.00"},null,{"v":-953.7185642349954,"d":"-953.719"},{"v":0,"d":"0.000"},null,{"v":38200808.636596896,"d":"£38,200,808.64"},{"v":0,"d":"£0.00"},null,{"v":-4734.279414613675,"d":"-4734.279"},{"v":0,"d":"0.000"},null,{"v":117292.40402888872,"d":"£117,292"},{"v":117572.91984858962,"d":"£117,573"},null,{"$f":"SUM(IF(BS138:BT138>=BS138, 1))","v":2},{"$f":"SUM(IF(BS138:BT138>=BT138, 1))","v":1},null,{"v":132996.30287777644,"d":"£132,996"},{"v":133239.47458919595,"d":"£133,239"},null,{"$f":"SUM(IF(BY138:BZ138>=BY138, 1))","v":2},{"$f":"SUM(IF(BY138:BZ138>=BZ138, 1))","v":1},null,{"v":94811.0125497774,"d":"£94,811"},{"v":97972.39111080265,"d":"£97,972"},null,{"$f":"SUM(IF(CE138:CF138>=CE138, 1))","v":2},{"$f":"SUM(IF(CE138:CF138>=CF138, 1))","v":1},null,{"v":45717.573344138,"d":"£45,718"},{"v":46748.8789563126,"d":"£46,749"},null,{"$f":"SUM(IF(CK138:CL138>=CK138, 1))","v":2},{"$f":"SUM(IF(CK138:CL138>=CL138, 1))","v":1},null,{"$f":"AF138*WTP-AC138","v":{"v":45186.58077108386,"d":"£45,187"}},{"v":46454.56378292804,"d":"£46,455"},null,{"$f":"SUM(IF(CQ138:CR138>=CQ138, 1))","v":2},{"$f":"SUM(IF(CQ138:CR138>=CR138, 1))","v":1},null,{"v":-30230207.87499087,"d":"-£30,230,208"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW138:CX138>=CW138, 1))","v":2},{"$f":"SUM(IF(CW138:CX138>=CX138, 1))","v":1},null,{"v":-1549470.8376834204,"d":"-£1,549,471"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC138:DD138>=DC138, 1))","v":2},{"$f":"SUM(IF(DC138:DD138>=DD138, 1))","v":1},null,{"v":-72028611.45446953,"d":"-£72,028,611"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI138:DJ138>=DI138, 1))","v":2},{"$f":"SUM(IF(DI138:DJ138>=DJ138, 1))","v":1},null,{"v":-9533773.011844471,"d":"-£9,533,773"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO138:DP138>=DO138, 1))","v":2},{"$f":"SUM(IF(DO138:DP138>=DP138, 1))","v":1},null,{"v":-19544333.74988211,"d":"-£19,544,334"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU138:DV138>=DU138, 1))","v":2},{"$f":"SUM(IF(DU138:DV138>=DV138, 1))","v":1},null,{"v":-132886396.92887038,"d":"-£132,886,397"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA138:EB138>=EA138, 1))","v":2},{"$f":"SUM(IF(EA138:EB138>=EB138, 1))","v":1}]
[{"$nulls":3},123,{"v":261.5742218194689,"d":"£261.57"},{"v":235.74998903939695,"d":"£235.75"},null,{"v":5.803888377497231,"d":"5.804"},{"v":5.821441478996252,"d":"5.821"},null,{"v":280.67668087871414,"d":"£280.68"},{"v":254.21782851486302,"d":"£254.22"},null,{"v":6.671808485517762,"d":"6.672"},{"v":6.686578084994396,"d":"6.687"},null,{"v":2581.3077454933327,"d":"£2,581.31"},{"v":1588.5618655089527,"d":"£1,588.56"},null,{"v":4.845189397103999,"d":"4.845"},{"v":4.937788806043027,"d":"4.938"},null,{"v":13639.211532975629,"d":"£13,639.21"},{"v":13602.488519093318,"d":"£13,602.49"},null,{"v":3.058777836030116,"d":"3.059"},{"v":3.127003867877132,"d":"3.127"},null,{"v":50214.70335971305,"d":"£50,214.70"},{"v":50253.21108272833,"d":"£50,253.21"},null,{"v":4.511092106991448,"d":"4.511"},{"v":4.572988095875307,"d":"4.573"},null,{"v":2761255.135681928,"d":"£2,761,255.14"},{"v":0,"d":"£0.00"},null,{"v":-1876.864729112805,"d":"-1876.865"},{"v":0,"d":"0.000"},null,{"v":178284.22497163626,"d":"£178,284.22"},{"v":0,"d":"£0.00"},null,{"v":-99.52006079563381,"d":"-99.520"},{"v":0,"d":"0.000"},null,{"v":22997473.623202864,"d":"£22,997,473.62"},{"v":0,"d":"£0.00"},null,{"v":-2145.113374464959,"d":"-2145.113"},{"v":0,"d":"0.000"},null,{"v":330620.5396347329,"d":"£330,620.54"},{"v":0,"d":"£0.00"},null,{"v":-614.2449946697484,"d":"-614.245"},{"v":0,"d":"0.000"},null,{"v":-607562.5830604947,"d":"-£607,562.58"},{"v":0,"d":"£0.00"},null,{"v":-976.5751891493843,"d":"-976.575"},{"v":0,"d":"0.000"},null,{"v":25660070.940430667,"d":"£25,660,070.94"},{"v":0,"d":"£0.00"},null,{"v":-5712.318348192531,"d":"-5712.318"},{"v":0,"d":"0.000"},null,{"v":115816.19332812517,"d":"£115,816"},{"v":116193.07959088564,"d":"£116,193"},null,{"$f":"SUM(IF(BS139:BT139>=BS139, 1))","v":2},{"$f":"SUM(IF(BS139:BT139>=BT139, 1))","v":1},null,{"v":133155.49302947655,"d":"£133,155"},{"v":133477.34387137304,"d":"£133,477"},null,{"$f":"SUM(IF(BY139:BZ139>=BY139, 1))","v":2},{"$f":"SUM(IF(BY139:BZ139>=BZ139, 1))","v":1},null,{"v":94322.48019658664,"d":"£94,322"},{"v":97167.2142553516,"d":"£97,167"},null,{"$f":"SUM(IF(CE139:CF139>=CE139, 1))","v":2},{"$f":"SUM(IF(CE139:CF139>=CF139, 1))","v":1},null,{"v":47536.34518762669,"d":"£47,536"},{"v":48937.58883844932,"d":"£48,938"},null,{"$f":"SUM(IF(CK139:CL139>=CK139, 1))","v":2},{"$f":"SUM(IF(CK139:CL139>=CL139, 1))","v":1},null,{"$f":"AF139*WTP-AC139","v":{"v":40007.138780115914,"d":"£40,007"}},{"v":41206.55083477781,"d":"£41,207"},null,{"$f":"SUM(IF(CQ139:CR139>=CQ139, 1))","v":2},{"$f":"SUM(IF(CQ139:CR139>=CR139, 1))","v":1},null,{"v":-40298549.71793803,"d":"-£40,298,550"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW139:CX139>=CW139, 1))","v":2},{"$f":"SUM(IF(CW139:CX139>=CX139, 1))","v":1},null,{"v":-2168685.4408843126,"d":"-£2,168,685"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC139:DD139>=DC139, 1))","v":2},{"$f":"SUM(IF(DC139:DD139>=DD139, 1))","v":1},null,{"v":-65899741.11250205,"d":"-£65,899,741"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI139:DJ139>=DI139, 1))","v":2},{"$f":"SUM(IF(DI139:DJ139>=DJ139, 1))","v":1},null,{"v":-12615520.4330297,"d":"-£12,615,520"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO139:DP139>=DO139, 1))","v":2},{"$f":"SUM(IF(DO139:DP139>=DP139, 1))","v":1},null,{"v":-18923941.199927192,"d":"-£18,923,941"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU139:DV139>=DU139, 1))","v":2},{"$f":"SUM(IF(DU139:DV139>=DV139, 1))","v":1},null,{"v":-139906437.9042813,"d":"-£139,906,438"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA139:EB139>=EA139, 1))","v":2},{"$f":"SUM(IF(EA139:EB139>=EB139, 1))","v":1}]
[{"$nulls":3},124,{"v":243.13413396792643,"d":"£243.13"},{"v":221.8523140461848,"d":"£221.85"},null,{"v":5.788226019776702,"d":"5.788"},{"v":5.802238275949086,"d":"5.802"},null,{"v":260.9923108911186,"d":"£260.99"},{"v":239.18127387524953,"d":"£239.18"},null,{"v":6.737571460308898,"d":"6.738"},{"v":6.74907424499111,"d":"6.749"},null,{"v":1869.227496242557,"d":"£1,869.23"},{"v":1552.7287820516788,"d":"£1,552.73"},null,{"v":4.9359780193800145,"d":"4.936"},{"v":4.97276350759166,"d":"4.973"},null,{"v":9876.666541436502,"d":"£9,876.67"},{"v":9880.216480588104,"d":"£9,880.22"},null,{"v":2.868251627686382,"d":"2.868"},{"v":2.9208562837539995,"d":"2.921"},null,{"v":47688.34048050802,"d":"£47,688.34"},{"v":47688.48450766749,"d":"£47,688.48"},null,{"v":4.496080418049237,"d":"4.496"},{"v":4.580095208303465,"d":"4.580"},null,{"v":2295940.2866785205,"d":"£2,295,940.29"},{"v":0,"d":"£0.00"},null,{"v":-1511.6800899423804,"d":"-1511.680"},{"v":0,"d":"0.000"},null,{"v":152531.00586722998,"d":"£152,531.01"},{"v":0,"d":"£0.00"},null,{"v":-80.4423612034364,"d":"-80.442"},{"v":0,"d":"0.000"},null,{"v":7279638.410539874,"d":"£7,279,638.41"},{"v":0,"d":"£0.00"},null,{"v":-846.0857530512944,"d":"-846.086"},{"v":0,"d":"0.000"},null,{"v":-31459.965220965405,"d":"-£31,459.97"},{"v":0,"d":"£0.00"},null,{"v":-466.1884555404629,"d":"-466.188"},{"v":0,"d":"0.000"},null,{"v":-2221.009460554445,"d":"-£2,221.01"},{"v":0,"d":"£0.00"},null,{"v":-1295.5726174754104,"d":"-1295.573"},{"v":0,"d":"0.000"},null,{"v":9694428.728404105,"d":"£9,694,428.73"},{"v":0,"d":"£0.00"},null,{"v":-4199.969277212984,"d":"-4199.969"},{"v":0,"d":"0.000"},null,{"v":115521.38626156612,"d":"£115,521"},{"v":115822.91320493552,"d":"£115,823"},null,{"$f":"SUM(IF(BS140:BT140>=BS140, 1))","v":2},{"$f":"SUM(IF(BS140:BT140>=BT140, 1))","v":1},null,{"v":134490.4368952868,"d":"£134,490"},{"v":134742.30362594695,"d":"£134,742"},null,{"$f":"SUM(IF(BY140:BZ140>=BY140, 1))","v":2},{"$f":"SUM(IF(BY140:BZ140>=BZ140, 1))","v":1},null,{"v":96850.33289135773,"d":"£96,850"},{"v":97902.54136978152,"d":"£97,903"},null,{"$f":"SUM(IF(CE140:CF140>=CE140, 1))","v":2},{"$f":"SUM(IF(CE140:CF140>=CF140, 1))","v":1},null,{"v":47488.36601229114,"d":"£47,488"},{"v":48536.909194491884,"d":"£48,537"},null,{"$f":"SUM(IF(CK140:CL140>=CK140, 1))","v":2},{"$f":"SUM(IF(CK140:CL140>=CL140, 1))","v":1},null,{"$f":"AF140*WTP-AC140","v":{"v":42233.26788047672,"d":"£42,233"}},{"v":43913.419658401814,"d":"£43,913"},null,{"$f":"SUM(IF(CQ140:CR140>=CQ140, 1))","v":2},{"$f":"SUM(IF(CQ140:CR140>=CR140, 1))","v":1},null,{"v":-32529542.085526127,"d":"-£32,529,542"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW140:CX140>=CW140, 1))","v":2},{"$f":"SUM(IF(CW140:CX140>=CX140, 1))","v":1},null,{"v":-1761378.229935958,"d":"-£1,761,378"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC140:DD140>=DC140, 1))","v":2},{"$f":"SUM(IF(DC140:DD140>=DD140, 1))","v":1},null,{"v":-24201353.47156576,"d":"-£24,201,353"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI140:DJ140>=DI140, 1))","v":2},{"$f":"SUM(IF(DI140:DJ140>=DJ140, 1))","v":1},null,{"v":-9292309.145588292,"d":"-£9,292,309"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO140:DP140>=DO140, 1))","v":2},{"$f":"SUM(IF(DO140:DP140>=DP140, 1))","v":1},null,{"v":-25909231.340047654,"d":"-£25,909,231"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU140:DV140>=DU140, 1))","v":2},{"$f":"SUM(IF(DU140:DV140>=DV140, 1))","v":1},null,{"v":-93693814.27266379,"d":"-£93,693,814"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA140:EB140>=EA140, 1))","v":2},{"$f":"SUM(IF(EA140:EB140>=EB140, 1))","v":1}]
[{"$nulls":3},125,{"v":251.48711939104328,"d":"£251.49"},{"v":237.4647844873757,"d":"£237.46"},null,{"v":5.869476559862479,"d":"5.869"},{"v":5.892692898092243,"d":"5.893"},null,{"v":270.51554935765375,"d":"£270.52"},{"v":256.141815916912,"d":"£256.14"},null,{"v":6.738660891642504,"d":"6.739"},{"v":6.759961757895928,"d":"6.760"},null,{"v":2187.5964397702655,"d":"£2,187.60"},{"v":1375.5727304275351,"d":"£1,375.57"},null,{"v":4.725160887711072,"d":"4.725"},{"v":4.806859361091118,"d":"4.807"},null,{"v":10965.908595920624,"d":"£10,965.91"},{"v":10962.822599211764,"d":"£10,962.82"},null,{"v":3.002695491598335,"d":"3.003"},{"v":3.053929666604831,"d":"3.054"},null,{"v":49996.68503193856,"d":"£49,996.69"},{"v":49866.48231241801,"d":"£49,866.48"},null,{"v":4.429178621108328,"d":"4.429"},{"v":4.5767258962000135,"d":"4.577"},null,{"v":1525508.0280689055,"d":"£1,525,508.03"},{"v":0,"d":"£0.00"},null,{"v":-2525.7355921947437,"d":"-2525.736"},{"v":0,"d":"0.000"},null,{"v":99299.90372319508,"d":"£99,299.90"},{"v":0,"d":"£0.00"},null,{"v":-147.15550256346467,"d":"-147.156"},{"v":0,"d":"0.000"},null,{"v":18946374.23266239,"d":"£18,946,374.23"},{"v":0,"d":"£0.00"},null,{"v":-1906.2126303534458,"d":"-1906.213"},{"v":0,"d":"0.000"},null,{"v":27173.011162396433,"d":"£27,173.01"},{"v":0,"d":"£0.00"},null,{"v":-451.1303610113023,"d":"-451.130"},{"v":0,"d":"0.000"},null,{"v":2068823.6951141271,"d":"£2,068,823.70"},{"v":0,"d":"£0.00"},null,{"v":-2344.4156925694606,"d":"-2344.416"},{"v":0,"d":"0.000"},null,{"v":22667178.870731015,"d":"£22,667,178.87"},{"v":0,"d":"£0.00"},null,{"v":-7374.649778692417,"d":"-7374.650"},{"v":0,"d":"0.000"},null,{"v":117138.04407785853,"d":"£117,138"},{"v":117616.39317735749,"d":"£117,616"},null,{"$f":"SUM(IF(BS141:BT141>=BS141, 1))","v":2},{"$f":"SUM(IF(BS141:BT141>=BT141, 1))","v":1},null,{"v":134502.70228349243,"d":"£134,503"},{"v":134943.09334200164,"d":"£134,943"},null,{"$f":"SUM(IF(BY141:BZ141>=BY141, 1))","v":2},{"$f":"SUM(IF(BY141:BZ141>=BZ141, 1))","v":1},null,{"v":92315.62131445117,"d":"£92,316"},{"v":94761.61449139482,"d":"£94,762"},null,{"$f":"SUM(IF(CE141:CF141>=CE141, 1))","v":2},{"$f":"SUM(IF(CE141:CF141>=CF141, 1))","v":1},null,{"v":49088.00123604608,"d":"£49,088"},{"v":50115.770732884856,"d":"£50,116"},null,{"$f":"SUM(IF(CK141:CL141>=CK141, 1))","v":2},{"$f":"SUM(IF(CK141:CL141>=CL141, 1))","v":1},null,{"$f":"AF141*WTP-AC141","v":{"v":38586.887390227996,"d":"£38,587"}},{"v":41668.035611582265,"d":"£41,668"},null,{"$f":"SUM(IF(CQ141:CR141>=CQ141, 1))","v":2},{"$f":"SUM(IF(CQ141:CR141>=CR141, 1))","v":1},null,{"v":-52040219.871963784,"d":"-£52,040,220"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW141:CX141>=CW141, 1))","v":2},{"$f":"SUM(IF(CW141:CX141>=CX141, 1))","v":1},null,{"v":-3042409.9549924885,"d":"-£3,042,410"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC141:DD141>=DC141, 1))","v":2},{"$f":"SUM(IF(DC141:DD141>=DD141, 1))","v":1},null,{"v":-57070626.839731306,"d":"-£57,070,627"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI141:DJ141>=DI141, 1))","v":2},{"$f":"SUM(IF(DI141:DJ141>=DJ141, 1))","v":1},null,{"v":-9049780.231388442,"d":"-£9,049,780"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO141:DP141>=DO141, 1))","v":2},{"$f":"SUM(IF(DO141:DP141>=DP141, 1))","v":1},null,{"v":-48957137.54650334,"d":"-£48,957,138"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU141:DV141>=DU141, 1))","v":2},{"$f":"SUM(IF(DU141:DV141>=DV141, 1))","v":1},null,{"v":-170160174.44457936,"d":"-£170,160,174"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA141:EB141>=EA141, 1))","v":2},{"$f":"SUM(IF(EA141:EB141>=EB141, 1))","v":1}]
[{"$nulls":3},126,{"v":218.28249769621283,"d":"£218.28"},{"v":200.10035325581646,"d":"£200.10"},null,{"v":5.872795734301383,"d":"5.873"},{"v":5.889586459052998,"d":"5.890"},null,{"v":234.37227785996996,"d":"£234.37"},{"v":215.74969939806428,"d":"£215.75"},null,{"v":6.702757123184147,"d":"6.703"},{"v":6.7171631870821225,"d":"6.717"},null,{"v":2627.3836984825034,"d":"£2,627.38"},{"v":1397.8475332467083,"d":"£1,397.85"},null,{"v":4.845985525047162,"d":"4.846"},{"v":4.955372638058333,"d":"4.955"},null,{"v":8350.850701323921,"d":"£8,350.85"},{"v":8322.021916466045,"d":"£8,322.02"},null,{"v":3.0423774425678434,"d":"3.042"},{"v":3.079339307072416,"d":"3.079"},null,{"v":50428.743706225265,"d":"£50,428.74"},{"v":50477.72559059955,"d":"£50,477.73"},null,{"v":4.735614449279373,"d":"4.736"},{"v":4.780487075222221,"d":"4.780"},null,{"v":1966669.0423919603,"d":"£1,966,669.04"},{"v":0,"d":"£0.00"},null,{"v":-1816.166331566386,"d":"-1816.166"},{"v":0,"d":"0.000"},null,{"v":132059.57155250313,"d":"£132,059.57"},{"v":0,"d":"£0.00"},null,{"v":-102.15871180332174,"d":"-102.159"},{"v":0,"d":"0.000"},null,{"v":29120820.940423027,"d":"£29,120,820.94"},{"v":0,"d":"£0.00"},null,{"v":-2590.767657962495,"d":"-2590.768"},{"v":0,"d":"0.000"},null,{"v":251663.70204637275,"d":"£251,663.70"},{"v":0,"d":"£0.00"},null,{"v":-322.66221769717373,"d":"-322.662"},{"v":0,"d":"0.000"},null,{"v":-791642.530737515,"d":"-£791,642.53"},{"v":0,"d":"£0.00"},null,{"v":-725.2289211822352,"d":"-725.229"},{"v":0,"d":"0.000"},null,{"v":30679570.725676347,"d":"£30,679,570.73"},{"v":0,"d":"£0.00"},null,{"v":-5556.983840211612,"d":"-5556.984"},{"v":0,"d":"0.000"},null,{"v":117237.63218833145,"d":"£117,238"},{"v":117591.62882780415,"d":"£117,592"},null,{"$f":"SUM(IF(BS142:BT142>=BS142, 1))","v":2},{"$f":"SUM(IF(BS142:BT142>=BT142, 1))","v":1},null,{"v":133820.77018582297,"d":"£133,821"},{"v":134127.51404224438,"d":"£134,128"},null,{"$f":"SUM(IF(BY142:BZ142>=BY142, 1))","v":2},{"$f":"SUM(IF(BY142:BZ142>=BZ142, 1))","v":1},null,{"v":94292.32680246074,"d":"£94,292"},{"v":97709.60522791995,"d":"£97,710"},null,{"$f":"SUM(IF(CE142:CF142>=CE142, 1))","v":2},{"$f":"SUM(IF(CE142:CF142>=CF142, 1))","v":1},null,{"v":52496.69815003295,"d":"£52,497"},{"v":53264.764224982275,"d":"£53,265"},null,{"$f":"SUM(IF(CK142:CL142>=CK142, 1))","v":2},{"$f":"SUM(IF(CK142:CL142>=CL142, 1))","v":1},null,{"$f":"AF142*WTP-AC142","v":{"v":44283.54527936219,"d":"£44,284"}},{"v":45132.01591384487,"d":"£45,132"},null,{"$f":"SUM(IF(CQ142:CR142>=CQ142, 1))","v":2},{"$f":"SUM(IF(CQ142:CR142>=CR142, 1))","v":1},null,{"v":-38289995.67371968,"d":"-£38,289,996"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW142:CX142>=CW142, 1))","v":2},{"$f":"SUM(IF(CW142:CX142>=CX142, 1))","v":1},null,{"v":-2175233.807618938,"d":"-£2,175,234"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC142:DD142>=DC142, 1))","v":2},{"$f":"SUM(IF(DC142:DD142>=DD142, 1))","v":1},null,{"v":-80936174.09967293,"d":"-£80,936,174"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI142:DJ142>=DI142, 1))","v":2},{"$f":"SUM(IF(DI142:DJ142>=DJ142, 1))","v":1},null,{"v":-6704908.0559898475,"d":"-£6,704,908"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO142:DP142>=DO142, 1))","v":2},{"$f":"SUM(IF(DO142:DP142>=DP142, 1))","v":1},null,{"v":-13712935.89290719,"d":"-£13,712,936"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU142:DV142>=DU142, 1))","v":2},{"$f":"SUM(IF(DU142:DV142>=DV142, 1))","v":1},null,{"v":-141819247.5299086,"d":"-£141,819,248"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA142:EB142>=EA142, 1))","v":2},{"$f":"SUM(IF(EA142:EB142>=EB142, 1))","v":1}]
[{"$nulls":3},127,{"v":218.72676082044194,"d":"£218.73"},{"v":199.750383717666,"d":"£199.75"},null,{"v":5.870426272456511,"d":"5.870"},{"v":5.890521249639069,"d":"5.891"},null,{"v":234.87149695761832,"d":"£234.87"},{"v":215.42875175168518,"d":"£215.43"},null,{"v":6.684219219979179,"d":"6.684"},{"v":6.70220974850896,"d":"6.702"},null,{"v":4168.883655381911,"d":"£4,168.88"},{"v":2001.794070446504,"d":"£2,001.79"},null,{"v":4.954320529574361,"d":"4.954"},{"v":5.090439266375398,"d":"5.090"},null,{"v":15521.785077416162,"d":"£15,521.79"},{"v":15480.84763922647,"d":"£15,480.85"},null,{"v":3.0544791977820838,"d":"3.054"},{"v":3.0844482809184877,"d":"3.084"},null,{"v":52040.170047096,"d":"£52,040.17"},{"v":51974.0083727866,"d":"£51,974.01"},null,{"v":4.65257542669606,"d":"4.653"},{"v":4.717328624114821,"d":"4.717"},null,{"v":2036603.9177947715,"d":"£2,036,603.92"},{"v":0,"d":"£0.00"},null,{"v":-2156.6555637223278,"d":"-2156.656"},{"v":0,"d":"0.000"},null,{"v":130221.21570252824,"d":"£130,221.22"},{"v":0,"d":"£0.00"},null,{"v":-120.49473834405795,"d":"-120.495"},{"v":0,"d":"0.000"},null,{"v":50324532.17706088,"d":"£50,324,532.18"},{"v":0,"d":"£0.00"},null,{"v":-3160.9730385229254,"d":"-3160.973"},{"v":0,"d":"0.000"},null,{"v":368119.8513180652,"d":"£368,119.85"},{"v":0,"d":"£0.00"},null,{"v":-269.48961430345554,"d":"-269.490"},{"v":0,"d":"0.000"},null,{"v":1041201.5196850525,"d":"£1,041,201.52"},{"v":0,"d":"£0.00"},null,{"v":-1019.0359941858817,"d":"-1019.036"},{"v":0,"d":"0.000"},null,{"v":53900678.6815613,"d":"£53,900,678.68"},{"v":0,"d":"£0.00"},null,{"v":-6726.648949078648,"d":"-6726.649"},{"v":0,"d":"0.000"},null,{"v":117189.79868830978,"d":"£117,190"},{"v":117610.67460906372,"d":"£117,611"},null,{"$f":"SUM(IF(BS143:BT143>=BS143, 1))","v":2},{"$f":"SUM(IF(BS143:BT143>=BT143, 1))","v":1},null,{"v":133449.51290262595,"d":"£133,450"},{"v":133828.7662184275,"d":"£133,829"},null,{"$f":"SUM(IF(BY143:BZ143>=BY143, 1))","v":2},{"$f":"SUM(IF(BY143:BZ143>=BZ143, 1))","v":1},null,{"v":94917.5269361053,"d":"£94,918"},{"v":99806.99125706147,"d":"£99,807"},null,{"$f":"SUM(IF(CE143:CF143>=CE143, 1))","v":2},{"$f":"SUM(IF(CE143:CF143>=CF143, 1))","v":1},null,{"v":45567.79887822551,"d":"£45,568"},{"v":46208.11797914328,"d":"£46,208"},null,{"$f":"SUM(IF(CK143:CL143>=CK143, 1))","v":2},{"$f":"SUM(IF(CK143:CL143>=CL143, 1))","v":1},null,{"$f":"AF143*WTP-AC143","v":{"v":41011.33848682521,"d":"£41,011"}},{"v":42372.564109509825,"d":"£42,373"},null,{"$f":"SUM(IF(CQ143:CR143>=CQ143, 1))","v":2},{"$f":"SUM(IF(CQ143:CR143>=CR143, 1))","v":1},null,{"v":-45169715.192241326,"d":"-£45,169,715"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW143:CX143>=CW143, 1))","v":2},{"$f":"SUM(IF(CW143:CX143>=CX143, 1))","v":1},null,{"v":-2540115.982583687,"d":"-£2,540,116"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC143:DD143>=DC143, 1))","v":2},{"$f":"SUM(IF(DC143:DD143>=DD143, 1))","v":1},null,{"v":-113543992.94751939,"d":"-£113,543,993"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI143:DJ143>=DI143, 1))","v":2},{"$f":"SUM(IF(DI143:DJ143>=DJ143, 1))","v":1},null,{"v":-5757912.137387176,"d":"-£5,757,912"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO143:DP143>=DO143, 1))","v":2},{"$f":"SUM(IF(DO143:DP143>=DP143, 1))","v":1},null,{"v":-21421921.403402686,"d":"-£21,421,921"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU143:DV143>=DU143, 1))","v":2},{"$f":"SUM(IF(DU143:DV143>=DV143, 1))","v":1},null,{"v":-188433657.66313425,"d":"-£188,433,658"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA143:EB143>=EA143, 1))","v":2},{"$f":"SUM(IF(EA143:EB143>=EB143, 1))","v":1}]
[{"$nulls":3},128,{"v":270.7177091409297,"d":"£270.72"},{"v":249.00652465997868,"d":"£249.01"},null,{"v":5.813706430780316,"d":"5.814"},{"v":5.828410801707195,"d":"5.828"},null,{"v":290.7633190671367,"d":"£290.76"},{"v":268.5463474831606,"d":"£268.55"},null,{"v":6.690915191015959,"d":"6.691"},{"v":6.703958239564189,"d":"6.704"},null,{"v":2815.6654446371317,"d":"£2,815.67"},{"v":1699.0197597412912,"d":"£1,699.02"},null,{"v":4.8625987489039995,"d":"4.863"},{"v":4.954183340022092,"d":"4.954"},null,{"v":12999.938449587184,"d":"£12,999.94"},{"v":12979.272593440757,"d":"£12,979.27"},null,{"v":2.973842767475633,"d":"2.974"},{"v":3.005086702558934,"d":"3.005"},null,{"v":50402.425063619135,"d":"£50,402.43"},{"v":50254.793410029684,"d":"£50,254.79"},null,{"v":4.475077365080932,"d":"4.475"},{"v":4.5632210529103165,"d":"4.563"},null,{"v":2325265.75194588,"d":"£2,325,265.75"},{"v":0,"d":"£0.00"},null,{"v":-1574.8366999588875,"d":"-1574.837"},{"v":0,"d":"0.000"},null,{"v":151607.8386700947,"d":"£151,607.84"},{"v":0,"d":"£0.00"},null,{"v":-89.0053080633403,"d":"-89.005"},{"v":0,"d":"0.000"},null,{"v":26571829.682440218,"d":"£26,571,829.68"},{"v":0,"d":"£0.00"},null,{"v":-2179.3575076170005,"d":"-2179.358"},{"v":0,"d":"0.000"},null,{"v":178499.064033754,"d":"£178,499.06"},{"v":0,"d":"£0.00"},null,{"v":-269.86605972600677,"d":"-269.866"},{"v":0,"d":"0.000"},null,{"v":2288942.1700093355,"d":"£2,288,942.17"},{"v":0,"d":"£0.00"},null,{"v":-1366.616163860623,"d":"-1366.616"},{"v":0,"d":"0.000"},null,{"v":31516144.50709928,"d":"£31,516,144.51"},{"v":0,"d":"£0.00"},null,{"v":-5479.681739225857,"d":"-5479.682"},{"v":0,"d":"0.000"},null,{"v":116003.4109064654,"d":"£116,003"},{"v":116319.20950948392,"d":"£116,319"},null,{"$f":"SUM(IF(BS144:BT144>=BS144, 1))","v":2},{"$f":"SUM(IF(BS144:BT144>=BT144, 1))","v":1},null,{"v":133527.54050125205,"d":"£133,528"},{"v":133810.61844380063,"d":"£133,811"},null,{"$f":"SUM(IF(BY144:BZ144>=BY144, 1))","v":2},{"$f":"SUM(IF(BY144:BZ144>=BZ144, 1))","v":1},null,{"v":94436.30953344287,"d":"£94,436"},{"v":97384.64704070054,"d":"£97,385"},null,{"$f":"SUM(IF(CE144:CF144>=CE144, 1))","v":2},{"$f":"SUM(IF(CE144:CF144>=CF144, 1))","v":1},null,{"v":46476.916899925476,"d":"£46,477"},{"v":47122.461457737925,"d":"£47,122"},null,{"$f":"SUM(IF(CK144:CL144>=CK144, 1))","v":2},{"$f":"SUM(IF(CK144:CL144>=CL144, 1))","v":1},null,{"$f":"AF144*WTP-AC144","v":{"v":39099.12223799951,"d":"£39,099"}},{"v":41009.62764817664,"d":"£41,010"},null,{"$f":"SUM(IF(CQ144:CR144>=CQ144, 1))","v":2},{"$f":"SUM(IF(CQ144:CR144>=CR144, 1))","v":1},null,{"v":-33821999.75112363,"d":"-£33,822,000"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW144:CX144>=CW144, 1))","v":2},{"$f":"SUM(IF(CW144:CX144>=CX144, 1))","v":1},null,{"v":-1931713.9999369006,"d":"-£1,931,714"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC144:DD144>=DC144, 1))","v":2},{"$f":"SUM(IF(DC144:DD144>=DD144, 1))","v":1},null,{"v":-70158979.83478023,"d":"-£70,158,980"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI144:DJ144>=DI144, 1))","v":2},{"$f":"SUM(IF(DI144:DJ144>=DJ144, 1))","v":1},null,{"v":-5575820.25855389,"d":"-£5,575,820"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO144:DP144>=DO144, 1))","v":2},{"$f":"SUM(IF(DO144:DP144>=DP144, 1))","v":1},null,{"v":-29621265.447221793,"d":"-£29,621,265"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU144:DV144>=DU144, 1))","v":2},{"$f":"SUM(IF(DU144:DV144>=DV144, 1))","v":1},null,{"v":-141109779.2916164,"d":"-£141,109,779"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA144:EB144>=EA144, 1))","v":2},{"$f":"SUM(IF(EA144:EB144>=EB144, 1))","v":1}]
[{"$nulls":3},129,{"v":246.9304682429842,"d":"£246.93"},{"v":222.90175841358086,"d":"£222.90"},null,{"v":5.8438084558865935,"d":"5.844"},{"v":5.8625639954889825,"d":"5.863"},null,{"v":265.0230670808837,"d":"£265.02"},{"v":240.38508071738988,"d":"£240.39"},null,{"v":6.738253373264015,"d":"6.738"},{"v":6.75467937862085,"d":"6.755"},null,{"v":2124.069123331808,"d":"£2,124.07"},{"v":1378.4689883102008,"d":"£1,378.47"},null,{"v":4.812306574086426,"d":"4.812"},{"v":4.940421265838526,"d":"4.940"},null,{"v":11488.035601904267,"d":"£11,488.04"},{"v":11448.169756051071,"d":"£11,448.17"},null,{"v":3.0609495165727223,"d":"3.061"},{"v":3.1047726035585037,"d":"3.105"},null,{"v":50541.47154452332,"d":"£50,541.47"},{"v":50691.728930133075,"d":"£50,691.73"},null,{"v":4.250346280082425,"d":"4.250"},{"v":4.313776678255724,"d":"4.314"},null,{"v":2555669.2080782573,"d":"£2,555,669.21"},{"v":0,"d":"£0.00"},null,{"v":-1994.8201706636657,"d":"-1994.820"},{"v":0,"d":"0.000"},null,{"v":163001.48898503158,"d":"£163,001.49"},{"v":0,"d":"£0.00"},null,{"v":-108.67216548213607,"d":"-108.672"},{"v":0,"d":"0.000"},null,{"v":16716952.247963352,"d":"£16,716,952.25"},{"v":0,"d":"£0.00"},null,{"v":-2872.434008103199,"d":"-2872.434"},{"v":0,"d":"0.000"},null,{"v":356764.5412940614,"d":"£356,764.54"},{"v":0,"d":"£0.00"},null,{"v":-392.1783971208247,"d":"-392.178"},{"v":0,"d":"0.000"},null,{"v":-2367102.4447340746,"d":"-£2,367,102.44"},{"v":0,"d":"£0.00"},null,{"v":-999.2603689806764,"d":"-999.260"},{"v":0,"d":"0.000"},null,{"v":17425285.041586626,"d":"£17,425,285.04"},{"v":0,"d":"£0.00"},null,{"v":-6367.365110350502,"d":"-6367.365"},{"v":0,"d":"0.000"},null,{"v":116629.23864948889,"d":"£116,629"},{"v":117028.37815136607,"d":"£117,028"},null,{"$f":"SUM(IF(BS145:BT145>=BS145, 1))","v":2},{"$f":"SUM(IF(BS145:BT145>=BT145, 1))","v":1},null,{"v":134500.04439819942,"d":"£134,500"},{"v":134853.2024916996,"d":"£134,853"},null,{"$f":"SUM(IF(BY145:BZ145>=BY145, 1))","v":2},{"$f":"SUM(IF(BY145:BZ145>=BZ145, 1))","v":1},null,{"v":94122.06235839671,"d":"£94,122"},{"v":97429.95632846032,"d":"£97,430"},null,{"$f":"SUM(IF(CE145:CF145>=CE145, 1))","v":2},{"$f":"SUM(IF(CE145:CF145>=CF145, 1))","v":1},null,{"v":49730.954729550176,"d":"£49,731"},{"v":50647.282315119,"d":"£50,647"},null,{"$f":"SUM(IF(CK145:CL145>=CK145, 1))","v":2},{"$f":"SUM(IF(CK145:CL145>=CL145, 1))","v":1},null,{"$f":"AF145*WTP-AC145","v":{"v":34465.45405712518,"d":"£34,465"}},{"v":35583.80463498141,"d":"£35,584"},null,{"$f":"SUM(IF(CQ145:CR145>=CQ145, 1))","v":2},{"$f":"SUM(IF(CQ145:CR145>=CR145, 1))","v":1},null,{"v":-42452072.62135157,"d":"-£42,452,073"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW145:CX145>=CW145, 1))","v":2},{"$f":"SUM(IF(CW145:CX145>=CX145, 1))","v":1},null,{"v":-2336444.798627753,"d":"-£2,336,445"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC145:DD145>=DC145, 1))","v":2},{"$f":"SUM(IF(DC145:DD145>=DD145, 1))","v":1},null,{"v":-74165632.41002734,"d":"-£74,165,632"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI145:DJ145>=DI145, 1))","v":2},{"$f":"SUM(IF(DI145:DJ145>=DJ145, 1))","v":1},null,{"v":-8200332.483710555,"d":"-£8,200,332"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO145:DP145>=DO145, 1))","v":2},{"$f":"SUM(IF(DO145:DP145>=DP145, 1))","v":1},null,{"v":-17618104.934879452,"d":"-£17,618,105"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU145:DV145>=DU145, 1))","v":2},{"$f":"SUM(IF(DU145:DV145>=DV145, 1))","v":1},null,{"v":-144772587.24859667,"d":"-£144,772,587"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA145:EB145>=EA145, 1))","v":2},{"$f":"SUM(IF(EA145:EB145>=EB145, 1))","v":1}]
[{"$nulls":3},130,{"v":268.7033451366801,"d":"£268.70"},{"v":241.4836868836656,"d":"£241.48"},null,{"v":5.825012609494876,"d":"5.825"},{"v":5.842694436743132,"d":"5.843"},null,{"v":288.27643925093565,"d":"£288.28"},{"v":260.41795578146014,"d":"£260.42"},null,{"v":6.693637001448843,"d":"6.694"},{"v":6.709110324504625,"d":"6.709"},null,{"v":3296.3564255410556,"d":"£3,296.36"},{"v":1721.8228703777693,"d":"£1,721.82"},null,{"v":4.753003104355176,"d":"4.753"},{"v":4.839731653419542,"d":"4.840"},null,{"v":8611.534729702107,"d":"£8,611.53"},{"v":8607.577264834334,"d":"£8,607.58"},null,{"v":3.0454660399898095,"d":"3.045"},{"v":3.1090711678253413,"d":"3.109"},null,{"v":52847.33371262848,"d":"£52,847.33"},{"v":52400.24010120616,"d":"£52,400.24"},null,{"v":4.100952828050533,"d":"4.101"},{"v":4.186356975474877,"d":"4.186"},null,{"v":2922222.3245510464,"d":"£2,922,222.32"},{"v":0,"d":"£0.00"},null,{"v":-1898.268885061656,"d":"-1898.269"},{"v":0,"d":"0.000"},null,{"v":195341.97474494038,"d":"£195,341.97"},{"v":0,"d":"£0.00"},null,{"v":-108.49799074291874,"d":"-108.498"},{"v":0,"d":"0.000"},null,{"v":36875652.49052005,"d":"£36,875,652.49"},{"v":0,"d":"£0.00"},null,{"v":-2031.1868399482448,"d":"-2031.187"},{"v":0,"d":"0.000"},null,{"v":34744.11273980215,"d":"£34,744.11"},{"v":0,"d":"£0.00"},null,{"v":-558.4139862726164,"d":"-558.414"},{"v":0,"d":"0.000"},null,{"v":6916567.647641011,"d":"£6,916,567.65"},{"v":0,"d":"£0.00"},null,{"v":-1321.2077917427491,"d":"-1321.208"},{"v":0,"d":"0.000"},null,{"v":46944528.55019685,"d":"£46,944,528.55"},{"v":0,"d":"£0.00"},null,{"v":-5917.575493768185,"d":"-5917.575"},{"v":0,"d":"0.000"},null,{"$f":"H146*WTP-E146","v":{"v":116231.54884476085,"d":"£116,232"}},{"$f":"I146*WTP-F146","v":{"v":116612.40504797897,"d":"£116,612"}},null,{"$f":"SUM(IF(BS146:BT146>=BS146, 1))","v":2},{"$f":"SUM(IF(BS146:BT146>=BT146, 1))","v":1},null,{"$f":"N146*WTP-K146","v":{"v":133584.4635897259,"d":"£133,584"}},{"$f":"O146*WTP-L146","v":{"v":133921.78853431105,"d":"£133,922"}},null,{"$f":"SUM(IF(BY146:BZ146>=BY146, 1))","v":2},{"$f":"SUM(IF(BY146:BZ146>=BZ146, 1))","v":1},null,{"$f":"T146*WTP-Q146","v":{"v":91763.70566156246,"d":"£91,764"}},{"$f":"U146*WTP-R146","v":{"v":95072.81019801307,"d":"£95,073"}},null,{"$f":"SUM(IF(CE146:CF146>=CE146, 1))","v":2},{"$f":"SUM(IF(CE146:CF146>=CF146, 1))","v":1},null,{"$f":"Z146*WTP-W146","v":{"v":52297.78607009408,"d":"£52,298"}},{"$f":"AA146*WTP-X146","v":{"v":53573.846091672494,"d":"£53,574"}},null,{"$f":"SUM(IF(CK146:CL146>=CK146, 1))","v":2},{"$f":"SUM(IF(CK146:CL146>=CL146, 1))","v":1},null,{"$f":"AF146*WTP-AC146","v":{"v":29171.72284838219,"d":"£29,172"}},{"$f":"AG146*WTP-AD146","v":{"v":31326.89940829137,"d":"£31,327"}},null,{"$f":"SUM(IF(CQ146:CR146>=CQ146, 1))","v":2},{"$f":"SUM(IF(CQ146:CR146>=CR146, 1))","v":1},null,{"$f":"AL146*WTP-AI146","v":{"v":-40887600.025784165,"d":"-£40,887,600"}},{"$f":"AM146*WTP-AJ146","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(CW146:CX146>=CW146, 1))","v":2},{"$f":"SUM(IF(CW146:CX146>=CX146, 1))","v":1},null,{"$f":"AR146*WTP-AO146","v":{"v":-2365301.7896033153,"d":"-£2,365,302"}},{"$f":"AS146*WTP-AP146","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DC146:DD146>=DC146, 1))","v":2},{"$f":"SUM(IF(DC146:DD146>=DD146, 1))","v":1},null,{"$f":"AX146*WTP-AU146","v":{"v":-77499389.28948495,"d":"-£77,499,389"}},{"$f":"AY146*WTP-AV146","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DI146:DJ146>=DI146, 1))","v":2},{"$f":"SUM(IF(DI146:DJ146>=DJ146, 1))","v":1},null,{"$f":"BD146*WTP-BA146","v":{"v":-11203023.83819213,"d":"-£11,203,024"}},{"$f":"BE146*WTP-BB146","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DO146:DP146>=DO146, 1))","v":2},{"$f":"SUM(IF(DO146:DP146>=DP146, 1))","v":1},null,{"$f":"BJ146*WTP-BG146","v":{"v":-33340723.482495993,"d":"-£33,340,723"}},{"$f":"BK146*WTP-BH146","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DU146:DV146>=DU146, 1))","v":2},{"$f":"SUM(IF(DU146:DV146>=DV146, 1))","v":1},null,{"$f":"BP146*WTP-BM146","v":{"v":-165296038.42556053,"d":"-£165,296,038"}},{"$f":"BQ146*WTP-BN146","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(EA146:EB146>=EA146, 1))","v":2},{"$f":"SUM(IF(EA146:EB146>=EB146, 1))","v":1}]
[{"$nulls":3},131,{"v":262.23621541752357,"d":"£262.24"},{"v":237.01869445727135,"d":"£237.02"},null,{"v":5.849682981083978,"d":"5.850"},{"v":5.867524834777876,"d":"5.868"},null,{"v":281.35845892536656,"d":"£281.36"},{"v":255.53814697244638,"d":"£255.54"},null,{"v":6.729567033865623,"d":"6.730"},{"v":6.745413833302577,"d":"6.745"},null,{"v":4859.266477163799,"d":"£4,859.27"},{"v":2016.2597862833445,"d":"£2,016.26"},null,{"v":4.7155395745329605,"d":"4.716"},{"v":4.864527460130622,"d":"4.865"},null,{"v":17002.28689115642,"d":"£17,002.29"},{"v":16966.14253573256,"d":"£16,966.14"},null,{"v":3.02062484102282,"d":"3.021"},{"v":3.063215034358218,"d":"3.063"},null,{"v":50092.858222335824,"d":"£50,092.86"},{"v":50160.82862794218,"d":"£50,160.83"},null,{"v":4.145476218264111,"d":"4.145"},{"v":4.250036570932991,"d":"4.250"},null,{"v":2712380.8561147875,"d":"£2,712,380.86"},{"v":0,"d":"£0.00"},null,{"v":-1919.058676434016,"d":"-1919.059"},{"v":0,"d":"0.000"},null,{"v":174503.25647643805,"d":"£174,503.26"},{"v":0,"d":"£0.00"},null,{"v":-107.09855525834676,"d":"-107.099"},{"v":0,"d":"0.000"},null,{"v":66651261.153838105,"d":"£66,651,261.15"},{"v":0,"d":"£0.00"},null,{"v":-3492.862153149773,"d":"-3492.862"},{"v":0,"d":"0.000"},null,{"v":327733.7057278053,"d":"£327,733.71"},{"v":0,"d":"£0.00"},null,{"v":-386.1804070314206,"d":"-386.180"},{"v":0,"d":"0.000"},null,{"v":-1120134.2904404646,"d":"-£1,120,134.29"},{"v":0,"d":"£0.00"},null,{"v":-1723.126931495134,"d":"-1723.127"},{"v":0,"d":"0.000"},null,{"v":68745744.68171667,"d":"£68,745,744.68"},{"v":0,"d":"£0.00"},null,{"v":-7628.32672336869,"d":"-7628.327"},{"v":0,"d":"0.000"},null,{"v":116731.42340626204,"d":"£116,731"},{"v":117113.47800110023,"d":"£117,113"},null,{"$f":"SUM(IF(BS147:BT147>=BS147, 1))","v":2},{"$f":"SUM(IF(BS147:BT147>=BT147, 1))","v":1},null,{"v":134309.9822183871,"d":"£134,310"},{"v":134652.73851907908,"d":"£134,653"},null,{"$f":"SUM(IF(BY147:BZ147>=BY147, 1))","v":2},{"$f":"SUM(IF(BY147:BZ147>=BZ147, 1))","v":1},null,{"v":89451.52501349541,"d":"£89,452"},{"v":95274.28941632909,"d":"£95,274"},null,{"$f":"SUM(IF(CE147:CF147>=CE147, 1))","v":2},{"$f":"SUM(IF(CE147:CF147>=CF147, 1))","v":1},null,{"v":43410.20992929998,"d":"£43,410"},{"v":44298.158151431795,"d":"£44,298"},null,{"$f":"SUM(IF(CK147:CL147>=CK147, 1))","v":2},{"$f":"SUM(IF(CK147:CL147>=CL147, 1))","v":1},null,{"$f":"AF147*WTP-AC147","v":{"v":32816.6661429464,"d":"£32,817"}},{"v":34839.90279071764,"d":"£34,840"},null,{"$f":"SUM(IF(CQ147:CR147>=CQ147, 1))","v":2},{"$f":"SUM(IF(CQ147:CR147>=CR147, 1))","v":1},null,{"v":-41093554.38479511,"d":"-£41,093,554"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW147:CX147>=CW147, 1))","v":2},{"$f":"SUM(IF(CW147:CX147>=CX147, 1))","v":1},null,{"v":-2316474.3616433735,"d":"-£2,316,474"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC147:DD147>=DC147, 1))","v":2},{"$f":"SUM(IF(DC147:DD147>=DD147, 1))","v":1},null,{"v":-136508504.21683356,"d":"-£136,508,504"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI147:DJ147>=DI147, 1))","v":2},{"$f":"SUM(IF(DI147:DJ147>=DJ147, 1))","v":1},null,{"v":-8051341.846356218,"d":"-£8,051,342"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO147:DP147>=DO147, 1))","v":2},{"$f":"SUM(IF(DO147:DP147>=DP147, 1))","v":1},null,{"v":-33342404.33946221,"d":"-£33,342,404"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU147:DV147>=DU147, 1))","v":2},{"$f":"SUM(IF(DU147:DV147>=DV147, 1))","v":1},null,{"v":-221312279.14909047,"d":"-£221,312,279"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA147:EB147>=EA147, 1))","v":2},{"$f":"SUM(IF(EA147:EB147>=EB147, 1))","v":1}]
[{"$nulls":3},132,{"v":261.2338434489065,"d":"£261.23"},{"v":245.6909437161355,"d":"£245.69"},null,{"v":5.8223896852040395,"d":"5.822"},{"v":5.839565245131341,"d":"5.840"},null,{"v":280.95173738827066,"d":"£280.95"},{"v":265.00274898517193,"d":"£265.00"},null,{"v":6.684168641298902,"d":"6.684"},{"v":6.698587510136731,"d":"6.699"},null,{"v":2575.3607806261352,"d":"£2,575.36"},{"v":1457.1908059915713,"d":"£1,457.19"},null,{"v":4.720616851448502,"d":"4.721"},{"v":4.8202764189365706,"d":"4.820"},null,{"v":13173.90352285876,"d":"£13,173.90"},{"v":13170.511689272691,"d":"£13,170.51"},null,{"v":2.943427311602801,"d":"2.943"},{"v":2.9859263193767527,"d":"2.986"},null,{"v":53290.119543447676,"d":"£53,290.12"},{"v":52660.93677126135,"d":"£52,660.94"},null,{"v":4.326568713250347,"d":"4.327"},{"v":4.479763777071147,"d":"4.480"},null,{"v":1659698.806870652,"d":"£1,659,698.81"},{"v":0,"d":"£0.00"},null,{"v":-1834.0372008303545,"d":"-1834.037"},{"v":0,"d":"0.000"},null,{"v":103587.19519080638,"d":"£103,587.20"},{"v":0,"d":"£0.00"},null,{"v":-93.64921103363923,"d":"-93.649"},{"v":0,"d":"0.000"},null,{"v":26014727.880890504,"d":"£26,014,727.88"},{"v":0,"d":"£0.00"},null,{"v":-2318.624706209505,"d":"-2318.625"},{"v":0,"d":"0.000"},null,{"v":29470.126379879406,"d":"£29,470.13"},{"v":0,"d":"£0.00"},null,{"v":-369.25488775803467,"d":"-369.255"},{"v":0,"d":"0.000"},null,{"v":9944803.716060339,"d":"£9,944,803.72"},{"v":0,"d":"£0.00"},null,{"v":-2421.3867691787927,"d":"-2421.387"},{"v":0,"d":"0.000"},null,{"v":37752287.72539218,"d":"£37,752,287.73"},{"v":0,"d":"£0.00"},null,{"v":-7036.952775010326,"d":"-7036.953"},{"v":0,"d":"0.000"},null,{"v":116186.55986063188,"d":"£116,187"},{"v":116545.61395891069,"d":"£116,546"},null,{"$f":"SUM(IF(BS148:BT148>=BS148, 1))","v":2},{"$f":"SUM(IF(BS148:BT148>=BT148, 1))","v":1},null,{"v":133402.42108858976,"d":"£133,402"},{"v":133706.74745374944,"d":"£133,707"},null,{"$f":"SUM(IF(BY148:BZ148>=BY148, 1))","v":2},{"$f":"SUM(IF(BY148:BZ148>=BZ148, 1))","v":1},null,{"v":91836.97624834391,"d":"£91,837"},{"v":94948.33757273984,"d":"£94,948"},null,{"$f":"SUM(IF(CE148:CF148>=CE148, 1))","v":2},{"$f":"SUM(IF(CE148:CF148>=CF148, 1))","v":1},null,{"v":45694.642709197266,"d":"£45,695"},{"v":46548.014698262356,"d":"£46,548"},null,{"$f":"SUM(IF(CK148:CL148>=CK148, 1))","v":2},{"$f":"SUM(IF(CK148:CL148>=CL148, 1))","v":1},null,{"$f":"AF148*WTP-AC148","v":{"v":33241.25472155926,"d":"£33,241"}},{"v":36934.338770161594,"d":"£36,934"},null,{"$f":"SUM(IF(CQ148:CR148>=CQ148, 1))","v":2},{"$f":"SUM(IF(CQ148:CR148>=CR148, 1))","v":1},null,{"v":-38340442.823477745,"d":"-£38,340,443"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW148:CX148>=CW148, 1))","v":2},{"$f":"SUM(IF(CW148:CX148>=CX148, 1))","v":1},null,{"v":-1976571.415863591,"d":"-£1,976,571"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC148:DD148>=DC148, 1))","v":2},{"$f":"SUM(IF(DC148:DD148>=DD148, 1))","v":1},null,{"v":-72387222.00508061,"d":"-£72,387,222"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI148:DJ148>=DI148, 1))","v":2},{"$f":"SUM(IF(DI148:DJ148>=DJ148, 1))","v":1},null,{"v":-7414567.881540572,"d":"-£7,414,568"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO148:DP148>=DO148, 1))","v":2},{"$f":"SUM(IF(DO148:DP148>=DP148, 1))","v":1},null,{"v":-58372539.0996362,"d":"-£58,372,539"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU148:DV148>=DU148, 1))","v":2},{"$f":"SUM(IF(DU148:DV148>=DV148, 1))","v":1},null,{"v":-178491343.2255987,"d":"-£178,491,343"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA148:EB148>=EA148, 1))","v":2},{"$f":"SUM(IF(EA148:EB148>=EB148, 1))","v":1}]
[{"$nulls":3},133,{"v":236.72515884349983,"d":"£236.73"},{"v":232.8547367775453,"d":"£232.85"},null,{"v":5.834597963661078,"d":"5.835"},{"v":5.848837511973693,"d":"5.849"},null,{"v":255.22181383272743,"d":"£255.22"},{"v":251.2005557952107,"d":"£251.20"},null,{"v":6.691584324423725,"d":"6.692"},{"v":6.7032026549365575,"d":"6.703"},null,{"v":1999.6777949785442,"d":"£1,999.68"},{"v":1465.0064441905406,"d":"£1,465.01"},null,{"v":4.874376446718794,"d":"4.874"},{"v":4.92141156148353,"d":"4.921"},null,{"v":14172.97248736365,"d":"£14,172.97"},{"v":14251.342546477066,"d":"£14,251.34"},null,{"v":3.064762492236689,"d":"3.065"},{"v":3.1209843125505454,"d":"3.121"},null,{"v":51256.78769336068,"d":"£51,256.79"},{"v":51139.48511561591,"d":"£51,139.49"},null,{"v":4.775368962418257,"d":"4.775"},{"v":4.861341766000296,"d":"4.861"},null,{"v":416708.3188240558,"d":"£416,708.32"},{"v":0,"d":"£0.00"},null,{"v":-1533.0984934069716,"d":"-1533.098"},{"v":0,"d":"0.000"},null,{"v":26209.026953579058,"d":"£26,209.03"},{"v":0,"d":"£0.00"},null,{"v":-75.72384928435514,"d":"-75.724"},{"v":0,"d":"0.000"},null,{"v":12208754.565789131,"d":"£12,208,754.57"},{"v":0,"d":"£0.00"},null,{"v":-1074.0058753663568,"d":"-1074.006"},{"v":0,"d":"0.000"},null,{"v":-691001.6125980616,"d":"-£691,001.61"},{"v":0,"d":"£0.00"},null,{"v":-495.71697328759956,"d":"-495.717"},{"v":0,"d":"0.000"},null,{"v":1852449.9717268278,"d":"£1,852,449.97"},{"v":0,"d":"£0.00"},null,{"v":-1357.6881312135201,"d":"-1357.688"},{"v":0,"d":"0.000"},null,{"v":13813120.270695532,"d":"£13,813,120.27"},{"v":0,"d":"£0.00"},null,{"v":-4536.233322558803,"d":"-4536.233"},{"v":0,"d":"0.000"},null,{"v":116455.23411437805,"d":"£116,455"},{"v":116743.89550269632,"d":"£116,744"},null,{"$f":"SUM(IF(BS149:BT149>=BS149, 1))","v":2},{"$f":"SUM(IF(BS149:BT149>=BT149, 1))","v":1},null,{"v":133576.46467464176,"d":"£133,576"},{"v":133812.85254293593,"d":"£133,813"},null,{"$f":"SUM(IF(BY149:BZ149>=BY149, 1))","v":2},{"$f":"SUM(IF(BY149:BZ149>=BZ149, 1))","v":1},null,{"v":95487.85113939733,"d":"£95,488"},{"v":96963.22478548005,"d":"£96,963"},null,{"$f":"SUM(IF(CE149:CF149>=CE149, 1))","v":2},{"$f":"SUM(IF(CE149:CF149>=CF149, 1))","v":1},null,{"v":47122.277357370134,"d":"£47,122"},{"v":48168.343704533836,"d":"£48,168"},null,{"$f":"SUM(IF(CK149:CL149>=CK149, 1))","v":2},{"$f":"SUM(IF(CK149:CL149>=CL149, 1))","v":1},null,{"$f":"AF149*WTP-AC149","v":{"v":44250.59155500447,"d":"£44,251"}},{"v":46087.35020439002,"d":"£46,087"},null,{"$f":"SUM(IF(CQ149:CR149>=CQ149, 1))","v":2},{"$f":"SUM(IF(CQ149:CR149>=CR149, 1))","v":1},null,{"v":-31078678.186963487,"d":"-£31,078,678"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW149:CX149>=CW149, 1))","v":2},{"$f":"SUM(IF(CW149:CX149>=CX149, 1))","v":1},null,{"v":-1540686.012640682,"d":"-£1,540,686"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC149:DD149>=DC149, 1))","v":2},{"$f":"SUM(IF(DC149:DD149>=DD149, 1))","v":1},null,{"v":-33688872.073116265,"d":"-£33,688,872"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI149:DJ149>=DI149, 1))","v":2},{"$f":"SUM(IF(DI149:DJ149>=DJ149, 1))","v":1},null,{"v":-9223337.85315393,"d":"-£9,223,338"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO149:DP149>=DO149, 1))","v":2},{"$f":"SUM(IF(DO149:DP149>=DP149, 1))","v":1},null,{"v":-29006212.59599723,"d":"-£29,006,213"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU149:DV149>=DU149, 1))","v":2},{"$f":"SUM(IF(DU149:DV149>=DV149, 1))","v":1},null,{"v":-104537786.72187158,"d":"-£104,537,787"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA149:EB149>=EA149, 1))","v":2},{"$f":"SUM(IF(EA149:EB149>=EB149, 1))","v":1}]
[{"$nulls":3},134,{"v":229.003905324684,"d":"£229.00"},{"v":200.3963474886166,"d":"£200.40"},null,{"v":5.835223304745302,"d":"5.835"},{"v":5.855738544164201,"d":"5.856"},null,{"v":245.37996584891508,"d":"£245.38"},{"v":216.1054599663498,"d":"£216.11"},null,{"v":6.700228975007034,"d":"6.700"},{"v":6.718278265530889,"d":"6.718"},null,{"v":1173.5852115846808,"d":"£1,173.59"},{"v":1045.938053795807,"d":"£1,045.94"},null,{"v":4.995688322424613,"d":"4.996"},{"v":5.021295399342026,"d":"5.021"},null,{"v":12356.23447788152,"d":"£12,356.23"},{"v":12316.986640136673,"d":"£12,316.99"},null,{"v":2.702558422215792,"d":"2.703"},{"v":2.7458334785788194,"d":"2.746"},null,{"v":50066.27049404364,"d":"£50,066.27"},{"v":49863.26215034512,"d":"£49,863.26"},null,{"v":4.672851427124658,"d":"4.673"},{"v":4.835628099247329,"d":"4.836"},null,{"v":3059720.177665127,"d":"£3,059,720.18"},{"v":0,"d":"£0.00"},null,{"v":-2194.206592514453,"d":"-2194.207"},{"v":0,"d":"0.000"},null,{"v":195637.3775747529,"d":"£195,637.38"},{"v":0,"d":"£0.00"},null,{"v":-120.6208528108644,"d":"-120.621"},{"v":0,"d":"0.000"},null,{"v":2906609.6316752858,"d":"£2,906,609.63"},{"v":0,"d":"£0.00"},null,{"v":-583.0899621776942,"d":"-583.090"},{"v":0,"d":"0.000"},null,{"v":354113.09206266375,"d":"£354,113.09"},{"v":0,"d":"£0.00"},null,{"v":-390.4486182785796,"d":"-390.449"},{"v":0,"d":"0.000"},null,{"v":3168393.7700220277,"d":"£3,168,393.77"},{"v":0,"d":"£0.00"},null,{"v":-2540.489639304232,"d":"-2540.490"},{"v":0,"d":"0.000"},null,{"v":9684474.048999857,"d":"£9,684,474.05"},{"v":0,"d":"£0.00"},null,{"v":-5828.855665085823,"d":"-5828.856"},{"v":0,"d":"0.000"},null,{"v":116475.46218958135,"d":"£116,475"},{"v":116914.37453579542,"d":"£116,914"},null,{"$f":"SUM(IF(BS150:BT150>=BS150, 1))","v":2},{"$f":"SUM(IF(BS150:BT150>=BT150, 1))","v":1},null,{"v":133759.19953429178,"d":"£133,759"},{"v":134149.45985065142,"d":"£134,149"},null,{"$f":"SUM(IF(BY150:BZ150>=BY150, 1))","v":2},{"$f":"SUM(IF(BY150:BZ150>=BZ150, 1))","v":1},null,{"v":98740.18123690758,"d":"£98,740"},{"v":99379.96993304472,"d":"£99,380"},null,{"$f":"SUM(IF(CE150:CF150>=CE150, 1))","v":2},{"$f":"SUM(IF(CE150:CF150>=CF150, 1))","v":1},null,{"v":41694.93396643431,"d":"£41,695"},{"v":42599.68293143971,"d":"£42,600"},null,{"$f":"SUM(IF(CK150:CL150>=CK150, 1))","v":2},{"$f":"SUM(IF(CK150:CL150>=CL150, 1))","v":1},null,{"$f":"AF150*WTP-AC150","v":{"v":43390.75804844953,"d":"£43,391"}},{"v":46849.299834601465,"d":"£46,849"},null,{"$f":"SUM(IF(CQ150:CR150>=CQ150, 1))","v":2},{"$f":"SUM(IF(CQ150:CR150>=CR150, 1))","v":1},null,{"v":-46943852.02795419,"d":"-£46,943,852"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW150:CX150>=CW150, 1))","v":2},{"$f":"SUM(IF(CW150:CX150>=CX150, 1))","v":1},null,{"v":-2608054.433792041,"d":"-£2,608,054"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC150:DD150>=DC150, 1))","v":2},{"$f":"SUM(IF(DC150:DD150>=DD150, 1))","v":1},null,{"v":-14568408.87522917,"d":"-£14,568,409"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI150:DJ150>=DI150, 1))","v":2},{"$f":"SUM(IF(DI150:DJ150>=DJ150, 1))","v":1},null,{"v":-8163085.457634255,"d":"-£8,163,085"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO150:DP150>=DO150, 1))","v":2},{"$f":"SUM(IF(DO150:DP150>=DP150, 1))","v":1},null,{"v":-53978186.556106664,"d":"-£53,978,187"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU150:DV150>=DU150, 1))","v":2},{"$f":"SUM(IF(DU150:DV150>=DV150, 1))","v":1},null,{"v":-126261587.35071631,"d":"-£126,261,587"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA150:EB150>=EA150, 1))","v":2},{"$f":"SUM(IF(EA150:EB150>=EB150, 1))","v":1}]
[{"$nulls":3},135,{"v":240.56487130083684,"d":"£240.56"},{"v":217.27619885001272,"d":"£217.28"},null,{"v":5.806951310325607,"d":"5.807"},{"v":5.822722498128999,"d":"5.823"},null,{"v":258.09399041418243,"d":"£258.09"},{"v":234.23374961066895,"d":"£234.23"},null,{"v":6.715606100927001,"d":"6.716"},{"v":6.729444173460386,"d":"6.729"},null,{"v":2927.0469113931113,"d":"£2,927.05"},{"v":1402.046564350358,"d":"£1,402.05"},null,{"v":4.644581601235397,"d":"4.645"},{"v":4.74945369084512,"d":"4.749"},null,{"v":8301.04039084474,"d":"£8,301.04"},{"v":8297.908769391794,"d":"£8,297.91"},null,{"v":2.8029317438893027,"d":"2.803"},{"v":2.851237608187938,"d":"2.851"},null,{"v":50703.34622021589,"d":"£50,703.35"},{"v":50620.97462542695,"d":"£50,620.97"},null,{"v":4.164791771922547,"d":"4.165"},{"v":4.2660789687082135,"d":"4.266"},null,{"v":2483797.2621487947,"d":"£2,483,797.26"},{"v":0,"d":"£0.00"},null,{"v":-1682.0380453036184,"d":"-1682.038"},{"v":0,"d":"0.000"},null,{"v":155010.69267056428,"d":"£155,010.69"},{"v":0,"d":"£0.00"},null,{"v":-89.90056832576336,"d":"-89.901"},{"v":0,"d":"0.000"},null,{"v":35839186.68159825,"d":"£35,839,186.68"},{"v":0,"d":"£0.00"},null,{"v":-2464.609535663784,"d":"-2464.610"},{"v":0,"d":"0.000"},null,{"v":28505.94771351057,"d":"£28,505.95"},{"v":0,"d":"£0.00"},null,{"v":-439.7097358804371,"d":"-439.710"},{"v":0,"d":"0.000"},null,{"v":1280853.763494733,"d":"£1,280,853.76"},{"v":0,"d":"£0.00"},null,{"v":-1574.9857402805364,"d":"-1574.986"},{"v":0,"d":"0.000"},null,{"v":39787354.34762585,"d":"£39,787,354.35"},{"v":0,"d":"£0.00"},null,{"v":-6251.243625454139,"d":"-6251.244"},{"v":0,"d":"0.000"},null,{"v":115898.4613352113,"d":"£115,898"},{"v":116237.17376372997,"d":"£116,237"},null,{"$f":"SUM(IF(BS151:BT151>=BS151, 1))","v":2},{"$f":"SUM(IF(BS151:BT151>=BT151, 1))","v":1},null,{"v":134054.02802812585,"d":"£134,054"},{"v":134354.64971959704,"d":"£134,355"},null,{"$f":"SUM(IF(BY151:BZ151>=BY151, 1))","v":2},{"$f":"SUM(IF(BY151:BZ151>=BZ151, 1))","v":1},null,{"v":89964.58511331482,"d":"£89,965"},{"v":93587.02725255204,"d":"£93,587"},null,{"$f":"SUM(IF(CE151:CF151>=CE151, 1))","v":2},{"$f":"SUM(IF(CE151:CF151>=CF151, 1))","v":1},null,{"v":47757.594486941314,"d":"£47,758"},{"v":48726.843394366966,"d":"£48,727"},null,{"$f":"SUM(IF(CK151:CL151>=CK151, 1))","v":2},{"$f":"SUM(IF(CK151:CL151>=CL151, 1))","v":1},null,{"$f":"AF151*WTP-AC151","v":{"v":32592.489218235052,"d":"£32,592"}},{"v":34700.60474873732,"d":"£34,701"},null,{"$f":"SUM(IF(CQ151:CR151>=CQ151, 1))","v":2},{"$f":"SUM(IF(CQ151:CR151>=CR151, 1))","v":1},null,{"v":-36124558.16822117,"d":"-£36,124,558"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW151:CX151>=CW151, 1))","v":2},{"$f":"SUM(IF(CW151:CX151>=CX151, 1))","v":1},null,{"v":-1953022.0591858313,"d":"-£1,953,022"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC151:DD151>=DC151, 1))","v":2},{"$f":"SUM(IF(DC151:DD151>=DD151, 1))","v":1},null,{"v":-85131377.39487393,"d":"-£85,131,377"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI151:DJ151>=DI151, 1))","v":2},{"$f":"SUM(IF(DI151:DJ151>=DJ151, 1))","v":1},null,{"v":-8822700.665322253,"d":"-£8,822,701"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO151:DP151>=DO151, 1))","v":2},{"$f":"SUM(IF(DO151:DP151>=DP151, 1))","v":1},null,{"v":-32780568.56910546,"d":"-£32,780,569"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU151:DV151>=DU151, 1))","v":2},{"$f":"SUM(IF(DU151:DV151>=DV151, 1))","v":1},null,{"v":-164812226.85670865,"d":"-£164,812,227"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA151:EB151>=EA151, 1))","v":2},{"$f":"SUM(IF(EA151:EB151>=EB151, 1))","v":1}]
[{"$nulls":3},136,{"v":277.3304384766457,"d":"£277.33"},{"v":255.54262151190724,"d":"£255.54"},null,{"v":5.840550989846462,"d":"5.841"},{"v":5.861538265873668,"d":"5.862"},null,{"v":297.8588608536375,"d":"£297.86"},{"v":275.5532511073492,"d":"£275.55"},null,{"v":6.687538549512334,"d":"6.688"},{"v":6.706675881202222,"d":"6.707"},null,{"v":2592.2215087844197,"d":"£2,592.22"},{"v":1345.9344316302715,"d":"£1,345.93"},null,{"v":4.809904273643799,"d":"4.810"},{"v":4.924875865727335,"d":"4.925"},null,{"v":14841.664012303374,"d":"£14,841.66"},{"v":14803.92345542093,"d":"£14,803.92"},null,{"v":2.9620335661239343,"d":"2.962"},{"v":3.0044539719266994,"d":"3.004"},null,{"v":50265.68411410064,"d":"£50,265.68"},{"v":49817.33299707057,"d":"£49,817.33"},null,{"v":4.515334080085051,"d":"4.515"},{"v":4.6529567876044915,"d":"4.653"},null,{"v":2338254.654396058,"d":"£2,338,254.65"},{"v":0,"d":"£0.00"},null,{"v":-2252.341110315498,"d":"-2252.341"},{"v":0,"d":"0.000"},null,{"v":147753.77352372778,"d":"£147,753.77"},{"v":0,"d":"£0.00"},null,{"v":-126.766898754097,"d":"-126.767"},{"v":0,"d":"0.000"},null,{"v":28917270.412158985,"d":"£28,917,270.41"},{"v":0,"d":"£0.00"},null,{"v":-2667.655533737714,"d":"-2667.656"},{"v":0,"d":"0.000"},null,{"v":337210.1722835319,"d":"£337,210.17"},{"v":0,"d":"£0.00"},null,{"v":-379.0244111565335,"d":"-379.024"},{"v":0,"d":"0.000"},null,{"v":7061493.737486194,"d":"£7,061,493.74"},{"v":0,"d":"£0.00"},null,{"v":-2167.5464839295737,"d":"-2167.546"},{"v":0,"d":"0.000"},null,{"v":38801982.74984849,"d":"£38,801,982.75"},{"v":0,"d":"£0.00"},null,{"v":-7593.334437893416,"d":"-7593.334"},{"v":0,"d":"0.000"},null,{"v":116533.68935845258,"d":"£116,534"},{"v":116975.22269596146,"d":"£116,975"},null,{"$f":"SUM(IF(BS152:BT152>=BS152, 1))","v":2},{"$f":"SUM(IF(BS152:BT152>=BT152, 1))","v":1},null,{"v":133452.91212939302,"d":"£133,453"},{"v":133857.9643729371,"d":"£133,858"},null,{"$f":"SUM(IF(BY152:BZ152>=BY152, 1))","v":2},{"$f":"SUM(IF(BY152:BZ152>=BZ152, 1))","v":1},null,{"v":93605.86396409155,"d":"£93,606"},{"v":97151.58288291644,"d":"£97,152"},null,{"$f":"SUM(IF(CE152:CF152>=CE152, 1))","v":2},{"$f":"SUM(IF(CE152:CF152>=CF152, 1))","v":1},null,{"v":44399.007310175315,"d":"£44,399"},{"v":45285.15598311306,"d":"£45,285"},null,{"$f":"SUM(IF(CK152:CL152>=CK152, 1))","v":2},{"$f":"SUM(IF(CK152:CL152>=CL152, 1))","v":1},null,{"$f":"AF152*WTP-AC152","v":{"v":40040.997487600376,"d":"£40,041"}},{"v":43241.802755019264,"d":"£43,242"},null,{"$f":"SUM(IF(CQ152:CR152>=CQ152, 1))","v":2},{"$f":"SUM(IF(CQ152:CR152>=CR152, 1))","v":1},null,{"v":-47385076.86070602,"d":"-£47,385,077"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW152:CX152>=CW152, 1))","v":2},{"$f":"SUM(IF(CW152:CX152>=CX152, 1))","v":1},null,{"v":-2683091.748605668,"d":"-£2,683,092"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC152:DD152>=DC152, 1))","v":2},{"$f":"SUM(IF(DC152:DD152>=DD152, 1))","v":1},null,{"v":-82270381.08691326,"d":"-£82,270,381"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI152:DJ152>=DI152, 1))","v":2},{"$f":"SUM(IF(DI152:DJ152>=DJ152, 1))","v":1},null,{"v":-7917698.3954142025,"d":"-£7,917,698"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO152:DP152>=DO152, 1))","v":2},{"$f":"SUM(IF(DO152:DP152>=DP152, 1))","v":1},null,{"v":-50412423.416077666,"d":"-£50,412,423"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU152:DV152>=DU152, 1))","v":2},{"$f":"SUM(IF(DU152:DV152>=DV152, 1))","v":1},null,{"v":-190668671.5077168,"d":"-£190,668,672"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA152:EB152>=EA152, 1))","v":2},{"$f":"SUM(IF(EA152:EB152>=EB152, 1))","v":1}]
[{"$nulls":3},137,{"v":259.3968546706323,"d":"£259.40"},{"v":241.01439802784853,"d":"£241.01"},null,{"v":5.806565652019341,"d":"5.807"},{"v":5.821403937450299,"d":"5.821"},null,{"v":278.68092386009124,"d":"£278.68"},{"v":259.8685459646729,"d":"£259.87"},null,{"v":6.687924508451374,"d":"6.688"},{"v":6.7011621955361,"d":"6.701"},null,{"v":2665.8826384878357,"d":"£2,665.88"},{"v":1679.0438093593712,"d":"£1,679.04"},null,{"v":4.798886847964117,"d":"4.799"},{"v":4.877660101827101,"d":"4.878"},null,{"v":11903.671897014727,"d":"£11,903.67"},{"v":11964.891853550349,"d":"£11,964.89"},null,{"v":3.1098183959698904,"d":"3.110"},{"v":3.1765769532640866,"d":"3.177"},null,{"v":50792.397075150526,"d":"£50,792.40"},{"v":50563.576523215655,"d":"£50,563.58"},null,{"v":4.639291860372168,"d":"4.639"},{"v":4.854960089458888,"d":"4.855"},null,{"v":1986160.6997861364,"d":"£1,986,160.70"},{"v":0,"d":"£0.00"},null,{"v":-1603.2252896267494,"d":"-1603.225"},{"v":0,"d":"0.000"},null,{"v":130660.36555190255,"d":"£130,660.37"},{"v":0,"d":"£0.00"},null,{"v":-91.9416483746727,"d":"-91.942"},{"v":0,"d":"0.000"},null,{"v":23178191.037830546,"d":"£23,178,191.04"},{"v":0,"d":"£0.00"},null,{"v":-1850.1719559619025,"d":"-1850.172"},{"v":0,"d":"0.000"},null,{"v":-529441.3425068192,"d":"-£529,441.34"},{"v":0,"d":"£0.00"},null,{"v":-577.3401713719201,"d":"-577.340"},{"v":0,"d":"0.000"},null,{"v":3610366.613064353,"d":"£3,610,366.61"},{"v":0,"d":"£0.00"},null,{"v":-3402.8471971129247,"d":"-3402.847"},{"v":0,"d":"0.000"},null,{"v":28375937.37372612,"d":"£28,375,937.37"},{"v":0,"d":"£0.00"},null,{"v":-7525.526262448169,"d":"-7525.526"},{"v":0,"d":"0.000"},null,{"v":115871.91618571618,"d":"£115,872"},{"v":116187.06435097812,"d":"£116,187"},null,{"$f":"SUM(IF(BS153:BT153>=BS153, 1))","v":2},{"$f":"SUM(IF(BS153:BT153>=BT153, 1))","v":1},null,{"v":133479.8092451674,"d":"£133,480"},{"v":133763.37536475732,"d":"£133,763"},null,{"$f":"SUM(IF(BY153:BZ153>=BY153, 1))","v":2},{"$f":"SUM(IF(BY153:BZ153>=BZ153, 1))","v":1},null,{"v":93311.8543207945,"d":"£93,312"},{"v":95874.15822718265,"d":"£95,874"},null,{"$f":"SUM(IF(CE153:CF153>=CE153, 1))","v":2},{"$f":"SUM(IF(CE153:CF153>=CF153, 1))","v":1},null,{"v":50292.69602238308,"d":"£50,293"},{"v":51566.64721173138,"d":"£51,567"},null,{"$f":"SUM(IF(CK153:CL153>=CK153, 1))","v":2},{"$f":"SUM(IF(CK153:CL153>=CL153, 1))","v":1},null,{"$f":"AF153*WTP-AC153","v":{"v":41993.440132292846,"d":"£41,993"}},{"v":46535.625265962095,"d":"£46,536"},null,{"$f":"SUM(IF(CQ153:CR153>=CQ153, 1))","v":2},{"$f":"SUM(IF(CQ153:CR153>=CR153, 1))","v":1},null,{"v":-34050666.492321126,"d":"-£34,050,666"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW153:CX153>=CW153, 1))","v":2},{"$f":"SUM(IF(CW153:CX153>=CX153, 1))","v":1},null,{"v":-1969493.3330453564,"d":"-£1,969,493"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC153:DD153>=DC153, 1))","v":2},{"$f":"SUM(IF(DC153:DD153>=DD153, 1))","v":1},null,{"v":-60181630.157068595,"d":"-£60,181,630"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI153:DJ153>=DI153, 1))","v":2},{"$f":"SUM(IF(DI153:DJ153>=DJ153, 1))","v":1},null,{"v":-11017362.084931582,"d":"-£11,017,362"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO153:DP153>=DO153, 1))","v":2},{"$f":"SUM(IF(DO153:DP153>=DP153, 1))","v":1},null,{"v":-71667310.55532284,"d":"-£71,667,311"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU153:DV153>=DU153, 1))","v":2},{"$f":"SUM(IF(DU153:DV153>=DV153, 1))","v":1},null,{"v":-178886462.62268952,"d":"-£178,886,463"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA153:EB153>=EA153, 1))","v":2},{"$f":"SUM(IF(EA153:EB153>=EB153, 1))","v":1}]
[{"$nulls":3},138,{"v":225.0272641324477,"d":"£225.03"},{"v":198.64382500342222,"d":"£198.64"},null,{"v":5.824784862466897,"d":"5.825"},{"v":5.842043483056262,"d":"5.842"},null,{"v":241.15729828216487,"d":"£241.16"},{"v":214.12906023682848,"d":"£214.13"},null,{"v":6.699129273890709,"d":"6.699"},{"v":6.713951908151309,"d":"6.714"},null,{"v":1790.523480023543,"d":"£1,790.52"},{"v":1280.3186611975477,"d":"£1,280.32"},null,{"v":4.811294266093596,"d":"4.811"},{"v":4.876366516192645,"d":"4.876"},null,{"v":11605.360429618368,"d":"£11,605.36"},{"v":11609.390735515526,"d":"£11,609.39"},null,{"v":2.955003248890811,"d":"2.955"},{"v":3.00786400864681,"d":"3.008"},null,{"v":50348.67440062456,"d":"£50,348.67"},{"v":50258.27564289728,"d":"£50,258.28"},null,{"v":4.6247307542855545,"d":"4.625"},{"v":4.733840800628481,"d":"4.734"},null,{"v":2803455.477423723,"d":"£2,803,455.48"},{"v":0,"d":"£0.00"},null,{"v":-1833.8691247724264,"d":"-1833.869"},{"v":0,"d":"0.000"},null,{"v":188010.35853374968,"d":"£188,010.36"},{"v":0,"d":"£0.00"},null,{"v":-103.10730492588515,"d":"-103.107"},{"v":0,"d":"0.000"},null,{"v":11802039.583844513,"d":"£11,802,039.58"},{"v":0,"d":"£0.00"},null,{"v":-1505.2489571658173,"d":"-1505.249"},{"v":0,"d":"0.000"},null,{"v":-36163.63739055839,"d":"-£36,163.64"},{"v":0,"d":"£0.00"},null,{"v":-474.31569632298,"d":"-474.316"},{"v":0,"d":"0.000"},null,{"v":1431049.780527498,"d":"£1,431,049.78"},{"v":0,"d":"£0.00"},null,{"v":-1727.2572300545353,"d":"-1727.257"},{"v":0,"d":"0.000"},null,{"v":16188391.562938927,"d":"£16,188,391.56"},{"v":0,"d":"£0.00"},null,{"v":-5643.798313241644,"d":"-5643.798"},{"v":0,"d":"0.000"},null,{"v":116270.6699852055,"d":"£116,271"},{"v":116642.22583612181,"d":"£116,642"},null,{"$f":"SUM(IF(BS154:BT154>=BS154, 1))","v":2},{"$f":"SUM(IF(BS154:BT154>=BT154, 1))","v":1},null,{"v":133741.42817953203,"d":"£133,741"},{"v":134064.90910278936,"d":"£134,065"},null,{"$f":"SUM(IF(BY154:BZ154>=BY154, 1))","v":2},{"$f":"SUM(IF(BY154:BZ154>=BZ154, 1))","v":1},null,{"v":94435.36184184838,"d":"£94,435"},{"v":96247.01166265535,"d":"£96,247"},null,{"$f":"SUM(IF(CE154:CF154>=CE154, 1))","v":2},{"$f":"SUM(IF(CE154:CF154>=CF154, 1))","v":1},null,{"v":47494.70454819785,"d":"£47,495"},{"v":48547.88943742068,"d":"£48,548"},null,{"$f":"SUM(IF(CK154:CL154>=CK154, 1))","v":2},{"$f":"SUM(IF(CK154:CL154>=CL154, 1))","v":1},null,{"$f":"AF154*WTP-AC154","v":{"v":42145.940685086534,"d":"£42,146"}},{"v":44418.54036967234,"d":"£44,419"},null,{"$f":"SUM(IF(CQ154:CR154>=CQ154, 1))","v":2},{"$f":"SUM(IF(CQ154:CR154>=CR154, 1))","v":1},null,{"v":-39480837.97287225,"d":"-£39,480,838"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW154:CX154>=CW154, 1))","v":2},{"$f":"SUM(IF(CW154:CX154>=CX154, 1))","v":1},null,{"v":-2250156.4570514527,"d":"-£2,250,156"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC154:DD154>=DC154, 1))","v":2},{"$f":"SUM(IF(DC154:DD154>=DD154, 1))","v":1},null,{"v":-41907018.727160856,"d":"-£41,907,019"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI154:DJ154>=DI154, 1))","v":2},{"$f":"SUM(IF(DI154:DJ154>=DJ154, 1))","v":1},null,{"v":-9450150.289069042,"d":"-£9,450,150"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO154:DP154>=DO154, 1))","v":2},{"$f":"SUM(IF(DO154:DP154>=DP154, 1))","v":1},null,{"v":-35976194.3816182,"d":"-£35,976,194"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU154:DV154>=DU154, 1))","v":2},{"$f":"SUM(IF(DU154:DV154>=DV154, 1))","v":1},null,{"v":-129064357.82777181,"d":"-£129,064,358"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA154:EB154>=EA154, 1))","v":2},{"$f":"SUM(IF(EA154:EB154>=EB154, 1))","v":1}]
[{"$nulls":3},139,{"v":268.44244854151884,"d":"£268.44"},{"v":258.59404610057015,"d":"£258.59"},null,{"v":5.820668579055931,"d":"5.821"},{"v":5.837665237222081,"d":"5.838"},null,{"v":289.05349733698097,"d":"£289.05"},{"v":278.9563962540382,"d":"£278.96"},null,{"v":6.684515846375918,"d":"6.685"},{"v":6.7000905768192265,"d":"6.700"},null,{"v":3170.1278302256183,"d":"£3,170.13"},{"v":1446.9608048349126,"d":"£1,446.96"},null,{"v":4.827647541573522,"d":"4.828"},{"v":4.948438552547162,"d":"4.948"},null,{"v":13958.747989016225,"d":"£13,958.75"},{"v":13972.637227851345,"d":"£13,972.64"},null,{"v":2.916643309571641,"d":"2.917"},{"v":2.968978541334004,"d":"2.969"},null,{"v":50528.41318770616,"d":"£50,528.41"},{"v":50181.92785421447,"d":"£50,181.93"},null,{"v":4.739232571521803,"d":"4.739"},{"v":4.906532215081634,"d":"4.907"},null,{"v":1060506.0865269136,"d":"£1,060,506.09"},{"v":0,"d":"£0.00"},null,{"v":-1830.252118950152,"d":"-1830.252"},{"v":0,"d":"0.000"},null,{"v":69049.4776506341,"d":"£69,049.48"},{"v":0,"d":"£0.00"},null,{"v":-106.5084911823476,"d":"-106.508"},{"v":0,"d":"0.000"},null,{"v":40704217.0086207,"d":"£40,704,217.01"},{"v":0,"d":"£0.00"},null,{"v":-2853.294805967484,"d":"-2853.295"},{"v":0,"d":"0.000"},null,{"v":-119914.61593274327,"d":"-£119,914.62"},{"v":0,"d":"£0.00"},null,{"v":-451.8432788891457,"d":"-451.843"},{"v":0,"d":"0.000"},null,{"v":5568857.417464542,"d":"£5,568,857.42"},{"v":0,"d":"£0.00"},null,{"v":-2688.9099506420516,"d":"-2688.910"},{"v":0,"d":"0.000"},null,{"v":47282715.37433005,"d":"£47,282,715.37"},{"v":0,"d":"£0.00"},null,{"v":-7930.808645631181,"d":"-7930.809"},{"v":0,"d":"0.000"},null,{"v":116144.92913257709,"d":"£116,145"},{"v":116494.71069834106,"d":"£116,495"},null,{"$f":"SUM(IF(BS155:BT155>=BS155, 1))","v":2},{"$f":"SUM(IF(BS155:BT155>=BT155, 1))","v":1},null,{"v":133401.26343018137,"d":"£133,401"},{"v":133722.8551401305,"d":"£133,723"},null,{"$f":"SUM(IF(BY155:BZ155>=BY155, 1))","v":2},{"$f":"SUM(IF(BY155:BZ155>=BZ155, 1))","v":1},null,{"v":93382.82300124482,"d":"£93,383"},{"v":97521.81024610832,"d":"£97,522"},null,{"$f":"SUM(IF(CE155:CF155>=CE155, 1))","v":2},{"$f":"SUM(IF(CE155:CF155>=CF155, 1))","v":1},null,{"v":44374.11820241659,"d":"£44,374"},{"v":45406.93359882874,"d":"£45,407"},null,{"$f":"SUM(IF(CK155:CL155>=CK155, 1))","v":2},{"$f":"SUM(IF(CK155:CL155>=CL155, 1))","v":1},null,{"$f":"AF155*WTP-AC155","v":{"v":44256.23824272989,"d":"£44,256"}},{"v":47948.716447418214,"d":"£47,949"},null,{"$f":"SUM(IF(CQ155:CR155>=CQ155, 1))","v":2},{"$f":"SUM(IF(CQ155:CR155>=CR155, 1))","v":1},null,{"v":-37665548.465529956,"d":"-£37,665,548"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW155:CX155>=CW155, 1))","v":2},{"$f":"SUM(IF(CW155:CX155>=CX155, 1))","v":1},null,{"v":-2199219.301297586,"d":"-£2,199,219"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC155:DD155>=DC155, 1))","v":2},{"$f":"SUM(IF(DC155:DD155>=DD155, 1))","v":1},null,{"v":-97770113.12797038,"d":"-£97,770,113"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI155:DJ155>=DI155, 1))","v":2},{"$f":"SUM(IF(DI155:DJ155>=DJ155, 1))","v":1},null,{"v":-8916950.96185017,"d":"-£8,916,951"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO155:DP155>=DO155, 1))","v":2},{"$f":"SUM(IF(DO155:DP155>=DP155, 1))","v":1},null,{"v":-59347056.43030557,"d":"-£59,347,056"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU155:DV155>=DU155, 1))","v":2},{"$f":"SUM(IF(DU155:DV155>=DV155, 1))","v":1},null,{"v":-205898888.28695366,"d":"-£205,898,888"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA155:EB155>=EA155, 1))","v":2},{"$f":"SUM(IF(EA155:EB155>=EB155, 1))","v":1}]
[{"$nulls":3},140,{"v":276.1727898137832,"d":"£276.17"},{"v":255.42615906932065,"d":"£255.43"},null,{"v":5.880012166051915,"d":"5.880"},{"v":5.894889507375601,"d":"5.895"},null,{"v":296.6884566466794,"d":"£296.69"},{"v":275.44896357130347,"d":"£275.45"},null,{"v":6.713843923123303,"d":"6.714"},{"v":6.7267869730233985,"d":"6.727"},null,{"v":2841.5488645977434,"d":"£2,841.55"},{"v":1922.9597262346579,"d":"£1,922.96"},null,{"v":4.722528662698562,"d":"4.723"},{"v":4.788613525148996,"d":"4.789"},null,{"v":14667.234947978102,"d":"£14,667.23"},{"v":14714.98444058715,"d":"£14,714.98"},null,{"v":3.174978417915993,"d":"3.175"},{"v":3.232468436452486,"d":"3.232"},null,{"v":50534.13904756187,"d":"£50,534.14"},{"v":50584.60346453575,"d":"£50,584.60"},null,{"v":4.732188670694527,"d":"4.732"},{"v":4.86062268238119,"d":"4.861"},null,{"v":2235096.365005121,"d":"£2,235,096.37"},{"v":0,"d":"£0.00"},null,{"v":-1602.7803224090446,"d":"-1602.780"},{"v":0,"d":"0.000"},null,{"v":140862.8692431937,"d":"£140,862.87"},{"v":0,"d":"£0.00"},null,{"v":-85.83986158309091,"d":"-85.840"},{"v":0,"d":"0.000"},null,{"v":21321008.811094686,"d":"£21,321,008.81"},{"v":0,"d":"£0.00"},null,{"v":-1533.8695786197648,"d":"-1533.870"},{"v":0,"d":"0.000"},null,{"v":-429690.7518692723,"d":"-£429,690.75"},{"v":0,"d":"£0.00"},null,{"v":-517.3443305917658,"d":"-517.344"},{"v":0,"d":"0.000"},null,{"v":-789234.5871455203,"d":"-£789,234.59"},{"v":0,"d":"£0.00"},null,{"v":-2008.634405534246,"d":"-2008.634"},{"v":0,"d":"0.000"},null,{"v":22478042.70632821,"d":"£22,478,042.71"},{"v":0,"d":"£0.00"},null,{"v":-5748.468498737911,"d":"-5748.468"},{"v":0,"d":"0.000"},null,{"v":117324.07053122453,"d":"£117,324"},{"v":117642.3639884427,"d":"£117,642"},null,{"$f":"SUM(IF(BS156:BT156>=BS156, 1))","v":2},{"$f":"SUM(IF(BS156:BT156>=BT156, 1))","v":1},null,{"v":133980.19000581937,"d":"£133,980"},{"v":134260.29049689666,"d":"£134,260"},null,{"$f":"SUM(IF(BY156:BZ156>=BY156, 1))","v":2},{"$f":"SUM(IF(BY156:BZ156>=BZ156, 1))","v":1},null,{"v":91609.0243893735,"d":"£91,609"},{"v":93849.31077674526,"d":"£93,849"},null,{"$f":"SUM(IF(CE156:CF156>=CE156, 1))","v":2},{"$f":"SUM(IF(CE156:CF156>=CF156, 1))","v":1},null,{"v":48832.33341034175,"d":"£48,832"},{"v":49934.38428846257,"d":"£49,934"},null,{"$f":"SUM(IF(CK156:CL156>=CK156, 1))","v":2},{"$f":"SUM(IF(CK156:CL156>=CL156, 1))","v":1},null,{"$f":"AF156*WTP-AC156","v":{"v":44109.63436632868,"d":"£44,110"}},{"v":46627.85018308805,"d":"£46,628"},null,{"$f":"SUM(IF(CQ156:CR156>=CQ156, 1))","v":2},{"$f":"SUM(IF(CQ156:CR156>=CR156, 1))","v":1},null,{"v":-34290702.81318601,"d":"-£34,290,703"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW156:CX156>=CW156, 1))","v":2},{"$f":"SUM(IF(CW156:CX156>=CX156, 1))","v":1},null,{"v":-1857660.1009050119,"d":"-£1,857,660"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC156:DD156>=DC156, 1))","v":2},{"$f":"SUM(IF(DC156:DD156>=DD156, 1))","v":1},null,{"v":-51998400.38348998,"d":"-£51,998,400"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI156:DJ156>=DI156, 1))","v":2},{"$f":"SUM(IF(DI156:DJ156>=DJ156, 1))","v":1},null,{"v":-9917195.859966043,"d":"-£9,917,196"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO156:DP156>=DO156, 1))","v":2},{"$f":"SUM(IF(DO156:DP156>=DP156, 1))","v":1},null,{"v":-39383453.5235394,"d":"-£39,383,454"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU156:DV156>=DU156, 1))","v":2},{"$f":"SUM(IF(DU156:DV156>=DV156, 1))","v":1},null,{"v":-137447412.68108642,"d":"-£137,447,413"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA156:EB156>=EA156, 1))","v":2},{"$f":"SUM(IF(EA156:EB156>=EB156, 1))","v":1}]
[{"$nulls":3},141,{"v":251.3789074175929,"d":"£251.38"},{"v":229.0226489271473,"d":"£229.02"},null,{"v":5.8657554676442265,"d":"5.866"},{"v":5.883998446786467,"d":"5.884"},null,{"v":269.8604688624479,"d":"£269.86"},{"v":246.9709877739144,"d":"£246.97"},null,{"v":6.734117625743739,"d":"6.734"},{"v":6.7501810941778775,"d":"6.750"},null,{"v":2351.999471337059,"d":"£2,352.00"},{"v":1395.8628739570408,"d":"£1,395.86"},null,{"v":4.797866674952881,"d":"4.798"},{"v":4.874806802328176,"d":"4.875"},null,{"v":13972.39974647709,"d":"£13,972.40"},{"v":14021.063067620182,"d":"£14,021.06"},null,{"v":2.9501446285767017,"d":"2.950"},{"v":3.0050947660049125,"d":"3.005"},null,{"v":49479.302824281534,"d":"£49,479.30"},{"v":49511.105655632804,"d":"£49,511.11"},null,{"v":4.625495357526721,"d":"4.625"},{"v":4.687101751067627,"d":"4.687"},null,{"v":2417735.399829013,"d":"£2,417,735.40"},{"v":0,"d":"£0.00"},null,{"v":-1972.9015250645853,"d":"-1972.902"},{"v":0,"d":"0.000"},null,{"v":161971.6149505643,"d":"£161,971.61"},{"v":0,"d":"£0.00"},null,{"v":-113.66906545068947,"d":"-113.669"},{"v":0,"d":"0.000"},null,{"v":21867693.285039477,"d":"£21,867,693.29"},{"v":0,"d":"£0.00"},null,{"v":-1759.6890563180712,"d":"-1759.689"},{"v":0,"d":"0.000"},null,{"v":-423797.69924919086,"d":"-£423,797.70"},{"v":0,"d":"£0.00"},null,{"v":-478.5481399230009,"d":"-478.548"},{"v":0,"d":"0.000"},null,{"v":-502096.93041006126,"d":"-£502,096.93"},{"v":0,"d":"£0.00"},null,{"v":-972.6297872308238,"d":"-972.630"},{"v":0,"d":"0.000"},null,{"v":23521505.6701598,"d":"£23,521,505.67"},{"v":0,"d":"£0.00"},null,{"v":-5297.437573987171,"d":"-5297.438"},{"v":0,"d":"0.000"},null,{"v":117063.73044546694,"d":"£117,064"},{"v":117450.94628680221,"d":"£117,451"},null,{"$f":"SUM(IF(BS157:BT157>=BS157, 1))","v":2},{"$f":"SUM(IF(BS157:BT157>=BT157, 1))","v":1},null,{"v":134412.4920460123,"d":"£134,412"},{"v":134756.65089578365,"d":"£134,757"},null,{"$f":"SUM(IF(BY157:BZ157>=BY157, 1))","v":2},{"$f":"SUM(IF(BY157:BZ157>=BZ157, 1))","v":1},null,{"v":93605.33402772057,"d":"£93,605"},{"v":96100.27317260648,"d":"£96,100"},null,{"$f":"SUM(IF(CE157:CF157>=CE157, 1))","v":2},{"$f":"SUM(IF(CE157:CF157>=CF157, 1))","v":1},null,{"v":45030.49282505694,"d":"£45,030"},{"v":46080.83225247807,"d":"£46,081"},null,{"$f":"SUM(IF(CK157:CL157>=CK157, 1))","v":2},{"$f":"SUM(IF(CK157:CL157>=CL157, 1))","v":1},null,{"$f":"AF157*WTP-AC157","v":{"v":43030.604326252884,"d":"£43,031"}},{"v":44230.929365719734,"d":"£44,231"},null,{"$f":"SUM(IF(CQ157:CR157>=CQ157, 1))","v":2},{"$f":"SUM(IF(CQ157:CR157>=CR157, 1))","v":1},null,{"v":-41875765.90112072,"d":"-£41,875,766"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW157:CX157>=CW157, 1))","v":2},{"$f":"SUM(IF(CW157:CX157>=CX157, 1))","v":1},null,{"v":-2435352.9239643537,"d":"-£2,435,353"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC157:DD157>=DC157, 1))","v":2},{"$f":"SUM(IF(DC157:DD157>=DD157, 1))","v":1},null,{"v":-57061474.4114009,"d":"-£57,061,474"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI157:DJ157>=DI157, 1))","v":2},{"$f":"SUM(IF(DI157:DJ157>=DJ157, 1))","v":1},null,{"v":-9147165.099210827,"d":"-£9,147,165"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO157:DP157>=DO157, 1))","v":2},{"$f":"SUM(IF(DO157:DP157>=DP157, 1))","v":1},null,{"v":-18950498.814206414,"d":"-£18,950,499"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU157:DV157>=DU157, 1))","v":2},{"$f":"SUM(IF(DU157:DV157>=DV157, 1))","v":1},null,{"v":-129470257.14990322,"d":"-£129,470,257"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA157:EB157>=EA157, 1))","v":2},{"$f":"SUM(IF(EA157:EB157>=EB157, 1))","v":1}]
[{"$nulls":3},142,{"v":241.83201322228555,"d":"£241.83"},{"v":225.96262006876503,"d":"£225.96"},null,{"v":5.787242964160939,"d":"5.787"},{"v":5.802153566656052,"d":"5.802"},null,{"v":259.98368532485256,"d":"£259.98"},{"v":243.7265040207171,"d":"£243.73"},null,{"v":6.688773953370012,"d":"6.689"},{"v":6.701767667788469,"d":"6.702"},null,{"v":1853.518058398394,"d":"£1,853.52"},{"v":1116.4601762438883,"d":"£1,116.46"},null,{"v":4.711281917848264,"d":"4.711"},{"v":4.8224340980963625,"d":"4.822"},null,{"v":15821.480811582345,"d":"£15,821.48"},{"v":15826.777573729923,"d":"£15,826.78"},null,{"v":3.1151921196316312,"d":"3.115"},{"v":3.1726642585335494,"d":"3.173"},null,{"v":51127.06715022069,"d":"£51,127.07"},{"v":50958.25997322211,"d":"£50,958.26"},null,{"v":4.237317334093609,"d":"4.237"},{"v":4.323076197959926,"d":"4.323"},null,{"v":1711254.9777469386,"d":"£1,711,254.98"},{"v":0,"d":"£0.00"},null,{"v":-1607.8650578588038,"d":"-1607.865"},{"v":0,"d":"0.000"},null,{"v":115966.1713684306,"d":"£115,966.17"},{"v":0,"d":"£0.00"},null,{"v":-92.6871199117396,"d":"-92.687"},{"v":0,"d":"0.000"},null,{"v":17023785.61605459,"d":"£17,023,785.62"},{"v":0,"d":"£0.00"},null,{"v":-2567.275831539148,"d":"-2567.276"},{"v":0,"d":"0.000"},null,{"v":-45367.471981843664,"d":"-£45,367.47"},{"v":0,"d":"£0.00"},null,{"v":-492.25651043469065,"d":"-492.257"},{"v":0,"d":"0.000"},null,{"v":2679999.498782533,"d":"£2,679,999.50"},{"v":0,"d":"£0.00"},null,{"v":-1361.5162356505045,"d":"-1361.516"},{"v":0,"d":"0.000"},null,{"v":21485638.79197065,"d":"£21,485,638.79"},{"v":0,"d":"£0.00"},null,{"v":-6121.600755394886,"d":"-6121.601"},{"v":0,"d":"0.000"},null,{"v":115503.02726999648,"d":"£115,503"},{"v":115817.10871305228,"d":"£115,817"},null,{"$f":"SUM(IF(BS158:BT158>=BS158, 1))","v":2},{"$f":"SUM(IF(BS158:BT158>=BT158, 1))","v":1},null,{"v":133515.4953820754,"d":"£133,515"},{"v":133791.62685174868,"d":"£133,792"},null,{"$f":"SUM(IF(BY158:BZ158>=BY158, 1))","v":2},{"$f":"SUM(IF(BY158:BZ158>=BZ158, 1))","v":1},null,{"v":92372.12029856688,"d":"£92,372"},{"v":95332.22178568336,"d":"£95,332"},null,{"$f":"SUM(IF(CE158:CF158>=CE158, 1))","v":2},{"$f":"SUM(IF(CE158:CF158>=CF158, 1))","v":1},null,{"v":46482.361581050274,"d":"£46,482"},{"v":47626.50759694106,"d":"£47,627"},null,{"$f":"SUM(IF(CK158:CL158>=CK158, 1))","v":2},{"$f":"SUM(IF(CK158:CL158>=CL158, 1))","v":1},null,{"$f":"AF158*WTP-AC158","v":{"v":33619.27953165149,"d":"£33,619"}},{"v":35503.26398597642,"d":"£35,503"},null,{"$f":"SUM(IF(CQ158:CR158>=CQ158, 1))","v":2},{"$f":"SUM(IF(CQ158:CR158>=CR158, 1))","v":1},null,{"v":-33868556.13492301,"d":"-£33,868,556"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW158:CX158>=CW158, 1))","v":2},{"$f":"SUM(IF(CW158:CX158>=CX158, 1))","v":1},null,{"v":-1969708.5696032227,"d":"-£1,969,709"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC158:DD158>=DC158, 1))","v":2},{"$f":"SUM(IF(DC158:DD158>=DD158, 1))","v":1},null,{"v":-68369302.24683756,"d":"-£68,369,302"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI158:DJ158>=DI158, 1))","v":2},{"$f":"SUM(IF(DI158:DJ158>=DJ158, 1))","v":1},null,{"v":-9799762.73671197,"d":"-£9,799,763"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO158:DP158>=DO158, 1))","v":2},{"$f":"SUM(IF(DO158:DP158>=DP158, 1))","v":1},null,{"v":-29910324.211792625,"d":"-£29,910,324"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU158:DV158>=DU158, 1))","v":2},{"$f":"SUM(IF(DU158:DV158>=DV158, 1))","v":1},null,{"v":-143917653.89986837,"d":"-£143,917,654"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA158:EB158>=EA158, 1))","v":2},{"$f":"SUM(IF(EA158:EB158>=EB158, 1))","v":1}]
[{"$nulls":3},143,{"v":284.8076137121182,"d":"£284.81"},{"v":263.0255489294044,"d":"£263.03"},null,{"v":5.808031574600507,"d":"5.808"},{"v":5.823301733394473,"d":"5.823"},null,{"v":305.88976893103967,"d":"£305.89"},{"v":283.5893674788647,"d":"£283.59"},null,{"v":6.687065803961023,"d":"6.687"},{"v":6.700649329227279,"d":"6.701"},null,{"v":2245.723013241319,"d":"£2,245.72"},{"v":1203.4072819644086,"d":"£1,203.41"},null,{"v":4.811542064547509,"d":"4.812"},{"v":4.916799151910551,"d":"4.917"},null,{"v":9442.624724473237,"d":"£9,442.62"},{"v":9423.324446275397,"d":"£9,423.32"},null,{"v":2.95631620449072,"d":"2.956"},{"v":2.9918093378714334,"d":"2.992"},null,{"v":52155.274407545854,"d":"£52,155.27"},{"v":51485.53965744958,"d":"£51,485.54"},null,{"v":4.246171557155064,"d":"4.246"},{"v":4.3447478261780645,"d":"4.345"},null,{"v":2324878.797297325,"d":"£2,324,878.80"},{"v":0,"d":"£0.00"},null,{"v":-1629.8394466087418,"d":"-1629.839"},{"v":0,"d":"0.000"},null,{"v":154153.46909874925,"d":"£154,153.47"},{"v":0,"d":"£0.00"},null,{"v":-93.89730256087569,"d":"-93.897"},{"v":0,"d":"0.000"},null,{"v":24104285.814820036,"d":"£24,104,285.81"},{"v":0,"d":"£0.00"},null,{"v":-2434.1443208633755,"d":"-2434.144"},{"v":0,"d":"0.000"},null,{"v":171453.85202892596,"d":"£171,453.85"},{"v":0,"d":"£0.00"},null,{"v":-315.30293896908785,"d":"-315.303"},{"v":0,"d":"0.000"},null,{"v":10809701.048181793,"d":"£10,809,701.05"},{"v":0,"d":"£0.00"},null,{"v":-1591.047796804047,"d":"-1591.048"},{"v":0,"d":"0.000"},null,{"v":37564472.98142683,"d":"£37,564,472.98"},{"v":0,"d":"£0.00"},null,{"v":-6064.231805806128,"d":"-6064.232"},{"v":0,"d":"0.000"},null,{"v":115875.82387829802,"d":"£115,876"},{"v":116203.00911896005,"d":"£116,203"},null,{"$f":"SUM(IF(BS159:BT159>=BS159, 1))","v":2},{"$f":"SUM(IF(BS159:BT159>=BT159, 1))","v":1},null,{"v":133435.42631028942,"d":"£133,435"},{"v":133729.39721706673,"d":"£133,729"},null,{"$f":"SUM(IF(BY159:BZ159>=BY159, 1))","v":2},{"$f":"SUM(IF(BY159:BZ159>=BZ159, 1))","v":1},null,{"v":93985.11827770885,"d":"£93,985"},{"v":97132.57575624662,"d":"£97,133"},null,{"$f":"SUM(IF(CE159:CF159>=CE159, 1))","v":2},{"$f":"SUM(IF(CE159:CF159>=CF159, 1))","v":1},null,{"v":49683.69936534116,"d":"£49,684"},{"v":50412.862311153265,"d":"£50,413"},null,{"$f":"SUM(IF(CK159:CL159>=CK159, 1))","v":2},{"$f":"SUM(IF(CK159:CL159>=CL159, 1))","v":1},null,{"$f":"AF159*WTP-AC159","v":{"v":32768.15673555542,"d":"£32,768"}},{"v":35409.416866111715,"d":"£35,409"},null,{"$f":"SUM(IF(CQ159:CR159>=CQ159, 1))","v":2},{"$f":"SUM(IF(CQ159:CR159>=CR159, 1))","v":1},null,{"v":-34921667.72947216,"d":"-£34,921,668"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW159:CX159>=CW159, 1))","v":2},{"$f":"SUM(IF(CW159:CX159>=CX159, 1))","v":1},null,{"v":-2032099.520316263,"d":"-£2,032,100"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC159:DD159>=DC159, 1))","v":2},{"$f":"SUM(IF(DC159:DD159>=DD159, 1))","v":1},null,{"v":-72787172.23208755,"d":"-£72,787,172"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI159:DJ159>=DI159, 1))","v":2},{"$f":"SUM(IF(DI159:DJ159>=DJ159, 1))","v":1},null,{"v":-6477512.631410683,"d":"-£6,477,513"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO159:DP159>=DO159, 1))","v":2},{"$f":"SUM(IF(DO159:DP159>=DP159, 1))","v":1},null,{"v":-42630656.984262735,"d":"-£42,630,657"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU159:DV159>=DU159, 1))","v":2},{"$f":"SUM(IF(DU159:DV159>=DV159, 1))","v":1},null,{"v":-158849109.09754938,"d":"-£158,849,109"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA159:EB159>=EA159, 1))","v":2},{"$f":"SUM(IF(EA159:EB159>=EB159, 1))","v":1}]
[{"$nulls":3},144,{"v":239.1875675581498,"d":"£239.19"},{"v":227.9291163211956,"d":"£227.93"},null,{"v":5.783340354715228,"d":"5.783"},{"v":5.799130914775339,"d":"5.799"},null,{"v":257.4223595473261,"d":"£257.42"},{"v":245.85104550479087,"d":"£245.85"},null,{"v":6.657834402675643,"d":"6.658"},{"v":6.670915549893756,"d":"6.671"},null,{"v":1694.7107113517711,"d":"£1,694.71"},{"v":1316.547708973618,"d":"£1,316.55"},null,{"v":4.664723353241946,"d":"4.665"},{"v":4.709714917886436,"d":"4.710"},null,{"v":9194.77561629649,"d":"£9,194.78"},{"v":9218.977246032937,"d":"£9,218.98"},null,{"v":2.7908831845173396,"d":"2.791"},{"v":2.839403121870614,"d":"2.839"},null,{"v":50129.0664367555,"d":"£50,129.07"},{"v":49696.06856378005,"d":"£49,696.07"},null,{"v":4.6545011287014795,"d":"4.655"},{"v":4.791116849018387,"d":"4.791"},null,{"v":1216437.5831157747,"d":"£1,216,437.58"},{"v":0,"d":"£0.00"},null,{"v":-1706.1166150915974,"d":"-1706.117"},{"v":0,"d":"0.000"},null,{"v":76602.03918103891,"d":"£76,602.04"},{"v":0,"d":"£0.00"},null,{"v":-86.59712700315599,"d":"-86.597"},{"v":0,"d":"0.000"},null,{"v":8779011.185174488,"d":"£8,779,011.19"},{"v":0,"d":"£0.00"},null,{"v":-1044.4740674485818,"d":"-1044.474"},{"v":0,"d":"0.000"},null,{"v":-213013.4716553908,"d":"-£213,013.47"},{"v":0,"d":"£0.00"},null,{"v":-427.05389730669856,"d":"-427.054"},{"v":0,"d":"0.000"},null,{"v":6879585.31444357,"d":"£6,879,585.31"},{"v":0,"d":"£0.00"},null,{"v":-2170.586882461687,"d":"-2170.587"},{"v":0,"d":"0.000"},null,{"v":16738622.65025948,"d":"£16,738,622.65"},{"v":0,"d":"£0.00"},null,{"v":-5434.828589311721,"d":"-5434.829"},{"v":0,"d":"0.000"},null,{"v":115427.6195267464,"d":"£115,428"},{"v":115754.68917918559,"d":"£115,755"},null,{"$f":"SUM(IF(BS160:BT160>=BS160, 1))","v":2},{"$f":"SUM(IF(BS160:BT160>=BT160, 1))","v":1},null,{"v":132899.26569396554,"d":"£132,899"},{"v":133172.45995237032,"d":"£133,172"},null,{"$f":"SUM(IF(BY160:BZ160>=BY160, 1))","v":2},{"$f":"SUM(IF(BY160:BZ160>=BZ160, 1))","v":1},null,{"v":91599.75635348716,"d":"£91,600"},{"v":92877.7506487551,"d":"£92,878"},null,{"$f":"SUM(IF(CE160:CF160>=CE160, 1))","v":2},{"$f":"SUM(IF(CE160:CF160>=CF160, 1))","v":1},null,{"v":46622.88807405031,"d":"£46,623"},{"v":47569.085191379345,"d":"£47,569"},null,{"$f":"SUM(IF(CK160:CL160>=CK160, 1))","v":2},{"$f":"SUM(IF(CK160:CL160>=CL160, 1))","v":1},null,{"$f":"AF160*WTP-AC160","v":{"v":42960.956137274086,"d":"£42,961"}},{"v":46126.268416587685,"d":"£46,126"},null,{"$f":"SUM(IF(CQ160:CR160>=CQ160, 1))","v":2},{"$f":"SUM(IF(CQ160:CR160>=CR160, 1))","v":1},null,{"v":-35338769.88494772,"d":"-£35,338,770"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW160:CX160>=CW160, 1))","v":2},{"$f":"SUM(IF(CW160:CX160>=CX160, 1))","v":1},null,{"v":-1808544.5792441587,"d":"-£1,808,545"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC160:DD160>=DC160, 1))","v":2},{"$f":"SUM(IF(DC160:DD160>=DD160, 1))","v":1},null,{"v":-29668492.534146123,"d":"-£29,668,493"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI160:DJ160>=DI160, 1))","v":2},{"$f":"SUM(IF(DI160:DJ160>=DJ160, 1))","v":1},null,{"v":-8328064.47447858,"d":"-£8,328,064"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO160:DP160>=DO160, 1))","v":2},{"$f":"SUM(IF(DO160:DP160>=DP160, 1))","v":1},null,{"v":-50291322.9636773,"d":"-£50,291,323"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU160:DV160>=DU160, 1))","v":2},{"$f":"SUM(IF(DU160:DV160>=DV160, 1))","v":1},null,{"v":-125435194.4364939,"d":"-£125,435,194"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA160:EB160>=EA160, 1))","v":2},{"$f":"SUM(IF(EA160:EB160>=EB160, 1))","v":1}]
[{"$nulls":3},145,{"v":272.767254933952,"d":"£272.77"},{"v":268.23282750864416,"d":"£268.23"},null,{"v":5.847448244914094,"d":"5.847"},{"v":5.857563325730653,"d":"5.858"},null,{"v":293.9178863311113,"d":"£293.92"},{"v":289.2293034436173,"d":"£289.23"},null,{"v":6.676352362042417,"d":"6.676"},{"v":6.684464215037248,"d":"6.684"},null,{"v":1427.3562273265718,"d":"£1,427.36"},{"v":1061.8256656117717,"d":"£1,061.83"},null,{"v":4.856396217585455,"d":"4.856"},{"v":4.950795815097578,"d":"4.951"},null,{"v":11457.72787839183,"d":"£11,457.73"},{"v":11390.329668638518,"d":"£11,390.33"},null,{"v":3.061318568276216,"d":"3.061"},{"v":3.1014877147441906,"d":"3.101"},null,{"v":48310.80136825274,"d":"£48,310.80"},{"v":48193.93484355515,"d":"£48,193.93"},null,{"v":4.683127682351393,"d":"4.683"},{"v":4.857944838034695,"d":"4.858"},null,{"v":484054.1106526824,"d":"£484,054.11"},{"v":0,"d":"£0.00"},null,{"v":-1079.7937621654378,"d":"-1079.794"},{"v":0,"d":"0.000"},null,{"v":33575.83584200159,"d":"£33,575.84"},{"v":0,"d":"£0.00"},null,{"v":-58.09052565869493,"d":"-58.091"},{"v":0,"d":"0.000"},null,{"v":8554690.451781983,"d":"£8,554,690.45"},{"v":0,"d":"£0.00"},null,{"v":-2209.2799346258525,"d":"-2209.280"},{"v":0,"d":"0.000"},null,{"v":606507.6844316565,"d":"£606,507.68"},{"v":0,"d":"£0.00"},null,{"v":-361.4769012271922,"d":"-361.477"},{"v":0,"d":"0.000"},null,{"v":1869853.5881688085,"d":"£1,869,853.59"},{"v":0,"d":"£0.00"},null,{"v":-2797.0583250743002,"d":"-2797.058"},{"v":0,"d":"0.000"},null,{"v":11548681.670877133,"d":"£11,548,681.67"},{"v":0,"d":"£0.00"},null,{"v":-6505.6994487514785,"d":"-6505.699"},{"v":0,"d":"0.000"},null,{"v":116676.19764334794,"d":"£116,676"},{"v":116883.03368710441,"d":"£116,883"},null,{"$f":"SUM(IF(BS161:BT161>=BS161, 1))","v":2},{"$f":"SUM(IF(BS161:BT161>=BT161, 1))","v":1},null,{"v":133233.1293545172,"d":"£133,233"},{"v":133400.0549973013,"d":"£133,400"},null,{"$f":"SUM(IF(BY161:BZ161>=BY161, 1))","v":2},{"$f":"SUM(IF(BY161:BZ161>=BZ161, 1))","v":1},null,{"v":95700.56812438252,"d":"£95,701"},{"v":97954.0906363398,"d":"£97,954"},null,{"$f":"SUM(IF(CE161:CF161>=CE161, 1))","v":2},{"$f":"SUM(IF(CE161:CF161>=CF161, 1))","v":1},null,{"v":49768.64348713249,"d":"£49,769"},{"v":50639.424626245294,"d":"£50,639"},null,{"$f":"SUM(IF(CK161:CL161>=CK161, 1))","v":2},{"$f":"SUM(IF(CK161:CL161>=CL161, 1))","v":1},null,{"$f":"AF161*WTP-AC161","v":{"v":45351.75227877512,"d":"£45,352"}},{"v":48964.961917138746,"d":"£48,965"},null,{"$f":"SUM(IF(CQ161:CR161>=CQ161, 1))","v":2},{"$f":"SUM(IF(CQ161:CR161>=CR161, 1))","v":1},null,{"v":-22079929.353961438,"d":"-£22,079,929"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW161:CX161>=CW161, 1))","v":2},{"$f":"SUM(IF(CW161:CX161>=CX161, 1))","v":1},null,{"v":-1195386.3490159002,"d":"-£1,195,386"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC161:DD161>=DC161, 1))","v":2},{"$f":"SUM(IF(DC161:DD161>=DD161, 1))","v":1},null,{"v":-52740289.14429903,"d":"-£52,740,289"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI161:DJ161>=DI161, 1))","v":2},{"$f":"SUM(IF(DI161:DJ161>=DJ161, 1))","v":1},null,{"v":-7836045.7089754995,"d":"-£7,836,046"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO161:DP161>=DO161, 1))","v":2},{"$f":"SUM(IF(DO161:DP161>=DP161, 1))","v":1},null,{"v":-57811020.08965481,"d":"-£57,811,020"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU161:DV161>=DU161, 1))","v":2},{"$f":"SUM(IF(DU161:DV161>=DV161, 1))","v":1},null,{"v":-141662670.64590672,"d":"-£141,662,671"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA161:EB161>=EA161, 1))","v":2},{"$f":"SUM(IF(EA161:EB161>=EB161, 1))","v":1}]
[{"$nulls":3},146,{"v":234.19512149972346,"d":"£234.20"},{"v":203.08346906841885,"d":"£203.08"},null,{"v":5.841674559799738,"d":"5.842"},{"v":5.85672853694143,"d":"5.857"},null,{"v":250.7141549095228,"d":"£250.71"},{"v":218.84118900979678,"d":"£218.84"},null,{"v":6.7137138231804405,"d":"6.714"},{"v":6.7261380207420345,"d":"6.726"},null,{"v":2268.0165597338982,"d":"£2,268.02"},{"v":1152.1068973715446,"d":"£1,152.11"},null,{"v":4.810291675591179,"d":"4.810"},{"v":4.935907971055829,"d":"4.936"},null,{"v":11511.699391928863,"d":"£11,511.70"},{"v":11584.233456818483,"d":"£11,584.23"},null,{"v":2.9473674203653077,"d":"2.947"},{"v":2.999395376295653,"d":"2.999"},null,{"v":51290.85182099286,"d":"£51,290.85"},{"v":50785.96344402247,"d":"£50,785.96"},null,{"v":3.743863005679047,"d":"3.744"},{"v":3.8550933366714566,"d":"3.855"},null,{"v":3335441.0636213487,"d":"£3,335,441.06"},{"v":0,"d":"£0.00"},null,{"v":-1613.9179248059975,"d":"-1613.918"},{"v":0,"d":"0.000"},null,{"v":220299.49482155402,"d":"£220,299.49"},{"v":0,"d":"£0.00"},null,{"v":-85.87354107531806,"d":"-85.874"},{"v":0,"d":"0.000"},null,{"v":26280363.816067524,"d":"£26,280,363.82"},{"v":0,"d":"£0.00"},null,{"v":-2958.341573142208,"d":"-2958.342"},{"v":0,"d":"0.000"},null,{"v":-681956.640733588,"d":"-£681,956.64"},{"v":0,"d":"£0.00"},null,{"v":-489.1606461665575,"d":"-489.161"},{"v":0,"d":"0.000"},null,{"v":7985588.097214993,"d":"£7,985,588.10"},{"v":0,"d":"£0.00"},null,{"v":-1759.2791748389986,"d":"-1759.279"},{"v":0,"d":"0.000"},null,{"v":37139735.830991834,"d":"£37,139,735.83"},{"v":0,"d":"£0.00"},null,{"v":-6906.57286002908,"d":"-6906.573"},{"v":0,"d":"0.000"},null,{"v":116599.29607449504,"d":"£116,599"},{"v":116931.4872697602,"d":"£116,931"},null,{"$f":"SUM(IF(BS162:BT162>=BS162, 1))","v":2},{"$f":"SUM(IF(BS162:BT162>=BT162, 1))","v":1},null,{"v":134023.5623086993,"d":"£134,024"},{"v":134303.91922583088,"d":"£134,304"},null,{"$f":"SUM(IF(BY162:BZ162>=BY162, 1))","v":2},{"$f":"SUM(IF(BY162:BZ162>=BZ162, 1))","v":1},null,{"v":93937.81695208969,"d":"£93,938"},{"v":97566.05252374503,"d":"£97,566"},null,{"$f":"SUM(IF(CE162:CF162>=CE162, 1))","v":2},{"$f":"SUM(IF(CE162:CF162>=CF162, 1))","v":1},null,{"v":47435.64901537729,"d":"£47,436"},{"v":48403.67406909458,"d":"£48,404"},null,{"$f":"SUM(IF(CK162:CL162>=CK162, 1))","v":2},{"$f":"SUM(IF(CK162:CL162>=CL162, 1))","v":1},null,{"$f":"AF162*WTP-AC162","v":{"v":23586.40829258808,"d":"£23,586"}},{"v":26315.90328940667,"d":"£26,316"},null,{"$f":"SUM(IF(CQ162:CR162>=CQ162, 1))","v":2},{"$f":"SUM(IF(CQ162:CR162>=CR162, 1))","v":1},null,{"v":-35613799.559741296,"d":"-£35,613,800"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW162:CX162>=CW162, 1))","v":2},{"$f":"SUM(IF(CW162:CX162>=CX162, 1))","v":1},null,{"v":-1937770.3163279153,"d":"-£1,937,770"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC162:DD162>=DC162, 1))","v":2},{"$f":"SUM(IF(DC162:DD162>=DD162, 1))","v":1},null,{"v":-85447195.27891168,"d":"-£85,447,195"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI162:DJ162>=DI162, 1))","v":2},{"$f":"SUM(IF(DI162:DJ162>=DJ162, 1))","v":1},null,{"v":-9101256.282597562,"d":"-£9,101,256"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO162:DP162>=DO162, 1))","v":2},{"$f":"SUM(IF(DO162:DP162>=DP162, 1))","v":1},null,{"v":-43171171.59399496,"d":"-£43,171,172"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU162:DV162>=DU162, 1))","v":2},{"$f":"SUM(IF(DU162:DV162>=DV162, 1))","v":1},null,{"v":-175271193.03157344,"d":"-£175,271,193"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA162:EB162>=EA162, 1))","v":2},{"$f":"SUM(IF(EA162:EB162>=EB162, 1))","v":1}]
[{"$nulls":3},147,{"v":252.5262196630596,"d":"£252.53"},{"v":213.20698324399805,"d":"£213.21"},null,{"v":5.8664200576149845,"d":"5.866"},{"v":5.88598527208251,"d":"5.886"},null,{"v":270.1090161298937,"d":"£270.11"},{"v":229.8832570300007,"d":"£229.88"},null,{"v":6.6874761994340135,"d":"6.687"},{"v":6.704368111850966,"d":"6.704"},null,{"v":2167.490249346102,"d":"£2,167.49"},{"v":1434.0079625650812,"d":"£1,434.01"},null,{"v":4.825807125440106,"d":"4.826"},{"v":4.89692931822368,"d":"4.897"},null,{"v":15666.684738738852,"d":"£15,666.68"},{"v":15649.434676876657,"d":"£15,649.43"},null,{"v":2.9803373269067963,"d":"2.980"},{"v":3.0169479473105936,"d":"3.017"},null,{"v":49900.24370692336,"d":"£49,900.24"},{"v":49918.61055136799,"d":"£49,918.61"},null,{"v":4.828848587944634,"d":"4.829"},{"v":4.902713528176663,"d":"4.903"},null,{"v":4230763.632491316,"d":"£4,230,763.63"},{"v":0,"d":"£0.00"},null,{"v":-2105.223940487595,"d":"-2105.224"},{"v":0,"d":"0.000"},null,{"v":283841.5170590568,"d":"£283,841.52"},{"v":0,"d":"£0.00"},null,{"v":-119.19292895256699,"d":"-119.193"},{"v":0,"d":"0.000"},null,{"v":16653831.32438154,"d":"£16,653,831.32"},{"v":0,"d":"£0.00"},null,{"v":-1614.8406353968537,"d":"-1614.841"},{"v":0,"d":"0.000"},null,{"v":150450.12970169817,"d":"£150,450.13"},{"v":0,"d":"£0.00"},null,{"v":-319.30741073355574,"d":"-319.307"},{"v":0,"d":"0.000"},null,{"v":-285467.704158108,"d":"-£285,467.70"},{"v":0,"d":"£0.00"},null,{"v":-1148.0499532393983,"d":"-1148.050"},{"v":0,"d":"0.000"},null,{"v":21033418.8994755,"d":"£21,033,418.90"},{"v":0,"d":"£0.00"},null,{"v":-5306.614868809969,"d":"-5306.615"},{"v":0,"d":"0.000"},null,{"v":117075.87493263662,"d":"£117,076"},{"v":117506.4984584062,"d":"£117,506"},null,{"$f":"SUM(IF(BS163:BT163>=BS163, 1))","v":2},{"$f":"SUM(IF(BS163:BT163>=BT163, 1))","v":1},null,{"v":133479.41497255038,"d":"£133,479"},{"v":133857.4789799893,"d":"£133,857"},null,{"$f":"SUM(IF(BY163:BZ163>=BY163, 1))","v":2},{"$f":"SUM(IF(BY163:BZ163>=BZ163, 1))","v":1},null,{"v":94348.65225945601,"d":"£94,349"},{"v":96504.57840190853,"d":"£96,505"},null,{"$f":"SUM(IF(CE163:CF163>=CE163, 1))","v":2},{"$f":"SUM(IF(CE163:CF163>=CF163, 1))","v":1},null,{"v":43940.06179939708,"d":"£43,940"},{"v":44689.52426933522,"d":"£44,690"},null,{"$f":"SUM(IF(CK163:CL163>=CK163, 1))","v":2},{"$f":"SUM(IF(CK163:CL163>=CL163, 1))","v":1},null,{"$f":"AF163*WTP-AC163","v":{"v":46676.72805196933,"d":"£46,677"}},{"v":48135.66001216527,"d":"£48,136"},null,{"$f":"SUM(IF(CQ163:CR163>=CQ163, 1))","v":2},{"$f":"SUM(IF(CQ163:CR163>=CR163, 1))","v":1},null,{"v":-46335242.44224321,"d":"-£46,335,242"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW163:CX163>=CW163, 1))","v":2},{"$f":"SUM(IF(CW163:CX163>=CX163, 1))","v":1},null,{"v":-2667700.096110396,"d":"-£2,667,700"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC163:DD163>=DC163, 1))","v":2},{"$f":"SUM(IF(DC163:DD163>=DD163, 1))","v":1},null,{"v":-48950644.032318614,"d":"-£48,950,644"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI163:DJ163>=DI163, 1))","v":2},{"$f":"SUM(IF(DI163:DJ163>=DJ163, 1))","v":1},null,{"v":-6536598.344372813,"d":"-£6,536,598"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO163:DP163>=DO163, 1))","v":2},{"$f":"SUM(IF(DO163:DP163>=DP163, 1))","v":1},null,{"v":-22675531.360629857,"d":"-£22,675,531"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU163:DV163>=DU163, 1))","v":2},{"$f":"SUM(IF(DU163:DV163>=DV163, 1))","v":1},null,{"v":-127165716.27567488,"d":"-£127,165,716"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA163:EB163>=EA163, 1))","v":2},{"$f":"SUM(IF(EA163:EB163>=EB163, 1))","v":1}]
[{"$nulls":3},148,{"v":231.96720298262386,"d":"£231.97"},{"v":225.41296813917558,"d":"£225.41"},null,{"v":5.850728348985376,"d":"5.851"},{"v":5.869710235587462,"d":"5.870"},null,{"v":249.90708780452024,"d":"£249.91"},{"v":243.17467900682456,"d":"£243.17"},null,{"v":6.704456971840954,"d":"6.704"},{"v":6.721586026588221,"d":"6.722"},null,{"v":1998.0579369580894,"d":"£1,998.06"},{"v":1752.3172540611026,"d":"£1,752.32"},null,{"v":4.857312411803159,"d":"4.857"},{"v":4.893396860579309,"d":"4.893"},null,{"v":11728.635742850227,"d":"£11,728.64"},{"v":11764.65770664052,"d":"£11,764.66"},null,{"v":3.1582178985182163,"d":"3.158"},{"v":3.219482925630942,"d":"3.219"},null,{"v":50656.90572361062,"d":"£50,656.91"},{"v":50071.460209159835,"d":"£50,071.46"},null,{"v":4.583405516988189,"d":"4.583"},{"v":4.804847040041724,"d":"4.805"},null,{"v":706955.0685316956,"d":"£706,955.07"},{"v":0,"d":"£0.00"},null,{"v":-2047.430594747889,"d":"-2047.431"},{"v":0,"d":"0.000"},null,{"v":45923.54906664779,"d":"£45,923.55"},{"v":0,"d":"£0.00"},null,{"v":-116.8418332559734,"d":"-116.842"},{"v":0,"d":"0.000"},null,{"v":5715442.482874385,"d":"£5,715,442.48"},{"v":0,"d":"£0.00"},null,{"v":-839.2529436925505,"d":"-839.253"},{"v":0,"d":"0.000"},null,{"v":-326071.43347380724,"d":"-£326,071.43"},{"v":0,"d":"£0.00"},null,{"v":-554.5720752137588,"d":"-554.572"},{"v":0,"d":"0.000"},null,{"v":9329890.58875632,"d":"£9,329,890.59"},{"v":0,"d":"£0.00"},null,{"v":-3528.979436857118,"d":"-3528.979"},{"v":0,"d":"0.000"},null,{"v":15472140.255755242,"d":"£15,472,140.26"},{"v":0,"d":"£0.00"},null,{"v":-7087.0768837672895,"d":"-7087.077"},{"v":0,"d":"0.000"},null,{"v":116782.5997767249,"d":"£116,783"},{"v":117168.79174361005,"d":"£117,169"},null,{"$f":"SUM(IF(BS164:BT164>=BS164, 1))","v":2},{"$f":"SUM(IF(BS164:BT164>=BT164, 1))","v":1},null,{"v":133839.23234901455,"d":"£133,839"},{"v":134188.54585275758,"d":"£134,189"},null,{"$f":"SUM(IF(BY164:BZ164>=BY164, 1))","v":2},{"$f":"SUM(IF(BY164:BZ164>=BZ164, 1))","v":1},null,{"v":95148.19029910509,"d":"£95,148"},{"v":96115.6199575251,"d":"£96,116"},null,{"$f":"SUM(IF(CE164:CF164>=CE164, 1))","v":2},{"$f":"SUM(IF(CE164:CF164>=CF164, 1))","v":1},null,{"v":51435.722227514096,"d":"£51,436"},{"v":52625.000805978314,"d":"£52,625"},null,{"$f":"SUM(IF(CK164:CL164>=CK164, 1))","v":2},{"$f":"SUM(IF(CK164:CL164>=CL164, 1))","v":1},null,{"$f":"AF164*WTP-AC164","v":{"v":41011.20461615316,"d":"£41,011"}},{"v":46025.480591674655,"d":"£46,025"},null,{"$f":"SUM(IF(CQ164:CR164>=CQ164, 1))","v":2},{"$f":"SUM(IF(CQ164:CR164>=CR164, 1))","v":1},null,{"v":-41655566.96348947,"d":"-£41,655,567"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW164:CX164>=CW164, 1))","v":2},{"$f":"SUM(IF(CW164:CX164>=CX164, 1))","v":1},null,{"v":-2382760.2141861157,"d":"-£2,382,760"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC164:DD164>=DC164, 1))","v":2},{"$f":"SUM(IF(DC164:DD164>=DD164, 1))","v":1},null,{"v":-22500501.356725395,"d":"-£22,500,501"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI164:DJ164>=DI164, 1))","v":2},{"$f":"SUM(IF(DI164:DJ164>=DJ164, 1))","v":1},null,{"v":-10765370.07080137,"d":"-£10,765,370"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO164:DP164>=DO164, 1))","v":2},{"$f":"SUM(IF(DO164:DP164>=DP164, 1))","v":1},null,{"v":-79909479.32589868,"d":"-£79,909,479"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU164:DV164>=DU164, 1))","v":2},{"$f":"SUM(IF(DU164:DV164>=DV164, 1))","v":1},null,{"v":-157213677.93110102,"d":"-£157,213,678"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA164:EB164>=EA164, 1))","v":2},{"$f":"SUM(IF(EA164:EB164>=EB164, 1))","v":1}]
[{"$nulls":3},149,{"v":254.77624651776355,"d":"£254.78"},{"v":241.6188733361384,"d":"£241.62"},null,{"v":5.830257226054375,"d":"5.830"},{"v":5.844068309552605,"d":"5.844"},null,{"v":274.054853667614,"d":"£274.05"},{"v":260.5563779768648,"d":"£260.56"},null,{"v":6.746041502583598,"d":"6.746"},{"v":6.757946460956962,"d":"6.758"},null,{"v":2387.135522706242,"d":"£2,387.14"},{"v":1391.9878309603457,"d":"£1,391.99"},null,{"v":4.890946052708897,"d":"4.891"},{"v":4.978065931440834,"d":"4.978"},null,{"v":12984.958621581449,"d":"£12,984.96"},{"v":12940.739618648495,"d":"£12,940.74"},null,{"v":3.029668730629872,"d":"3.030"},{"v":3.0748356102728733,"d":"3.075"},null,{"v":50197.14433575401,"d":"£50,197.14"},{"v":50231.60134905205,"d":"£50,231.60"},null,{"v":4.677942609562126,"d":"4.678"},{"v":4.764548903668945,"d":"4.765"},null,{"v":1409386.6463489777,"d":"£1,409,386.65"},{"v":0,"d":"£0.00"},null,{"v":-1479.4105468711791,"d":"-1479.411"},{"v":0,"d":"0.000"},null,{"v":96375.03475180139,"d":"£96,375.03"},{"v":0,"d":"£0.00"},null,{"v":-84.99780295474504,"d":"-84.998"},{"v":0,"d":"0.000"},null,{"v":23701079.049970195,"d":"£23,701,079.05"},{"v":0,"d":"£0.00"},null,{"v":-2074.903202585817,"d":"-2074.903"},{"v":0,"d":"0.000"},null,{"v":392592.98232109105,"d":"£392,592.98"},{"v":0,"d":"£0.00"},null,{"v":-401.0085891821127,"d":"-401.009"},{"v":0,"d":"0.000"},null,{"v":-546135.0001528485,"d":"-£546,135.00"},{"v":0,"d":"£0.00"},null,{"v":-1372.6879934761948,"d":"-1372.688"},{"v":0,"d":"0.000"},null,{"v":25053298.713239215,"d":"£25,053,298.71"},{"v":0,"d":"£0.00"},null,{"v":-5413.008135070048,"d":"-5413.008"},{"v":0,"d":"0.000"},null,{"v":116350.36827456973,"d":"£116,350"},{"v":116639.74731771597,"d":"£116,640"},null,{"$f":"SUM(IF(BS165:BT165>=BS165, 1))","v":2},{"$f":"SUM(IF(BS165:BT165>=BT165, 1))","v":1},null,{"v":134646.77519800432,"d":"£134,647"},{"v":134898.37284116237,"d":"£134,898"},null,{"$f":"SUM(IF(BY165:BZ165>=BY165, 1))","v":2},{"$f":"SUM(IF(BY165:BZ165>=BZ165, 1))","v":1},null,{"v":95431.7855314717,"d":"£95,432"},{"v":98169.33079785632,"d":"£98,169"},null,{"$f":"SUM(IF(CE165:CF165>=CE165, 1))","v":2},{"$f":"SUM(IF(CE165:CF165>=CF165, 1))","v":1},null,{"v":47608.415991015994,"d":"£47,608"},{"v":48555.97258680897,"d":"£48,556"},null,{"$f":"SUM(IF(CK165:CL165>=CK165, 1))","v":2},{"$f":"SUM(IF(CK165:CL165>=CL165, 1))","v":1},null,{"$f":"AF165*WTP-AC165","v":{"v":43361.70785548851,"d":"£43,362"}},{"v":45059.376724326845,"d":"£45,059"},null,{"$f":"SUM(IF(CQ165:CR165>=CQ165, 1))","v":2},{"$f":"SUM(IF(CQ165:CR165>=CR165, 1))","v":1},null,{"v":-30997597.583772562,"d":"-£30,997,598"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW165:CX165>=CW165, 1))","v":2},{"$f":"SUM(IF(CW165:CX165>=CX165, 1))","v":1},null,{"v":-1796331.093846702,"d":"-£1,796,331"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC165:DD165>=DC165, 1))","v":2},{"$f":"SUM(IF(DC165:DD165>=DD165, 1))","v":1},null,{"v":-65199143.10168653,"d":"-£65,199,143"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI165:DJ165>=DI165, 1))","v":2},{"$f":"SUM(IF(DI165:DJ165>=DJ165, 1))","v":1},null,{"v":-8412764.765963346,"d":"-£8,412,765"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO165:DP165>=DO165, 1))","v":2},{"$f":"SUM(IF(DO165:DP165>=DP165, 1))","v":1},null,{"v":-26907624.86937105,"d":"-£26,907,625"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU165:DV165>=DU165, 1))","v":2},{"$f":"SUM(IF(DU165:DV165>=DV165, 1))","v":1},null,{"v":-133313461.41464019,"d":"-£133,313,461"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA165:EB165>=EA165, 1))","v":2},{"$f":"SUM(IF(EA165:EB165>=EB165, 1))","v":1}]
[{"$nulls":3},150,{"v":315.88075593286936,"d":"£315.88"},{"v":283.3489603474928,"d":"£283.35"},null,{"v":5.82804255786775,"d":"5.828"},{"v":5.8468153865090216,"d":"5.847"},null,{"v":338.89649108501584,"d":"£338.90"},{"v":305.5758962734284,"d":"£305.58"},null,{"v":6.627543799141955,"d":"6.628"},{"v":6.643724622275584,"d":"6.644"},null,{"v":2555.416204258651,"d":"£2,555.42"},{"v":1736.7241933877497,"d":"£1,736.72"},null,{"v":4.974149750205716,"d":"4.974"},{"v":5.039230376228932,"d":"5.039"},null,{"v":12044.332816787568,"d":"£12,044.33"},{"v":12091.639664562803,"d":"£12,091.64"},null,{"v":2.972562067507289,"d":"2.973"},{"v":3.0337424755027946,"d":"3.034"},null,{"v":51485.6359969335,"d":"£51,485.64"},{"v":51410.16477080132,"d":"£51,410.16"},null,{"v":4.693648339133184,"d":"4.694"},{"v":4.798131279273445,"d":"4.798"},null,{"v":3494751.3652162766,"d":"£3,494,751.37"},{"v":0,"d":"£0.00"},null,{"v":-2016.6845187157521,"d":"-2016.685"},{"v":0,"d":"0.000"},null,{"v":229794.78067908317,"d":"£229,794.78"},{"v":0,"d":"£0.00"},null,{"v":-111.5907061150747,"d":"-111.591"},{"v":0,"d":"0.000"},null,{"v":19170141.772002686,"d":"£19,170,141.77"},{"v":0,"d":"£0.00"},null,{"v":-1523.9000880790072,"d":"-1523.900"},{"v":0,"d":"0.000"},null,{"v":-435346.008243481,"d":"-£435,346.01"},{"v":0,"d":"£0.00"},null,{"v":-563.018836725243,"d":"-563.019"},{"v":0,"d":"0.000"},null,{"v":1201377.0661652035,"d":"£1,201,377.07"},{"v":0,"d":"£0.00"},null,{"v":-1663.1955583996141,"d":"-1663.196"},{"v":0,"d":"0.000"},null,{"v":23660718.975819767,"d":"£23,660,718.98"},{"v":0,"d":"£0.00"},null,{"v":-5878.3897080346915,"d":"-5878.390"},{"v":0,"d":"0.000"},null,{"v":116244.97040142214,"d":"£116,245"},{"v":116652.95876983294,"d":"£116,653"},null,{"$f":"SUM(IF(BS166:BT166>=BS166, 1))","v":2},{"$f":"SUM(IF(BS166:BT166>=BT166, 1))","v":1},null,{"v":132211.9794917541,"d":"£132,212"},{"v":132568.91654923826,"d":"£132,569"},null,{"$f":"SUM(IF(BY166:BZ166>=BY166, 1))","v":2},{"$f":"SUM(IF(BY166:BZ166>=BZ166, 1))","v":1},null,{"v":96927.57879985566,"d":"£96,928"},{"v":99047.8833311909,"d":"£99,048"},null,{"$f":"SUM(IF(CE166:CF166>=CE166, 1))","v":2},{"$f":"SUM(IF(CE166:CF166>=CF166, 1))","v":1},null,{"v":47406.90853335821,"d":"£47,407"},{"v":48583.20984549309,"d":"£48,583"},null,{"$f":"SUM(IF(CK166:CL166>=CK166, 1))","v":2},{"$f":"SUM(IF(CK166:CL166>=CL166, 1))","v":1},null,{"$f":"AF166*WTP-AC166","v":{"v":42387.330785730184,"d":"£42,387"}},{"v":44552.460814667575,"d":"£44,552"},null,{"$f":"SUM(IF(CQ166:CR166>=CQ166, 1))","v":2},{"$f":"SUM(IF(CQ166:CR166>=CR166, 1))","v":1},null,{"v":-43828441.73953132,"d":"-£43,828,442"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW166:CX166>=CW166, 1))","v":2},{"$f":"SUM(IF(CW166:CX166>=CX166, 1))","v":1},null,{"v":-2461608.9029805767,"d":"-£2,461,609"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC166:DD166>=DC166, 1))","v":2},{"$f":"SUM(IF(DC166:DD166>=DD166, 1))","v":1},null,{"v":-49648143.53358283,"d":"-£49,648,144"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI166:DJ166>=DI166, 1))","v":2},{"$f":"SUM(IF(DI166:DJ166>=DJ166, 1))","v":1},null,{"v":-10825030.72626138,"d":"-£10,825,031"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO166:DP166>=DO166, 1))","v":2},{"$f":"SUM(IF(DO166:DP166>=DP166, 1))","v":1},null,{"v":-34465288.23415749,"d":"-£34,465,288"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU166:DV166>=DU166, 1))","v":2},{"$f":"SUM(IF(DU166:DV166>=DV166, 1))","v":1},null,{"v":-141228513.1365136,"d":"-£141,228,513"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA166:EB166>=EA166, 1))","v":2},{"$f":"SUM(IF(EA166:EB166>=EB166, 1))","v":1}]
[{"$nulls":3},151,{"v":249.61023844756667,"d":"£249.61"},{"v":233.11321683889304,"d":"£233.11"},null,{"v":5.864794630382215,"d":"5.865"},{"v":5.885727103001523,"d":"5.886"},null,{"v":268.38305368740805,"d":"£268.38"},{"v":251.48085133984432,"d":"£251.48"},null,{"v":6.702783327048259,"d":"6.703"},{"v":6.721648516626864,"d":"6.722"},null,{"v":1546.3817667319754,"d":"£1,546.38"},{"v":1086.6087122706476,"d":"£1,086.61"},null,{"v":4.871571043763991,"d":"4.872"},{"v":4.930829095998554,"d":"4.931"},null,{"v":15125.908658373412,"d":"£15,125.91"},{"v":15125.513775039113,"d":"£15,125.51"},null,{"v":2.884115920005844,"d":"2.884"},{"v":2.9272567637351536,"d":"2.927"},null,{"v":50343.25065422224,"d":"£50,343.25"},{"v":50314.805250555204,"d":"£50,314.81"},null,{"v":4.67977567591211,"d":"4.680"},{"v":4.727838893790062,"d":"4.728"},null,{"v":1764095.8672115763,"d":"£1,764,095.87"},{"v":0,"d":"£0.00"},null,{"v":-2238.3972885642715,"d":"-2238.397"},{"v":0,"d":"0.000"},null,{"v":115194.71937871349,"d":"£115,194.72"},{"v":0,"d":"£0.00"},null,{"v":-128.57319861910727,"d":"-128.573"},{"v":0,"d":"0.000"},null,{"v":10766319.808598926,"d":"£10,766,319.81"},{"v":0,"d":"£0.00"},null,{"v":-1387.6218612668383,"d":"-1387.622"},{"v":0,"d":"0.000"},null,{"v":3490.3423517954234,"d":"£3,490.34"},{"v":0,"d":"£0.00"},null,{"v":-381.31848290874933,"d":"-381.318"},{"v":0,"d":"0.000"},null,{"v":455715.5271580303,"d":"£455,715.53"},{"v":0,"d":"£0.00"},null,{"v":-770.0068147580839,"d":"-770.007"},{"v":0,"d":"0.000"},null,{"v":13104816.264699042,"d":"£13,104,816.26"},{"v":0,"d":"£0.00"},null,{"v":-4905.917646117051,"d":"-4905.918"},{"v":0,"d":"0.000"},null,{"v":117046.28236919672,"d":"£117,046"},{"v":117481.42884319158,"d":"£117,481"},null,{"$f":"SUM(IF(BS167:BT167>=BS167, 1))","v":2},{"$f":"SUM(IF(BS167:BT167>=BT167, 1))","v":1},null,{"v":133787.28348727777,"d":"£133,787"},{"v":134181.48948119744,"d":"£134,181"},null,{"$f":"SUM(IF(BY167:BZ167>=BY167, 1))","v":2},{"$f":"SUM(IF(BY167:BZ167>=BZ167, 1))","v":1},null,{"v":95885.03910854783,"d":"£95,885"},{"v":97529.97320770043,"d":"£97,530"},null,{"$f":"SUM(IF(CE167:CF167>=CE167, 1))","v":2},{"$f":"SUM(IF(CE167:CF167>=CF167, 1))","v":1},null,{"v":42556.40974174347,"d":"£42,556"},{"v":43419.62149966396,"d":"£43,420"},null,{"$f":"SUM(IF(CK167:CL167>=CK167, 1))","v":2},{"$f":"SUM(IF(CK167:CL167>=CL167, 1))","v":1},null,{"$f":"AF167*WTP-AC167","v":{"v":43252.262864019955,"d":"£43,252"}},{"v":44241.972625246024,"d":"£44,242"},null,{"$f":"SUM(IF(CQ167:CR167>=CQ167, 1))","v":2},{"$f":"SUM(IF(CQ167:CR167>=CR167, 1))","v":1},null,{"v":-46532041.638497,"d":"-£46,532,042"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW167:CX167>=CW167, 1))","v":2},{"$f":"SUM(IF(CW167:CX167>=CX167, 1))","v":1},null,{"v":-2686658.691760859,"d":"-£2,686,659"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC167:DD167>=DC167, 1))","v":2},{"$f":"SUM(IF(DC167:DD167>=DD167, 1))","v":1},null,{"v":-38518757.033935696,"d":"-£38,518,757"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI167:DJ167>=DI167, 1))","v":2},{"$f":"SUM(IF(DI167:DJ167>=DJ167, 1))","v":1},null,{"v":-7629860.000526782,"d":"-£7,629,860"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO167:DP167>=DO167, 1))","v":2},{"$f":"SUM(IF(DO167:DP167>=DP167, 1))","v":1},null,{"v":-15855851.822319709,"d":"-£15,855,852"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU167:DV167>=DU167, 1))","v":2},{"$f":"SUM(IF(DU167:DV167>=DV167, 1))","v":1},null,{"v":-111223169.18704006,"d":"-£111,223,169"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA167:EB167>=EA167, 1))","v":2},{"$f":"SUM(IF(EA167:EB167>=EB167, 1))","v":1}]
[{"$nulls":3},152,{"v":285.0727320989063,"d":"£285.07"},{"v":265.38468655980654,"d":"£265.38"},null,{"v":5.855339962054474,"d":"5.855"},{"v":5.876216716452085,"d":"5.876"},null,{"v":306.4146901890114,"d":"£306.41"},{"v":286.2492829137899,"d":"£286.25"},null,{"v":6.69651204724201,"d":"6.697"},{"v":6.715343450489125,"d":"6.715"},null,{"v":3138.7354029389835,"d":"£3,138.74"},{"v":1856.8522185149275,"d":"£1,856.85"},null,{"v":4.809765004387179,"d":"4.810"},{"v":4.8948718650133864,"d":"4.895"},null,{"v":10634.324663432066,"d":"£10,634.32"},{"v":10612.803006736094,"d":"£10,612.80"},null,{"v":2.9668790040620507,"d":"2.967"},{"v":3.008633577088416,"d":"3.009"},null,{"v":49774.10842901867,"d":"£49,774.11"},{"v":49705.7731204109,"d":"£49,705.77"},null,{"v":4.12139790653248,"d":"4.121"},{"v":4.163676727154417,"d":"4.164"},null,{"v":2107349.8616481367,"d":"£2,107,349.86"},{"v":0,"d":"£0.00"},null,{"v":-2234.585723813718,"d":"-2234.586"},{"v":0,"d":"0.000"},null,{"v":140285.05471693483,"d":"£140,285.05"},{"v":0,"d":"£0.00"},null,{"v":-131.00476468751177,"d":"-131.005"},{"v":0,"d":"0.000"},null,{"v":29686541.815044925,"d":"£29,686,541.82"},{"v":0,"d":"£0.00"},null,{"v":-1970.9505572945486,"d":"-1970.951"},{"v":0,"d":"0.000"},null,{"v":189010.61159693214,"d":"£189,010.61"},{"v":0,"d":"£0.00"},null,{"v":-366.7030608363553,"d":"-366.703"},{"v":0,"d":"0.000"},null,{"v":1091885.9357657984,"d":"£1,091,885.94"},{"v":0,"d":"£0.00"},null,{"v":-675.5460765214053,"d":"-675.546"},{"v":0,"d":"0.000"},null,{"v":33215073.278772727,"d":"£33,215,073.28"},{"v":0,"d":"£0.00"},null,{"v":-5378.79018315354,"d":"-5378.790"},{"v":0,"d":"0.000"},null,{"v":116821.72650899057,"d":"£116,822"},{"v":117258.9496424819,"d":"£117,259"},null,{"$f":"SUM(IF(BS168:BT168>=BS168, 1))","v":2},{"$f":"SUM(IF(BS168:BT168>=BT168, 1))","v":1},null,{"v":133623.82625465118,"d":"£133,624"},{"v":134020.61972686872,"d":"£134,021"},null,{"$f":"SUM(IF(BY168:BZ168>=BY168, 1))","v":2},{"$f":"SUM(IF(BY168:BZ168>=BZ168, 1))","v":1},null,{"v":93056.5646848046,"d":"£93,057"},{"v":96040.5850817528,"d":"£96,041"},null,{"$f":"SUM(IF(CE168:CF168>=CE168, 1))","v":2},{"$f":"SUM(IF(CE168:CF168>=CF168, 1))","v":1},null,{"v":48703.25541780895,"d":"£48,703"},{"v":49559.86853503222,"d":"£49,560"},null,{"$f":"SUM(IF(CK168:CL168>=CK168, 1))","v":2},{"$f":"SUM(IF(CK168:CL168>=CL168, 1))","v":1},null,{"$f":"AF168*WTP-AC168","v":{"v":32653.849701630927,"d":"£32,654"}},{"v":33567.761422677446,"d":"£33,568"},null,{"$f":"SUM(IF(CQ168:CR168>=CQ168, 1))","v":2},{"$f":"SUM(IF(CQ168:CR168>=CR168, 1))","v":1},null,{"v":-46799064.33792249,"d":"-£46,799,064"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW168:CX168>=CW168, 1))","v":2},{"$f":"SUM(IF(CW168:CX168>=CX168, 1))","v":1},null,{"v":-2760380.3484671703,"d":"-£2,760,380"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC168:DD168>=DC168, 1))","v":2},{"$f":"SUM(IF(DC168:DD168>=DD168, 1))","v":1},null,{"v":-69105552.96093589,"d":"-£69,105,553"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI168:DJ168>=DI168, 1))","v":2},{"$f":"SUM(IF(DI168:DJ168>=DJ168, 1))","v":1},null,{"v":-7523071.828324038,"d":"-£7,523,072"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO168:DP168>=DO168, 1))","v":2},{"$f":"SUM(IF(DO168:DP168>=DP168, 1))","v":1},null,{"v":-14602807.466193905,"d":"-£14,602,807"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU168:DV168>=DU168, 1))","v":2},{"$f":"SUM(IF(DU168:DV168>=DV168, 1))","v":1},null,{"v":-140790876.9418435,"d":"-£140,790,877"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA168:EB168>=EA168, 1))","v":2},{"$f":"SUM(IF(EA168:EB168>=EB168, 1))","v":1}]
[{"$nulls":3},153,{"v":230.31173720841838,"d":"£230.31"},{"v":217.18401081230812,"d":"£217.18"},null,{"v":5.832259045362595,"d":"5.832"},{"v":5.850039643455361,"d":"5.850"},null,{"v":247.6665150733183,"d":"£247.67"},{"v":234.23293862562224,"d":"£234.23"},null,{"v":6.735388887798757,"d":"6.735"},{"v":6.751600212249959,"d":"6.752"},null,{"v":2029.8846546920722,"d":"£2,029.88"},{"v":1584.5938862773462,"d":"£1,584.59"},null,{"v":4.851727325858782,"d":"4.852"},{"v":4.901143483708051,"d":"4.901"},null,{"v":10581.484988861834,"d":"£10,581.48"},{"v":10594.545949245807,"d":"£10,594.55"},null,{"v":2.9257548339528854,"d":"2.926"},{"v":2.9809046790317146,"d":"2.981"},null,{"v":49680.72169479003,"d":"£49,680.72"},{"v":49622.65181407905,"d":"£49,622.65"},null,{"v":5.049550201886677,"d":"5.050"},{"v":5.182061660837288,"d":"5.182"},null,{"v":1402581.6108505244,"d":"£1,402,581.61"},{"v":0,"d":"£0.00"},null,{"v":-1899.6998537558159,"d":"-1899.700"},{"v":0,"d":"0.000"},null,{"v":88543.36068232609,"d":"£88,543.36"},{"v":0,"d":"£0.00"},null,{"v":-106.8520474506386,"d":"-106.852"},{"v":0,"d":"0.000"},null,{"v":10222531.568509739,"d":"£10,222,531.57"},{"v":0,"d":"£0.00"},null,{"v":-1134.4457811398531,"d":"-1134.446"},{"v":0,"d":"0.000"},null,{"v":-119677.37080838108,"d":"-£119,677.37"},{"v":0,"d":"£0.00"},null,{"v":-505.3371471536549,"d":"-505.337"},{"v":0,"d":"0.000"},null,{"v":915051.5877641845,"d":"£915,051.59"},{"v":0,"d":"£0.00"},null,{"v":-2088.084553043992,"d":"-2088.085"},{"v":0,"d":"0.000"},null,{"v":12509030.756998394,"d":"£12,509,030.76"},{"v":0,"d":"£0.00"},null,{"v":-5734.419382543954,"d":"-5734.419"},{"v":0,"d":"0.000"},null,{"v":116414.86917004347,"d":"£116,415"},{"v":116783.6088582949,"d":"£116,784"},null,{"$f":"SUM(IF(BS169:BT169>=BS169, 1))","v":2},{"$f":"SUM(IF(BS169:BT169>=BT169, 1))","v":1},null,{"v":134460.1112409018,"d":"£134,460"},{"v":134797.77130637356,"d":"£134,798"},null,{"$f":"SUM(IF(BY169:BZ169>=BY169, 1))","v":2},{"$f":"SUM(IF(BY169:BZ169>=BZ169, 1))","v":1},null,{"v":95004.66186248357,"d":"£95,005"},{"v":96438.27578788367,"d":"£96,438"},null,{"$f":"SUM(IF(CE169:CF169>=CE169, 1))","v":2},{"$f":"SUM(IF(CE169:CF169>=CF169, 1))","v":1},null,{"v":47933.611690195874,"d":"£47,934"},{"v":49023.54763138849,"d":"£49,024"},null,{"$f":"SUM(IF(CK169:CL169>=CK169, 1))","v":2},{"$f":"SUM(IF(CK169:CL169>=CL169, 1))","v":1},null,{"$f":"AF169*WTP-AC169","v":{"v":51310.28234294351,"d":"£51,310"}},{"v":54018.581402666714,"d":"£54,019"},null,{"$f":"SUM(IF(CQ169:CR169>=CQ169, 1))","v":2},{"$f":"SUM(IF(CQ169:CR169>=CR169, 1))","v":1},null,{"v":-39396578.68596684,"d":"-£39,396,579"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW169:CX169>=CW169, 1))","v":2},{"$f":"SUM(IF(CW169:CX169>=CX169, 1))","v":1},null,{"v":-2225584.3096950976,"d":"-£2,225,584"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC169:DD169>=DC169, 1))","v":2},{"$f":"SUM(IF(DC169:DD169>=DD169, 1))","v":1},null,{"v":-32911447.1913068,"d":"-£32,911,447"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI169:DJ169>=DI169, 1))","v":2},{"$f":"SUM(IF(DI169:DJ169>=DJ169, 1))","v":1},null,{"v":-9987065.572264716,"d":"-£9,987,066"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO169:DP169>=DO169, 1))","v":2},{"$f":"SUM(IF(DO169:DP169>=DP169, 1))","v":1},null,{"v":-42676742.64864402,"d":"-£42,676,743"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU169:DV169>=DU169, 1))","v":2},{"$f":"SUM(IF(DU169:DV169>=DV169, 1))","v":1},null,{"v":-127197418.40787748,"d":"-£127,197,418"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA169:EB169>=EA169, 1))","v":2},{"$f":"SUM(IF(EA169:EB169>=EB169, 1))","v":1}]
[{"$nulls":3},154,{"v":205.7064784505601,"d":"£205.71"},{"v":181.65430095423014,"d":"£181.65"},null,{"v":5.883468177634071,"d":"5.883"},{"v":5.904970764810494,"d":"5.905"},null,{"v":220.52538994392094,"d":"£220.53"},{"v":195.9190448338229,"d":"£195.92"},null,{"v":6.684702906953693,"d":"6.685"},{"v":6.703461226414308,"d":"6.703"},null,{"v":2402.8756005577807,"d":"£2,402.88"},{"v":1110.237959402227,"d":"£1,110.24"},null,{"v":4.945248860720214,"d":"4.945"},{"v":5.058384639551227,"d":"5.058"},null,{"v":11352.820724286204,"d":"£11,352.82"},{"v":11282.826010351591,"d":"£11,282.83"},null,{"v":2.923146696464236,"d":"2.923"},{"v":2.950853214412953,"d":"2.951"},null,{"v":49343.792333784426,"d":"£49,343.79"},{"v":48539.601079587716,"d":"£48,539.60"},null,{"v":4.542343765923949,"d":"4.542"},{"v":4.762905109368573,"d":"4.763"},null,{"v":2559154.673452876,"d":"£2,559,154.67"},{"v":0,"d":"£0.00"},null,{"v":-2287.877946695981,"d":"-2287.878"},{"v":0,"d":"0.000"},null,{"v":171520.61438199418,"d":"£171,520.61"},{"v":0,"d":"£0.00"},null,{"v":-130.75645587600602,"d":"-130.756"},{"v":0,"d":"0.000"},null,{"v":29881904.13638951,"d":"£29,881,904.14"},{"v":0,"d":"£0.00"},null,{"v":-2615.3597804887745,"d":"-2615.360"},{"v":0,"d":"0.000"},null,{"v":636689.6431293542,"d":"£636,689.64"},{"v":0,"d":"£0.00"},null,{"v":-252.02550354880862,"d":"-252.026"},{"v":0,"d":"0.000"},null,{"v":13001036.295670906,"d":"£13,001,036.30"},{"v":0,"d":"£0.00"},null,{"v":-3565.7264569605427,"d":"-3565.726"},{"v":0,"d":"0.000"},null,{"v":46250305.36302464,"d":"£46,250,305.36"},{"v":0,"d":"£0.00"},null,{"v":-8851.746143570113,"d":"-8851.746"},{"v":0,"d":"0.000"},null,{"v":117463.65707423085,"d":"£117,464"},{"v":117917.76099525564,"d":"£117,918"},null,{"$f":"SUM(IF(BS170:BT170>=BS170, 1))","v":2},{"$f":"SUM(IF(BS170:BT170>=BT170, 1))","v":1},null,{"v":133473.53274912995,"d":"£133,474"},{"v":133873.3054834523,"d":"£133,873"},null,{"$f":"SUM(IF(BY170:BZ170>=BY170, 1))","v":2},{"$f":"SUM(IF(BY170:BZ170>=BZ170, 1))","v":1},null,{"v":96502.1016138465,"d":"£96,502"},{"v":100057.45483162232,"d":"£100,057"},null,{"$f":"SUM(IF(CE170:CF170>=CE170, 1))","v":2},{"$f":"SUM(IF(CE170:CF170>=CF170, 1))","v":1},null,{"v":47110.11320499852,"d":"£47,110"},{"v":47734.23827790747,"d":"£47,734"},null,{"$f":"SUM(IF(CK170:CL170>=CK170, 1))","v":2},{"$f":"SUM(IF(CK170:CL170>=CL170, 1))","v":1},null,{"$f":"AF170*WTP-AC170","v":{"v":41503.082984694556,"d":"£41,503"}},{"v":46718.50110778373,"d":"£46,719"},null,{"$f":"SUM(IF(CQ170:CR170>=CQ170, 1))","v":2},{"$f":"SUM(IF(CQ170:CR170>=CR170, 1))","v":1},null,{"v":-48316713.60737249,"d":"-£48,316,714"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW170:CX170>=CW170, 1))","v":2},{"$f":"SUM(IF(CW170:CX170>=CX170, 1))","v":1},null,{"v":-2786649.7319021146,"d":"-£2,786,650"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC170:DD170>=DC170, 1))","v":2},{"$f":"SUM(IF(DC170:DD170>=DD170, 1))","v":1},null,{"v":-82189099.746165,"d":"-£82,189,100"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI170:DJ170>=DI170, 1))","v":2},{"$f":"SUM(IF(DI170:DJ170>=DJ170, 1))","v":1},null,{"v":-5677199.714105527,"d":"-£5,677,200"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO170:DP170>=DO170, 1))","v":2},{"$f":"SUM(IF(DO170:DP170>=DP170, 1))","v":1},null,{"v":-84315565.43488176,"d":"-£84,315,565"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU170:DV170>=DU170, 1))","v":2},{"$f":"SUM(IF(DU170:DV170>=DV170, 1))","v":1},null,{"v":-223285228.23442692,"d":"-£223,285,228"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA170:EB170>=EA170, 1))","v":2},{"$f":"SUM(IF(EA170:EB170>=EB170, 1))","v":1}]
[{"$nulls":3},155,{"v":235.14176703780632,"d":"£235.14"},{"v":225.14281707969255,"d":"£225.14"},null,{"v":5.772158444527842,"d":"5.772"},{"v":5.787711098831961,"d":"5.788"},null,{"v":253.04267714164848,"d":"£253.04"},{"v":242.78746538234756,"d":"£242.79"},null,{"v":6.691752329966314,"d":"6.692"},{"v":6.705302981439311,"d":"6.705"},null,{"v":1880.3480548249102,"d":"£1,880.35"},{"v":1420.3474036413913,"d":"£1,420.35"},null,{"v":4.8796896980082485,"d":"4.880"},{"v":4.937051051766036,"d":"4.937"},null,{"v":14261.285140903601,"d":"£14,261.29"},{"v":14272.229308746655,"d":"£14,272.23"},null,{"v":3.0867847371376618,"d":"3.087"},{"v":3.1374609110980893,"d":"3.137"},null,{"v":50593.625424457176,"d":"£50,593.63"},{"v":50373.47384021087,"d":"£50,373.47"},null,{"v":5.043721553957475,"d":"5.044"},{"v":5.265763595396845,"d":"5.266"},null,{"v":1073056.0288224304,"d":"£1,073,056.03"},{"v":0,"d":"£0.00"},null,{"v":-1669.0622050451925,"d":"-1669.062"},{"v":0,"d":"0.000"},null,{"v":69342.44484895177,"d":"£69,342.44"},{"v":0,"d":"£0.00"},null,{"v":-91.6251487036776,"d":"-91.625"},{"v":0,"d":"0.000"},null,{"v":10620060.925485166,"d":"£10,620,060.93"},{"v":0,"d":"£0.00"},null,{"v":-1324.3048028490252,"d":"-1324.305"},{"v":0,"d":"0.000"},null,{"v":-97969.95744195863,"d":"-£97,969.96"},{"v":0,"d":"£0.00"},null,{"v":-453.6427691371169,"d":"-453.643"},{"v":0,"d":"0.000"},null,{"v":3400915.3559904634,"d":"£3,400,915.36"},{"v":0,"d":"£0.00"},null,{"v":-3430.1192562019883,"d":"-3430.119"},{"v":0,"d":"0.000"},null,{"v":15065404.797705052,"d":"£15,065,404.80"},{"v":0,"d":"£0.00"},null,{"v":-6968.754181937,"d":"-6968.754"},{"v":0,"d":"0.000"},null,{"v":115208.02712351904,"d":"£115,208"},{"v":115529.07915955954,"d":"£115,529"},null,{"$f":"SUM(IF(BS171:BT171>=BS171, 1))","v":2},{"$f":"SUM(IF(BS171:BT171>=BT171, 1))","v":1},null,{"v":133582.00392218464,"d":"£133,582"},{"v":133863.2721634039,"d":"£133,863"},null,{"$f":"SUM(IF(BY171:BZ171>=BY171, 1))","v":2},{"$f":"SUM(IF(BY171:BZ171>=BZ171, 1))","v":1},null,{"v":95713.44590534006,"d":"£95,713"},{"v":97320.67363167932,"d":"£97,321"},null,{"$f":"SUM(IF(CE171:CF171>=CE171, 1))","v":2},{"$f":"SUM(IF(CE171:CF171>=CF171, 1))","v":1},null,{"v":47474.409601849635,"d":"£47,474"},{"v":48476.98891321514,"d":"£48,477"},null,{"$f":"SUM(IF(CK171:CL171>=CK171, 1))","v":2},{"$f":"SUM(IF(CK171:CL171>=CL171, 1))","v":1},null,{"$f":"AF171*WTP-AC171","v":{"v":50280.80565469233,"d":"£50,281"}},{"v":54941.79806772604,"d":"£54,942"},null,{"$f":"SUM(IF(CQ171:CR171>=CQ171, 1))","v":2},{"$f":"SUM(IF(CQ171:CR171>=CR171, 1))","v":1},null,{"v":-34454300.12972628,"d":"-£34,454,300"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW171:CX171>=CW171, 1))","v":2},{"$f":"SUM(IF(CW171:CX171>=CX171, 1))","v":1},null,{"v":-1901845.4189225035,"d":"-£1,901,845"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC171:DD171>=DC171, 1))","v":2},{"$f":"SUM(IF(DC171:DD171>=DD171, 1))","v":1},null,{"v":-37106156.98246567,"d":"-£37,106,157"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI171:DJ171>=DI171, 1))","v":2},{"$f":"SUM(IF(DI171:DJ171>=DJ171, 1))","v":1},null,{"v":-8974885.425300378,"d":"-£8,974,885"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO171:DP171>=DO171, 1))","v":2},{"$f":"SUM(IF(DO171:DP171>=DP171, 1))","v":1},null,{"v":-72003300.48003024,"d":"-£72,003,300"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU171:DV171>=DU171, 1))","v":2},{"$f":"SUM(IF(DU171:DV171>=DV171, 1))","v":1},null,{"v":-154440488.43644506,"d":"-£154,440,488"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA171:EB171>=EA171, 1))","v":2},{"$f":"SUM(IF(EA171:EB171>=EB171, 1))","v":1}]
[{"$nulls":3},156,{"v":260.87133007606013,"d":"£260.87"},{"v":232.86444775824083,"d":"£232.86"},null,{"v":5.8486451990865,"d":"5.849"},{"v":5.865064136956621,"d":"5.865"},null,{"v":279.73016196072683,"d":"£279.73"},{"v":251.05951792501568,"d":"£251.06"},null,{"v":6.704974073516439,"d":"6.705"},{"v":6.719152157092703,"d":"6.719"},null,{"v":2290.183133984717,"d":"£2,290.18"},{"v":1588.2619266344548,"d":"£1,588.26"},null,{"v":4.891642461078288,"d":"4.892"},{"v":4.959846124970979,"d":"4.960"},null,{"v":11664.5943923974,"d":"£11,664.59"},{"v":11612.3955138871,"d":"£11,612.40"},null,{"v":2.9712491219326864,"d":"2.971"},{"v":3.0210857533680153,"d":"3.021"},null,{"v":50080.34128525222,"d":"£50,080.34"},{"v":50061.46130157915,"d":"£50,061.46"},null,{"v":4.813685324601245,"d":"4.814"},{"v":4.868857020217501,"d":"4.869"},null,{"v":2997715.5421892377,"d":"£2,997,715.54"},{"v":0,"d":"£0.00"},null,{"v":-1757.400366130293,"d":"-1757.400"},{"v":0,"d":"0.000"},null,{"v":193450.2674064086,"d":"£193,450.27"},{"v":0,"d":"£0.00"},null,{"v":-95.66419420932098,"d":"-95.664"},{"v":0,"d":"0.000"},null,{"v":16327999.49320286,"d":"£16,327,999.49"},{"v":0,"d":"£0.00"},null,{"v":-1586.5447258366394,"d":"-1586.545"},{"v":0,"d":"0.000"},null,{"v":450333.8013201636,"d":"£450,333.80"},{"v":0,"d":"£0.00"},null,{"v":-429.9540587799359,"d":"-429.954"},{"v":0,"d":"0.000"},null,{"v":290156.10481078003,"d":"£290,156.10"},{"v":0,"d":"£0.00"},null,{"v":-847.9035031501535,"d":"-847.904"},{"v":0,"d":"0.000"},null,{"v":20259655.208929453,"d":"£20,259,655.21"},{"v":0,"d":"£0.00"},null,{"v":-4717.466848106344,"d":"-4717.467"},{"v":0,"d":"0.000"},null,{"v":116712.03265165394,"d":"£116,712"},{"v":117068.41829137418,"d":"£117,068"},null,{"$f":"SUM(IF(BS172:BT172>=BS172, 1))","v":2},{"$f":"SUM(IF(BS172:BT172>=BT172, 1))","v":1},null,{"v":133819.75130836805,"d":"£133,820"},{"v":134131.98362392903,"d":"£134,132"},null,{"$f":"SUM(IF(BY172:BZ172>=BY172, 1))","v":2},{"$f":"SUM(IF(BY172:BZ172>=BZ172, 1))","v":1},null,{"v":95542.66608758103,"d":"£95,543"},{"v":97608.66057278513,"d":"£97,609"},null,{"$f":"SUM(IF(CE172:CF172>=CE172, 1))","v":2},{"$f":"SUM(IF(CE172:CF172>=CF172, 1))","v":1},null,{"v":47760.38804625633,"d":"£47,760"},{"v":48809.31955347321,"d":"£48,809"},null,{"$f":"SUM(IF(CK172:CL172>=CK172, 1))","v":2},{"$f":"SUM(IF(CK172:CL172>=CL172, 1))","v":1},null,{"$f":"AF172*WTP-AC172","v":{"v":46193.36520677267,"d":"£46,193"}},{"v":47315.679102770875,"d":"£47,316"},null,{"$f":"SUM(IF(CQ172:CR172>=CQ172, 1))","v":2},{"$f":"SUM(IF(CQ172:CR172>=CR172, 1))","v":1},null,{"v":-38145722.864795096,"d":"-£38,145,723"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW172:CX172>=CW172, 1))","v":2},{"$f":"SUM(IF(CW172:CX172>=CX172, 1))","v":1},null,{"v":-2106734.1515928283,"d":"-£2,106,734"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC172:DD172>=DC172, 1))","v":2},{"$f":"SUM(IF(DC172:DD172>=DD172, 1))","v":1},null,{"v":-48058894.00993565,"d":"-£48,058,894"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI172:DJ172>=DI172, 1))","v":2},{"$f":"SUM(IF(DI172:DJ172>=DJ172, 1))","v":1},null,{"v":-9049414.976918882,"d":"-£9,049,415"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO172:DP172>=DO172, 1))","v":2},{"$f":"SUM(IF(DO172:DP172>=DP172, 1))","v":1},null,{"v":-17248226.167813852,"d":"-£17,248,226"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU172:DV172>=DU172, 1))","v":2},{"$f":"SUM(IF(DU172:DV172>=DV172, 1))","v":1},null,{"v":-114608992.17105632,"d":"-£114,608,992"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA172:EB172>=EA172, 1))","v":2},{"$f":"SUM(IF(EA172:EB172>=EB172, 1))","v":1}]
[{"$nulls":3},157,{"v":278.2346322606932,"d":"£278.23"},{"v":242.61830263339468,"d":"£242.62"},null,{"v":5.822017895934203,"d":"5.822"},{"v":5.838767846803384,"d":"5.839"},null,{"v":297.992013474611,"d":"£297.99"},{"v":261.50757597489496,"d":"£261.51"},null,{"v":6.691626549937222,"d":"6.692"},{"v":6.705206679653128,"d":"6.705"},null,{"v":2782.802523716123,"d":"£2,782.80"},{"v":1319.4803456870272,"d":"£1,319.48"},null,{"v":4.668119648466706,"d":"4.668"},{"v":4.799679721035791,"d":"4.800"},null,{"v":14706.745396734977,"d":"£14,706.75"},{"v":14717.515739764443,"d":"£14,717.52"},null,{"v":2.941764925340485,"d":"2.942"},{"v":2.9889193345911034,"d":"2.989"},null,{"v":50843.75623170021,"d":"£50,843.76"},{"v":50394.43018270938,"d":"£50,394.43"},null,{"v":4.721812585488356,"d":"4.722"},{"v":4.863545424760514,"d":"4.864"},null,{"v":3816967.4956478523,"d":"£3,816,967.50"},{"v":0,"d":"£0.00"},null,{"v":-1795.0759859420775,"d":"-1795.076"},{"v":0,"d":"0.000"},null,{"v":259816.6296351915,"d":"£259,816.63"},{"v":0,"d":"£0.00"},null,{"v":-96.70817955800463,"d":"-96.708"},{"v":0,"d":"0.000"},null,{"v":33533666.632182162,"d":"£33,533,666.63"},{"v":0,"d":"£0.00"},null,{"v":-3014.84641036424,"d":"-3014.846"},{"v":0,"d":"0.000"},null,{"v":-95161.15621767333,"d":"-£95,161.16"},{"v":0,"d":"£0.00"},null,{"v":-416.63186518514084,"d":"-416.632"},{"v":0,"d":"0.000"},null,{"v":7019455.272684577,"d":"£7,019,455.27"},{"v":0,"d":"£0.00"},null,{"v":-2214.17682810954,"d":"-2214.177"},{"v":0,"d":"0.000"},null,{"v":44534744.87393211,"d":"£44,534,744.87"},{"v":0,"d":"£0.00"},null,{"v":-7537.439269159003,"d":"-7537.439"},{"v":0,"d":"0.000"},null,{"v":116162.12328642338,"d":"£116,162"},{"v":116532.73863343429,"d":"£116,533"},null,{"$f":"SUM(IF(BS173:BT173>=BS173, 1))","v":2},{"$f":"SUM(IF(BS173:BT173>=BT173, 1))","v":1},null,{"v":133534.53898526984,"d":"£133,535"},{"v":133842.62601708766,"d":"£133,843"},null,{"$f":"SUM(IF(BY173:BZ173>=BY173, 1))","v":2},{"$f":"SUM(IF(BY173:BZ173>=BZ173, 1))","v":1},null,{"v":90579.590445618,"d":"£90,580"},{"v":94674.1140750288,"d":"£94,674"},null,{"$f":"SUM(IF(CE173:CF173>=CE173, 1))","v":2},{"$f":"SUM(IF(CE173:CF173>=CF173, 1))","v":1},null,{"v":44128.553110074725,"d":"£44,129"},{"v":45060.87095205762,"d":"£45,061"},null,{"$f":"SUM(IF(CK173:CL173>=CK173, 1))","v":2},{"$f":"SUM(IF(CK173:CL173>=CL173, 1))","v":1},null,{"$f":"AF173*WTP-AC173","v":{"v":43592.495478066914,"d":"£43,592"}},{"v":46876.478312500905,"d":"£46,876"},null,{"$f":"SUM(IF(CQ173:CR173>=CQ173, 1))","v":2},{"$f":"SUM(IF(CQ173:CR173>=CR173, 1))","v":1},null,{"v":-39718487.21448941,"d":"-£39,718,487"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW173:CX173>=CW173, 1))","v":2},{"$f":"SUM(IF(CW173:CX173>=CX173, 1))","v":1},null,{"v":-2193980.220795284,"d":"-£2,193,980"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC173:DD173>=DC173, 1))","v":2},{"$f":"SUM(IF(DC173:DD173>=DD173, 1))","v":1},null,{"v":-93830594.83946696,"d":"-£93,830,595"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI173:DJ173>=DI173, 1))","v":2},{"$f":"SUM(IF(DI173:DJ173>=DJ173, 1))","v":1},null,{"v":-8237476.147485143,"d":"-£8,237,476"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO173:DP173>=DO173, 1))","v":2},{"$f":"SUM(IF(DO173:DP173>=DP173, 1))","v":1},null,{"v":-51302991.834875375,"d":"-£51,302,992"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU173:DV173>=DU173, 1))","v":2},{"$f":"SUM(IF(DU173:DV173>=DV173, 1))","v":1},null,{"v":-195283530.25711215,"d":"-£195,283,530"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA173:EB173>=EA173, 1))","v":2},{"$f":"SUM(IF(EA173:EB173>=EB173, 1))","v":1}]
[{"$nulls":3},158,{"v":249.31951007453992,"d":"£249.32"},{"v":240.3840144348175,"d":"£240.38"},null,{"v":5.848732981201012,"d":"5.849"},{"v":5.866060252637256,"d":"5.866"},null,{"v":268.4733216397739,"d":"£268.47"},{"v":259.29090257659595,"d":"£259.29"},null,{"v":6.722859488603271,"d":"6.723"},{"v":6.738147091618476,"d":"6.738"},null,{"v":1878.377550848014,"d":"£1,878.38"},{"v":1387.986984991373,"d":"£1,387.99"},null,{"v":4.6655687735453455,"d":"4.666"},{"v":4.74060626810172,"d":"4.741"},null,{"v":13575.914709893059,"d":"£13,575.91"},{"v":13543.532765766755,"d":"£13,543.53"},null,{"v":2.887494231365578,"d":"2.887"},{"v":2.9214604325739284,"d":"2.921"},null,{"v":50717.51289071217,"d":"£50,717.51"},{"v":50438.493125306835,"d":"£50,438.49"},null,{"v":4.704133457424635,"d":"4.704"},{"v":4.8609201472273025,"d":"4.861"},null,{"v":957711.9676547858,"d":"£957,711.97"},{"v":0,"d":"£0.00"},null,{"v":-1857.1477051058478,"d":"-1857.148"},{"v":0,"d":"0.000"},null,{"v":60729.19465521723,"d":"£60,729.19"},{"v":0,"d":"£0.00"},null,{"v":-101.10667057714727,"d":"-101.107"},{"v":0,"d":"0.000"},null,{"v":11210953.342228796,"d":"£11,210,953.34"},{"v":0,"d":"£0.00"},null,{"v":-1715.4527614529763,"d":"-1715.453"},{"v":0,"d":"0.000"},null,{"v":286996.3262908664,"d":"£286,996.33"},{"v":0,"d":"£0.00"},null,{"v":-301.03735979627163,"d":"-301.037"},{"v":0,"d":"0.000"},null,{"v":4527191.193112941,"d":"£4,527,191.19"},{"v":0,"d":"£0.00"},null,{"v":-2543.9177050444177,"d":"-2543.918"},{"v":0,"d":"0.000"},null,{"v":17043582.023942605,"d":"£17,043,582.02"},{"v":0,"d":"£0.00"},null,{"v":-6518.662201976661,"d":"-6518.662"},{"v":0,"d":"0.000"},null,{"v":116725.3401139457,"d":"£116,725"},{"v":117080.8210383103,"d":"£117,081"},null,{"$f":"SUM(IF(BS174:BT174>=BS174, 1))","v":2},{"$f":"SUM(IF(BS174:BT174>=BT174, 1))","v":1},null,{"v":134188.71645042565,"d":"£134,189"},{"v":134503.65092979293,"d":"£134,504"},null,{"$f":"SUM(IF(BY174:BZ174>=BY174, 1))","v":2},{"$f":"SUM(IF(BY174:BZ174>=BZ174, 1))","v":1},null,{"v":91432.99792005889,"d":"£91,433"},{"v":93424.13837704304,"d":"£93,424"},null,{"$f":"SUM(IF(CE174:CF174>=CE174, 1))","v":2},{"$f":"SUM(IF(CE174:CF174>=CF174, 1))","v":1},null,{"v":44173.96991741851,"d":"£44,174"},{"v":44885.67588571181,"d":"£44,886"},null,{"$f":"SUM(IF(CK174:CL174>=CK174, 1))","v":2},{"$f":"SUM(IF(CK174:CL174>=CL174, 1))","v":1},null,{"$f":"AF174*WTP-AC174","v":{"v":43365.15625778053,"d":"£43,365"}},{"v":46779.90981923921,"d":"£46,780"},null,{"$f":"SUM(IF(CQ174:CR174>=CQ174, 1))","v":2},{"$f":"SUM(IF(CQ174:CR174>=CR174, 1))","v":1},null,{"v":-38100666.069771744,"d":"-£38,100,666"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW174:CX174>=CW174, 1))","v":2},{"$f":"SUM(IF(CW174:CX174>=CX174, 1))","v":1},null,{"v":-2082862.6061981625,"d":"-£2,082,863"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC174:DD174>=DC174, 1))","v":2},{"$f":"SUM(IF(DC174:DD174>=DD174, 1))","v":1},null,{"v":-45520008.57128832,"d":"-£45,520,009"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI174:DJ174>=DI174, 1))","v":2},{"$f":"SUM(IF(DI174:DJ174>=DJ174, 1))","v":1},null,{"v":-6307743.522216299,"d":"-£6,307,744"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO174:DP174>=DO174, 1))","v":2},{"$f":"SUM(IF(DO174:DP174>=DP174, 1))","v":1},null,{"v":-55405545.294001296,"d":"-£55,405,545"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU174:DV174>=DU174, 1))","v":2},{"$f":"SUM(IF(DU174:DV174>=DV174, 1))","v":1},null,{"v":-147416826.06347582,"d":"-£147,416,826"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA174:EB174>=EA174, 1))","v":2},{"$f":"SUM(IF(EA174:EB174>=EB174, 1))","v":1}]
[{"$nulls":3},159,{"v":238.8921623818039,"d":"£238.89"},{"v":213.48256027761306,"d":"£213.48"},null,{"v":5.824512022517852,"d":"5.825"},{"v":5.843055963808527,"d":"5.843"},null,{"v":256.202942452726,"d":"£256.20"},{"v":230.20633932488352,"d":"£230.21"},null,{"v":6.717851476724549,"d":"6.718"},{"v":6.734434473241882,"d":"6.734"},null,{"v":2601.6260366502524,"d":"£2,601.63"},{"v":1805.0669886486673,"d":"£1,805.07"},null,{"v":4.841295855914857,"d":"4.841"},{"v":4.905164007346702,"d":"4.905"},null,{"v":11181.044480746616,"d":"£11,181.04"},{"v":11158.65939739262,"d":"£11,158.66"},null,{"v":2.975541550567454,"d":"2.976"},{"v":3.0109170107599725,"d":"3.011"},null,{"v":49735.62020807965,"d":"£49,735.62"},{"v":49783.571358575355,"d":"£49,783.57"},null,{"v":4.6684176293887285,"d":"4.668"},{"v":4.77104149342117,"d":"4.771"},null,{"v":2718309.8462993302,"d":"£2,718,309.85"},{"v":0,"d":"£0.00"},null,{"v":-1983.8239887796003,"d":"-1983.824"},{"v":0,"d":"0.000"},null,{"v":176942.90789844905,"d":"£176,942.91"},{"v":0,"d":"£0.00"},null,{"v":-112.87027043560929,"d":"-112.870"},{"v":0,"d":"0.000"},null,{"v":18490185.57717054,"d":"£18,490,185.58"},{"v":0,"d":"£0.00"},null,{"v":-1482.5441697114416,"d":"-1482.544"},{"v":0,"d":"0.000"},null,{"v":207251.36176721926,"d":"£207,251.36"},{"v":0,"d":"£0.00"},null,{"v":-327.52222460376083,"d":"-327.522"},{"v":0,"d":"0.000"},null,{"v":-763296.8530609827,"d":"-£763,296.85"},{"v":0,"d":"£0.00"},null,{"v":-1633.5890099641686,"d":"-1633.589"},{"v":0,"d":"0.000"},null,{"v":20829392.840074554,"d":"£20,829,392.84"},{"v":0,"d":"£0.00"},null,{"v":-5540.34966349458,"d":"-5540.350"},{"v":0,"d":"0.000"},null,{"v":116251.34828797524,"d":"£116,251"},{"v":116647.63671589292,"d":"£116,648"},null,{"$f":"SUM(IF(BS175:BT175>=BS175, 1))","v":2},{"$f":"SUM(IF(BS175:BT175>=BT175, 1))","v":1},null,{"v":134100.82659203827,"d":"£134,101"},{"v":134458.48312551278,"d":"£134,458"},null,{"$f":"SUM(IF(BY175:BZ175>=BY175, 1))","v":2},{"$f":"SUM(IF(BY175:BZ175>=BZ175, 1))","v":1},null,{"v":94224.29108164688,"d":"£94,224"},{"v":96298.21315828536,"d":"£96,298"},null,{"$f":"SUM(IF(CE175:CF175>=CE175, 1))","v":2},{"$f":"SUM(IF(CE175:CF175>=CF175, 1))","v":1},null,{"v":48329.78653060246,"d":"£48,330"},{"v":49059.68081780683,"d":"£49,060"},null,{"$f":"SUM(IF(CK175:CL175>=CK175, 1))","v":2},{"$f":"SUM(IF(CK175:CL175>=CL175, 1))","v":1},null,{"$f":"AF175*WTP-AC175","v":{"v":43632.73237969492,"d":"£43,633"}},{"v":45637.25850984805,"d":"£45,637"},null,{"$f":"SUM(IF(CQ175:CR175>=CQ175, 1))","v":2},{"$f":"SUM(IF(CQ175:CR175>=CR175, 1))","v":1},null,{"v":-42394789.621891335,"d":"-£42,394,790"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW175:CX175>=CW175, 1))","v":2},{"$f":"SUM(IF(CW175:CX175>=CX175, 1))","v":1},null,{"v":-2434348.316610635,"d":"-£2,434,348"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC175:DD175>=DC175, 1))","v":2},{"$f":"SUM(IF(DC175:DD175>=DD175, 1))","v":1},null,{"v":-48141068.97139937,"d":"-£48,141,069"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI175:DJ175>=DI175, 1))","v":2},{"$f":"SUM(IF(DI175:DJ175>=DJ175, 1))","v":1},null,{"v":-6757695.853842436,"d":"-£6,757,696"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO175:DP175>=DO175, 1))","v":2},{"$f":"SUM(IF(DO175:DP175>=DP175, 1))","v":1},null,{"v":-31908483.34622239,"d":"-£31,908,483"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU175:DV175>=DU175, 1))","v":2},{"$f":"SUM(IF(DU175:DV175>=DV175, 1))","v":1},null,{"v":-131636386.10996616,"d":"-£131,636,386"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA175:EB175>=EA175, 1))","v":2},{"$f":"SUM(IF(EA175:EB175>=EB175, 1))","v":1}]
[{"$nulls":3},160,{"v":235.13474427067544,"d":"£235.13"},{"v":214.92730967396216,"d":"£214.93"},null,{"v":5.87116971531651,"d":"5.871"},{"v":5.887564325167551,"d":"5.888"},null,{"v":252.4311351672566,"d":"£252.43"},{"v":231.73816333943944,"d":"£231.74"},null,{"v":6.673857117718575,"d":"6.674"},{"v":6.68867169354456,"d":"6.689"},null,{"v":2656.3049724541165,"d":"£2,656.30"},{"v":1565.3261321809866,"d":"£1,565.33"},null,{"v":4.971337008160447,"d":"4.971"},{"v":5.060208789783257,"d":"5.060"},null,{"v":11838.707272551464,"d":"£11,838.71"},{"v":11761.391277018209,"d":"£11,761.39"},null,{"v":2.9687592908074754,"d":"2.969"},{"v":3.0024524824002072,"d":"3.002"},null,{"v":49160.510115792444,"d":"£49,160.51"},{"v":49170.81548309172,"d":"£49,170.82"},null,{"v":4.47167476584802,"d":"4.472"},{"v":4.502854594265147,"d":"4.503"},null,{"v":2201967.0582482317,"d":"£2,201,967.06"},{"v":0,"d":"£0.00"},null,{"v":-1786.4905439652132,"d":"-1786.491"},{"v":0,"d":"0.000"},null,{"v":139369.83022759765,"d":"£139,369.83"},{"v":0,"d":"£0.00"},null,{"v":-99.77807609952848,"d":"-99.778"},{"v":0,"d":"0.000"},null,{"v":25624121.03705009,"d":"£25,624,121.04"},{"v":0,"d":"£0.00"},null,{"v":-2087.3560558801055,"d":"-2087.356"},{"v":0,"d":"0.000"},null,{"v":679679.9866683877,"d":"£679,679.99"},{"v":0,"d":"£0.00"},null,{"v":-296.19469884098237,"d":"-296.195"},{"v":0,"d":"0.000"},null,{"v":-166721.90643524023,"d":"-£166,721.91"},{"v":0,"d":"£0.00"},null,{"v":-504.4323297814426,"d":"-504.432"},{"v":0,"d":"0.000"},null,{"v":28478416.005759068,"d":"£28,478,416.01"},{"v":0,"d":"£0.00"},null,{"v":-4774.251704567272,"d":"-4774.252"},{"v":0,"d":"0.000"},null,{"v":117188.25956205952,"d":"£117,188"},{"v":117536.35919367705,"d":"£117,536"},null,{"$f":"SUM(IF(BS176:BT176>=BS176, 1))","v":2},{"$f":"SUM(IF(BS176:BT176>=BT176, 1))","v":1},null,{"v":133224.71121920424,"d":"£133,225"},{"v":133541.69570755176,"d":"£133,542"},null,{"$f":"SUM(IF(BY176:BZ176>=BY176, 1))","v":2},{"$f":"SUM(IF(BY176:BZ176>=BZ176, 1))","v":1},null,{"v":96770.43519075481,"d":"£96,770"},{"v":99638.84966348416,"d":"£99,639"},null,{"$f":"SUM(IF(CE176:CF176>=CE176, 1))","v":2},{"$f":"SUM(IF(CE176:CF176>=CF176, 1))","v":1},null,{"v":47536.47854359804,"d":"£47,536"},{"v":48287.65837098594,"d":"£48,288"},null,{"$f":"SUM(IF(CK176:CL176>=CK176, 1))","v":2},{"$f":"SUM(IF(CK176:CL176>=CL176, 1))","v":1},null,{"$f":"AF176*WTP-AC176","v":{"v":40272.985201167954,"d":"£40,273"}},{"v":40886.27640221121,"d":"£40,886"},null,{"$f":"SUM(IF(CQ176:CR176>=CQ176, 1))","v":2},{"$f":"SUM(IF(CQ176:CR176>=CR176, 1))","v":1},null,{"v":-37931777.9375525,"d":"-£37,931,778"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW176:CX176>=CW176, 1))","v":2},{"$f":"SUM(IF(CW176:CX176>=CX176, 1))","v":1},null,{"v":-2134931.3522181674,"d":"-£2,134,931"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC176:DD176>=DC176, 1))","v":2},{"$f":"SUM(IF(DC176:DD176>=DD176, 1))","v":1},null,{"v":-67371242.15465221,"d":"-£67,371,242"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI176:DJ176>=DI176, 1))","v":2},{"$f":"SUM(IF(DI176:DJ176>=DJ176, 1))","v":1},null,{"v":-6603573.963488035,"d":"-£6,603,574"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO176:DP176>=DO176, 1))","v":2},{"$f":"SUM(IF(DO176:DP176>=DP176, 1))","v":1},null,{"v":-9921924.689193612,"d":"-£9,921,925"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU176:DV176>=DU176, 1))","v":2},{"$f":"SUM(IF(DU176:DV176>=DV176, 1))","v":1},null,{"v":-123963450.09710452,"d":"-£123,963,450"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA176:EB176>=EA176, 1))","v":2},{"$f":"SUM(IF(EA176:EB176>=EB176, 1))","v":1}]
[{"$nulls":3},161,{"v":241.61426217967605,"d":"£241.61"},{"v":223.9608731539163,"d":"£223.96"},null,{"v":5.817176148468301,"d":"5.817"},{"v":5.832312553343777,"d":"5.832"},null,{"v":259.56284543472043,"d":"£259.56"},{"v":241.48396409093016,"d":"£241.48"},null,{"v":6.708478076636389,"d":"6.708"},{"v":6.722003635805792,"d":"6.722"},null,{"v":4485.492964929769,"d":"£4,485.49"},{"v":2022.3521130086651,"d":"£2,022.35"},null,{"v":4.783108680187475,"d":"4.783"},{"v":4.938318385930581,"d":"4.938"},null,{"v":9609.086125565846,"d":"£9,609.09"},{"v":9602.156124768824,"d":"£9,602.16"},null,{"v":3.0024230945529835,"d":"3.002"},{"v":3.0412279533792854,"d":"3.041"},null,{"v":49263.012299174625,"d":"£49,263.01"},{"v":49051.035033160944,"d":"£49,051.04"},null,{"v":4.7195662220373515,"d":"4.720"},{"v":4.821415547853326,"d":"4.821"},null,{"v":1884390.1041536897,"d":"£1,884,390.10"},{"v":0,"d":"£0.00"},null,{"v":-1615.7176119662197,"d":"-1615.718"},{"v":0,"d":"0.000"},null,{"v":121223.56871888654,"d":"£121,223.57"},{"v":0,"d":"£0.00"},null,{"v":-90.69236753393704,"d":"-90.692"},{"v":0,"d":"0.000"},null,{"v":57079423.817038804,"d":"£57,079,423.82"},{"v":0,"d":"£0.00"},null,{"v":-3596.7413587894935,"d":"-3596.741"},{"v":0,"d":"0.000"},null,{"v":62888.786873485806,"d":"£62,888.79"},{"v":0,"d":"£0.00"},null,{"v":-352.1486602760433,"d":"-352.149"},{"v":0,"d":"0.000"},null,{"v":3300229.7045366038,"d":"£3,300,229.70"},{"v":0,"d":"£0.00"},null,{"v":-1585.6708446424334,"d":"-1585.671"},{"v":0,"d":"0.000"},null,{"v":62448155.98132146,"d":"£62,448,155.98"},{"v":0,"d":"£0.00"},null,{"v":-7240.970843208127,"d":"-7240.971"},{"v":0,"d":"0.000"},null,{"v":116101.90870718633,"d":"£116,102"},{"v":116422.29019372162,"d":"£116,422"},null,{"$f":"SUM(IF(BS177:BT177>=BS177, 1))","v":2},{"$f":"SUM(IF(BS177:BT177>=BT177, 1))","v":1},null,{"v":133909.99868729306,"d":"£133,910"},{"v":134198.5887520249,"d":"£134,199"},null,{"$f":"SUM(IF(BY177:BZ177>=BY177, 1))","v":2},{"$f":"SUM(IF(BY177:BZ177>=BZ177, 1))","v":1},null,{"v":91176.68063881973,"d":"£91,177"},{"v":96744.01560560295,"d":"£96,744"},null,{"$f":"SUM(IF(CE177:CF177>=CE177, 1))","v":2},{"$f":"SUM(IF(CE177:CF177>=CF177, 1))","v":1},null,{"v":50439.37576549382,"d":"£50,439"},{"v":51222.40294281689,"d":"£51,222"},null,{"$f":"SUM(IF(CK177:CL177>=CK177, 1))","v":2},{"$f":"SUM(IF(CK177:CL177>=CL177, 1))","v":1},null,{"$f":"AF177*WTP-AC177","v":{"v":45128.31214157241,"d":"£45,128"}},{"v":47377.27592390558,"d":"£47,377"},null,{"$f":"SUM(IF(CQ177:CR177>=CQ177, 1))","v":2},{"$f":"SUM(IF(CQ177:CR177>=CR177, 1))","v":1},null,{"v":-34198742.34347808,"d":"-£34,198,742"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW177:CX177>=CW177, 1))","v":2},{"$f":"SUM(IF(CW177:CX177>=CX177, 1))","v":1},null,{"v":-1935070.9193976275,"d":"-£1,935,071"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC177:DD177>=DC177, 1))","v":2},{"$f":"SUM(IF(DC177:DD177>=DD177, 1))","v":1},null,{"v":-129014250.99282867,"d":"-£129,014,251"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI177:DJ177>=DI177, 1))","v":2},{"$f":"SUM(IF(DI177:DJ177>=DJ177, 1))","v":1},null,{"v":-7105861.992394352,"d":"-£7,105,862"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO177:DP177>=DO177, 1))","v":2},{"$f":"SUM(IF(DO177:DP177>=DP177, 1))","v":1},null,{"v":-35013646.59738527,"d":"-£35,013,647"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU177:DV177>=DU177, 1))","v":2},{"$f":"SUM(IF(DU177:DV177>=DV177, 1))","v":1},null,{"v":-207267572.845484,"d":"-£207,267,573"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA177:EB177>=EA177, 1))","v":2},{"$f":"SUM(IF(EA177:EB177>=EB177, 1))","v":1}]
[{"$nulls":3},162,{"v":309.775062469572,"d":"£309.78"},{"v":286.42078856507055,"d":"£286.42"},null,{"v":5.883812878174293,"d":"5.884"},{"v":5.901946449863497,"d":"5.902"},null,{"v":332.80047365863254,"d":"£332.80"},{"v":308.8636399384782,"d":"£308.86"},null,{"v":6.726253581806698,"d":"6.726"},{"v":6.74229860587673,"d":"6.742"},null,{"v":3586.0680675901945,"d":"£3,586.07"},{"v":1689.5019421180766,"d":"£1,689.50"},null,{"v":4.812430565967166,"d":"4.812"},{"v":4.950276225020345,"d":"4.950"},null,{"v":14909.836411167553,"d":"£14,909.84"},{"v":14944.182401797698,"d":"£14,944.18"},null,{"v":3.069702941081242,"d":"3.070"},{"v":3.1271086148074234,"d":"3.127"},null,{"v":50004.10239322313,"d":"£50,004.10"},{"v":49970.97502238755,"d":"£49,970.98"},null,{"v":4.138816724749472,"d":"4.139"},{"v":4.303359551482496,"d":"4.303"},null,{"v":2490736.3401635247,"d":"£2,490,736.34"},{"v":0,"d":"£0.00"},null,{"v":-1933.9477719560234,"d":"-1933.948"},{"v":0,"d":"0.000"},null,{"v":168749.47495270908,"d":"£168,749.47"},{"v":0,"d":"£0.00"},null,{"v":-113.11393223832216,"d":"-113.114"},{"v":0,"d":"0.000"},null,{"v":43242214.660157435,"d":"£43,242,214.66"},{"v":0,"d":"£0.00"},null,{"v":-3142.9178759926644,"d":"-3142.918"},{"v":0,"d":"0.000"},null,{"v":-319196.19063035253,"d":"-£319,196.19"},{"v":0,"d":"£0.00"},null,{"v":-533.5025147850448,"d":"-533.503"},{"v":0,"d":"0.000"},null,{"v":514829.53179232386,"d":"£514,829.53"},{"v":0,"d":"£0.00"},null,{"v":-2557.1454754798733,"d":"-2557.145"},{"v":0,"d":"0.000"},null,{"v":46097333.816435635,"d":"£46,097,333.82"},{"v":0,"d":"£0.00"},null,{"v":-8280.627570451928,"d":"-8280.628"},{"v":0,"d":"0.000"},null,{"v":117366.48250101629,"d":"£117,366"},{"v":117752.50820870488,"d":"£117,753"},null,{"$f":"SUM(IF(BS178:BT178>=BS178, 1))","v":2},{"$f":"SUM(IF(BS178:BT178>=BT178, 1))","v":1},null,{"v":134192.2711624753,"d":"£134,192"},{"v":134537.10847759614,"d":"£134,537"},null,{"$f":"SUM(IF(BY178:BZ178>=BY178, 1))","v":2},{"$f":"SUM(IF(BY178:BZ178>=BZ178, 1))","v":1},null,{"v":92662.54325175312,"d":"£92,663"},{"v":97316.02255828882,"d":"£97,316"},null,{"$f":"SUM(IF(CE178:CF178>=CE178, 1))","v":2},{"$f":"SUM(IF(CE178:CF178>=CF178, 1))","v":1},null,{"v":46484.22241045729,"d":"£46,484"},{"v":47597.98989435077,"d":"£47,598"},null,{"$f":"SUM(IF(CK178:CL178>=CK178, 1))","v":2},{"$f":"SUM(IF(CK178:CL178>=CL178, 1))","v":1},null,{"$f":"AF178*WTP-AC178","v":{"v":32772.232101766305,"d":"£32,772"}},{"v":36096.21600726236,"d":"£36,096"},null,{"$f":"SUM(IF(CQ178:CR178>=CQ178, 1))","v":2},{"$f":"SUM(IF(CQ178:CR178>=CR178, 1))","v":1},null,{"v":-41169691.77928399,"d":"-£41,169,692"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW178:CX178>=CW178, 1))","v":2},{"$f":"SUM(IF(CW178:CX178>=CX178, 1))","v":1},null,{"v":-2431028.1197191523,"d":"-£2,431,028"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC178:DD178>=DC178, 1))","v":2},{"$f":"SUM(IF(DC178:DD178>=DD178, 1))","v":1},null,{"v":-106100572.18001072,"d":"-£106,100,572"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI178:DJ178>=DI178, 1))","v":2},{"$f":"SUM(IF(DI178:DJ178>=DJ178, 1))","v":1},null,{"v":-10350854.105070544,"d":"-£10,350,854"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO178:DP178>=DO178, 1))","v":2},{"$f":"SUM(IF(DO178:DP178>=DP178, 1))","v":1},null,{"v":-51657739.041389786,"d":"-£51,657,739"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU178:DV178>=DU178, 1))","v":2},{"$f":"SUM(IF(DU178:DV178>=DV178, 1))","v":1},null,{"v":-211709885.2254742,"d":"-£211,709,885"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA178:EB178>=EA178, 1))","v":2},{"$f":"SUM(IF(EA178:EB178>=EB178, 1))","v":1}]
[{"$nulls":3},163,{"v":335.0159935031415,"d":"£335.02"},{"v":307.1985687767545,"d":"£307.20"},null,{"v":5.834957968425551,"d":"5.835"},{"v":5.849110776121777,"d":"5.849"},null,{"v":359.65922205048213,"d":"£359.66"},{"v":331.1626189021044,"d":"£331.16"},null,{"v":6.7053105919376295,"d":"6.705"},{"v":6.716990462798953,"d":"6.717"},null,{"v":1905.4884580180542,"d":"£1,905.49"},{"v":1163.67683082358,"d":"£1,163.68"},null,{"v":4.67612067904427,"d":"4.676"},{"v":4.7588643000053885,"d":"4.759"},null,{"v":15414.747643932316,"d":"£15,414.75"},{"v":15349.86255988215,"d":"£15,349.86"},null,{"v":3.097132527960672,"d":"3.097"},{"v":3.1410116198101674,"d":"3.141"},null,{"v":48633.01931099629,"d":"£48,633.02"},{"v":48700.37082136337,"d":"£48,700.37"},null,{"v":4.534974693916269,"d":"4.535"},{"v":4.627686501433479,"d":"4.628"},null,{"v":2997316.564736528,"d":"£2,997,316.56"},{"v":0,"d":"£0.00"},null,{"v":-1524.9594584214412,"d":"-1524.959"},{"v":0,"d":"0.000"},null,{"v":202714.45380257117,"d":"£202,714.45"},{"v":0,"d":"£0.00"},null,{"v":-83.08634646064984,"d":"-83.086"},{"v":0,"d":"0.000"},null,{"v":16888979.683276154,"d":"£16,888,979.68"},{"v":0,"d":"£0.00"},null,{"v":-1883.8412369164432,"d":"-1883.841"},{"v":0,"d":"0.000"},null,{"v":585326.6014757778,"d":"£585,326.60"},{"v":0,"d":"£0.00"},null,{"v":-395.8321097072424,"d":"-395.832"},{"v":0,"d":"0.000"},null,{"v":-1042682.1061645271,"d":"-£1,042,682.11"},{"v":0,"d":"£0.00"},null,{"v":-1435.2899022085603,"d":"-1435.290"},{"v":0,"d":"0.000"},null,{"v":19631655.197126508,"d":"£19,631,655.20"},{"v":0,"d":"£0.00"},null,{"v":-5323.009053714337,"d":"-5323.009"},{"v":0,"d":"0.000"},null,{"v":116364.14337500787,"d":"£116,364"},{"v":116675.01695365878,"d":"£116,675"},null,{"$f":"SUM(IF(BS179:BT179>=BS179, 1))","v":2},{"$f":"SUM(IF(BS179:BT179>=BT179, 1))","v":1},null,{"v":133746.5526167021,"d":"£133,747"},{"v":134008.64663707695,"d":"£134,009"},null,{"$f":"SUM(IF(BY179:BZ179>=BY179, 1))","v":2},{"$f":"SUM(IF(BY179:BZ179>=BZ179, 1))","v":1},null,{"v":91616.92512286734,"d":"£91,617"},{"v":94013.60916928419,"d":"£94,014"},null,{"$f":"SUM(IF(CE179:CF179>=CE179, 1))","v":2},{"$f":"SUM(IF(CE179:CF179>=CF179, 1))","v":1},null,{"v":46527.90291528112,"d":"£46,528"},{"v":47470.369836321195,"d":"£47,470"},null,{"$f":"SUM(IF(CK179:CL179>=CK179, 1))","v":2},{"$f":"SUM(IF(CK179:CL179>=CL179, 1))","v":1},null,{"$f":"AF179*WTP-AC179","v":{"v":42066.474567329096,"d":"£42,066"}},{"v":43853.35920730621,"d":"£43,853"},null,{"$f":"SUM(IF(CQ179:CR179>=CQ179, 1))","v":2},{"$f":"SUM(IF(CQ179:CR179>=CR179, 1))","v":1},null,{"v":-33496505.73316535,"d":"-£33,496,506"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW179:CX179>=CW179, 1))","v":2},{"$f":"SUM(IF(CW179:CX179>=CX179, 1))","v":1},null,{"v":-1864441.383015568,"d":"-£1,864,441"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC179:DD179>=DC179, 1))","v":2},{"$f":"SUM(IF(DC179:DD179>=DD179, 1))","v":1},null,{"v":-54565804.42160502,"d":"-£54,565,804"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI179:DJ179>=DI179, 1))","v":2},{"$f":"SUM(IF(DI179:DJ179>=DJ179, 1))","v":1},null,{"v":-8501968.795620626,"d":"-£8,501,969"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO179:DP179>=DO179, 1))","v":2},{"$f":"SUM(IF(DO179:DP179>=DP179, 1))","v":1},null,{"v":-27663115.93800668,"d":"-£27,663,116"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU179:DV179>=DU179, 1))","v":2},{"$f":"SUM(IF(DU179:DV179>=DV179, 1))","v":1},null,{"v":-126091836.27141325,"d":"-£126,091,836"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA179:EB179>=EA179, 1))","v":2},{"$f":"SUM(IF(EA179:EB179>=EB179, 1))","v":1}]
[{"$nulls":3},164,{"v":245.06384510464466,"d":"£245.06"},{"v":226.73662710852503,"d":"£226.74"},null,{"v":5.818092500029233,"d":"5.818"},{"v":5.8335432564525265,"d":"5.834"},null,{"v":263.2940356473338,"d":"£263.29"},{"v":244.54116548032678,"d":"£244.54"},null,{"v":6.734332849241806,"d":"6.734"},{"v":6.748072451128417,"d":"6.748"},null,{"v":2579.318365873853,"d":"£2,579.32"},{"v":1716.8761779016338,"d":"£1,716.88"},null,{"v":4.944844971526148,"d":"4.945"},{"v":5.001521269754825,"d":"5.002"},null,{"v":14004.768447069575,"d":"£14,004.77"},{"v":14026.907382205802,"d":"£14,026.91"},null,{"v":3.080050437958365,"d":"3.080"},{"v":3.130784429903245,"d":"3.131"},null,{"v":51209.19970096757,"d":"£51,209.20"},{"v":50884.66763914343,"d":"£50,884.67"},null,{"v":4.0899553695381865,"d":"4.090"},{"v":4.171430952182781,"d":"4.171"},null,{"v":1991427.7675990977,"d":"£1,991,427.77"},{"v":0,"d":"£0.00"},null,{"v":-1678.8726678686883,"d":"-1678.873"},{"v":0,"d":"0.000"},null,{"v":127861.0868026324,"d":"£127,861.09"},{"v":0,"d":"£0.00"},null,{"v":-93.67954952028296,"d":"-93.680"},{"v":0,"d":"0.000"},null,{"v":19692404.40051197,"d":"£19,692,404.40"},{"v":0,"d":"£0.00"},null,{"v":-1294.1071299715632,"d":"-1294.107"},{"v":0,"d":"0.000"},null,{"v":-188369.53808766502,"d":"-£188,369.54"},{"v":0,"d":"£0.00"},null,{"v":-431.6711065457818,"d":"-431.671"},{"v":0,"d":"0.000"},null,{"v":5011716.214809517,"d":"£5,011,716.21"},{"v":0,"d":"£0.00"},null,{"v":-1258.2192845779207,"d":"-1258.219"},{"v":0,"d":"0.000"},null,{"v":26635039.93163555,"d":"£26,635,039.93"},{"v":0,"d":"£0.00"},null,{"v":-4756.5497384842365,"d":"-4756.550"},{"v":0,"d":"0.000"},null,{"v":116116.78615548002,"d":"£116,117"},{"v":116444.128501942,"d":"£116,444"},null,{"$f":"SUM(IF(BS180:BT180>=BS180, 1))","v":2},{"$f":"SUM(IF(BS180:BT180>=BT180, 1))","v":1},null,{"v":134423.3629491888,"d":"£134,423"},{"v":134716.907857088,"d":"£134,717"},null,{"$f":"SUM(IF(BY180:BZ180>=BY180, 1))","v":2},{"$f":"SUM(IF(BY180:BZ180>=BZ180, 1))","v":1},null,{"v":96317.5810646491,"d":"£96,318"},{"v":98313.54921719487,"d":"£98,314"},null,{"$f":"SUM(IF(CE180:CF180>=CE180, 1))","v":2},{"$f":"SUM(IF(CE180:CF180>=CF180, 1))","v":1},null,{"v":47596.240312097725,"d":"£47,596"},{"v":48588.7812158591,"d":"£48,589"},null,{"$f":"SUM(IF(CK180:CL180>=CK180, 1))","v":2},{"$f":"SUM(IF(CK180:CL180>=CL180, 1))","v":1},null,{"$f":"AF180*WTP-AC180","v":{"v":30589.907689796164,"d":"£30,590"}},{"v":32543.951404512176,"d":"£32,544"},null,{"$f":"SUM(IF(CQ180:CR180>=CQ180, 1))","v":2},{"$f":"SUM(IF(CQ180:CR180>=CR180, 1))","v":1},null,{"v":-35568881.124972865,"d":"-£35,568,881"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW180:CX180>=CW180, 1))","v":2},{"$f":"SUM(IF(CW180:CX180>=CX180, 1))","v":1},null,{"v":-2001452.0772082915,"d":"-£2,001,452"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC180:DD180>=DC180, 1))","v":2},{"$f":"SUM(IF(DC180:DD180>=DD180, 1))","v":1},null,{"v":-45574546.99994323,"d":"-£45,574,547"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI180:DJ180>=DI180, 1))","v":2},{"$f":"SUM(IF(DI180:DJ180>=DJ180, 1))","v":1},null,{"v":-8445052.592827972,"d":"-£8,445,053"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO180:DP180>=DO180, 1))","v":2},{"$f":"SUM(IF(DO180:DP180>=DP180, 1))","v":1},null,{"v":-30176101.90636793,"d":"-£30,176,102"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU180:DV180>=DU180, 1))","v":2},{"$f":"SUM(IF(DU180:DV180>=DV180, 1))","v":1},null,{"v":-121766034.70132029,"d":"-£121,766,035"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA180:EB180>=EA180, 1))","v":2},{"$f":"SUM(IF(EA180:EB180>=EB180, 1))","v":1}]
[{"$nulls":3},165,{"v":325.93995777460196,"d":"£325.94"},{"v":314.82500790865424,"d":"£314.83"},null,{"v":5.7718698878882275,"d":"5.772"},{"v":5.781291645669092,"d":"5.781"},null,{"v":350.8100262835049,"d":"£350.81"},{"v":339.39275080772643,"d":"£339.39"},null,{"v":6.67252588534091,"d":"6.673"},{"v":6.68030969678284,"d":"6.680"},null,{"v":2355.0917818783314,"d":"£2,355.09"},{"v":1679.0424802308119,"d":"£1,679.04"},null,{"v":4.856237305460838,"d":"4.856"},{"v":4.895731364467179,"d":"4.896"},null,{"v":14831.453599292843,"d":"£14,831.45"},{"v":14760.125069141255,"d":"£14,760.13"},null,{"v":3.206340946703097,"d":"3.206"},{"v":3.25641979979864,"d":"3.256"},null,{"v":49745.172895067386,"d":"£49,745.17"},{"v":49705.830745850224,"d":"£49,705.83"},null,{"v":4.880924832996207,"d":"4.881"},{"v":4.977912549686241,"d":"4.978"},null,{"v":1191244.0989929978,"d":"£1,191,244.10"},{"v":0,"d":"£0.00"},null,{"v":-1009.7763367319602,"d":"-1009.776"},{"v":0,"d":"0.000"},null,{"v":78765.74712713699,"d":"£78,765.75"},{"v":0,"d":"£0.00"},null,{"v":-53.69912682066851,"d":"-53.699"},{"v":0,"d":"0.000"},null,{"v":15794604.338741058,"d":"£15,794,604.34"},{"v":0,"d":"£0.00"},null,{"v":-922.7034688385461,"d":"-922.703"},{"v":0,"d":"0.000"},null,{"v":651308.2049281051,"d":"£651,308.20"},{"v":0,"d":"£0.00"},null,{"v":-457.27520033286515,"d":"-457.275"},{"v":0,"d":"0.000"},null,{"v":612650.8229796535,"d":"£612,650.82"},{"v":0,"d":"£0.00"},null,{"v":-1510.3293956077666,"d":"-1510.329"},{"v":0,"d":"0.000"},null,{"v":18328573.212768953,"d":"£18,328,573.21"},{"v":0,"d":"£0.00"},null,{"v":-3953.7835283318063,"d":"-3953.784"},{"v":0,"d":"0.000"},null,{"v":115111.45779998995,"d":"£115,111"},{"v":115311.00790547318,"d":"£115,311"},null,{"$f":"SUM(IF(BS181:BT181>=BS181, 1))","v":2},{"$f":"SUM(IF(BS181:BT181>=BT181, 1))","v":1},null,{"v":133099.70768053472,"d":"£133,100"},{"v":133266.8011848491,"d":"£133,267"},null,{"$f":"SUM(IF(BY181:BZ181>=BY181, 1))","v":2},{"$f":"SUM(IF(BY181:BZ181>=BZ181, 1))","v":1},null,{"v":94769.65432733843,"d":"£94,770"},{"v":96235.58480911276,"d":"£96,236"},null,{"$f":"SUM(IF(CE181:CF181>=CE181, 1))","v":2},{"$f":"SUM(IF(CE181:CF181>=CF181, 1))","v":1},null,{"v":49295.3653347691,"d":"£49,295"},{"v":50368.270926831545,"d":"£50,368"},null,{"$f":"SUM(IF(CK181:CL181>=CK181, 1))","v":2},{"$f":"SUM(IF(CK181:CL181>=CL181, 1))","v":1},null,{"$f":"AF181*WTP-AC181","v":{"v":47873.32376485676,"d":"£47,873"}},{"v":49852.4202478746,"d":"£49,852"},null,{"$f":"SUM(IF(CQ181:CR181>=CQ181, 1))","v":2},{"$f":"SUM(IF(CQ181:CR181>=CR181, 1))","v":1},null,{"v":-21386770.8336322,"d":"-£21,386,771"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW181:CX181>=CW181, 1))","v":2},{"$f":"SUM(IF(CW181:CX181>=CX181, 1))","v":1},null,{"v":-1152748.283540507,"d":"-£1,152,748"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC181:DD181>=DC181, 1))","v":2},{"$f":"SUM(IF(DC181:DD181>=DD181, 1))","v":1},null,{"v":-34248673.71551198,"d":"-£34,248,674"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI181:DJ181>=DI181, 1))","v":2},{"$f":"SUM(IF(DI181:DJ181>=DJ181, 1))","v":1},null,{"v":-9796812.211585408,"d":"-£9,796,812"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO181:DP181>=DO181, 1))","v":2},{"$f":"SUM(IF(DO181:DP181>=DP181, 1))","v":1},null,{"v":-30819238.73513499,"d":"-£30,819,239"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU181:DV181>=DU181, 1))","v":2},{"$f":"SUM(IF(DU181:DV181>=DV181, 1))","v":1},null,{"v":-97404243.77940509,"d":"-£97,404,244"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA181:EB181>=EA181, 1))","v":2},{"$f":"SUM(IF(EA181:EB181>=EB181, 1))","v":1}]
[{"$nulls":3},166,{"v":264.3079708103196,"d":"£264.31"},{"v":242.6252758610996,"d":"£242.63"},null,{"v":5.812131016810213,"d":"5.812"},{"v":5.829333799665402,"d":"5.829"},null,{"v":283.8185493671644,"d":"£283.82"},{"v":261.56906994555175,"d":"£261.57"},null,{"v":6.707649174244917,"d":"6.708"},{"v":6.722244427924121,"d":"6.722"},null,{"v":2901.0008524919594,"d":"£2,901.00"},{"v":1439.2618089998,"d":"£1,439.26"},null,{"v":4.661964463806956,"d":"4.662"},{"v":4.778567171554168,"d":"4.779"},null,{"v":12219.070228361661,"d":"£12,219.07"},{"v":12147.280747989043,"d":"£12,147.28"},null,{"v":2.9519441314346135,"d":"2.952"},{"v":2.9963017481612546,"d":"2.996"},null,{"v":50835.435867701875,"d":"£50,835.44"},{"v":50492.993499863645,"d":"£50,492.99"},null,{"v":4.004586911357335,"d":"4.005"},{"v":4.08590425685521,"d":"4.086"},null,{"v":2331891.6257064654,"d":"£2,331,891.63"},{"v":0,"d":"£0.00"},null,{"v":-1850.09406684969,"d":"-1850.094"},{"v":0,"d":"0.000"},null,{"v":149245.60160183161,"d":"£149,245.60"},{"v":0,"d":"£0.00"},null,{"v":-97.90239918009875,"d":"-97.902"},{"v":0,"d":"0.000"},null,{"v":33659085.18146771,"d":"£33,659,085.18"},{"v":0,"d":"£0.00"},null,{"v":-2684.9802568568075,"d":"-2684.980"},{"v":0,"d":"0.000"},null,{"v":631281.0751363788,"d":"£631,281.08"},{"v":0,"d":"£0.00"},null,{"v":-390.05887537197066,"d":"-390.059"},{"v":0,"d":"0.000"},null,{"v":5422425.606657988,"d":"£5,422,425.61"},{"v":0,"d":"£0.00"},null,{"v":-1287.6247155884387,"d":"-1287.625"},{"v":0,"d":"0.000"},null,{"v":42193929.090570375,"d":"£42,193,929.09"},{"v":0,"d":"£0.00"},null,{"v":-6310.660313847005,"d":"-6310.660"},{"v":0,"d":"0.000"},null,{"v":115978.31236539394,"d":"£115,978"},{"v":116344.05071744695,"d":"£116,344"},null,{"$f":"SUM(IF(BS182:BT182>=BS182, 1))","v":2},{"$f":"SUM(IF(BS182:BT182>=BT182, 1))","v":1},null,{"v":133869.16493553118,"d":"£133,869"},{"v":134183.3194885369,"d":"£134,183"},null,{"$f":"SUM(IF(BY182:BZ182>=BY182, 1))","v":2},{"$f":"SUM(IF(BY182:BZ182>=BZ182, 1))","v":1},null,{"v":90338.28842364716,"d":"£90,338"},{"v":94132.08162208355,"d":"£94,132"},null,{"$f":"SUM(IF(CE182:CF182>=CE182, 1))","v":2},{"$f":"SUM(IF(CE182:CF182>=CF182, 1))","v":1},null,{"v":46819.81240033061,"d":"£46,820"},{"v":47778.754215236055,"d":"£47,779"},null,{"$f":"SUM(IF(CK182:CL182>=CK182, 1))","v":2},{"$f":"SUM(IF(CK182:CL182>=CL182, 1))","v":1},null,{"$f":"AF182*WTP-AC182","v":{"v":29256.30235944483,"d":"£29,256"}},{"v":31225.091637240563,"d":"£31,225"},null,{"$f":"SUM(IF(CQ182:CR182>=CQ182, 1))","v":2},{"$f":"SUM(IF(CQ182:CR182>=CR182, 1))","v":1},null,{"v":-39333772.96270026,"d":"-£39,333,773"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW182:CX182>=CW182, 1))","v":2},{"$f":"SUM(IF(CW182:CX182>=CX182, 1))","v":1},null,{"v":-2107293.585203807,"d":"-£2,107,294"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC182:DD182>=DC182, 1))","v":2},{"$f":"SUM(IF(DC182:DD182>=DD182, 1))","v":1},null,{"v":-87358690.31860386,"d":"-£87,358,690"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI182:DJ182>=DI182, 1))","v":2},{"$f":"SUM(IF(DI182:DJ182>=DJ182, 1))","v":1},null,{"v":-8432458.582575792,"d":"-£8,432,459"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO182:DP182>=DO182, 1))","v":2},{"$f":"SUM(IF(DO182:DP182>=DP182, 1))","v":1},null,{"v":-31174919.918426763,"d":"-£31,174,920"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU182:DV182>=DU182, 1))","v":2},{"$f":"SUM(IF(DU182:DV182>=DV182, 1))","v":1},null,{"v":-168407135.3675105,"d":"-£168,407,135"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA182:EB182>=EA182, 1))","v":2},{"$f":"SUM(IF(EA182:EB182>=EB182, 1))","v":1}]
[{"$nulls":3},167,{"v":251.0786544764183,"d":"£251.08"},{"v":229.37300197960633,"d":"£229.37"},null,{"v":5.81004497142932,"d":"5.810"},{"v":5.824056359307919,"d":"5.824"},null,{"v":269.5340309331291,"d":"£269.53"},{"v":247.3322055749928,"d":"£247.33"},null,{"v":6.681018266317071,"d":"6.681"},{"v":6.693250032854124,"d":"6.693"},null,{"v":1907.986934894642,"d":"£1,907.99"},{"v":1364.0008868170598,"d":"£1,364.00"},null,{"v":4.957577061996146,"d":"4.958"},{"v":5.007878934726181,"d":"5.008"},null,{"v":11155.336307640468,"d":"£11,155.34"},{"v":11098.074798842017,"d":"£11,098.07"},null,{"v":3.1821749980347986,"d":"3.182"},{"v":3.2156846020456644,"d":"3.216"},null,{"v":50342.03627981515,"d":"£50,342.04"},{"v":50026.28075652603,"d":"£50,026.28"},null,{"v":4.659760847363858,"d":"4.660"},{"v":4.8142813766033115,"d":"4.814"},null,{"v":2327065.012720165,"d":"£2,327,065.01"},{"v":0,"d":"£0.00"},null,{"v":-1502.1621910112647,"d":"-1502.162"},{"v":0,"d":"0.000"},null,{"v":149643.19120540036,"d":"£149,643.19"},{"v":0,"d":"£0.00"},null,{"v":-82.44369772114983,"d":"-82.444"},{"v":0,"d":"0.000"},null,{"v":12265993.37520213,"d":"£12,265,993.38"},{"v":0,"d":"£0.00"},null,{"v":-1134.22474684291,"d":"-1134.225"},{"v":0,"d":"0.000"},null,{"v":503390.7888454796,"d":"£503,390.79"},{"v":0,"d":"£0.00"},null,{"v":-294.5857758708909,"d":"-294.586"},{"v":0,"d":"0.000"},null,{"v":4843877.237210955,"d":"£4,843,877.24"},{"v":0,"d":"£0.00"},null,{"v":-2370.436679834246,"d":"-2370.437"},{"v":0,"d":"0.000"},null,{"v":20089969.60518413,"d":"£20,089,969.61"},{"v":0,"d":"£0.00"},null,{"v":-5383.853091280462,"d":"-5383.853"},{"v":0,"d":"0.000"},null,{"v":115949.82077410998,"d":"£115,950"},{"v":116251.75418417878,"d":"£116,252"},null,{"$f":"SUM(IF(BS183:BT183>=BS183, 1))","v":2},{"$f":"SUM(IF(BS183:BT183>=BT183, 1))","v":1},null,{"v":133350.83129540828,"d":"£133,351"},{"v":133617.6684515075,"d":"£133,618"},null,{"$f":"SUM(IF(BY183:BZ183>=BY183, 1))","v":2},{"$f":"SUM(IF(BY183:BZ183>=BZ183, 1))","v":1},null,{"v":97243.55430502827,"d":"£97,244"},{"v":98793.57780770656,"d":"£98,794"},null,{"$f":"SUM(IF(CE183:CF183>=CE183, 1))","v":2},{"$f":"SUM(IF(CE183:CF183>=CF183, 1))","v":1},null,{"v":52488.16365305551,"d":"£52,488"},{"v":53215.61724207127,"d":"£53,216"},null,{"$f":"SUM(IF(CK183:CL183>=CK183, 1))","v":2},{"$f":"SUM(IF(CK183:CL183>=CL183, 1))","v":1},null,{"$f":"AF183*WTP-AC183","v":{"v":42853.180667462,"d":"£42,853"}},{"v":46259.346775540194,"d":"£46,259"},null,{"$f":"SUM(IF(CQ183:CR183>=CQ183, 1))","v":2},{"$f":"SUM(IF(CQ183:CR183>=CR183, 1))","v":1},null,{"v":-32370308.83294546,"d":"-£32,370,309"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW183:CX183>=CW183, 1))","v":2},{"$f":"SUM(IF(CW183:CX183>=CX183, 1))","v":1},null,{"v":-1798517.145628397,"d":"-£1,798,517"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC183:DD183>=DC183, 1))","v":2},{"$f":"SUM(IF(DC183:DD183>=DD183, 1))","v":1},null,{"v":-34950488.31206033,"d":"-£34,950,488"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI183:DJ183>=DI183, 1))","v":2},{"$f":"SUM(IF(DI183:DJ183>=DJ183, 1))","v":1},null,{"v":-6395106.306263298,"d":"-£6,395,106"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO183:DP183>=DO183, 1))","v":2},{"$f":"SUM(IF(DO183:DP183>=DP183, 1))","v":1},null,{"v":-52252610.83389588,"d":"-£52,252,611"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU183:DV183>=DU183, 1))","v":2},{"$f":"SUM(IF(DU183:DV183>=DV183, 1))","v":1},null,{"v":-127767031.43079337,"d":"-£127,767,031"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA183:EB183>=EA183, 1))","v":2},{"$f":"SUM(IF(EA183:EB183>=EB183, 1))","v":1}]
[{"$nulls":3},168,{"v":202.32141659686522,"d":"£202.32"},{"v":182.84082259651169,"d":"£182.84"},null,{"v":5.824565392759085,"d":"5.825"},{"v":5.843885221137746,"d":"5.844"},null,{"v":217.12864834301382,"d":"£217.13"},{"v":197.16205725216855,"d":"£197.16"},null,{"v":6.734846763602671,"d":"6.735"},{"v":6.751651983416165,"d":"6.752"},null,{"v":3740.53520368855,"d":"£3,740.54"},{"v":1994.0936815110483,"d":"£1,994.09"},null,{"v":4.5668941942943215,"d":"4.567"},{"v":4.650334659198787,"d":"4.650"},null,{"v":14775.861327887207,"d":"£14,775.86"},{"v":14778.772149464598,"d":"£14,778.77"},null,{"v":2.9297154918041666,"d":"2.930"},{"v":2.970033323880904,"d":"2.970"},null,{"v":50650.983855357525,"d":"£50,650.98"},{"v":50701.7291513244,"d":"£50,701.73"},null,{"v":4.7329832239668255,"d":"4.733"},{"v":4.853628911942354,"d":"4.854"},null,{"v":2086162.7332387099,"d":"£2,086,162.73"},{"v":0,"d":"£0.00"},null,{"v":-2068.946458993959,"d":"-2068.946"},{"v":0,"d":"0.000"},null,{"v":134647.1654615724,"d":"£134,647.17"},{"v":0,"d":"£0.00"},null,{"v":-113.32806900037853,"d":"-113.328"},{"v":0,"d":"0.000"},null,{"v":39711852.494768165,"d":"£39,711,852.49"},{"v":0,"d":"£0.00"},null,{"v":-1897.3297372416896,"d":"-1897.330"},{"v":0,"d":"0.000"},null,{"v":-26182.376219271464,"d":"-£26,182.38"},{"v":0,"d":"£0.00"},null,{"v":-362.65247446905704,"d":"-362.652"},{"v":0,"d":"0.000"},null,{"v":-802826.3290494272,"d":"-£802,826.33"},{"v":0,"d":"£0.00"},null,{"v":-1908.6997710342412,"d":"-1908.700"},{"v":0,"d":"0.000"},null,{"v":41103653.68819974,"d":"£41,103,653.69"},{"v":0,"d":"£0.00"},null,{"v":-6350.9565107393255,"d":"-6350.957"},{"v":0,"d":"0.000"},null,{"v":116288.98643858482,"d":"£116,289"},{"v":116694.86360015841,"d":"£116,695"},null,{"$f":"SUM(IF(BS184:BT184>=BS184, 1))","v":2},{"$f":"SUM(IF(BS184:BT184>=BT184, 1))","v":1},null,{"v":134479.8066237104,"d":"£134,480"},{"v":134835.87761107113,"d":"£134,836"},null,{"$f":"SUM(IF(BY184:BZ184>=BY184, 1))","v":2},{"$f":"SUM(IF(BY184:BZ184>=BZ184, 1))","v":1},null,{"v":87597.34868219789,"d":"£87,597"},{"v":91012.5995024647,"d":"£91,013"},null,{"$f":"SUM(IF(CE184:CF184>=CE184, 1))","v":2},{"$f":"SUM(IF(CE184:CF184>=CF184, 1))","v":1},null,{"v":43818.448508196125,"d":"£43,818"},{"v":44621.89432815348,"d":"£44,622"},null,{"$f":"SUM(IF(CK184:CL184>=CK184, 1))","v":2},{"$f":"SUM(IF(CK184:CL184>=CL184, 1))","v":1},null,{"$f":"AF184*WTP-AC184","v":{"v":44008.68062397899,"d":"£44,009"}},{"v":46370.849087522685,"d":"£46,371"},null,{"$f":"SUM(IF(CQ184:CR184>=CQ184, 1))","v":2},{"$f":"SUM(IF(CQ184:CR184>=CR184, 1))","v":1},null,{"v":-43465091.91311789,"d":"-£43,465,092"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW184:CX184>=CW184, 1))","v":2},{"$f":"SUM(IF(CW184:CX184>=CX184, 1))","v":1},null,{"v":-2401208.545469143,"d":"-£2,401,209"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC184:DD184>=DC184, 1))","v":2},{"$f":"SUM(IF(DC184:DD184>=DD184, 1))","v":1},null,{"v":-77658447.23960195,"d":"-£77,658,447"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI184:DJ184>=DI184, 1))","v":2},{"$f":"SUM(IF(DI184:DJ184>=DJ184, 1))","v":1},null,{"v":-7226867.113161869,"d":"-£7,226,867"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO184:DP184>=DO184, 1))","v":2},{"$f":"SUM(IF(DO184:DP184>=DP184, 1))","v":1},null,{"v":-37371169.09163539,"d":"-£37,371,169"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU184:DV184>=DU184, 1))","v":2},{"$f":"SUM(IF(DU184:DV184>=DV184, 1))","v":1},null,{"v":-168122783.90298626,"d":"-£168,122,784"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA184:EB184>=EA184, 1))","v":2},{"$f":"SUM(IF(EA184:EB184>=EB184, 1))","v":1}]
[{"$nulls":3},169,{"v":228.2055030776824,"d":"£228.21"},{"v":204.3274092045976,"d":"£204.33"},null,{"v":5.853672856936465,"d":"5.854"},{"v":5.868372404983077,"d":"5.868"},null,{"v":244.77149859255843,"d":"£244.77"},{"v":220.34069976721995,"d":"£220.34"},null,{"v":6.671167096863412,"d":"6.671"},{"v":6.683684682435583,"d":"6.684"},null,{"v":2131.588674153653,"d":"£2,131.59"},{"v":1421.5570452850584,"d":"£1,421.56"},null,{"v":4.770016790996569,"d":"4.770"},{"v":4.833508321257443,"d":"4.834"},null,{"v":13171.16316188894,"d":"£13,171.16"},{"v":13138.592255984515,"d":"£13,138.59"},null,{"v":3.0068585617868786,"d":"3.007"},{"v":3.0556227317293443,"d":"3.056"},null,{"v":49683.724134488526,"d":"£49,683.72"},{"v":49488.12483094022,"d":"£49,488.12"},null,{"v":4.605576286863771,"d":"4.606"},{"v":4.680423761658967,"d":"4.680"},null,{"v":2560556.3590479004,"d":"£2,560,556.36"},{"v":0,"d":"£0.00"},null,{"v":-1576.2992400456467,"d":"-1576.299"},{"v":0,"d":"0.000"},null,{"v":167013.1982075726,"d":"£167,013.20"},{"v":0,"d":"£0.00"},null,{"v":-85.57239635066644,"d":"-85.572"},{"v":0,"d":"0.000"},null,{"v":16869720.082058426,"d":"£16,869,720.08"},{"v":0,"d":"£0.00"},null,{"v":-1508.5022969881202,"d":"-1508.502"},{"v":0,"d":"0.000"},null,{"v":287946.5074717063,"d":"£287,946.51"},{"v":0,"d":"£0.00"},null,{"v":-431.1047554493049,"d":"-431.105"},{"v":0,"d":"0.000"},null,{"v":3069298.7643354246,"d":"£3,069,298.76"},{"v":0,"d":"£0.00"},null,{"v":-1174.4891609278636,"d":"-1174.489"},{"v":0,"d":"0.000"},null,{"v":22954534.91112103,"d":"£22,954,534.91"},{"v":0,"d":"£0.00"},null,{"v":-4775.967849761601,"d":"-4775.968"},{"v":0,"d":"0.000"},null,{"v":116845.25163565163,"d":"£116,845"},{"v":117163.12069045696,"d":"£117,163"},null,{"$f":"SUM(IF(BS185:BT185>=BS185, 1))","v":2},{"$f":"SUM(IF(BS185:BT185>=BT185, 1))","v":1},null,{"v":133178.57043867567,"d":"£133,179"},{"v":133453.35294894443,"d":"£133,453"},null,{"$f":"SUM(IF(BY185:BZ185>=BY185, 1))","v":2},{"$f":"SUM(IF(BY185:BZ185>=BZ185, 1))","v":1},null,{"v":93268.74714577773,"d":"£93,269"},{"v":95248.6093798638,"d":"£95,249"},null,{"$f":"SUM(IF(CE185:CF185>=CE185, 1))","v":2},{"$f":"SUM(IF(CE185:CF185>=CF185, 1))","v":1},null,{"v":46966.00807384863,"d":"£46,966"},{"v":47973.862378602375,"d":"£47,974"},null,{"$f":"SUM(IF(CK185:CL185>=CK185, 1))","v":2},{"$f":"SUM(IF(CK185:CL185>=CL185, 1))","v":1},null,{"$f":"AF185*WTP-AC185","v":{"v":42427.8016027869,"d":"£42,428"}},{"v":44120.35040223912,"d":"£44,120"},null,{"$f":"SUM(IF(CQ185:CR185>=CQ185, 1))","v":2},{"$f":"SUM(IF(CQ185:CR185>=CR185, 1))","v":1},null,{"v":-34086541.159960836,"d":"-£34,086,541"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW185:CX185>=CW185, 1))","v":2},{"$f":"SUM(IF(CW185:CX185>=CX185, 1))","v":1},null,{"v":-1878461.1252209013,"d":"-£1,878,461"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC185:DD185>=DC185, 1))","v":2},{"$f":"SUM(IF(DC185:DD185>=DD185, 1))","v":1},null,{"v":-47039766.02182083,"d":"-£47,039,766"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI185:DJ185>=DI185, 1))","v":2},{"$f":"SUM(IF(DI185:DJ185>=DJ185, 1))","v":1},null,{"v":-8910041.616457805,"d":"-£8,910,042"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO185:DP185>=DO185, 1))","v":2},{"$f":"SUM(IF(DO185:DP185>=DP185, 1))","v":1},null,{"v":-26559081.982892696,"d":"-£26,559,082"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU185:DV185>=DU185, 1))","v":2},{"$f":"SUM(IF(DU185:DV185>=DV185, 1))","v":1},null,{"v":-118473891.90635306,"d":"-£118,473,892"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA185:EB185>=EA185, 1))","v":2},{"$f":"SUM(IF(EA185:EB185>=EB185, 1))","v":1}]
[{"$nulls":3},170,{"v":278.92569470035517,"d":"£278.93"},{"v":244.9387473566155,"d":"£244.94"},null,{"v":5.879745476917938,"d":"5.880"},{"v":5.894713570050914,"d":"5.895"},null,{"v":298.8361641009898,"d":"£298.84"},{"v":264.0780630247689,"d":"£264.08"},null,{"v":6.640883275514804,"d":"6.641"},{"v":6.653892788279623,"d":"6.654"},null,{"v":1965.530876881096,"d":"£1,965.53"},{"v":994.5826368195094,"d":"£994.58"},null,{"v":4.810667933698717,"d":"4.811"},{"v":4.922153820639966,"d":"4.922"},null,{"v":9862.415528588752,"d":"£9,862.42"},{"v":9885.596370111012,"d":"£9,885.60"},null,{"v":2.9829995615740987,"d":"2.983"},{"v":3.03116273091268,"d":"3.031"},null,{"v":51150.30763634169,"d":"£51,150.31"},{"v":51042.88015204737,"d":"£51,042.88"},null,{"v":4.446808628656099,"d":"4.447"},{"v":4.498631793714467,"d":"4.499"},null,{"v":3641127.3744930387,"d":"£3,641,127.37"},{"v":0,"d":"£0.00"},null,{"v":-1603.5783708147903,"d":"-1603.578"},{"v":0,"d":"0.000"},null,{"v":234404.5773938444,"d":"£234,404.58"},{"v":0,"d":"£0.00"},null,{"v":-87.73463587811878,"d":"-87.735"},{"v":0,"d":"0.000"},null,{"v":22476856.38748033,"d":"£22,476,856.39"},{"v":0,"d":"£0.00"},null,{"v":-2580.829921325556,"d":"-2580.830"},{"v":0,"d":"0.000"},null,{"v":-203169.40724187664,"d":"-£203,169.41"},{"v":0,"d":"£0.00"},null,{"v":-422.1280127390079,"d":"-422.128"},{"v":0,"d":"0.000"},null,{"v":1739587.595281036,"d":"£1,739,587.60"},{"v":0,"d":"£0.00"},null,{"v":-839.1794304402819,"d":"-839.179"},{"v":0,"d":"0.000"},null,{"v":27888806.52740637,"d":"£27,888,806.53"},{"v":0,"d":"£0.00"},null,{"v":-5533.450371197755,"d":"-5533.450"},{"v":0,"d":"0.000"},null,{"v":117315.9838436584,"d":"£117,316"},{"v":117649.33265366167,"d":"£117,649"},null,{"$f":"SUM(IF(BS186:BT186>=BS186, 1))","v":2},{"$f":"SUM(IF(BS186:BT186>=BT186, 1))","v":1},null,{"v":132518.8293461951,"d":"£132,519"},{"v":132813.7777025677,"d":"£132,814"},null,{"$f":"SUM(IF(BY186:BZ186>=BY186, 1))","v":2},{"$f":"SUM(IF(BY186:BZ186>=BZ186, 1))","v":1},null,{"v":94247.82779709325,"d":"£94,248"},{"v":97448.49377597982,"d":"£97,448"},null,{"$f":"SUM(IF(CE186:CF186>=CE186, 1))","v":2},{"$f":"SUM(IF(CE186:CF186>=CF186, 1))","v":1},null,{"v":49797.57570289322,"d":"£49,798"},{"v":50737.65824814259,"d":"£50,738"},null,{"$f":"SUM(IF(CK186:CL186>=CK186, 1))","v":2},{"$f":"SUM(IF(CK186:CL186>=CL186, 1))","v":1},null,{"$f":"AF186*WTP-AC186","v":{"v":37785.86493678029,"d":"£37,786"}},{"v":38929.755722241964,"d":"£38,930"},null,{"$f":"SUM(IF(CQ186:CR186>=CQ186, 1))","v":2},{"$f":"SUM(IF(CQ186:CR186>=CR186, 1))","v":1},null,{"v":-35712694.790788844,"d":"-£35,712,695"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW186:CX186>=CW186, 1))","v":2},{"$f":"SUM(IF(CW186:CX186>=CX186, 1))","v":1},null,{"v":-1989097.29495622,"d":"-£1,989,097"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC186:DD186>=DC186, 1))","v":2},{"$f":"SUM(IF(DC186:DD186>=DD186, 1))","v":1},null,{"v":-74093454.81399144,"d":"-£74,093,455"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI186:DJ186>=DI186, 1))","v":2},{"$f":"SUM(IF(DI186:DJ186>=DJ186, 1))","v":1},null,{"v":-8239390.847538282,"d":"-£8,239,391"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO186:DP186>=DO186, 1))","v":2},{"$f":"SUM(IF(DO186:DP186>=DP186, 1))","v":1},null,{"v":-18523176.204086673,"d":"-£18,523,176"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU186:DV186>=DU186, 1))","v":2},{"$f":"SUM(IF(DU186:DV186>=DV186, 1))","v":1},null,{"v":-138557813.95136148,"d":"-£138,557,814"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA186:EB186>=EA186, 1))","v":2},{"$f":"SUM(IF(EA186:EB186>=EB186, 1))","v":1}]
[{"$nulls":3},171,{"v":273.61480153619107,"d":"£273.61"},{"v":236.80940954239367,"d":"£236.81"},null,{"v":5.822431866924311,"d":"5.822"},{"v":5.838142325982322,"d":"5.838"},null,{"v":292.8482830364288,"d":"£292.85"},{"v":255.18400591066748,"d":"£255.18"},null,{"v":6.7492711646444015,"d":"6.749"},{"v":6.7625577705772715,"d":"6.763"},null,{"v":2026.141687620779,"d":"£2,026.14"},{"v":1242.3554356982252,"d":"£1,242.36"},null,{"v":4.958347770501386,"d":"4.958"},{"v":5.042741389614117,"d":"5.043"},null,{"v":12582.399136778424,"d":"£12,582.40"},{"v":12577.002475307516,"d":"£12,577.00"},null,{"v":3.0039029291014745,"d":"3.004"},{"v":3.0572941584246367,"d":"3.057"},null,{"v":52091.75825825142,"d":"£52,091.76"},{"v":51845.54984373836,"d":"£51,845.55"},null,{"v":4.729326682169275,"d":"4.729"},{"v":4.901250526654502,"d":"4.901"},null,{"v":3952743.4488290534,"d":"£3,952,743.45"},{"v":0,"d":"£0.00"},null,{"v":-1687.2368627432975,"d":"-1687.237"},{"v":0,"d":"0.000"},null,{"v":259890.18230161496,"d":"£259,890.18"},{"v":0,"d":"£0.00"},null,{"v":-91.67993392076832,"d":"-91.680"},{"v":0,"d":"0.000"},null,{"v":18084041.43719345,"d":"£18,084,041.44"},{"v":0,"d":"£0.00"},null,{"v":-1947.18611270073,"d":"-1947.186"},{"v":0,"d":"0.000"},null,{"v":47756.877349003444,"d":"£47,756.88"},{"v":0,"d":"£0.00"},null,{"v":-472.47699416465304,"d":"-472.477"},{"v":0,"d":"0.000"},null,{"v":4036947.49098002,"d":"£4,036,947.49"},{"v":0,"d":"£0.00"},null,{"v":-2818.9431868399765,"d":"-2818.943"},{"v":0,"d":"0.000"},null,{"v":26381379.436653145,"d":"£26,381,379.44"},{"v":0,"d":"£0.00"},null,{"v":-7017.523090369425,"d":"-7017.523"},{"v":0,"d":"0.000"},null,{"v":116175.02253695003,"d":"£116,175"},{"v":116526.03711010407,"d":"£116,526"},null,{"$f":"SUM(IF(BS187:BT187>=BS187, 1))","v":2},{"$f":"SUM(IF(BS187:BT187>=BT187, 1))","v":1},null,{"v":134692.5750098516,"d":"£134,693"},{"v":134995.97140563474,"d":"£134,996"},null,{"$f":"SUM(IF(BY187:BZ187>=BY187, 1))","v":2},{"$f":"SUM(IF(BY187:BZ187>=BZ187, 1))","v":1},null,{"v":97140.81372240694,"d":"£97,141"},{"v":99612.47235658413,"d":"£99,612"},null,{"$f":"SUM(IF(CE187:CF187>=CE187, 1))","v":2},{"$f":"SUM(IF(CE187:CF187>=CF187, 1))","v":1},null,{"v":47495.65944525106,"d":"£47,496"},{"v":48568.880693185216,"d":"£48,569"},null,{"$f":"SUM(IF(CK187:CL187>=CK187, 1))","v":2},{"$f":"SUM(IF(CK187:CL187>=CL187, 1))","v":1},null,{"$f":"AF187*WTP-AC187","v":{"v":42494.775385134075,"d":"£42,495"}},{"v":46179.46068935168,"d":"£46,179"},null,{"$f":"SUM(IF(CQ187:CR187>=CQ187, 1))","v":2},{"$f":"SUM(IF(CQ187:CR187>=CR187, 1))","v":1},null,{"v":-37697480.70369501,"d":"-£37,697,481"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW187:CX187>=CW187, 1))","v":2},{"$f":"SUM(IF(CW187:CX187>=CX187, 1))","v":1},null,{"v":-2093488.8607169813,"d":"-£2,093,489"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC187:DD187>=DC187, 1))","v":2},{"$f":"SUM(IF(DC187:DD187>=DD187, 1))","v":1},null,{"v":-57027763.69120805,"d":"-£57,027,764"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI187:DJ187>=DI187, 1))","v":2},{"$f":"SUM(IF(DI187:DJ187>=DJ187, 1))","v":1},null,{"v":-9497296.760642065,"d":"-£9,497,297"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO187:DP187>=DO187, 1))","v":2},{"$f":"SUM(IF(DO187:DP187>=DP187, 1))","v":1},null,{"v":-60415811.22777955,"d":"-£60,415,811"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU187:DV187>=DU187, 1))","v":2},{"$f":"SUM(IF(DU187:DV187>=DV187, 1))","v":1},null,{"v":-166731841.24404162,"d":"-£166,731,841"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA187:EB187>=EA187, 1))","v":2},{"$f":"SUM(IF(EA187:EB187>=EB187, 1))","v":1}]
[{"$nulls":3},172,{"v":188.61543640369985,"d":"£188.62"},{"v":165.4847284617076,"d":"£165.48"},null,{"v":5.82606785634334,"d":"5.826"},{"v":5.847256741811548,"d":"5.847"},null,{"v":202.11390078811812,"d":"£202.11"},{"v":178.43845167937383,"d":"£178.44"},null,{"v":6.703244393728096,"d":"6.703"},{"v":6.722113052508277,"d":"6.722"},null,{"v":3280.1226964480325,"d":"£3,280.12"},{"v":1526.2950679019877,"d":"£1,526.30"},null,{"v":4.724005144443891,"d":"4.724"},{"v":4.8390682745042355,"d":"4.839"},null,{"v":14641.894118496182,"d":"£14,641.89"},{"v":14669.995180534499,"d":"£14,670.00"},null,{"v":3.007022302325266,"d":"3.007"},{"v":3.068234653374003,"d":"3.068"},null,{"v":49990.03936228783,"d":"£49,990.04"},{"v":50175.436834259446,"d":"£50,175.44"},null,{"v":4.325888832732637,"d":"4.326"},{"v":4.4032461206849405,"d":"4.403"},null,{"v":2493206.2002749005,"d":"£2,493,206.20"},{"v":0,"d":"£0.00"},null,{"v":-2283.901589122736,"d":"-2283.902"},{"v":0,"d":"0.000"},null,{"v":158322.84438698788,"d":"£158,322.84"},{"v":0,"d":"£0.00"},null,{"v":-126.17879872624754,"d":"-126.179"},{"v":0,"d":"0.000"},null,{"v":40521656.52586299,"d":"£40,521,656.53"},{"v":0,"d":"£0.00"},null,{"v":-2658.4987938417494,"d":"-2658.499"},{"v":0,"d":"0.000"},null,{"v":-249286.90001198815,"d":"-£249,286.90"},{"v":0,"d":"£0.00"},null,{"v":-543.0199475940968,"d":"-543.020"},{"v":0,"d":"0.000"},null,{"v":-2879529.5072753644,"d":"-£2,879,529.51"},{"v":0,"d":"£0.00"},null,{"v":-1201.4866809810774,"d":"-1201.487"},{"v":0,"d":"0.000"},null,{"v":40044369.16323753,"d":"£40,044,369.16"},{"v":0,"d":"£0.00"},null,{"v":-6813.085810265908,"d":"-6813.086"},{"v":0,"d":"0.000"},null,{"v":116332.7416904631,"d":"£116,333"},{"v":116779.65010776925,"d":"£116,780"},null,{"$f":"SUM(IF(BS188:BT188>=BS188, 1))","v":2},{"$f":"SUM(IF(BS188:BT188>=BT188, 1))","v":1},null,{"v":133862.7739737738,"d":"£133,863"},{"v":134263.82259848618,"d":"£134,264"},null,{"$f":"SUM(IF(BY188:BZ188>=BY188, 1))","v":2},{"$f":"SUM(IF(BY188:BZ188>=BZ188, 1))","v":1},null,{"v":91199.98019242978,"d":"£91,200"},{"v":95255.07042218272,"d":"£95,255"},null,{"$f":"SUM(IF(CE188:CF188>=CE188, 1))","v":2},{"$f":"SUM(IF(CE188:CF188>=CF188, 1))","v":1},null,{"v":45498.55192800913,"d":"£45,499"},{"v":46694.697886945556,"d":"£46,695"},null,{"$f":"SUM(IF(CK188:CL188>=CK188, 1))","v":2},{"$f":"SUM(IF(CK188:CL188>=CL188, 1))","v":1},null,{"$f":"AF188*WTP-AC188","v":{"v":36527.737292364895,"d":"£36,528"}},{"v":37889.48557943936,"d":"£37,889"},null,{"$f":"SUM(IF(CQ188:CR188>=CQ188, 1))","v":2},{"$f":"SUM(IF(CQ188:CR188>=CR188, 1))","v":1},null,{"v":-48171237.98272962,"d":"-£48,171,238"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW188:CX188>=CW188, 1))","v":2},{"$f":"SUM(IF(CW188:CX188>=CX188, 1))","v":1},null,{"v":-2681898.8189119385,"d":"-£2,681,899"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC188:DD188>=DC188, 1))","v":2},{"$f":"SUM(IF(DC188:DD188>=DD188, 1))","v":1},null,{"v":-93691632.40269798,"d":"-£93,691,632"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI188:DJ188>=DI188, 1))","v":2},{"$f":"SUM(IF(DI188:DJ188>=DJ188, 1))","v":1},null,{"v":-10611112.051869947,"d":"-£10,611,112"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO188:DP188>=DO188, 1))","v":2},{"$f":"SUM(IF(DO188:DP188>=DP188, 1))","v":1},null,{"v":-21150204.112346184,"d":"-£21,150,204"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU188:DV188>=DU188, 1))","v":2},{"$f":"SUM(IF(DU188:DV188>=DV188, 1))","v":1},null,{"v":-176306085.36855567,"d":"-£176,306,085"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA188:EB188>=EA188, 1))","v":2},{"$f":"SUM(IF(EA188:EB188>=EB188, 1))","v":1}]
[{"$nulls":3},173,{"v":237.98965292260593,"d":"£237.99"},{"v":236.34884257065426,"d":"£236.35"},null,{"v":5.87965115651205,"d":"5.880"},{"v":5.895374876179556,"d":"5.895"},null,{"v":256.71236968958425,"d":"£256.71"},{"v":254.9694892908626,"d":"£254.97"},null,{"v":6.670644278621332,"d":"6.671"},{"v":6.683710943351084,"d":"6.684"},null,{"v":2629.8934001957305,"d":"£2,629.89"},{"v":1464.8909916311432,"d":"£1,464.89"},null,{"v":4.6538732935070675,"d":"4.654"},{"v":4.788877026255321,"d":"4.789"},null,{"v":11489.138809551047,"d":"£11,489.14"},{"v":11486.607676166643,"d":"£11,486.61"},null,{"v":2.9315176723979275,"d":"2.932"},{"v":2.984509927082135,"d":"2.985"},null,{"v":49655.12596319963,"d":"£49,655.13"},{"v":49581.738873303504,"d":"£49,581.74"},null,{"v":4.614097736347138,"d":"4.614"},{"v":4.67539772560449,"d":"4.675"},null,{"v":175914.25698734104,"d":"£175,914.26"},{"v":0,"d":"£0.00"},null,{"v":-1685.768534490539,"d":"-1685.769"},{"v":0,"d":"0.000"},null,{"v":11877.074544346819,"d":"£11,877.07"},{"v":0,"d":"£0.00"},null,{"v":-89.04440669313126,"d":"-89.044"},{"v":0,"d":"0.000"},null,{"v":26952157.919706818,"d":"£26,952,157.92"},{"v":0,"d":"£0.00"},null,{"v":-3123.291332302079,"d":"-3123.291"},{"v":0,"d":"0.000"},null,{"v":22513.338839009106,"d":"£22,513.34"},{"v":0,"d":"£0.00"},null,{"v":-471.34323023029793,"d":"-471.343"},{"v":0,"d":"0.000"},null,{"v":1153538.8656363373,"d":"£1,153,538.87"},{"v":0,"d":"£0.00"},null,{"v":-963.5471330384337,"d":"-963.547"},{"v":0,"d":"0.000"},null,{"v":28316001.455713853,"d":"£28,316,001.46"},{"v":0,"d":"£0.00"},null,{"v":-6332.994636754481,"d":"-6332.995"},{"v":0,"d":"0.000"},null,{"v":117355.0334773184,"d":"£117,355"},{"v":117671.14868102045,"d":"£117,671"},null,{"$f":"SUM(IF(BS189:BT189>=BS189, 1))","v":2},{"$f":"SUM(IF(BS189:BT189>=BT189, 1))","v":1},null,{"v":133156.17320273706,"d":"£133,156"},{"v":133419.2493777308,"d":"£133,419"},null,{"$f":"SUM(IF(BY189:BZ189>=BY189, 1))","v":2},{"$f":"SUM(IF(BY189:BZ189>=BZ189, 1))","v":1},null,{"v":90447.57246994562,"d":"£90,448"},{"v":94312.64953347528,"d":"£94,313"},null,{"$f":"SUM(IF(CE189:CF189>=CE189, 1))","v":2},{"$f":"SUM(IF(CE189:CF189>=CF189, 1))","v":1},null,{"v":47141.2146384075,"d":"£47,141"},{"v":48203.590865476064,"d":"£48,204"},null,{"$f":"SUM(IF(CK189:CL189>=CK189, 1))","v":2},{"$f":"SUM(IF(CK189:CL189>=CL189, 1))","v":1},null,{"$f":"AF189*WTP-AC189","v":{"v":42626.82876374313,"d":"£42,627"}},{"v":43926.21563878629,"d":"£43,926"},null,{"$f":"SUM(IF(CQ189:CR189>=CQ189, 1))","v":2},{"$f":"SUM(IF(CQ189:CR189>=CR189, 1))","v":1},null,{"v":-33891284.94679812,"d":"-£33,891,285"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW189:CX189>=CW189, 1))","v":2},{"$f":"SUM(IF(CW189:CX189>=CX189, 1))","v":1},null,{"v":-1792765.2084069722,"d":"-£1,792,765"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC189:DD189>=DC189, 1))","v":2},{"$f":"SUM(IF(DC189:DD189>=DD189, 1))","v":1},null,{"v":-89417984.5657484,"d":"-£89,417,985"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI189:DJ189>=DI189, 1))","v":2},{"$f":"SUM(IF(DI189:DJ189>=DJ189, 1))","v":1},null,{"v":-9449377.943444967,"d":"-£9,449,378"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO189:DP189>=DO189, 1))","v":2},{"$f":"SUM(IF(DO189:DP189>=DP189, 1))","v":1},null,{"v":-20424481.52640501,"d":"-£20,424,482"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU189:DV189>=DU189, 1))","v":2},{"$f":"SUM(IF(DU189:DV189>=DV189, 1))","v":1},null,{"v":-154975894.19080347,"d":"-£154,975,894"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA189:EB189>=EA189, 1))","v":2},{"$f":"SUM(IF(EA189:EB189>=EB189, 1))","v":1}]
[{"$nulls":3},174,{"v":267.47974886470354,"d":"£267.48"},{"v":250.18090967213982,"d":"£250.18"},null,{"v":5.863560223142581,"d":"5.864"},{"v":5.884885138473045,"d":"5.885"},null,{"v":287.64419912362104,"d":"£287.64"},{"v":269.9126230923469,"d":"£269.91"},null,{"v":6.710740674295513,"d":"6.711"},{"v":6.730222631064438,"d":"6.730"},null,{"v":2507.521695510871,"d":"£2,507.52"},{"v":1426.7686771904855,"d":"£1,426.77"},null,{"v":5.042329991048917,"d":"5.042"},{"v":5.151576958994957,"d":"5.152"},null,{"v":7359.051692060274,"d":"£7,359.05"},{"v":7346.284067413197,"d":"£7,346.28"},null,{"v":2.9819358230073627,"d":"2.982"},{"v":3.0166249860197234,"d":"3.017"},null,{"v":50694.20348158179,"d":"£50,694.20"},{"v":50207.35143155972,"d":"£50,207.35"},null,{"v":3.7771678768652874,"d":"3.777"},{"v":3.8301333351016265,"d":"3.830"},null,{"v":1854057.3961051668,"d":"£1,854,057.40"},{"v":0,"d":"£0.00"},null,{"v":-2285.5647451049144,"d":"-2285.565"},{"v":0,"d":"0.000"},null,{"v":124838.9956447413,"d":"£124,839.00"},{"v":0,"d":"£0.00"},null,{"v":-137.16253490029663,"d":"-137.163"},{"v":0,"d":"0.000"},null,{"v":24664964.90092397,"d":"£24,664,964.90"},{"v":0,"d":"£0.00"},null,{"v":-2493.2362753047005,"d":"-2493.236"},{"v":0,"d":"0.000"},null,{"v":118965.29643652294,"d":"£118,965.30"},{"v":0,"d":"£0.00"},null,{"v":-323.2243016985173,"d":"-323.224"},{"v":0,"d":"0.000"},null,{"v":7532954.840188289,"d":"£7,532,954.84"},{"v":0,"d":"£0.00"},null,{"v":-819.5229022166682,"d":"-819.523"},{"v":0,"d":"0.000"},null,{"v":34295781.42929869,"d":"£34,295,781.43"},{"v":0,"d":"£0.00"},null,{"v":-6058.710759225098,"d":"-6058.711"},{"v":0,"d":"0.000"},null,{"v":117003.72471398693,"d":"£117,004"},{"v":117447.52185978876,"d":"£117,448"},null,{"$f":"SUM(IF(BS190:BT190>=BS190, 1))","v":2},{"$f":"SUM(IF(BS190:BT190>=BT190, 1))","v":1},null,{"v":133927.16928678664,"d":"£133,927"},{"v":134334.53999819641,"d":"£134,335"},null,{"$f":"SUM(IF(BY190:BZ190>=BY190, 1))","v":2},{"$f":"SUM(IF(BY190:BZ190>=BZ190, 1))","v":1},null,{"v":98339.07812546747,"d":"£98,339"},{"v":101604.77050270865,"d":"£101,605"},null,{"$f":"SUM(IF(CE190:CF190>=CE190, 1))","v":2},{"$f":"SUM(IF(CE190:CF190>=CF190, 1))","v":1},null,{"v":52279.66476808698,"d":"£52,280"},{"v":52986.21565298127,"d":"£52,986"},null,{"$f":"SUM(IF(CK190:CL190>=CK190, 1))","v":2},{"$f":"SUM(IF(CK190:CL190>=CL190, 1))","v":1},null,{"$f":"AF190*WTP-AC190","v":{"v":24849.154055723964,"d":"£24,849"}},{"v":26395.315270472805,"d":"£26,395"},null,{"$f":"SUM(IF(CQ190:CR190>=CQ190, 1))","v":2},{"$f":"SUM(IF(CQ190:CR190>=CR190, 1))","v":1},null,{"v":-47565352.29820346,"d":"-£47,565,352"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW190:CX190>=CW190, 1))","v":2},{"$f":"SUM(IF(CW190:CX190>=CX190, 1))","v":1},null,{"v":-2868089.693650674,"d":"-£2,868,090"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC190:DD190>=DC190, 1))","v":2},{"$f":"SUM(IF(DC190:DD190>=DD190, 1))","v":1},null,{"v":-74529690.40701798,"d":"-£74,529,690"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI190:DJ190>=DI190, 1))","v":2},{"$f":"SUM(IF(DI190:DJ190>=DJ190, 1))","v":1},null,{"v":-6583451.330406869,"d":"-£6,583,451"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO190:DP190>=DO190, 1))","v":2},{"$f":"SUM(IF(DO190:DP190>=DP190, 1))","v":1},null,{"v":-23923412.884521652,"d":"-£23,923,413"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU190:DV190>=DU190, 1))","v":2},{"$f":"SUM(IF(DU190:DV190>=DV190, 1))","v":1},null,{"v":-155469996.61380064,"d":"-£155,469,997"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA190:EB190>=EA190, 1))","v":2},{"$f":"SUM(IF(EA190:EB190>=EB190, 1))","v":1}]
[{"$nulls":3},175,{"v":241.13996912050314,"d":"£241.14"},{"v":225.53854716802257,"d":"£225.54"},null,{"v":5.789150099442056,"d":"5.789"},{"v":5.803620735780133,"d":"5.804"},null,{"v":259.15638014347905,"d":"£259.16"},{"v":243.16811784734912,"d":"£243.17"},null,{"v":6.695534520876151,"d":"6.696"},{"v":6.707861117783264,"d":"6.708"},null,{"v":1676.580491028677,"d":"£1,676.58"},{"v":1121.7841420157001,"d":"£1,121.78"},null,{"v":4.744192622315635,"d":"4.744"},{"v":4.842028588691603,"d":"4.842"},null,{"v":12085.003443537289,"d":"£12,085.00"},{"v":12065.426362785198,"d":"£12,065.43"},null,{"v":2.9799696895194274,"d":"2.980"},{"v":3.027311590601727,"d":"3.027"},null,{"v":50629.22191731518,"d":"£50,629.22"},{"v":50601.568800596615,"d":"£50,601.57"},null,{"v":4.263349140262088,"d":"4.263"},{"v":4.313948717938792,"d":"4.314"},null,{"v":1683601.4890561283,"d":"£1,683,601.49"},{"v":0,"d":"£0.00"},null,{"v":-1561.5746411181126,"d":"-1561.575"},{"v":0,"d":"0.000"},null,{"v":117251.36460986006,"d":"£117,251.36"},{"v":0,"d":"£0.00"},null,{"v":-90.39821098660084,"d":"-90.398"},{"v":0,"d":"0.000"},null,{"v":12900253.423687788,"d":"£12,900,253.42"},{"v":0,"d":"£0.00"},null,{"v":-2274.9045887680454,"d":"-2274.905"},{"v":0,"d":"0.000"},null,{"v":172735.44090836984,"d":"£172,735.44"},{"v":0,"d":"£0.00"},null,{"v":-417.71417610452215,"d":"-417.714"},{"v":0,"d":"0.000"},null,{"v":435594.03582093713,"d":"£435,594.04"},{"v":0,"d":"£0.00"},null,{"v":-797.0484656520161,"d":"-797.048"},{"v":0,"d":"0.000"},null,{"v":15309435.754083084,"d":"£15,309,435.75"},{"v":0,"d":"£0.00"},null,{"v":-5141.6400826292975,"d":"-5141.640"},{"v":0,"d":"0.000"},null,{"v":115541.86201972062,"d":"£115,542"},{"v":115846.87616843464,"d":"£115,847"},null,{"$f":"SUM(IF(BS191:BT191>=BS191, 1))","v":2},{"$f":"SUM(IF(BS191:BT191>=BT191, 1))","v":1},null,{"v":133651.53403737955,"d":"£133,652"},{"v":133914.05423781794,"d":"£133,914"},null,{"$f":"SUM(IF(BY191:BZ191>=BY191, 1))","v":2},{"$f":"SUM(IF(BY191:BZ191>=BZ191, 1))","v":1},null,{"v":93207.27195528403,"d":"£93,207"},{"v":95718.78763181636,"d":"£95,719"},null,{"$f":"SUM(IF(CE191:CF191>=CE191, 1))","v":2},{"$f":"SUM(IF(CE191:CF191>=CF191, 1))","v":1},null,{"v":47514.39034685126,"d":"£47,514"},{"v":48480.80544924935,"d":"£48,481"},null,{"$f":"SUM(IF(CK191:CL191>=CK191, 1))","v":2},{"$f":"SUM(IF(CK191:CL191>=CL191, 1))","v":1},null,{"$f":"AF191*WTP-AC191","v":{"v":34637.760887926575,"d":"£34,638"}},{"v":35677.40555817923,"d":"£35,677"},null,{"$f":"SUM(IF(CQ191:CR191>=CQ191, 1))","v":2},{"$f":"SUM(IF(CQ191:CR191>=CR191, 1))","v":1},null,{"v":-32915094.31141838,"d":"-£32,915,094"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW191:CX191>=CW191, 1))","v":2},{"$f":"SUM(IF(CW191:CX191>=CX191, 1))","v":1},null,{"v":-1925215.584341877,"d":"-£1,925,216"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC191:DD191>=DC191, 1))","v":2},{"$f":"SUM(IF(DC191:DD191>=DD191, 1))","v":1},null,{"v":-58398345.19904869,"d":"-£58,398,345"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI191:DJ191>=DI191, 1))","v":2},{"$f":"SUM(IF(DI191:DJ191>=DJ191, 1))","v":1},null,{"v":-8527018.962998813,"d":"-£8,527,019"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO191:DP191>=DO191, 1))","v":2},{"$f":"SUM(IF(DO191:DP191>=DP191, 1))","v":1},null,{"v":-16376563.34886126,"d":"-£16,376,563"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU191:DV191>=DU191, 1))","v":2},{"$f":"SUM(IF(DU191:DV191>=DV191, 1))","v":1},null,{"v":-118142237.40666904,"d":"-£118,142,237"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA191:EB191>=EA191, 1))","v":2},{"$f":"SUM(IF(EA191:EB191>=EB191, 1))","v":1}]
[{"$nulls":3},176,{"v":218.20394234783691,"d":"£218.20"},{"v":189.28004329271033,"d":"£189.28"},null,{"v":5.868146504799665,"d":"5.868"},{"v":5.887866286927682,"d":"5.888"},null,{"v":233.73462569134097,"d":"£233.73"},{"v":204.09593783831392,"d":"£204.10"},null,{"v":6.656791128853378,"d":"6.657"},{"v":6.673856235572324,"d":"6.674"},null,{"v":2817.7579394972886,"d":"£2,817.76"},{"v":1613.385209228561,"d":"£1,613.39"},null,{"v":4.733752827265051,"d":"4.734"},{"v":4.813574205072476,"d":"4.814"},null,{"v":14227.412410084395,"d":"£14,227.41"},{"v":14270.821853411026,"d":"£14,270.82"},null,{"v":2.9632972040266514,"d":"2.963"},{"v":3.013815807549061,"d":"3.014"},null,{"v":49132.60222578109,"d":"£49,132.60"},{"v":49056.79035379901,"d":"£49,056.79"},null,{"v":4.048177621620145,"d":"4.048"},{"v":4.207166745858623,"d":"4.207"},null,{"v":3096530.9104232606,"d":"£3,096,530.91"},{"v":0,"d":"£0.00"},null,{"v":-2111.1577934163774,"d":"-2111.158"},{"v":0,"d":"0.000"},null,{"v":208748.73958396603,"d":"£208,748.74"},{"v":0,"d":"£0.00"},null,{"v":-120.19153938631834,"d":"-120.192"},{"v":0,"d":"0.000"},null,{"v":27633008.10811656,"d":"£27,633,008.11"},{"v":0,"d":"£0.00"},null,{"v":-1831.4137515065343,"d":"-1831.414"},{"v":0,"d":"0.000"},null,{"v":-398222.8176840772,"d":"-£398,222.82"},{"v":0,"d":"£0.00"},null,{"v":-463.43972874254507,"d":"-463.440"},{"v":0,"d":"0.000"},null,{"v":1222564.6043496307,"d":"£1,222,564.60"},{"v":0,"d":"£0.00"},null,{"v":-2563.9055030386326,"d":"-2563.906"},{"v":0,"d":"0.000"},null,{"v":31762629.54478934,"d":"£31,762,629.54"},{"v":0,"d":"£0.00"},null,{"v":-7090.108316090408,"d":"-7090.108"},{"v":0,"d":"0.000"},null,{"v":117144.72615364545,"d":"£117,145"},{"v":117568.04569526094,"d":"£117,568"},null,{"$f":"SUM(IF(BS192:BT192>=BS192, 1))","v":2},{"$f":"SUM(IF(BS192:BT192>=BT192, 1))","v":1},null,{"v":132902.08795137622,"d":"£132,902"},{"v":133273.02877360818,"d":"£133,273"},null,{"$f":"SUM(IF(BY192:BZ192>=BY192, 1))","v":2},{"$f":"SUM(IF(BY192:BZ192>=BZ192, 1))","v":1},null,{"v":91857.29860580373,"d":"£91,857"},{"v":94658.09889222097,"d":"£94,658"},null,{"$f":"SUM(IF(CE192:CF192>=CE192, 1))","v":2},{"$f":"SUM(IF(CE192:CF192>=CF192, 1))","v":1},null,{"v":45038.53167044863,"d":"£45,039"},{"v":46005.49429757019,"d":"£46,005"},null,{"$f":"SUM(IF(CK192:CL192>=CK192, 1))","v":2},{"$f":"SUM(IF(CK192:CL192>=CL192, 1))","v":1},null,{"$f":"AF192*WTP-AC192","v":{"v":31830.950206621805,"d":"£31,831"}},{"v":35086.54456337344,"d":"£35,087"},null,{"$f":"SUM(IF(CQ192:CR192>=CQ192, 1))","v":2},{"$f":"SUM(IF(CQ192:CR192>=CR192, 1))","v":1},null,{"v":-45319686.778750814,"d":"-£45,319,687"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW192:CX192>=CW192, 1))","v":2},{"$f":"SUM(IF(CW192:CX192>=CX192, 1))","v":1},null,{"v":-2612579.5273103327,"d":"-£2,612,580"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC192:DD192>=DC192, 1))","v":2},{"$f":"SUM(IF(DC192:DD192>=DD192, 1))","v":1},null,{"v":-64261283.138247244,"d":"-£64,261,283"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI192:DJ192>=DI192, 1))","v":2},{"$f":"SUM(IF(DI192:DJ192>=DJ192, 1))","v":1},null,{"v":-8870571.757166825,"d":"-£8,870,572"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO192:DP192>=DO192, 1))","v":2},{"$f":"SUM(IF(DO192:DP192>=DP192, 1))","v":1},null,{"v":-52500674.66512228,"d":"-£52,500,675"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU192:DV192>=DU192, 1))","v":2},{"$f":"SUM(IF(DU192:DV192>=DV192, 1))","v":1},null,{"v":-173564795.8665975,"d":"-£173,564,796"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA192:EB192>=EA192, 1))","v":2},{"$f":"SUM(IF(EA192:EB192>=EB192, 1))","v":1}]
[{"$nulls":3},177,{"v":261.62769054921836,"d":"£261.63"},{"v":232.3375829961155,"d":"£232.34"},null,{"v":5.8390283306852275,"d":"5.839"},{"v":5.856657188439671,"d":"5.857"},null,{"v":280.4810257304564,"d":"£280.48"},{"v":250.46987731414808,"d":"£250.47"},null,{"v":6.735561736573032,"d":"6.736"},{"v":6.7507785212396465,"d":"6.751"},null,{"v":2115.1536105086393,"d":"£2,115.15"},{"v":1451.362173823487,"d":"£1,451.36"},null,{"v":4.786433251200273,"d":"4.786"},{"v":4.843797784161398,"d":"4.844"},null,{"v":12692.646766700289,"d":"£12,692.65"},{"v":12697.295758293412,"d":"£12,697.30"},null,{"v":2.885149792924444,"d":"2.885"},{"v":2.9340923504099106,"d":"2.934"},null,{"v":50048.09411546378,"d":"£50,048.09"},{"v":50001.85944211049,"d":"£50,001.86"},null,{"v":4.5858720893749645,"d":"4.586"},{"v":4.686023645131445,"d":"4.686"},null,{"v":3113165.315028938,"d":"£3,113,165.32"},{"v":0,"d":"£0.00"},null,{"v":-1873.7230105834503,"d":"-1873.723"},{"v":0,"d":"0.000"},null,{"v":208259.76548740984,"d":"£208,259.77"},{"v":0,"d":"£0.00"},null,{"v":-105.59555942949353,"d":"-105.596"},{"v":0,"d":"0.000"},null,{"v":15418146.14035177,"d":"£15,418,146.14"},{"v":0,"d":"£0.00"},null,{"v":-1332.4286870654123,"d":"-1332.429"},{"v":0,"d":"0.000"},null,{"v":-41641.591178701216,"d":"-£41,641.59"},{"v":0,"d":"£0.00"},null,{"v":-438.38452473531964,"d":"-438.385"},{"v":0,"d":"0.000"},null,{"v":731033.2284027772,"d":"£731,033.23"},{"v":0,"d":"£0.00"},null,{"v":-1583.5326568609046,"d":"-1583.533"},{"v":0,"d":"0.000"},null,{"v":19428962.858092196,"d":"£19,428,962.86"},{"v":0,"d":"£0.00"},null,{"v":-5333.66443867458,"d":"-5333.664"},{"v":0,"d":"0.000"},null,{"v":116518.93892315534,"d":"£116,519"},{"v":116900.80618579731,"d":"£116,901"},null,{"$f":"SUM(IF(BS193:BT193>=BS193, 1))","v":2},{"$f":"SUM(IF(BS193:BT193>=BT193, 1))","v":1},null,{"v":134430.75370573017,"d":"£134,431"},{"v":134765.1005474788,"d":"£134,765"},null,{"$f":"SUM(IF(BY193:BZ193>=BY193, 1))","v":2},{"$f":"SUM(IF(BY193:BZ193>=BZ193, 1))","v":1},null,{"v":93613.51141349682,"d":"£93,614"},{"v":95424.59350940448,"d":"£95,425"},null,{"$f":"SUM(IF(CE193:CF193>=CE193, 1))","v":2},{"$f":"SUM(IF(CE193:CF193>=CF193, 1))","v":1},null,{"v":45010.349091788594,"d":"£45,010"},{"v":45984.5512499048,"d":"£45,985"},null,{"$f":"SUM(IF(CK193:CL193>=CK193, 1))","v":2},{"$f":"SUM(IF(CK193:CL193>=CL193, 1))","v":1},null,{"$f":"AF193*WTP-AC193","v":{"v":41669.34767203552,"d":"£41,669"}},{"v":43718.613460518405,"d":"£43,719"},null,{"$f":"SUM(IF(CQ193:CR193>=CQ193, 1))","v":2},{"$f":"SUM(IF(CQ193:CR193>=CR193, 1))","v":1},null,{"v":-40587625.52669794,"d":"-£40,587,626"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW193:CX193>=CW193, 1))","v":2},{"$f":"SUM(IF(CW193:CX193>=CX193, 1))","v":1},null,{"v":-2320170.95407728,"d":"-£2,320,171"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC193:DD193>=DC193, 1))","v":2},{"$f":"SUM(IF(DC193:DD193>=DD193, 1))","v":1},null,{"v":-42066719.881660014,"d":"-£42,066,720"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI193:DJ193>=DI193, 1))","v":2},{"$f":"SUM(IF(DI193:DJ193>=DJ193, 1))","v":1},null,{"v":-8726048.903527692,"d":"-£8,726,049"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO193:DP193>=DO193, 1))","v":2},{"$f":"SUM(IF(DO193:DP193>=DP193, 1))","v":1},null,{"v":-32401686.36562087,"d":"-£32,401,686"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU193:DV193>=DU193, 1))","v":2},{"$f":"SUM(IF(DU193:DV193>=DV193, 1))","v":1},null,{"v":-126102251.63158381,"d":"-£126,102,252"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA193:EB193>=EA193, 1))","v":2},{"$f":"SUM(IF(EA193:EB193>=EB193, 1))","v":1}]
[{"$nulls":3},178,{"v":290.0539293839178,"d":"£290.05"},{"v":261.9939277363985,"d":"£261.99"},null,{"v":5.816083342708902,"d":"5.816"},{"v":5.832437083936588,"d":"5.832"},null,{"v":311.1980017336941,"d":"£311.20"},{"v":282.5028304619125,"d":"£282.50"},null,{"v":6.708593994907344,"d":"6.709"},{"v":6.7227751627888,"d":"6.723"},null,{"v":3391.354818054336,"d":"£3,391.35"},{"v":1551.408088039364,"d":"£1,551.41"},null,{"v":4.849697736615,"d":"4.850"},{"v":4.966766267931978,"d":"4.967"},null,{"v":14687.577340185891,"d":"£14,687.58"},{"v":14709.008961279857,"d":"£14,709.01"},null,{"v":2.9997341603055308,"d":"3.000"},{"v":3.0386178351985365,"d":"3.039"},null,{"v":52303.22678451651,"d":"£52,303.23"},{"v":51836.15942201661,"d":"£51,836.16"},null,{"v":4.190895277380002,"d":"4.191"},{"v":4.290602154000521,"d":"4.291"},null,{"v":3035856.765447192,"d":"£3,035,856.77"},{"v":0,"d":"£0.00"},null,{"v":-1769.3375991242067,"d":"-1769.338"},{"v":0,"d":"0.000"},null,{"v":196313.33002204815,"d":"£196,313.33"},{"v":0,"d":"£0.00"},null,{"v":-97.01814511029062,"d":"-97.018"},{"v":0,"d":"0.000"},null,{"v":43234004.01107288,"d":"£43,234,004.01"},{"v":0,"d":"£0.00"},null,{"v":-2750.808634817074,"d":"-2750.809"},{"v":0,"d":"0.000"},null,{"v":-187047.0741652258,"d":"-£187,047.07"},{"v":0,"d":"£0.00"},null,{"v":-339.3619917802946,"d":"-339.362"},{"v":0,"d":"0.000"},null,{"v":7239903.620538984,"d":"£7,239,903.62"},{"v":0,"d":"£0.00"},null,{"v":-1545.5333320098473,"d":"-1545.533"},{"v":0,"d":"0.000"},null,{"v":53519030.65291589,"d":"£53,519,030.65"},{"v":0,"d":"£0.00"},null,{"v":-6502.059702841713,"d":"-6502.060"},{"v":0,"d":"0.000"},null,{"v":116031.61292479411,"d":"£116,032"},{"v":116386.74775099536,"d":"£116,387"},null,{"$f":"SUM(IF(BS194:BT194>=BS194, 1))","v":2},{"$f":"SUM(IF(BS194:BT194>=BT194, 1))","v":1},null,{"v":133860.68189641318,"d":"£133,861"},{"v":134173.00042531407,"d":"£134,173"},null,{"$f":"SUM(IF(BY194:BZ194>=BY194, 1))","v":2},{"$f":"SUM(IF(BY194:BZ194>=BZ194, 1))","v":1},null,{"v":93602.59991424567,"d":"£93,603"},{"v":97783.9172706002,"d":"£97,784"},null,{"$f":"SUM(IF(CE194:CF194>=CE194, 1))","v":2},{"$f":"SUM(IF(CE194:CF194>=CF194, 1))","v":1},null,{"v":45307.10586592473,"d":"£45,307"},{"v":46063.34774269087,"d":"£46,063"},null,{"$f":"SUM(IF(CK194:CL194>=CK194, 1))","v":2},{"$f":"SUM(IF(CK194:CL194>=CL194, 1))","v":1},null,{"$f":"AF194*WTP-AC194","v":{"v":31514.678763083524,"d":"£31,515"}},{"v":33975.8836579938,"d":"£33,976"},null,{"$f":"SUM(IF(CQ194:CR194>=CQ194, 1))","v":2},{"$f":"SUM(IF(CQ194:CR194>=CR194, 1))","v":1},null,{"v":-38422608.747931324,"d":"-£38,422,609"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW194:CX194>=CW194, 1))","v":2},{"$f":"SUM(IF(CW194:CX194>=CX194, 1))","v":1},null,{"v":-2136676.2322278605,"d":"-£2,136,676"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC194:DD194>=DC194, 1))","v":2},{"$f":"SUM(IF(DC194:DD194>=DD194, 1))","v":1},null,{"v":-98250176.70741436,"d":"-£98,250,177"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI194:DJ194>=DI194, 1))","v":2},{"$f":"SUM(IF(DI194:DJ194>=DJ194, 1))","v":1},null,{"v":-6600192.761440666,"d":"-£6,600,193"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO194:DP194>=DO194, 1))","v":2},{"$f":"SUM(IF(DO194:DP194>=DP194, 1))","v":1},null,{"v":-38150570.26073593,"d":"-£38,150,570"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU194:DV194>=DU194, 1))","v":2},{"$f":"SUM(IF(DU194:DV194>=DV194, 1))","v":1},null,{"v":-183560224.70975015,"d":"-£183,560,225"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA194:EB194>=EA194, 1))","v":2},{"$f":"SUM(IF(EA194:EB194>=EB194, 1))","v":1}]
[{"$nulls":3},179,{"v":254.08768888209784,"d":"£254.09"},{"v":226.74818398048617,"d":"£226.75"},null,{"v":5.870622856326632,"d":"5.871"},{"v":5.891442483186561,"d":"5.891"},null,{"v":272.50666980704955,"d":"£272.51"},{"v":244.53759155020998,"d":"£244.54"},null,{"v":6.764128527402572,"d":"6.764"},{"v":6.782877463667403,"d":"6.783"},null,{"v":2592.1281587365565,"d":"£2,592.13"},{"v":1507.2758623208158,"d":"£1,507.28"},null,{"v":4.8025329680501505,"d":"4.803"},{"v":4.889915963060664,"d":"4.890"},null,{"v":12562.880286667685,"d":"£12,562.88"},{"v":12499.61099304075,"d":"£12,499.61"},null,{"v":3.304730840390917,"d":"3.305"},{"v":3.345908993656479,"d":"3.346"},null,{"v":48597.46678716417,"d":"£48,597.47"},{"v":48650.7424712605,"d":"£48,650.74"},null,{"v":4.190508856028364,"d":"4.191"},{"v":4.260300314254316,"d":"4.260"},null,{"v":2924326.334989036,"d":"£2,924,326.33"},{"v":0,"d":"£0.00"},null,{"v":-2226.938027233468,"d":"-2226.938"},{"v":0,"d":"0.000"},null,{"v":195226.858324511,"d":"£195,226.86"},{"v":0,"d":"£0.00"},null,{"v":-130.8693797592147,"d":"-130.869"},{"v":0,"d":"0.000"},null,{"v":24885367.189005308,"d":"£24,885,367.19"},{"v":0,"d":"£0.00"},null,{"v":-2004.4737187690978,"d":"-2004.474"},{"v":0,"d":"0.000"},null,{"v":566126.5014328146,"d":"£566,126.50"},{"v":0,"d":"£0.00"},null,{"v":-368.45746976653595,"d":"-368.457"},{"v":0,"d":"0.000"},null,{"v":-824248.3143311741,"d":"-£824,248.31"},{"v":0,"d":"£0.00"},null,{"v":-1079.7701197688,"d":"-1079.770"},{"v":0,"d":"0.000"},null,{"v":27746798.569420494,"d":"£27,746,798.57"},{"v":0,"d":"£0.00"},null,{"v":-5810.508715297116,"d":"-5810.509"},{"v":0,"d":"0.000"},null,{"v":117158.36943765054,"d":"£117,158"},{"v":117602.10147975072,"d":"£117,602"},null,{"$f":"SUM(IF(BS195:BT195>=BS195, 1))","v":2},{"$f":"SUM(IF(BS195:BT195>=BT195, 1))","v":1},null,{"v":135010.0638782444,"d":"£135,010"},{"v":135413.01168179786,"d":"£135,413"},null,{"$f":"SUM(IF(BY195:BZ195>=BY195, 1))","v":2},{"$f":"SUM(IF(BY195:BZ195>=BZ195, 1))","v":1},null,{"v":93458.53120226646,"d":"£93,459"},{"v":96291.04339889246,"d":"£96,291"},null,{"$f":"SUM(IF(CE195:CF195>=CE195, 1))","v":2},{"$f":"SUM(IF(CE195:CF195>=CF195, 1))","v":1},null,{"v":53531.736521150655,"d":"£53,532"},{"v":54418.56888008884,"d":"£54,419"},null,{"$f":"SUM(IF(CK195:CL195>=CK195, 1))","v":2},{"$f":"SUM(IF(CK195:CL195>=CL195, 1))","v":1},null,{"$f":"AF195*WTP-AC195","v":{"v":35212.71033340311,"d":"£35,213"}},{"v":36555.26381382582,"d":"£36,555"},null,{"$f":"SUM(IF(CQ195:CR195>=CQ195, 1))","v":2},{"$f":"SUM(IF(CQ195:CR195>=CR195, 1))","v":1},null,{"v":-47463086.87965839,"d":"-£47,463,087"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW195:CX195>=CW195, 1))","v":2},{"$f":"SUM(IF(CW195:CX195>=CX195, 1))","v":1},null,{"v":-2812614.453508805,"d":"-£2,812,614"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC195:DD195>=DC195, 1))","v":2},{"$f":"SUM(IF(DC195:DD195>=DD195, 1))","v":1},null,{"v":-64974841.56438726,"d":"-£64,974,842"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI195:DJ195>=DI195, 1))","v":2},{"$f":"SUM(IF(DI195:DJ195>=DJ195, 1))","v":1},null,{"v":-7935275.896763533,"d":"-£7,935,276"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO195:DP195>=DO195, 1))","v":2},{"$f":"SUM(IF(DO195:DP195>=DP195, 1))","v":1},null,{"v":-20771154.081044827,"d":"-£20,771,154"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU195:DV195>=DU195, 1))","v":2},{"$f":"SUM(IF(DU195:DV195>=DV195, 1))","v":1},null,{"v":-143956972.8753628,"d":"-£143,956,973"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA195:EB195>=EA195, 1))","v":2},{"$f":"SUM(IF(EA195:EB195>=EB195, 1))","v":1}]
[{"$nulls":3},180,{"v":269.73188581354844,"d":"£269.73"},{"v":243.3462826492064,"d":"£243.35"},null,{"v":5.85672773037449,"d":"5.857"},{"v":5.874678147723593,"d":"5.875"},null,{"v":289.3698268034271,"d":"£289.37"},{"v":262.37042328378226,"d":"£262.37"},null,{"v":6.674569475886678,"d":"6.675"},{"v":6.690430835010862,"d":"6.690"},null,{"v":2187.9019590564235,"d":"£2,187.90"},{"v":1461.8987468429557,"d":"£1,461.90"},null,{"v":4.790910609751545,"d":"4.791"},{"v":4.8538445562756865,"d":"4.854"},null,{"v":13249.266299638146,"d":"£13,249.27"},{"v":13230.602567004935,"d":"£13,230.60"},null,{"v":2.894039778516324,"d":"2.894"},{"v":2.9280860026123245,"d":"2.928"},null,{"v":49021.004646876834,"d":"£49,021.00"},{"v":48960.69873960771,"d":"£48,960.70"},null,{"v":4.718134767826258,"d":"4.718"},{"v":4.829688628936226,"d":"4.830"},null,{"v":2836648.288581927,"d":"£2,836,648.29"},{"v":0,"d":"£0.00"},null,{"v":-1929.8031709002746,"d":"-1929.803"},{"v":0,"d":"0.000"},null,{"v":184166.83205791432,"d":"£184,166.83"},{"v":0,"d":"£0.00"},null,{"v":-108.19262210398729,"d":"-108.193"},{"v":0,"d":"0.000"},null,{"v":16345822.849703705,"d":"£16,345,822.85"},{"v":0,"d":"£0.00"},null,{"v":-1416.9457156807687,"d":"-1416.946"},{"v":0,"d":"0.000"},null,{"v":172617.38906499997,"d":"£172,617.39"},{"v":0,"d":"£0.00"},null,{"v":-314.8871893136602,"d":"-314.887"},{"v":0,"d":"0.000"},null,{"v":970784.0433299682,"d":"£970,784.04"},{"v":0,"d":"£0.00"},null,{"v":-1795.7562242471834,"d":"-1795.756"},{"v":0,"d":"0.000"},null,{"v":20510039.402738515,"d":"£20,510,039.40"},{"v":0,"d":"£0.00"},null,{"v":-5565.584922245874,"d":"-5565.585"},{"v":0,"d":"0.000"},null,{"v":116864.82272167625,"d":"£116,865"},{"v":117250.21667182265,"d":"£117,250"},null,{"$f":"SUM(IF(BS196:BT196>=BS196, 1))","v":2},{"$f":"SUM(IF(BS196:BT196>=BT196, 1))","v":1},null,{"v":133202.01969093014,"d":"£133,202"},{"v":133546.24627693347,"d":"£133,546"},null,{"$f":"SUM(IF(BY196:BZ196>=BY196, 1))","v":2},{"$f":"SUM(IF(BY196:BZ196>=BZ196, 1))","v":1},null,{"v":93630.31023597447,"d":"£93,630"},{"v":95614.99237867078,"d":"£95,615"},null,{"$f":"SUM(IF(CE196:CF196>=CE196, 1))","v":2},{"$f":"SUM(IF(CE196:CF196>=CF196, 1))","v":1},null,{"v":44631.529270688334,"d":"£44,632"},{"v":45331.11748524156,"d":"£45,331"},null,{"$f":"SUM(IF(CK196:CL196>=CK196, 1))","v":2},{"$f":"SUM(IF(CK196:CL196>=CL196, 1))","v":1},null,{"$f":"AF196*WTP-AC196","v":{"v":45341.69070964833,"d":"£45,342"}},{"v":47633.073839116805,"d":"£47,633"},null,{"$f":"SUM(IF(CQ196:CR196>=CQ196, 1))","v":2},{"$f":"SUM(IF(CQ196:CR196>=CR196, 1))","v":1},null,{"v":-41432711.70658742,"d":"-£41,432,712"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW196:CX196>=CW196, 1))","v":2},{"$f":"SUM(IF(CW196:CX196>=CX196, 1))","v":1},null,{"v":-2348019.27413766,"d":"-£2,348,019"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC196:DD196>=DC196, 1))","v":2},{"$f":"SUM(IF(DC196:DD196>=DD196, 1))","v":1},null,{"v":-44684737.16331908,"d":"-£44,684,737"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI196:DJ196>=DI196, 1))","v":2},{"$f":"SUM(IF(DI196:DJ196>=DJ196, 1))","v":1},null,{"v":-6470361.175338204,"d":"-£6,470,361"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO196:DP196>=DO196, 1))","v":2},{"$f":"SUM(IF(DO196:DP196>=DP196, 1))","v":1},null,{"v":-36885908.528273635,"d":"-£36,885,909"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU196:DV196>=DU196, 1))","v":2},{"$f":"SUM(IF(DU196:DV196>=DV196, 1))","v":1},null,{"v":-131821737.84765598,"d":"-£131,821,738"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA196:EB196>=EA196, 1))","v":2},{"$f":"SUM(IF(EA196:EB196>=EB196, 1))","v":1}]
[{"$nulls":3},181,{"v":266.5669959206147,"d":"£266.57"},{"v":239.25684356002267,"d":"£239.26"},null,{"v":5.86989634149845,"d":"5.870"},{"v":5.891019659325163,"d":"5.891"},null,{"v":285.9834458097109,"d":"£285.98"},{"v":258.0474390836773,"d":"£258.05"},null,{"v":6.747356383200486,"d":"6.747"},{"v":6.766701981362118,"d":"6.767"},null,{"v":3307.715644296529,"d":"£3,307.72"},{"v":1805.4322660253772,"d":"£1,805.43"},null,{"v":4.831725070947065,"d":"4.832"},{"v":4.915107745481782,"d":"4.915"},null,{"v":11176.08852035976,"d":"£11,176.09"},{"v":11127.254752842038,"d":"£11,127.25"},null,{"v":3.112843256413063,"d":"3.113"},{"v":3.1540565746284743,"d":"3.154"},null,{"v":48583.19493667041,"d":"£48,583.19"},{"v":48435.246885710316,"d":"£48,435.25"},null,{"v":4.325131923205798,"d":"4.325"},{"v":4.428013509805999,"d":"4.428"},null,{"v":2950160.723631692,"d":"£2,950,160.72"},{"v":0,"d":"£0.00"},null,{"v":-2281.83211072385,"d":"-2281.832"},{"v":0,"d":"0.000"},null,{"v":189832.86348017055,"d":"£189,832.86"},{"v":0,"d":"£0.00"},null,{"v":-131.45867019486855,"d":"-131.459"},{"v":0,"d":"0.000"},null,{"v":33942228.22840858,"d":"£33,942,228.23"},{"v":0,"d":"£0.00"},null,{"v":-1883.9280326788355,"d":"-1883.928"},{"v":0,"d":"0.000"},null,{"v":416949.906309381,"d":"£416,949.91"},{"v":0,"d":"£0.00"},null,{"v":-351.8853867332292,"d":"-351.885"},{"v":0,"d":"0.000"},null,{"v":2302752.047050089,"d":"£2,302,752.05"},{"v":0,"d":"£0.00"},null,{"v":-1601.3106128128827,"d":"-1601.311"},{"v":0,"d":"0.000"},null,{"v":39801923.76887991,"d":"£39,801,923.77"},{"v":0,"d":"£0.00"},null,{"v":-6250.414813143666,"d":"-6250.415"},{"v":0,"d":"0.000"},null,{"v":117131.35983404839,"d":"£117,131"},{"v":117581.13634294324,"d":"£117,581"},null,{"$f":"SUM(IF(BS197:BT197>=BS197, 1))","v":2},{"$f":"SUM(IF(BS197:BT197>=BT197, 1))","v":1},null,{"v":134661.1442182,"d":"£134,661"},{"v":135075.99218815868,"d":"£135,076"},null,{"$f":"SUM(IF(BY197:BZ197>=BY197, 1))","v":2},{"$f":"SUM(IF(BY197:BZ197>=BZ197, 1))","v":1},null,{"v":93326.78577464476,"d":"£93,327"},{"v":96496.72264361026,"d":"£96,497"},null,{"$f":"SUM(IF(CE197:CF197>=CE197, 1))","v":2},{"$f":"SUM(IF(CE197:CF197>=CF197, 1))","v":1},null,{"v":51080.7766079015,"d":"£51,081"},{"v":51953.87673972745,"d":"£51,954"},null,{"$f":"SUM(IF(CK197:CL197>=CK197, 1))","v":2},{"$f":"SUM(IF(CK197:CL197>=CL197, 1))","v":1},null,{"$f":"AF197*WTP-AC197","v":{"v":37919.443527445546,"d":"£37,919"}},{"v":40125.02331040966,"d":"£40,125"},null,{"$f":"SUM(IF(CQ197:CR197>=CQ197, 1))","v":2},{"$f":"SUM(IF(CQ197:CR197>=CR197, 1))","v":1},null,{"v":-48586802.93810869,"d":"-£48,586,803"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW197:CX197>=CW197, 1))","v":2},{"$f":"SUM(IF(CW197:CX197>=CX197, 1))","v":1},null,{"v":-2819006.267377542,"d":"-£2,819,006"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC197:DD197>=DC197, 1))","v":2},{"$f":"SUM(IF(DC197:DD197>=DD197, 1))","v":1},null,{"v":-71620788.88198529,"d":"-£71,620,789"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI197:DJ197>=DI197, 1))","v":2},{"$f":"SUM(IF(DI197:DJ197>=DJ197, 1))","v":1},null,{"v":-7454657.640973966,"d":"-£7,454,658"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO197:DP197>=DO197, 1))","v":2},{"$f":"SUM(IF(DO197:DP197>=DP197, 1))","v":1},null,{"v":-34328964.30330774,"d":"-£34,328,964"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU197:DV197>=DU197, 1))","v":2},{"$f":"SUM(IF(DU197:DV197>=DV197, 1))","v":1},null,{"v":-164810220.03175324,"d":"-£164,810,220"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA197:EB197>=EA197, 1))","v":2},{"$f":"SUM(IF(EA197:EB197>=EB197, 1))","v":1}]
[{"$nulls":3},182,{"v":232.69359613968678,"d":"£232.69"},{"v":212.75239316282386,"d":"£212.75"},null,{"v":5.819222535907896,"d":"5.819"},{"v":5.8343471737357735,"d":"5.834"},null,{"v":249.76049168331238,"d":"£249.76"},{"v":229.3482020164145,"d":"£229.35"},null,{"v":6.696144867144602,"d":"6.696"},{"v":6.709352212813584,"d":"6.709"},null,{"v":2818.495767429304,"d":"£2,818.50"},{"v":1426.0253932418161,"d":"£1,426.03"},null,{"v":4.758329188934389,"d":"4.758"},{"v":4.859094775304568,"d":"4.859"},null,{"v":10390.286795772106,"d":"£10,390.29"},{"v":10355.8170578551,"d":"£10,355.82"},null,{"v":2.9165349276362753,"d":"2.917"},{"v":2.95569154912613,"d":"2.956"},null,{"v":49654.60214347724,"d":"£49,654.60"},{"v":49537.92775297248,"d":"£49,537.93"},null,{"v":4.266458576323916,"d":"4.266"},{"v":4.314186960453638,"d":"4.314"},null,{"v":2170377.948030725,"d":"£2,170,377.95"},{"v":0,"d":"£0.00"},null,{"v":-1646.148452110151,"d":"-1646.148"},{"v":0,"d":"0.000"},null,{"v":138928.00845671617,"d":"£138,928.01"},{"v":0,"d":"£0.00"},null,{"v":-89.89046602482074,"d":"-89.890"},{"v":0,"d":"0.000"},null,{"v":32416981.62849828,"d":"£32,416,981.63"},{"v":0,"d":"£0.00"},null,{"v":-2345.8424844786928,"d":"-2345.842"},{"v":0,"d":"0.000"},null,{"v":310242.49710351386,"d":"£310,242.50"},{"v":0,"d":"£0.00"},null,{"v":-352.4264692234903,"d":"-352.426"},{"v":0,"d":"0.000"},null,{"v":1870409.787682183,"d":"£1,870,409.79"},{"v":0,"d":"£0.00"},null,{"v":-765.1348032783866,"d":"-765.135"},{"v":0,"d":"0.000"},null,{"v":36906939.86977141,"d":"£36,906,939.87"},{"v":0,"d":"£0.00"},null,{"v":-5199.4426751155415,"d":"-5199.443"},{"v":0,"d":"0.000"},null,{"v":116151.75712201823,"d":"£116,152"},{"v":116474.19108155265,"d":"£116,474"},null,{"$f":"SUM(IF(BS198:BT198>=BS198, 1))","v":2},{"$f":"SUM(IF(BS198:BT198>=BT198, 1))","v":1},null,{"v":133673.13685120872,"d":"£133,673"},{"v":133957.69605425527,"d":"£133,958"},null,{"$f":"SUM(IF(BY198:BZ198>=BY198, 1))","v":2},{"$f":"SUM(IF(BY198:BZ198>=BZ198, 1))","v":1},null,{"v":92348.08801125847,"d":"£92,348"},{"v":95755.87011284954,"d":"£95,756"},null,{"$f":"SUM(IF(CE198:CF198>=CE198, 1))","v":2},{"$f":"SUM(IF(CE198:CF198>=CF198, 1))","v":1},null,{"v":47940.4117569534,"d":"£47,940"},{"v":48758.0139246675,"d":"£48,758"},null,{"$f":"SUM(IF(CK198:CL198>=CK198, 1))","v":2},{"$f":"SUM(IF(CK198:CL198>=CL198, 1))","v":1},null,{"$f":"AF198*WTP-AC198","v":{"v":35674.56938300107,"d":"£35,675"}},{"v":36745.81145610027,"d":"£36,746"},null,{"$f":"SUM(IF(CQ198:CR198>=CQ198, 1))","v":2},{"$f":"SUM(IF(CQ198:CR198>=CR198, 1))","v":1},null,{"v":-35093346.99023375,"d":"-£35,093,347"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW198:CX198>=CW198, 1))","v":2},{"$f":"SUM(IF(CW198:CX198>=CX198, 1))","v":1},null,{"v":-1936737.3289531309,"d":"-£1,936,737"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC198:DD198>=DC198, 1))","v":2},{"$f":"SUM(IF(DC198:DD198>=DD198, 1))","v":1},null,{"v":-79333831.31807214,"d":"-£79,333,831"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI198:DJ198>=DI198, 1))","v":2},{"$f":"SUM(IF(DI198:DJ198>=DJ198, 1))","v":1},null,{"v":-7358771.88157332,"d":"-£7,358,772"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO198:DP198>=DO198, 1))","v":2},{"$f":"SUM(IF(DO198:DP198>=DP198, 1))","v":1},null,{"v":-17173105.853249915,"d":"-£17,173,106"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU198:DV198>=DU198, 1))","v":2},{"$f":"SUM(IF(DU198:DV198>=DV198, 1))","v":1},null,{"v":-140895793.37208223,"d":"-£140,895,793"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA198:EB198>=EA198, 1))","v":2},{"$f":"SUM(IF(EA198:EB198>=EB198, 1))","v":1}]
[{"$nulls":3},183,{"v":219.81435085334158,"d":"£219.81"},{"v":199.45888836501348,"d":"£199.46"},null,{"v":5.782523760518678,"d":"5.783"},{"v":5.7982596376549465,"d":"5.798"},null,{"v":235.91682301109358,"d":"£235.92"},{"v":215.0735366094267,"d":"£215.07"},null,{"v":6.760882616835408,"d":"6.761"},{"v":6.774678024249243,"d":"6.775"},null,{"v":2336.3903748973894,"d":"£2,336.39"},{"v":1547.8679067438375,"d":"£1,547.87"},null,{"v":4.719718397175741,"d":"4.720"},{"v":4.771202605499594,"d":"4.771"},null,{"v":11924.580286419496,"d":"£11,924.58"},{"v":11885.253552744136,"d":"£11,885.25"},null,{"v":3.1643128044575595,"d":"3.164"},{"v":3.2063335006087184,"d":"3.206"},null,{"v":49491.21024832439,"d":"£49,491.21"},{"v":49445.95557319646,"d":"£49,445.96"},null,{"v":4.283233618680477,"d":"4.283"},{"v":4.322217552371063,"d":"4.322"},null,{"v":2218245.9471991975,"d":"£2,218,245.95"},{"v":0,"d":"£0.00"},null,{"v":-1714.8244950547303,"d":"-1714.824"},{"v":0,"d":"0.000"},null,{"v":150282.10609083207,"d":"£150,282.11"},{"v":0,"d":"£0.00"},null,{"v":-99.46621855018127,"d":"-99.466"},{"v":0,"d":"0.000"},null,{"v":18074046.06842676,"d":"£18,074,046.07"},{"v":0,"d":"£0.00"},null,{"v":-1180.09060061508,"d":"-1180.091"},{"v":0,"d":"0.000"},null,{"v":345431.0669010525,"d":"£345,431.07"},{"v":0,"d":"£0.00"},null,{"v":-369.09380838089635,"d":"-369.094"},{"v":0,"d":"0.000"},null,{"v":723160.6660413458,"d":"£723,160.67"},{"v":0,"d":"£0.00"},null,{"v":-622.9554708524914,"d":"-622.955"},{"v":0,"d":"0.000"},null,{"v":21511165.85465919,"d":"£21,511,165.85"},{"v":0,"d":"£0.00"},null,{"v":-3986.4305934533795,"d":"-3986.431"},{"v":0,"d":"0.000"},null,{"v":115430.66085952021,"d":"£115,431"},{"v":115765.73386473392,"d":"£115,766"},null,{"$f":"SUM(IF(BS199:BT199>=BS199, 1))","v":2},{"$f":"SUM(IF(BS199:BT199>=BT199, 1))","v":1},null,{"v":134981.73551369706,"d":"£134,982"},{"v":135278.48694837544,"d":"£135,278"},null,{"$f":"SUM(IF(BY199:BZ199>=BY199, 1))","v":2},{"$f":"SUM(IF(BY199:BZ199>=BZ199, 1))","v":1},null,{"v":92057.97756861743,"d":"£92,058"},{"v":93876.18420324805,"d":"£93,876"},null,{"$f":"SUM(IF(CE199:CF199>=CE199, 1))","v":2},{"$f":"SUM(IF(CE199:CF199>=CF199, 1))","v":1},null,{"v":51361.6758027317,"d":"£51,362"},{"v":52241.416459430235,"d":"£52,241"},null,{"$f":"SUM(IF(CK199:CL199>=CK199, 1))","v":2},{"$f":"SUM(IF(CK199:CL199>=CL199, 1))","v":1},null,{"$f":"AF199*WTP-AC199","v":{"v":36173.46212528514,"d":"£36,173"}},{"v":36998.395474224795,"d":"£36,998"},null,{"$f":"SUM(IF(CQ199:CR199>=CQ199, 1))","v":2},{"$f":"SUM(IF(CQ199:CR199>=CR199, 1))","v":1},null,{"v":-36514735.8482938,"d":"-£36,514,736"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW199:CX199>=CW199, 1))","v":2},{"$f":"SUM(IF(CW199:CX199>=CX199, 1))","v":1},null,{"v":-2139606.4770944575,"d":"-£2,139,606"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC199:DD199>=DC199, 1))","v":2},{"$f":"SUM(IF(DC199:DD199>=DD199, 1))","v":1},null,{"v":-41675858.08072836,"d":"-£41,675,858"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI199:DJ199>=DI199, 1))","v":2},{"$f":"SUM(IF(DI199:DJ199>=DJ199, 1))","v":1},null,{"v":-7727307.23451898,"d":"-£7,727,307"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO199:DP199>=DO199, 1))","v":2},{"$f":"SUM(IF(DO199:DP199>=DP199, 1))","v":1},null,{"v":-13182270.083091175,"d":"-£13,182,270"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU199:DV199>=DU199, 1))","v":2},{"$f":"SUM(IF(DU199:DV199>=DV199, 1))","v":1},null,{"v":-101239777.72372678,"d":"-£101,239,778"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA199:EB199>=EA199, 1))","v":2},{"$f":"SUM(IF(EA199:EB199>=EB199, 1))","v":1}]
[{"$nulls":3},184,{"v":261.0911458431086,"d":"£261.09"},{"v":249.49460068530757,"d":"£249.49"},null,{"v":5.81338660371382,"d":"5.813"},{"v":5.830387883081663,"d":"5.830"},null,{"v":281.01050695991705,"d":"£281.01"},{"v":269.10350113320794,"d":"£269.10"},null,{"v":6.664011531108673,"d":"6.664"},{"v":6.678669800623652,"d":"6.679"},null,{"v":2215.3040833383034,"d":"£2,215.30"},{"v":1344.4001985944942,"d":"£1,344.40"},null,{"v":4.72714903536389,"d":"4.727"},{"v":4.800035455262709,"d":"4.800"},null,{"v":8929.493666502018,"d":"£8,929.49"},{"v":8905.657173895845,"d":"£8,905.66"},null,{"v":3.181609874359709,"d":"3.182"},{"v":3.227620907918228,"d":"3.228"},null,{"v":48744.88255332375,"d":"£48,744.88"},{"v":48972.90883874011,"d":"£48,972.91"},null,{"v":4.294753386985351,"d":"4.295"},{"v":4.469062490912239,"d":"4.469"},null,{"v":1249419.7617333115,"d":"£1,249,419.76"},{"v":0,"d":"£0.00"},null,{"v":-1831.729547712977,"d":"-1831.730"},{"v":0,"d":"0.000"},null,{"v":78507.98152337343,"d":"£78,507.98"},{"v":0,"d":"£0.00"},null,{"v":-96.64823961580801,"d":"-96.648"},{"v":0,"d":"0.000"},null,{"v":19883354.79459603,"d":"£19,883,354.79"},{"v":0,"d":"£0.00"},null,{"v":-1664.048779599168,"d":"-1664.049"},{"v":0,"d":"0.000"},null,{"v":208378.16285023297,"d":"£208,378.16"},{"v":0,"d":"£0.00"},null,{"v":-402.2275761024349,"d":"-402.228"},{"v":0,"d":"0.000"},null,{"v":-3713365.805354133,"d":"-£3,713,365.81"},{"v":0,"d":"£0.00"},null,{"v":-2838.5914584458083,"d":"-2838.591"},{"v":0,"d":"0.000"},null,{"v":17706294.895348817,"d":"£17,706,294.90"},{"v":0,"d":"£0.00"},null,{"v":-6833.245601476196,"d":"-6833.246"},{"v":0,"d":"0.000"},null,{"v":116006.64092843329,"d":"£116,007"},{"v":116358.26306094794,"d":"£116,358"},null,{"$f":"SUM(IF(BS200:BT200>=BS200, 1))","v":2},{"$f":"SUM(IF(BS200:BT200>=BT200, 1))","v":1},null,{"v":132999.22011521354,"d":"£132,999"},{"v":133304.29251133982,"d":"£133,304"},null,{"$f":"SUM(IF(BY200:BZ200>=BY200, 1))","v":2},{"$f":"SUM(IF(BY200:BZ200>=BZ200, 1))","v":1},null,{"v":92327.67662393951,"d":"£92,328"},{"v":94656.30890665969,"d":"£94,656"},null,{"$f":"SUM(IF(CE200:CF200>=CE200, 1))","v":2},{"$f":"SUM(IF(CE200:CF200>=CF200, 1))","v":1},null,{"v":54702.70382069216,"d":"£54,703"},{"v":55646.76098446872,"d":"£55,647"},null,{"$f":"SUM(IF(CK200:CL200>=CK200, 1))","v":2},{"$f":"SUM(IF(CK200:CL200>=CL200, 1))","v":1},null,{"$f":"AF200*WTP-AC200","v":{"v":37150.18518638328,"d":"£37,150"}},{"v":40408.34097950466,"d":"£40,408"},null,{"$f":"SUM(IF(CQ200:CR200>=CQ200, 1))","v":2},{"$f":"SUM(IF(CQ200:CR200>=CR200, 1))","v":1},null,{"v":-37884010.715992846,"d":"-£37,884,011"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW200:CX200>=CW200, 1))","v":2},{"$f":"SUM(IF(CW200:CX200>=CX200, 1))","v":1},null,{"v":-2011472.7738395336,"d":"-£2,011,473"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC200:DD200>=DC200, 1))","v":2},{"$f":"SUM(IF(DC200:DD200>=DD200, 1))","v":1},null,{"v":-53164330.386579394,"d":"-£53,164,330"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI200:DJ200>=DI200, 1))","v":2},{"$f":"SUM(IF(DI200:DJ200>=DJ200, 1))","v":1},null,{"v":-8252929.684898931,"d":"-£8,252,930"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO200:DP200>=DO200, 1))","v":2},{"$f":"SUM(IF(DO200:DP200>=DP200, 1))","v":1},null,{"v":-53058463.36356203,"d":"-£53,058,463"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU200:DV200>=DU200, 1))","v":2},{"$f":"SUM(IF(DU200:DV200>=DV200, 1))","v":1},null,{"v":-154371206.92487273,"d":"-£154,371,207"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA200:EB200>=EA200, 1))","v":2},{"$f":"SUM(IF(EA200:EB200>=EB200, 1))","v":1}]
[{"$nulls":3},185,{"v":361.0809383998113,"d":"£361.08"},{"v":328.4679788989103,"d":"£328.47"},null,{"v":5.830855131980165,"d":"5.831"},{"v":5.8488814386553045,"d":"5.849"},null,{"v":387.5970831013151,"d":"£387.60"},{"v":354.2070447790683,"d":"£354.21"},null,{"v":6.6814486015555286,"d":"6.681"},{"v":6.697443614960348,"d":"6.697"},null,{"v":3487.5080262923902,"d":"£3,487.51"},{"v":1791.5054147221595,"d":"£1,791.51"},null,{"v":4.82354966522205,"d":"4.824"},{"v":4.9340420353783285,"d":"4.934"},null,{"v":9882.361865670873,"d":"£9,882.36"},{"v":9897.416632496572,"d":"£9,897.42"},null,{"v":3.1804575826464476,"d":"3.180"},{"v":3.2388884489469865,"d":"3.239"},null,{"v":49102.204352073524,"d":"£49,102.20"},{"v":48904.874885563695,"d":"£48,904.87"},null,{"v":4.767654111129885,"d":"4.768"},{"v":4.928143177589111,"d":"4.928"},null,{"v":3494390.714775308,"d":"£3,494,390.71"},{"v":0,"d":"£0.00"},null,{"v":-1931.470177233039,"d":"-1931.470"},{"v":0,"d":"0.000"},null,{"v":237617.35573354084,"d":"£237,617.36"},{"v":0,"d":"£0.00"},null,{"v":-113.82714669253633,"d":"-113.827"},{"v":0,"d":"0.000"},null,{"v":39133787.90089345,"d":"£39,133,787.90"},{"v":0,"d":"£0.00"},null,{"v":-2549.5155189410325,"d":"-2549.516"},{"v":0,"d":"0.000"},null,{"v":-134320.77730303165,"d":"-£134,320.78"},{"v":0,"d":"£0.00"},null,{"v":-521.3285247686784,"d":"-521.329"},{"v":0,"d":"0.000"},null,{"v":3155052.3402269543,"d":"£3,155,052.34"},{"v":0,"d":"£0.00"},null,{"v":-2566.020238481705,"d":"-2566.020"},{"v":0,"d":"0.000"},null,{"v":45886527.534326226,"d":"£45,886,527.53"},{"v":0,"d":"£0.00"},null,{"v":-7682.161606116991,"d":"-7682.162"},{"v":0,"d":"0.000"},null,{"v":116256.02170120348,"d":"£116,256"},{"v":116649.16079420717,"d":"£116,649"},null,{"$f":"SUM(IF(BS201:BT201>=BS201, 1))","v":2},{"$f":"SUM(IF(BS201:BT201>=BT201, 1))","v":1},null,{"v":133241.37494800927,"d":"£133,241"},{"v":133594.6652544279,"d":"£133,595"},null,{"$f":"SUM(IF(BY201:BZ201>=BY201, 1))","v":2},{"$f":"SUM(IF(BY201:BZ201>=BZ201, 1))","v":1},null,{"v":92983.48527814861,"d":"£92,983"},{"v":96889.33529284442,"d":"£96,889"},null,{"$f":"SUM(IF(CE201:CF201>=CE201, 1))","v":2},{"$f":"SUM(IF(CE201:CF201>=CF201, 1))","v":1},null,{"v":53726.78978725808,"d":"£53,727"},{"v":54880.35234644316,"d":"£54,880"},null,{"$f":"SUM(IF(CK201:CL201>=CK201, 1))","v":2},{"$f":"SUM(IF(CK201:CL201>=CL201, 1))","v":1},null,{"$f":"AF201*WTP-AC201","v":{"v":46250.87787052418,"d":"£46,251"}},{"v":49657.988666218516,"d":"£49,658"},null,{"$f":"SUM(IF(CQ201:CR201>=CQ201, 1))","v":2},{"$f":"SUM(IF(CQ201:CR201>=CR201, 1))","v":1},null,{"v":-42123794.25943609,"d":"-£42,123,794"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW201:CX201>=CW201, 1))","v":2},{"$f":"SUM(IF(CW201:CX201>=CX201, 1))","v":1},null,{"v":-2514160.2895842674,"d":"-£2,514,160"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC201:DD201>=DC201, 1))","v":2},{"$f":"SUM(IF(DC201:DD201>=DD201, 1))","v":1},null,{"v":-90124098.27971411,"d":"-£90,124,098"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI201:DJ201>=DI201, 1))","v":2},{"$f":"SUM(IF(DI201:DJ201>=DJ201, 1))","v":1},null,{"v":-10292249.718070537,"d":"-£10,292,250"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO201:DP201>=DO201, 1))","v":2},{"$f":"SUM(IF(DO201:DP201>=DP201, 1))","v":1},null,{"v":-54475457.10986105,"d":"-£54,475,457"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU201:DV201>=DU201, 1))","v":2},{"$f":"SUM(IF(DU201:DV201>=DV201, 1))","v":1},null,{"v":-199529759.65666604,"d":"-£199,529,760"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA201:EB201>=EA201, 1))","v":2},{"$f":"SUM(IF(EA201:EB201>=EB201, 1))","v":1}]
[{"$nulls":3},186,{"v":265.2402584794241,"d":"£265.24"},{"v":227.10812218252812,"d":"£227.11"},null,{"v":5.810906638445388,"d":"5.811"},{"v":5.828830527415392,"d":"5.829"},null,{"v":283.79226495851077,"d":"£283.79"},{"v":244.79700335818998,"d":"£244.80"},null,{"v":6.713788755103701,"d":"6.714"},{"v":6.729853093817301,"d":"6.730"},null,{"v":2206.4085960794005,"d":"£2,206.41"},{"v":1187.519558809538,"d":"£1,187.52"},null,{"v":4.768945828729973,"d":"4.769"},{"v":4.883921597198517,"d":"4.884"},null,{"v":13247.037360419712,"d":"£13,247.04"},{"v":13194.442497802062,"d":"£13,194.44"},null,{"v":3.01241755752485,"d":"3.012"},{"v":3.050015664205493,"d":"3.050"},null,{"v":50914.86471965201,"d":"£50,914.86"},{"v":50092.82673150359,"d":"£50,092.83"},null,{"v":4.797092394054383,"d":"4.797"},{"v":4.916627052146995,"d":"4.917"},null,{"v":4098162.365280192,"d":"£4,098,162.37"},{"v":0,"d":"£0.00"},null,{"v":-1926.3281407685092,"d":"-1926.328"},{"v":0,"d":"0.000"},null,{"v":268354.0561355207,"d":"£268,354.06"},{"v":0,"d":"£0.00"},null,{"v":-110.55010983421192,"d":"-110.550"},{"v":0,"d":"0.000"},null,{"v":23683436.324067507,"d":"£23,683,436.32"},{"v":0,"d":"£0.00"},null,{"v":-2672.539591388573,"d":"-2672.540"},{"v":0,"d":"0.000"},null,{"v":464984.9755854894,"d":"£464,984.98"},{"v":0,"d":"£0.00"},null,{"v":-332.40042557107813,"d":"-332.400"},{"v":0,"d":"0.000"},null,{"v":12816240.861655364,"d":"£12,816,240.86"},{"v":0,"d":"£0.00"},null,{"v":-1863.642546351447,"d":"-1863.643"},{"v":0,"d":"0.000"},null,{"v":41331178.58272407,"d":"£41,331,178.58"},{"v":0,"d":"£0.00"},null,{"v":-6905.460813913819,"d":"-6905.461"},{"v":0,"d":"0.000"},null,{"v":115952.89251042834,"d":"£115,953"},{"v":116349.50242612531,"d":"£116,350"},null,{"$f":"SUM(IF(BS202:BT202>=BS202, 1))","v":2},{"$f":"SUM(IF(BS202:BT202>=BT202, 1))","v":1},null,{"v":133991.9828371155,"d":"£133,992"},{"v":134352.2648729878,"d":"£134,352"},null,{"$f":"SUM(IF(BY202:BZ202>=BY202, 1))","v":2},{"$f":"SUM(IF(BY202:BZ202>=BZ202, 1))","v":1},null,{"v":93172.50797852007,"d":"£93,173"},{"v":96490.9123851608,"d":"£96,491"},null,{"$f":"SUM(IF(CE202:CF202>=CE202, 1))","v":2},{"$f":"SUM(IF(CE202:CF202>=CF202, 1))","v":1},null,{"v":47001.313790077285,"d":"£47,001"},{"v":47805.870786307794,"d":"£47,806"},null,{"$f":"SUM(IF(CK202:CL202>=CK202, 1))","v":2},{"$f":"SUM(IF(CK202:CL202>=CL202, 1))","v":1},null,{"$f":"AF202*WTP-AC202","v":{"v":45026.983161435644,"d":"£45,027"}},{"v":48239.71431143631,"d":"£48,240"},null,{"$f":"SUM(IF(CQ202:CR202>=CQ202, 1))","v":2},{"$f":"SUM(IF(CQ202:CR202>=CR202, 1))","v":1},null,{"v":-42624725.180650376,"d":"-£42,624,725"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW202:CX202>=CW202, 1))","v":2},{"$f":"SUM(IF(CW202:CX202>=CX202, 1))","v":1},null,{"v":-2479356.2528197593,"d":"-£2,479,356"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC202:DD202>=DC202, 1))","v":2},{"$f":"SUM(IF(DC202:DD202>=DD202, 1))","v":1},null,{"v":-77134228.15183897,"d":"-£77,134,228"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI202:DJ202>=DI202, 1))","v":2},{"$f":"SUM(IF(DI202:DJ202>=DJ202, 1))","v":1},null,{"v":-7112993.487007052,"d":"-£7,112,993"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO202:DP202>=DO202, 1))","v":2},{"$f":"SUM(IF(DO202:DP202>=DP202, 1))","v":1},null,{"v":-50089091.7886843,"d":"-£50,089,092"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU202:DV202>=DU202, 1))","v":2},{"$f":"SUM(IF(DU202:DV202>=DV202, 1))","v":1},null,{"v":-179440394.86100045,"d":"-£179,440,395"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA202:EB202>=EA202, 1))","v":2},{"$f":"SUM(IF(EA202:EB202>=EB202, 1))","v":1}]
[{"$nulls":3},187,{"v":246.71035061912985,"d":"£246.71"},{"v":228.99687147151954,"d":"£229.00"},null,{"v":5.852904727090123,"d":"5.853"},{"v":5.868339466237583,"d":"5.868"},null,{"v":265.096385365643,"d":"£265.10"},{"v":246.9513251287312,"d":"£246.95"},null,{"v":6.737752892006095,"d":"6.738"},{"v":6.750980413488788,"d":"6.751"},null,{"v":2077.051516498345,"d":"£2,077.05"},{"v":1479.0463413436548,"d":"£1,479.05"},null,{"v":4.584742574851062,"d":"4.585"},{"v":4.648161856389414,"d":"4.648"},null,{"v":14432.526833361746,"d":"£14,432.53"},{"v":14337.541976936402,"d":"£14,337.54"},null,{"v":3.1148707417047943,"d":"3.115"},{"v":3.1595654201024974,"d":"3.160"},null,{"v":51308.62451907401,"d":"£51,308.62"},{"v":50857.075137374595,"d":"£50,857.08"},null,{"v":4.347117256918294,"d":"4.347"},{"v":4.54707922498122,"d":"4.547"},null,{"v":1910828.4941379318,"d":"£1,910,828.49"},{"v":0,"d":"£0.00"},null,{"v":-1665.0110978640027,"d":"-1665.011"},{"v":0,"d":"0.000"},null,{"v":130677.53656267599,"d":"£130,677.54"},{"v":0,"d":"£0.00"},null,{"v":-95.26228624316774,"d":"-95.262"},{"v":0,"d":"0.000"},null,{"v":13946843.744560713,"d":"£13,946,843.74"},{"v":0,"d":"£0.00"},null,{"v":-1479.0821998804472,"d":"-1479.082"},{"v":0,"d":"0.000"},null,{"v":872271.1735906806,"d":"£872,271.17"},{"v":0,"d":"£0.00"},null,{"v":-410.4431068953024,"d":"-410.443"},{"v":0,"d":"0.000"},null,{"v":7233798.937473209,"d":"£7,233,798.94"},{"v":0,"d":"£0.00"},null,{"v":-3203.3809163125943,"d":"-3203.381"},{"v":0,"d":"0.000"},null,{"v":24094419.88632521,"d":"£24,094,419.89"},{"v":0,"d":"£0.00"},null,{"v":-6853.179607195514,"d":"-6853.180"},{"v":0,"d":"0.000"},null,{"v":116811.38419118333,"d":"£116,811"},{"v":117137.79245328014,"d":"£117,138"},null,{"$f":"SUM(IF(BS203:BT203>=BS203, 1))","v":2},{"$f":"SUM(IF(BS203:BT203>=BT203, 1))","v":1},null,{"v":134489.96145475627,"d":"£134,490"},{"v":134772.65694464702,"d":"£134,773"},null,{"$f":"SUM(IF(BY203:BZ203>=BY203, 1))","v":2},{"$f":"SUM(IF(BY203:BZ203>=BZ203, 1))","v":1},null,{"v":89617.79998052289,"d":"£89,618"},{"v":91484.19078644463,"d":"£91,484"},null,{"$f":"SUM(IF(CE203:CF203>=CE203, 1))","v":2},{"$f":"SUM(IF(CE203:CF203>=CF203, 1))","v":1},null,{"v":47864.888000734136,"d":"£47,865"},{"v":48853.76642511355,"d":"£48,854"},null,{"$f":"SUM(IF(CK203:CL203>=CK203, 1))","v":2},{"$f":"SUM(IF(CK203:CL203>=CL203, 1))","v":1},null,{"$f":"AF203*WTP-AC203","v":{"v":35633.72061929186,"d":"£35,634"}},{"v":40084.50936224982,"d":"£40,085"},null,{"$f":"SUM(IF(CQ203:CR203>=CQ203, 1))","v":2},{"$f":"SUM(IF(CQ203:CR203>=CR203, 1))","v":1},null,{"v":-35211050.45141799,"d":"-£35,211,050"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW203:CX203>=CW203, 1))","v":2},{"$f":"SUM(IF(CW203:CX203>=CX203, 1))","v":1},null,{"v":-2035923.261426031,"d":"-£2,035,923"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC203:DD203>=DC203, 1))","v":2},{"$f":"SUM(IF(DC203:DD203>=DD203, 1))","v":1},null,{"v":-43528487.742169656,"d":"-£43,528,488"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI203:DJ203>=DI203, 1))","v":2},{"$f":"SUM(IF(DI203:DJ203>=DJ203, 1))","v":1},null,{"v":-9081133.311496727,"d":"-£9,081,133"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO203:DP203>=DO203, 1))","v":2},{"$f":"SUM(IF(DO203:DP203>=DP203, 1))","v":1},null,{"v":-71301417.2637251,"d":"-£71,301,417"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU203:DV203>=DU203, 1))","v":2},{"$f":"SUM(IF(DU203:DV203>=DV203, 1))","v":1},null,{"v":-161158012.0302355,"d":"-£161,158,012"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA203:EB203>=EA203, 1))","v":2},{"$f":"SUM(IF(EA203:EB203>=EB203, 1))","v":1}]
[{"$nulls":3},188,{"v":286.3907426012094,"d":"£286.39"},{"v":259.3763650941746,"d":"£259.38"},null,{"v":5.8626787731355545,"d":"5.863"},{"v":5.880203674465666,"d":"5.880"},null,{"v":307.3919505076893,"d":"£307.39"},{"v":279.7227695333643,"d":"£279.72"},null,{"v":6.695766750014306,"d":"6.696"},{"v":6.710885260947428,"d":"6.711"},null,{"v":2726.188157190944,"d":"£2,726.19"},{"v":1373.435156419612,"d":"£1,373.44"},null,{"v":4.7414496932334815,"d":"4.741"},{"v":4.827546838708646,"d":"4.828"},null,{"v":18638.130789455703,"d":"£18,638.13"},{"v":18570.61165682942,"d":"£18,570.61"},null,{"v":2.9533992963990428,"d":"2.953"},{"v":2.9936176307889992,"d":"2.994"},null,{"v":50153.25733274679,"d":"£50,153.26"},{"v":50145.936717007484,"d":"£50,145.94"},null,{"v":4.734632450644873,"d":"4.735"},{"v":4.798152589136318,"d":"4.798"},null,{"v":2894554.13704665,"d":"£2,894,554.14"},{"v":0,"d":"£0.00"},null,{"v":-1877.76955560792,"d":"-1877.770"},{"v":0,"d":"0.000"},null,{"v":182065.37360989375,"d":"£182,065.37"},{"v":0,"d":"£0.00"},null,{"v":-99.48098369873763,"d":"-99.481"},{"v":0,"d":"0.000"},null,{"v":32094834.77884157,"d":"£32,094,834.78"},{"v":0,"d":"£0.00"},null,{"v":-2042.7037732532856,"d":"-2042.704"},{"v":0,"d":"0.000"},null,{"v":600007.2724228728,"d":"£600,007.27"},{"v":0,"d":"£0.00"},null,{"v":-357.3993352710118,"d":"-357.399"},{"v":0,"d":"0.000"},null,{"v":117882.07679252562,"d":"£117,882.08"},{"v":0,"d":"£0.00"},null,{"v":-1022.8491851191347,"d":"-1022.849"},{"v":0,"d":"0.000"},null,{"v":35889343.63871351,"d":"£35,889,343.64"},{"v":0,"d":"£0.00"},null,{"v":-5400.20283295009,"d":"-5400.203"},{"v":0,"d":"0.000"},null,{"v":116967.18472010987,"d":"£116,967"},{"v":117344.69712421915,"d":"£117,345"},null,{"$f":"SUM(IF(BS204:BT204>=BS204, 1))","v":2},{"$f":"SUM(IF(BS204:BT204>=BT204, 1))","v":1},null,{"v":133607.94304977843,"d":"£133,608"},{"v":133937.9824494152,"d":"£133,938"},null,{"$f":"SUM(IF(BY204:BZ204>=BY204, 1))","v":2},{"$f":"SUM(IF(BY204:BZ204>=BZ204, 1))","v":1},null,{"v":92102.80570747868,"d":"£92,103"},{"v":95177.50161775331,"d":"£95,178"},null,{"$f":"SUM(IF(CE204:CF204>=CE204, 1))","v":2},{"$f":"SUM(IF(CE204:CF204>=CF204, 1))","v":1},null,{"v":40429.85513852515,"d":"£40,430"},{"v":41301.74095895057,"d":"£41,302"},null,{"$f":"SUM(IF(CK204:CL204>=CK204, 1))","v":2},{"$f":"SUM(IF(CK204:CL204>=CL204, 1))","v":1},null,{"$f":"AF204*WTP-AC204","v":{"v":44539.391680150664,"d":"£44,539"}},{"v":45817.115065718885,"d":"£45,817"},null,{"$f":"SUM(IF(CQ204:CR204>=CQ204, 1))","v":2},{"$f":"SUM(IF(CQ204:CR204>=CR204, 1))","v":1},null,{"v":-40449945.24920505,"d":"-£40,449,945"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW204:CX204>=CW204, 1))","v":2},{"$f":"SUM(IF(CW204:CX204>=CX204, 1))","v":1},null,{"v":-2171685.0475846464,"d":"-£2,171,685"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC204:DD204>=DC204, 1))","v":2},{"$f":"SUM(IF(DC204:DD204>=DD204, 1))","v":1},null,{"v":-72948910.24390727,"d":"-£72,948,910"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI204:DJ204>=DI204, 1))","v":2},{"$f":"SUM(IF(DI204:DJ204>=DJ204, 1))","v":1},null,{"v":-7747993.977843109,"d":"-£7,747,994"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO204:DP204>=DO204, 1))","v":2},{"$f":"SUM(IF(DO204:DP204>=DP204, 1))","v":1},null,{"v":-20574865.779175222,"d":"-£20,574,866"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU204:DV204>=DU204, 1))","v":2},{"$f":"SUM(IF(DU204:DV204>=DV204, 1))","v":1},null,{"v":-143893400.2977153,"d":"-£143,893,400"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA204:EB204>=EA204, 1))","v":2},{"$f":"SUM(IF(EA204:EB204>=EB204, 1))","v":1}]
[{"$nulls":3},189,{"v":257.4983424208627,"d":"£257.50"},{"v":235.62200847911203,"d":"£235.62"},null,{"v":5.80321058217729,"d":"5.803"},{"v":5.822078415853317,"d":"5.822"},null,{"v":276.5304581501355,"d":"£276.53"},{"v":254.1317261776799,"d":"£254.13"},null,{"v":6.761857010655208,"d":"6.762"},{"v":6.778356336248507,"d":"6.778"},null,{"v":2317.605435790808,"d":"£2,317.61"},{"v":1300.407957014871,"d":"£1,300.41"},null,{"v":4.6575777276534085,"d":"4.658"},{"v":4.739396117833547,"d":"4.739"},null,{"v":20446.199348861956,"d":"£20,446.20"},{"v":20375.804902946977,"d":"£20,375.80"},null,{"v":3.29966464259248,"d":"3.300"},{"v":3.3345900584469503,"d":"3.335"},null,{"v":50614.580723359744,"d":"£50,614.58"},{"v":50292.12582451845,"d":"£50,292.13"},null,{"v":4.654187178383884,"d":"4.654"},{"v":4.875432742158471,"d":"4.875"},null,{"v":2329336.4656499997,"d":"£2,329,336.47"},{"v":0,"d":"£0.00"},null,{"v":-2008.9989998512456,"d":"-2008.999"},{"v":0,"d":"0.000"},null,{"v":146673.7131000084,"d":"£146,673.71"},{"v":0,"d":"£0.00"},null,{"v":-108.04260488455658,"d":"-108.043"},{"v":0,"d":"0.000"},null,{"v":23698185.681522146,"d":"£23,698,185.68"},{"v":0,"d":"£0.00"},null,{"v":-1906.1661507315273,"d":"-1906.166"},{"v":0,"d":"0.000"},null,{"v":602005.7231819249,"d":"£602,005.72"},{"v":0,"d":"£0.00"},null,{"v":-298.67839650721635,"d":"-298.678"},{"v":0,"d":"0.000"},null,{"v":5146655.528388569,"d":"£5,146,655.53"},{"v":0,"d":"£0.00"},null,{"v":-3531.268118498512,"d":"-3531.268"},{"v":0,"d":"0.000"},null,{"v":31922857.111842647,"d":"£31,922,857.11"},{"v":0,"d":"£0.00"},null,{"v":-7853.154270473058,"d":"-7853.154"},{"v":0,"d":"0.000"},null,{"v":115806.71330112494,"d":"£115,807"},{"v":116205.94630858724,"d":"£116,206"},null,{"$f":"SUM(IF(BS205:BT205>=BS205, 1))","v":2},{"$f":"SUM(IF(BS205:BT205>=BT205, 1))","v":1},null,{"v":134960.60975495403,"d":"£134,961"},{"v":135312.99499879248,"d":"£135,313"},null,{"$f":"SUM(IF(BY205:BZ205>=BY205, 1))","v":2},{"$f":"SUM(IF(BY205:BZ205>=BZ205, 1))","v":1},null,{"v":90833.94911727736,"d":"£90,834"},{"v":93487.51439965605,"d":"£93,488"},null,{"$f":"SUM(IF(CE205:CF205>=CE205, 1))","v":2},{"$f":"SUM(IF(CE205:CF205>=CF205, 1))","v":1},null,{"v":45547.09350298765,"d":"£45,547"},{"v":46315.996265992035,"d":"£46,316"},null,{"$f":"SUM(IF(CK205:CL205>=CK205, 1))","v":2},{"$f":"SUM(IF(CK205:CL205>=CL205, 1))","v":1},null,{"$f":"AF205*WTP-AC205","v":{"v":42469.162844317936,"d":"£42,469"}},{"v":47216.52901865096,"d":"£47,217"},null,{"$f":"SUM(IF(CQ205:CR205>=CQ205, 1))","v":2},{"$f":"SUM(IF(CQ205:CR205>=CR205, 1))","v":1},null,{"v":-42509316.46267491,"d":"-£42,509,316"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW205:CX205>=CW205, 1))","v":2},{"$f":"SUM(IF(CW205:CX205>=CX205, 1))","v":1},null,{"v":-2307525.81079114,"d":"-£2,307,526"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC205:DD205>=DC205, 1))","v":2},{"$f":"SUM(IF(DC205:DD205>=DD205, 1))","v":1},null,{"v":-61821508.696152695,"d":"-£61,821,509"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI205:DJ205>=DI205, 1))","v":2},{"$f":"SUM(IF(DI205:DJ205>=DJ205, 1))","v":1},null,{"v":-6575573.653326252,"d":"-£6,575,574"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO205:DP205>=DO205, 1))","v":2},{"$f":"SUM(IF(DO205:DP205>=DP205, 1))","v":1},null,{"v":-75772017.89835882,"d":"-£75,772,018"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU205:DV205>=DU205, 1))","v":2},{"$f":"SUM(IF(DU205:DV205>=DV205, 1))","v":1},null,{"v":-188985942.52130383,"d":"-£188,985,943"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA205:EB205>=EA205, 1))","v":2},{"$f":"SUM(IF(EA205:EB205>=EB205, 1))","v":1}]
[{"$nulls":3},190,{"v":241.23911941390483,"d":"£241.24"},{"v":213.5112072938194,"d":"£213.51"},null,{"v":5.823149613367971,"d":"5.823"},{"v":5.841862372426679,"d":"5.842"},null,{"v":258.59505033241527,"d":"£258.60"},{"v":230.19360744701498,"d":"£230.19"},null,{"v":6.729557874232214,"d":"6.730"},{"v":6.745604598652404,"d":"6.746"},null,{"v":2503.205600941843,"d":"£2,503.21"},{"v":1565.1275108584434,"d":"£1,565.13"},null,{"v":4.7696925366452465,"d":"4.770"},{"v":4.826728030575714,"d":"4.827"},null,{"v":13141.831310276157,"d":"£13,141.83"},{"v":13124.941156829986,"d":"£13,124.94"},null,{"v":2.9166947685188904,"d":"2.917"},{"v":2.9662070877375832,"d":"2.966"},null,{"v":51179.657702255565,"d":"£51,179.66"},{"v":50798.037264905055,"d":"£50,798.04"},null,{"v":4.265513395366531,"d":"4.266"},{"v":4.359223946530512,"d":"4.359"},null,{"v":2976256.4122882783,"d":"£2,976,256.41"},{"v":0,"d":"£0.00"},null,{"v":-2008.5886344013538,"d":"-2008.589"},{"v":0,"d":"0.000"},null,{"v":192626.82997025058,"d":"£192,626.83"},{"v":0,"d":"£0.00"},null,{"v":-108.8335430329955,"d":"-108.834"},{"v":0,"d":"0.000"},null,{"v":22485296.999806486,"d":"£22,485,297.00"},{"v":0,"d":"£0.00"},null,{"v":-1367.114352327744,"d":"-1367.114"},{"v":0,"d":"0.000"},null,{"v":153334.04532323623,"d":"£153,334.05"},{"v":0,"d":"£0.00"},null,{"v":-449.48817210767436,"d":"-449.488"},{"v":0,"d":"0.000"},null,{"v":6159102.424549416,"d":"£6,159,102.42"},{"v":0,"d":"£0.00"},null,{"v":-1512.4265536906148,"d":"-1512.427"},{"v":0,"d":"0.000"},null,{"v":31966616.71193767,"d":"£31,966,616.71"},{"v":0,"d":"£0.00"},null,{"v":-5446.451255560382,"d":"-5446.451"},{"v":0,"d":"0.000"},null,{"v":116221.75314794552,"d":"£116,222"},{"v":116623.73624123975,"d":"£116,624"},null,{"$f":"SUM(IF(BS206:BT206>=BS206, 1))","v":2},{"$f":"SUM(IF(BS206:BT206>=BT206, 1))","v":1},null,{"v":134332.56243431187,"d":"£134,333"},{"v":134681.89836560105,"d":"£134,682"},null,{"$f":"SUM(IF(BY206:BZ206>=BY206, 1))","v":2},{"$f":"SUM(IF(BY206:BZ206>=BZ206, 1))","v":1},null,{"v":92890.64513196309,"d":"£92,891"},{"v":94969.43310065584,"d":"£94,969"},null,{"$f":"SUM(IF(CE206:CF206>=CE206, 1))","v":2},{"$f":"SUM(IF(CE206:CF206>=CF206, 1))","v":1},null,{"v":45192.06406010165,"d":"£45,192"},{"v":46199.20059792168,"d":"£46,199"},null,{"$f":"SUM(IF(CK206:CL206>=CK206, 1))","v":2},{"$f":"SUM(IF(CK206:CL206>=CL206, 1))","v":1},null,{"$f":"AF206*WTP-AC206","v":{"v":34130.610205075056,"d":"£34,131"}},{"v":36386.44166570518,"d":"£36,386"},null,{"$f":"SUM(IF(CQ206:CR206>=CQ206, 1))","v":2},{"$f":"SUM(IF(CQ206:CR206>=CR206, 1))","v":1},null,{"v":-43148029.100315355,"d":"-£43,148,029"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW206:CX206>=CW206, 1))","v":2},{"$f":"SUM(IF(CW206:CX206>=CX206, 1))","v":1},null,{"v":-2369297.6906301603,"d":"-£2,369,298"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC206:DD206>=DC206, 1))","v":2},{"$f":"SUM(IF(DC206:DD206>=DD206, 1))","v":1},null,{"v":-49827584.046361364,"d":"-£49,827,584"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI206:DJ206>=DI206, 1))","v":2},{"$f":"SUM(IF(DI206:DJ206>=DJ206, 1))","v":1},null,{"v":-9143097.487476723,"d":"-£9,143,097"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO206:DP206>=DO206, 1))","v":2},{"$f":"SUM(IF(DO206:DP206>=DP206, 1))","v":1},null,{"v":-36407633.49836171,"d":"-£36,407,633"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU206:DV206>=DU206, 1))","v":2},{"$f":"SUM(IF(DU206:DV206>=DV206, 1))","v":1},null,{"v":-140895641.82314533,"d":"-£140,895,642"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA206:EB206>=EA206, 1))","v":2},{"$f":"SUM(IF(EA206:EB206>=EB206, 1))","v":1}]
[{"$nulls":3},191,{"v":231.90624388215036,"d":"£231.91"},{"v":195.53397418467026,"d":"£195.53"},null,{"v":5.81175413355013,"d":"5.812"},{"v":5.830685554379684,"d":"5.831"},null,{"v":248.01362520390774,"d":"£248.01"},{"v":210.75810184415747,"d":"£210.76"},null,{"v":6.700000058859302,"d":"6.700"},{"v":6.716054703168982,"d":"6.716"},null,{"v":2274.8867219328895,"d":"£2,274.89"},{"v":1180.5058889415004,"d":"£1,180.51"},null,{"v":4.816720031631969,"d":"4.817"},{"v":4.8893785761309525,"d":"4.889"},null,{"v":12203.055055921226,"d":"£12,203.06"},{"v":12174.788857934827,"d":"£12,174.79"},null,{"v":2.9663630516512716,"d":"2.966"},{"v":3.00754296165319,"d":"3.008"},null,{"v":51471.54585774906,"d":"£51,471.55"},{"v":51235.4677538661,"d":"£51,235.47"},null,{"v":4.614729162578482,"d":"4.615"},{"v":4.705012673294006,"d":"4.705"},null,{"v":3873952.1718001883,"d":"£3,873,952.17"},{"v":0,"d":"£0.00"},null,{"v":-2016.355301659859,"d":"-2016.355"},{"v":0,"d":"0.000"},null,{"v":251573.89771850393,"d":"£251,573.90"},{"v":0,"d":"£0.00"},null,{"v":-108.41156105819513,"d":"-108.412"},{"v":0,"d":"0.000"},null,{"v":24802275.163029656,"d":"£24,802,275.16"},{"v":0,"d":"£0.00"},null,{"v":-1646.6819952275237,"d":"-1646.682"},{"v":0,"d":"0.000"},null,{"v":253380.88568294738,"d":"£253,380.89"},{"v":0,"d":"£0.00"},null,{"v":-369.1406277438126,"d":"-369.141"},{"v":0,"d":"0.000"},null,{"v":3639458.9933699644,"d":"£3,639,458.99"},{"v":0,"d":"£0.00"},null,{"v":-1391.8407917641155,"d":"-1391.841"},{"v":0,"d":"0.000"},null,{"v":32820641.11160126,"d":"£32,820,641.11"},{"v":0,"d":"£0.00"},null,{"v":-5532.430277453505,"d":"-5532.430"},{"v":0,"d":"0.000"},null,{"v":116003.17642712044,"d":"£116,003"},{"v":116418.17711340902,"d":"£116,418"},null,{"$f":"SUM(IF(BS207:BT207>=BS207, 1))","v":2},{"$f":"SUM(IF(BS207:BT207>=BT207, 1))","v":1},null,{"v":133751.98755198214,"d":"£133,752"},{"v":134110.3359615355,"d":"£134,110"},null,{"$f":"SUM(IF(BY207:BZ207>=BY207, 1))","v":2},{"$f":"SUM(IF(BY207:BZ207>=BZ207, 1))","v":1},null,{"v":94059.5139107065,"d":"£94,060"},{"v":96607.06563367756,"d":"£96,607"},null,{"$f":"SUM(IF(CE207:CF207>=CE207, 1))","v":2},{"$f":"SUM(IF(CE207:CF207>=CF207, 1))","v":1},null,{"v":47124.205977104204,"d":"£47,124"},{"v":47976.07037512897,"d":"£47,976"},null,{"$f":"SUM(IF(CK207:CL207>=CK207, 1))","v":2},{"$f":"SUM(IF(CK207:CL207>=CL207, 1))","v":1},null,{"$f":"AF207*WTP-AC207","v":{"v":40823.03739382058,"d":"£40,823"}},{"v":42864.78571201403,"d":"£42,865"},null,{"$f":"SUM(IF(CQ207:CR207>=CQ207, 1))","v":2},{"$f":"SUM(IF(CQ207:CR207>=CR207, 1))","v":1},null,{"v":-44201058.20499737,"d":"-£44,201,058"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW207:CX207>=CW207, 1))","v":2},{"$f":"SUM(IF(CW207:CX207>=CX207, 1))","v":1},null,{"v":-2419805.1188824065,"d":"-£2,419,805"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC207:DD207>=DC207, 1))","v":2},{"$f":"SUM(IF(DC207:DD207>=DD207, 1))","v":1},null,{"v":-57735915.06758013,"d":"-£57,735,915"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI207:DJ207>=DI207, 1))","v":2},{"$f":"SUM(IF(DI207:DJ207>=DJ207, 1))","v":1},null,{"v":-7636193.440559199,"d":"-£7,636,193"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO207:DP207>=DO207, 1))","v":2},{"$f":"SUM(IF(DO207:DP207>=DP207, 1))","v":1},null,{"v":-31476274.828652274,"d":"-£31,476,275"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU207:DV207>=DU207, 1))","v":2},{"$f":"SUM(IF(DU207:DV207>=DV207, 1))","v":1},null,{"v":-143469246.66067135,"d":"-£143,469,247"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA207:EB207>=EA207, 1))","v":2},{"$f":"SUM(IF(EA207:EB207>=EB207, 1))","v":1}]
[{"$nulls":3},192,{"v":252.0709148068521,"d":"£252.07"},{"v":230.30896465783056,"d":"£230.31"},null,{"v":5.765069110698336,"d":"5.765"},{"v":5.783893074198736,"d":"5.784"},null,{"v":270.65492922589215,"d":"£270.65"},{"v":248.35855984791797,"d":"£248.36"},null,{"v":6.683831035247375,"d":"6.684"},{"v":6.700386930159848,"d":"6.700"},null,{"v":2504.443997945579,"d":"£2,504.44"},{"v":1676.1019752210652,"d":"£1,676.10"},null,{"v":4.887083919381282,"d":"4.887"},{"v":4.958696450223131,"d":"4.959"},null,{"v":11610.396787444859,"d":"£11,610.40"},{"v":11576.160834307755,"d":"£11,576.16"},null,{"v":2.8882753216329116,"d":"2.888"},{"v":2.916629407009658,"d":"2.917"},null,{"v":49897.80184616032,"d":"£49,897.80"},{"v":49823.61179882574,"d":"£49,823.61"},null,{"v":4.678340416653092,"d":"4.678"},{"v":4.779214682525067,"d":"4.779"},null,{"v":2302125.9940162827,"d":"£2,302,125.99"},{"v":0,"d":"£0.00"},null,{"v":-1991.3259330130556,"d":"-1991.326"},{"v":0,"d":"0.000"},null,{"v":149118.05908116122,"d":"£149,118.06"},{"v":0,"d":"£0.00"},null,{"v":-110.72578112822214,"d":"-110.726"},{"v":0,"d":"0.000"},null,{"v":18629244.604157183,"d":"£18,629,244.60"},{"v":0,"d":"£0.00"},null,{"v":-1610.551338911428,"d":"-1610.551"},{"v":0,"d":"0.000"},null,{"v":299463.0384789607,"d":"£299,463.04"},{"v":0,"d":"£0.00"},null,{"v":-248.01414250710675,"d":"-248.014"},{"v":0,"d":"0.000"},null,{"v":1149311.6572176805,"d":"£1,149,311.66"},{"v":0,"d":"£0.00"},null,{"v":-1562.6889838348561,"d":"-1562.689"},{"v":0,"d":"0.000"},null,{"v":22529263.35295127,"d":"£22,529,263.35"},{"v":0,"d":"£0.00"},null,{"v":-5523.306179394669,"d":"-5523.306"},{"v":0,"d":"0.000"},null,{"v":115049.31129915988,"d":"£115,049"},{"v":115447.55251931689,"d":"£115,448"},null,{"$f":"SUM(IF(BS208:BT208>=BS208, 1))","v":2},{"$f":"SUM(IF(BS208:BT208>=BT208, 1))","v":1},null,{"v":133405.96577572162,"d":"£133,406"},{"v":133759.38004334903,"d":"£133,759"},null,{"$f":"SUM(IF(BY208:BZ208>=BY208, 1))","v":2},{"$f":"SUM(IF(BY208:BZ208>=BZ208, 1))","v":1},null,{"v":95237.23438968006,"d":"£95,237"},{"v":97497.82702924155,"d":"£97,498"},null,{"$f":"SUM(IF(CE208:CF208>=CE208, 1))","v":2},{"$f":"SUM(IF(CE208:CF208>=CF208, 1))","v":1},null,{"v":46155.10964521337,"d":"£46,155"},{"v":46756.4273058854,"d":"£46,756"},null,{"$f":"SUM(IF(CK208:CL208>=CK208, 1))","v":2},{"$f":"SUM(IF(CK208:CL208>=CL208, 1))","v":1},null,{"$f":"AF208*WTP-AC208","v":{"v":43669.00648690152,"d":"£43,669"}},{"v":45760.68185167561,"d":"£45,761"},null,{"$f":"SUM(IF(CQ208:CR208>=CQ208, 1))","v":2},{"$f":"SUM(IF(CQ208:CR208>=CR208, 1))","v":1},null,{"v":-42128644.65427739,"d":"-£42,128,645"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW208:CX208>=CW208, 1))","v":2},{"$f":"SUM(IF(CW208:CX208>=CX208, 1))","v":1},null,{"v":-2363633.6816456043,"d":"-£2,363,634"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC208:DD208>=DC208, 1))","v":2},{"$f":"SUM(IF(DC208:DD208>=DD208, 1))","v":1},null,{"v":-50840271.382385746,"d":"-£50,840,271"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI208:DJ208>=DI208, 1))","v":2},{"$f":"SUM(IF(DI208:DJ208>=DJ208, 1))","v":1},null,{"v":-5259745.888621096,"d":"-£5,259,746"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO208:DP208>=DO208, 1))","v":2},{"$f":"SUM(IF(DO208:DP208>=DP208, 1))","v":1},null,{"v":-32403091.333914805,"d":"-£32,403,091"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU208:DV208>=DU208, 1))","v":2},{"$f":"SUM(IF(DU208:DV208>=DV208, 1))","v":1},null,{"v":-132995386.94084466,"d":"-£132,995,387"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA208:EB208>=EA208, 1))","v":2},{"$f":"SUM(IF(EA208:EB208>=EB208, 1))","v":1}]
[{"$nulls":3},193,{"v":248.9165864846798,"d":"£248.92"},{"v":227.34414847089135,"d":"£227.34"},null,{"v":5.770222442719144,"d":"5.770"},{"v":5.789125970512422,"d":"5.789"},null,{"v":267.26296486796133,"d":"£267.26"},{"v":245.17094971917774,"d":"£245.17"},null,{"v":6.7085142720586886,"d":"6.709"},{"v":6.725014951409821,"d":"6.725"},null,{"v":2365.2975247857185,"d":"£2,365.30"},{"v":1499.7188416365577,"d":"£1,499.72"},null,{"v":4.691646210737729,"d":"4.692"},{"v":4.761623820026325,"d":"4.762"},null,{"v":11432.617259198905,"d":"£11,432.62"},{"v":11376.348062549534,"d":"£11,376.35"},null,{"v":3.1570981830500844,"d":"3.157"},{"v":3.178469705458353,"d":"3.178"},null,{"v":51414.7080225346,"d":"£51,414.71"},{"v":51396.72320447031,"d":"£51,396.72"},null,{"v":4.168953797237354,"d":"4.169"},{"v":4.205168145195135,"d":"4.205"},null,{"v":2310577.0595622216,"d":"£2,310,577.06"},{"v":0,"d":"£0.00"},null,{"v":-2024.7158729127402,"d":"-2024.716"},{"v":0,"d":"0.000"},null,{"v":148167.38151071026,"d":"£148,167.38"},{"v":0,"d":"£0.00"},null,{"v":-110.66724498148612,"d":"-110.667"},{"v":0,"d":"0.000"},null,{"v":20595637.43847596,"d":"£20,595,637.44"},{"v":0,"d":"£0.00"},null,{"v":-1665.051944758781,"d":"-1665.052"},{"v":0,"d":"0.000"},null,{"v":498397.5249991779,"d":"£498,397.52"},{"v":0,"d":"£0.00"},null,{"v":-189.29564500659154,"d":"-189.296"},{"v":0,"d":"0.000"},null,{"v":275694.208188595,"d":"£275,694.21"},{"v":0,"d":"£0.00"},null,{"v":-555.1396711158342,"d":"-555.140"},{"v":0,"d":"0.000"},null,{"v":23828473.612736665,"d":"£23,828,473.61"},{"v":0,"d":"£0.00"},null,{"v":-4544.870378775434,"d":"-4544.870"},{"v":0,"d":"0.000"},null,{"v":115155.53226789822,"d":"£115,156"},{"v":115555.17526177755,"d":"£115,555"},null,{"$f":"SUM(IF(BS209:BT209>=BS209, 1))","v":2},{"$f":"SUM(IF(BS209:BT209>=BT209, 1))","v":1},null,{"v":133903.0224763058,"d":"£133,903"},{"v":134255.12807847725,"d":"£134,255"},null,{"$f":"SUM(IF(BY209:BZ209>=BY209, 1))","v":2},{"$f":"SUM(IF(BY209:BZ209>=BZ209, 1))","v":1},null,{"v":91467.62668996885,"d":"£91,468"},{"v":93732.75755888995,"d":"£93,733"},null,{"$f":"SUM(IF(CE209:CF209>=CE209, 1))","v":2},{"$f":"SUM(IF(CE209:CF209>=CF209, 1))","v":1},null,{"v":51709.34640180279,"d":"£51,709"},{"v":52193.04604661752,"d":"£52,193"},null,{"$f":"SUM(IF(CK209:CL209>=CK209, 1))","v":2},{"$f":"SUM(IF(CK209:CL209>=CL209, 1))","v":1},null,{"$f":"AF209*WTP-AC209","v":{"v":31964.367922212477,"d":"£31,964"}},{"v":32706.639699432373,"d":"£32,707"},null,{"$f":"SUM(IF(CQ209:CR209>=CQ209, 1))","v":2},{"$f":"SUM(IF(CQ209:CR209>=CR209, 1))","v":1},null,{"v":-42804894.51781703,"d":"-£42,804,895"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW209:CX209>=CW209, 1))","v":2},{"$f":"SUM(IF(CW209:CX209>=CX209, 1))","v":1},null,{"v":-2361512.2811404327,"d":"-£2,361,512"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC209:DD209>=DC209, 1))","v":2},{"$f":"SUM(IF(DC209:DD209>=DD209, 1))","v":1},null,{"v":-53896676.33365158,"d":"-£53,896,676"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI209:DJ209>=DI209, 1))","v":2},{"$f":"SUM(IF(DI209:DJ209>=DJ209, 1))","v":1},null,{"v":-4284310.425131009,"d":"-£4,284,310"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO209:DP209>=DO209, 1))","v":2},{"$f":"SUM(IF(DO209:DP209>=DP209, 1))","v":1},null,{"v":-11378487.630505279,"d":"-£11,378,488"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU209:DV209>=DU209, 1))","v":2},{"$f":"SUM(IF(DU209:DV209>=DV209, 1))","v":1},null,{"v":-114725881.18824536,"d":"-£114,725,881"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA209:EB209>=EA209, 1))","v":2},{"$f":"SUM(IF(EA209:EB209>=EB209, 1))","v":1}]
[{"$nulls":3},194,{"v":226.75326677921547,"d":"£226.75"},{"v":209.4727848762522,"d":"£209.47"},null,{"v":5.769982364608085,"d":"5.770"},{"v":5.7865303719286,"d":"5.787"},null,{"v":243.564706157549,"d":"£243.56"},{"v":225.87938200923261,"d":"£225.88"},null,{"v":6.719433500691882,"d":"6.719"},{"v":6.734167728199891,"d":"6.734"},null,{"v":1610.1084017246562,"d":"£1,610.11"},{"v":997.4741777329594,"d":"£997.47"},null,{"v":4.669260165421715,"d":"4.669"},{"v":4.748674446627143,"d":"4.749"},null,{"v":11330.04239165103,"d":"£11,330.04"},{"v":11352.093621523465,"d":"£11,352.09"},null,{"v":2.9956265096129853,"d":"2.996"},{"v":3.0431530790311165,"d":"3.043"},null,{"v":49290.164056406844,"d":"£49,290.16"},{"v":49124.280727725025,"d":"£49,124.28"},null,{"v":4.200065163450233,"d":"4.200"},{"v":4.234781938534513,"d":"4.235"},null,{"v":1856304.2608774547,"d":"£1,856,304.26"},{"v":0,"d":"£0.00"},null,{"v":-1777.6203621286697,"d":"-1777.620"},{"v":0,"d":"0.000"},null,{"v":125056.46412466529,"d":"£125,056.46"},{"v":0,"d":"£0.00"},null,{"v":-104.1886695605382,"d":"-104.189"},{"v":0,"d":"0.000"},null,{"v":14274021.780089192,"d":"£14,274,021.78"},{"v":0,"d":"£0.00"},null,{"v":-1850.3066514804539,"d":"-1850.307"},{"v":0,"d":"0.000"},null,{"v":-197021.73267272575,"d":"-£197,021.73"},{"v":0,"d":"£0.00"},null,{"v":-424.6369526289247,"d":"-424.637"},{"v":0,"d":"0.000"},null,{"v":2565188.0540170544,"d":"£2,565,188.05"},{"v":0,"d":"£0.00"},null,{"v":-536.8535670694683,"d":"-536.854"},{"v":0,"d":"0.000"},null,{"v":18623548.82643564,"d":"£18,623,548.83"},{"v":0,"d":"£0.00"},null,{"v":-4693.606202868054,"d":"-4693.606"},{"v":0,"d":"0.000"},null,{"$f":"H210*WTP-E210","v":{"v":115172.89402538248,"d":"£115,173"}},{"$f":"I210*WTP-F210","v":{"v":115521.13465369574,"d":"£115,521"}},null,{"$f":"SUM(IF(BS210:BT210>=BS210, 1))","v":2},{"$f":"SUM(IF(BS210:BT210>=BT210, 1))","v":1},null,{"$f":"N210*WTP-K210","v":{"v":134145.1053076801,"d":"£134,145"}},{"$f":"O210*WTP-L210","v":{"v":134457.4751819886,"d":"£134,457"}},null,{"$f":"SUM(IF(BY210:BZ210>=BY210, 1))","v":2},{"$f":"SUM(IF(BY210:BZ210>=BZ210, 1))","v":1},null,{"$f":"T210*WTP-Q210","v":{"v":91775.09490670964,"d":"£91,775"}},{"$f":"U210*WTP-R210","v":{"v":93976.01475480989,"d":"£93,976"}},null,{"$f":"SUM(IF(CE210:CF210>=CE210, 1))","v":2},{"$f":"SUM(IF(CE210:CF210>=CF210, 1))","v":1},null,{"$f":"Z210*WTP-W210","v":{"v":48582.48780060868,"d":"£48,582"}},{"$f":"AA210*WTP-X210","v":{"v":49510.96795909887,"d":"£49,511"}},null,{"$f":"SUM(IF(CK210:CL210>=CK210, 1))","v":2},{"$f":"SUM(IF(CK210:CL210>=CL210, 1))","v":1},null,{"$f":"AF210*WTP-AC210","v":{"v":34711.139212597824,"d":"£34,711"}},{"$f":"AG210*WTP-AD210","v":{"v":35571.358042965236,"d":"£35,571"}},null,{"$f":"SUM(IF(CQ210:CR210>=CQ210, 1))","v":2},{"$f":"SUM(IF(CQ210:CR210>=CR210, 1))","v":1},null,{"$f":"AL210*WTP-AI210","v":{"v":-37408711.50345085,"d":"-£37,408,712"}},{"$f":"AM210*WTP-AJ210","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(CW210:CX210>=CW210, 1))","v":2},{"$f":"SUM(IF(CW210:CX210>=CX210, 1))","v":1},null,{"$f":"AR210*WTP-AO210","v":{"v":-2208829.8553354293,"d":"-£2,208,830"}},{"$f":"AS210*WTP-AP210","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DC210:DD210>=DC210, 1))","v":2},{"$f":"SUM(IF(DC210:DD210>=DD210, 1))","v":1},null,{"$f":"AX210*WTP-AU210","v":{"v":-51280154.80969827,"d":"-£51,280,155"}},{"$f":"AY210*WTP-AV210","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DI210:DJ210>=DI210, 1))","v":2},{"$f":"SUM(IF(DI210:DJ210>=DJ210, 1))","v":1},null,{"$f":"BD210*WTP-BA210","v":{"v":-8295717.319905768,"d":"-£8,295,717"}},{"$f":"BE210*WTP-BB210","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DO210:DP210>=DO210, 1))","v":2},{"$f":"SUM(IF(DO210:DP210>=DP210, 1))","v":1},null,{"$f":"BJ210*WTP-BG210","v":{"v":-13302259.395406421,"d":"-£13,302,259"}},{"$f":"BK210*WTP-BH210","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DU210:DV210>=DU210, 1))","v":2},{"$f":"SUM(IF(DU210:DV210>=DV210, 1))","v":1},null,{"$f":"BP210*WTP-BM210","v":{"v":-112495672.88379672,"d":"-£112,495,673"}},{"$f":"BQ210*WTP-BN210","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(EA210:EB210>=EA210, 1))","v":2},{"$f":"SUM(IF(EA210:EB210>=EB210, 1))","v":1}]
[{"$nulls":3},195,{"v":229.01055277314322,"d":"£229.01"},{"v":196.52113079967322,"d":"£196.52"},null,{"v":5.829961392363599,"d":"5.830"},{"v":5.845558425557645,"d":"5.846"},null,{"v":245.10886955583914,"d":"£245.11"},{"v":211.82731315681897,"d":"£211.83"},null,{"v":6.715410371949189,"d":"6.715"},{"v":6.728540242188388,"d":"6.729"},null,{"v":1918.1324919563099,"d":"£1,918.13"},{"v":1269.8627408642508,"d":"£1,269.86"},null,{"v":4.993620009871874,"d":"4.994"},{"v":5.060365568330791,"d":"5.060"},null,{"v":13084.103860629952,"d":"£13,084.10"},{"v":13066.702250777653,"d":"£13,066.70"},null,{"v":2.97807341513034,"d":"2.978"},{"v":3.033971155177796,"d":"3.034"},null,{"v":52331.19575293492,"d":"£52,331.20"},{"v":52218.22251140519,"d":"£52,218.22"},null,{"v":4.355385806066651,"d":"4.355"},{"v":4.411210025470902,"d":"4.411"},null,{"v":3458111.6820598617,"d":"£3,458,111.68"},{"v":0,"d":"£0.00"},null,{"v":-1660.1182605786794,"d":"-1660.118"},{"v":0,"d":"0.000"},null,{"v":224611.4482939036,"d":"£224,611.45"},{"v":0,"d":"£0.00"},null,{"v":-88.61121562284737,"d":"-88.611"},{"v":0,"d":"0.000"},null,{"v":15130988.590800466,"d":"£15,130,988.59"},{"v":0,"d":"£0.00"},null,{"v":-1557.8796971896156,"d":"-1557.880"},{"v":0,"d":"0.000"},null,{"v":150513.31865019232,"d":"£150,513.32"},{"v":0,"d":"£0.00"},null,{"v":-483.48138080322,"d":"-483.481"},{"v":0,"d":"0.000"},null,{"v":1723576.79281788,"d":"£1,723,576.79"},{"v":0,"d":"£0.00"},null,{"v":-851.6824669231481,"d":"-851.682"},{"v":0,"d":"0.000"},null,{"v":20687801.832622305,"d":"£20,687,801.83"},{"v":0,"d":"£0.00"},null,{"v":-4641.77302111751,"d":"-4641.773"},{"v":0,"d":"0.000"},null,{"v":116370.21729449884,"d":"£116,370"},{"v":116714.64738035321,"d":"£116,715"},null,{"$f":"SUM(IF(BS211:BT211>=BS211, 1))","v":2},{"$f":"SUM(IF(BS211:BT211>=BT211, 1))","v":1},null,{"v":134063.09856942794,"d":"£134,063"},{"v":134358.97753061092,"d":"£134,359"},null,{"$f":"SUM(IF(BY211:BZ211>=BY211, 1))","v":2},{"$f":"SUM(IF(BY211:BZ211>=BZ211, 1))","v":1},null,{"v":97954.26770548118,"d":"£97,954"},{"v":99937.44862575158,"d":"£99,937"},null,{"$f":"SUM(IF(CE211:CF211>=CE211, 1))","v":2},{"$f":"SUM(IF(CE211:CF211>=CF211, 1))","v":1},null,{"v":46477.36444197685,"d":"£46,477"},{"v":47612.720852778264,"d":"£47,613"},null,{"$f":"SUM(IF(CK211:CL211>=CK211, 1))","v":2},{"$f":"SUM(IF(CK211:CL211>=CL211, 1))","v":1},null,{"$f":"AF211*WTP-AC211","v":{"v":34776.520368398094,"d":"£34,777"}},{"v":36005.97799801286,"d":"£36,006"},null,{"$f":"SUM(IF(CQ211:CR211>=CQ211, 1))","v":2},{"$f":"SUM(IF(CQ211:CR211>=CR211, 1))","v":1},null,{"v":-36660476.89363345,"d":"-£36,660,477"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW211:CX211>=CW211, 1))","v":2},{"$f":"SUM(IF(CW211:CX211>=CX211, 1))","v":1},null,{"v":-1996835.760750851,"d":"-£1,996,836"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC211:DD211>=DC211, 1))","v":2},{"$f":"SUM(IF(DC211:DD211>=DD211, 1))","v":1},null,{"v":-46288582.53459278,"d":"-£46,288,583"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI211:DJ211>=DI211, 1))","v":2},{"$f":"SUM(IF(DI211:DJ211>=DJ211, 1))","v":1},null,{"v":-9820140.934714591,"d":"-£9,820,141"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO211:DP211>=DO211, 1))","v":2},{"$f":"SUM(IF(DO211:DP211>=DP211, 1))","v":1},null,{"v":-18757226.131280843,"d":"-£18,757,226"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU211:DV211>=DU211, 1))","v":2},{"$f":"SUM(IF(DU211:DV211>=DV211, 1))","v":1},null,{"v":-113523262.25497252,"d":"-£113,523,262"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA211:EB211>=EA211, 1))","v":2},{"$f":"SUM(IF(EA211:EB211>=EB211, 1))","v":1}]
[{"$nulls":3},196,{"v":216.15211904959293,"d":"£216.15"},{"v":195.6182471580543,"d":"£195.62"},null,{"v":5.791437796622838,"d":"5.791"},{"v":5.809739499273691,"d":"5.810"},null,{"v":231.90136028945113,"d":"£231.90"},{"v":210.895944451467,"d":"£210.90"},null,{"v":6.723901019066697,"d":"6.724"},{"v":6.740762285418809,"d":"6.741"},null,{"v":3050.738031897827,"d":"£3,050.74"},{"v":1819.3986142566853,"d":"£1,819.40"},null,{"v":4.857848051059416,"d":"4.858"},{"v":4.943387014417716,"d":"4.943"},null,{"v":12548.794706461711,"d":"£12,548.79"},{"v":12567.420999166545,"d":"£12,567.42"},null,{"v":3.0618742883831063,"d":"3.062"},{"v":3.1198569951295627,"d":"3.120"},null,{"v":48969.07579974491,"d":"£48,969.08"},{"v":48951.34891816818,"d":"£48,951.35"},null,{"v":3.839930313190321,"d":"3.840"},{"v":3.9340790961639063,"d":"3.934"},null,{"v":2192831.9343276154,"d":"£2,192,831.93"},{"v":0,"d":"£0.00"},null,{"v":-1954.4564336108763,"d":"-1954.456"},{"v":0,"d":"0.000"},null,{"v":144479.57061384834,"d":"£144,479.57"},{"v":0,"d":"£0.00"},null,{"v":-115.97525806433103,"d":"-115.975"},{"v":0,"d":"0.000"},null,{"v":28163779.421232518,"d":"£28,163,779.42"},{"v":0,"d":"£0.00"},null,{"v":-1956.4877575016149,"d":"-1956.488"},{"v":0,"d":"0.000"},null,{"v":-160863.94749089234,"d":"-£160,863.95"},{"v":0,"d":"£0.00"},null,{"v":-500.76132922689544,"d":"-500.761"},{"v":0,"d":"0.000"},null,{"v":276352.02799780667,"d":"£276,352.03"},{"v":0,"d":"£0.00"},null,{"v":-1467.7261195464864,"d":"-1467.726"},{"v":0,"d":"0.000"},null,{"v":30616579.006680895,"d":"£30,616,579.01"},{"v":0,"d":"£0.00"},null,{"v":-5995.4068979502035,"d":"-5995.407"},{"v":0,"d":"0.000"},null,{"v":115612.60381340716,"d":"£115,613"},{"v":115999.17173831577,"d":"£115,999"},null,{"$f":"SUM(IF(BS212:BT212>=BS212, 1))","v":2},{"$f":"SUM(IF(BS212:BT212>=BT212, 1))","v":1},null,{"v":134246.1190210445,"d":"£134,246"},{"v":134604.3497639247,"d":"£134,604"},null,{"$f":"SUM(IF(BY212:BZ212>=BY212, 1))","v":2},{"$f":"SUM(IF(BY212:BZ212>=BZ212, 1))","v":1},null,{"v":94106.2229892905,"d":"£94,106"},{"v":97048.34167409764,"d":"£97,048"},null,{"$f":"SUM(IF(CE212:CF212>=CE212, 1))","v":2},{"$f":"SUM(IF(CE212:CF212>=CF212, 1))","v":1},null,{"v":48688.691061200414,"d":"£48,689"},{"v":49829.71890342471,"d":"£49,830"},null,{"$f":"SUM(IF(CK212:CL212>=CK212, 1))","v":2},{"$f":"SUM(IF(CK212:CL212>=CL212, 1))","v":1},null,{"$f":"AF212*WTP-AC212","v":{"v":27829.530464061507,"d":"£27,830"}},{"v":29730.23300510994,"d":"£29,730"},null,{"$f":"SUM(IF(CQ212:CR212>=CQ212, 1))","v":2},{"$f":"SUM(IF(CQ212:CR212>=CR212, 1))","v":1},null,{"v":-41281960.60654514,"d":"-£41,281,961"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW212:CX212>=CW212, 1))","v":2},{"$f":"SUM(IF(CW212:CX212>=CX212, 1))","v":1},null,{"v":-2463984.731900469,"d":"-£2,463,985"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC212:DD212>=DC212, 1))","v":2},{"$f":"SUM(IF(DC212:DD212>=DD212, 1))","v":1},null,{"v":-67293534.57126482,"d":"-£67,293,535"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI212:DJ212>=DI212, 1))","v":2},{"$f":"SUM(IF(DI212:DJ212>=DJ212, 1))","v":1},null,{"v":-9854362.637047017,"d":"-£9,854,363"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO212:DP212>=DO212, 1))","v":2},{"$f":"SUM(IF(DO212:DP212>=DP212, 1))","v":1},null,{"v":-29630874.418927535,"d":"-£29,630,874"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU212:DV212>=DU212, 1))","v":2},{"$f":"SUM(IF(DU212:DV212>=DV212, 1))","v":1},null,{"v":-150524716.96568498,"d":"-£150,524,717"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA212:EB212>=EA212, 1))","v":2},{"$f":"SUM(IF(EA212:EB212>=EB212, 1))","v":1}]
[{"$nulls":3},197,{"v":251.06868089984494,"d":"£251.07"},{"v":234.6467495425477,"d":"£234.65"},null,{"v":5.822851110849801,"d":"5.823"},{"v":5.838292139543349,"d":"5.838"},null,{"v":269.84260688678376,"d":"£269.84"},{"v":252.99581990084016,"d":"£253.00"},null,{"v":6.679285612669809,"d":"6.679"},{"v":6.69224527567856,"d":"6.692"},null,{"v":1966.5984736028495,"d":"£1,966.60"},{"v":1674.406842355685,"d":"£1,674.41"},null,{"v":4.898655537125817,"d":"4.899"},{"v":4.933221801119834,"d":"4.933"},null,{"v":16457.727028897396,"d":"£16,457.73"},{"v":16356.246149647523,"d":"£16,356.25"},null,{"v":2.97717473829329,"d":"2.977"},{"v":3.022123153976737,"d":"3.022"},null,{"v":50234.9140278804,"d":"£50,234.91"},{"v":50094.58376953268,"d":"£50,094.58"},null,{"v":5.072911725381411,"d":"5.073"},{"v":5.2111655772974546,"d":"5.211"},null,{"v":1773026.0507702248,"d":"£1,773,026.05"},{"v":0,"d":"£0.00"},null,{"v":-1667.1209694337072,"d":"-1667.121"},{"v":0,"d":"0.000"},null,{"v":115587.86454826806,"d":"£115,587.86"},{"v":0,"d":"£0.00"},null,{"v":-88.9178318510538,"d":"-88.918"},{"v":0,"d":"0.000"},null,{"v":6572083.906449485,"d":"£6,572,083.91"},{"v":0,"d":"£0.00"},null,{"v":-777.4773915718242,"d":"-777.477"},{"v":0,"d":"0.000"},null,{"v":961590.8472328265,"d":"£961,590.85"},{"v":0,"d":"£0.00"},null,{"v":-425.9125998740593,"d":"-425.913"},{"v":0,"d":"0.000"},null,{"v":2195847.8743706886,"d":"£2,195,847.87"},{"v":0,"d":"£0.00"},null,{"v":-2163.356858512734,"d":"-2163.357"},{"v":0,"d":"0.000"},null,{"v":11618136.543371493,"d":"£11,618,136.54"},{"v":0,"d":"£0.00"},null,{"v":-5122.785651243378,"d":"-5122.786"},{"v":0,"d":"0.000"},null,{"v":116205.95353609619,"d":"£116,206"},{"v":116531.19604132444,"d":"£116,531"},null,{"$f":"SUM(IF(BS213:BT213>=BS213, 1))","v":2},{"$f":"SUM(IF(BS213:BT213>=BT213, 1))","v":1},null,{"v":133315.8696465094,"d":"£133,316"},{"v":133591.90969367034,"d":"£133,592"},null,{"$f":"SUM(IF(BY213:BZ213>=BY213, 1))","v":2},{"$f":"SUM(IF(BY213:BZ213>=BZ213, 1))","v":1},null,{"v":96006.5122689135,"d":"£96,007"},{"v":96990.02918004099,"d":"£96,990"},null,{"$f":"SUM(IF(CE213:CF213>=CE213, 1))","v":2},{"$f":"SUM(IF(CE213:CF213>=CF213, 1))","v":1},null,{"v":43085.7677369684,"d":"£43,086"},{"v":44086.21692988721,"d":"£44,086"},null,{"$f":"SUM(IF(CK213:CL213>=CK213, 1))","v":2},{"$f":"SUM(IF(CK213:CL213>=CL213, 1))","v":1},null,{"$f":"AF213*WTP-AC213","v":{"v":51223.320479747825,"d":"£51,223"}},{"v":54128.72777641642,"d":"£54,129"},null,{"$f":"SUM(IF(CQ213:CR213>=CQ213, 1))","v":2},{"$f":"SUM(IF(CQ213:CR213>=CR213, 1))","v":1},null,{"v":-35115445.43944437,"d":"-£35,115,445"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW213:CX213>=CW213, 1))","v":2},{"$f":"SUM(IF(CW213:CX213>=CX213, 1))","v":1},null,{"v":-1893944.5015693442,"d":"-£1,893,945"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC213:DD213>=DC213, 1))","v":2},{"$f":"SUM(IF(DC213:DD213>=DD213, 1))","v":1},null,{"v":-22121631.73788597,"d":"-£22,121,632"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI213:DJ213>=DI213, 1))","v":2},{"$f":"SUM(IF(DI213:DJ213>=DJ213, 1))","v":1},null,{"v":-9479842.844714012,"d":"-£9,479,843"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO213:DP213>=DO213, 1))","v":2},{"$f":"SUM(IF(DO213:DP213>=DP213, 1))","v":1},null,{"v":-45462985.04462537,"d":"-£45,462,985"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU213:DV213>=DU213, 1))","v":2},{"$f":"SUM(IF(DU213:DV213>=DV213, 1))","v":1},null,{"v":-114073849.56823906,"d":"-£114,073,850"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA213:EB213>=EA213, 1))","v":2},{"$f":"SUM(IF(EA213:EB213>=EB213, 1))","v":1}]
[{"$nulls":3},198,{"v":286.42258673581375,"d":"£286.42"},{"v":258.2758755625741,"d":"£258.28"},null,{"v":5.8231058267604325,"d":"5.823"},{"v":5.842257134281283,"d":"5.842"},null,{"v":307.313554732318,"d":"£307.31"},{"v":278.5049540340635,"d":"£278.50"},null,{"v":6.69874422057841,"d":"6.699"},{"v":6.715431314656998,"d":"6.715"},null,{"v":3284.130358524641,"d":"£3,284.13"},{"v":1586.9327609783995,"d":"£1,586.93"},null,{"v":4.786025319187421,"d":"4.786"},{"v":4.880399640880208,"d":"4.880"},null,{"v":11544.28501328353,"d":"£11,544.29"},{"v":11445.670439332478,"d":"£11,445.67"},null,{"v":3.081099271077934,"d":"3.081"},{"v":3.1215893780931063,"d":"3.122"},null,{"v":50983.6063963075,"d":"£50,983.61"},{"v":50737.02474728983,"d":"£50,737.02"},null,{"v":4.4801228868717455,"d":"4.480"},{"v":4.598971459563463,"d":"4.599"},null,{"v":3024989.7793582142,"d":"£3,024,989.78"},{"v":0,"d":"£0.00"},null,{"v":-2058.233701101029,"d":"-2058.234"},{"v":0,"d":"0.000"},null,{"v":185379.38634129558,"d":"£185,379.39"},{"v":0,"d":"£0.00"},null,{"v":-107.37915709649464,"d":"-107.379"},{"v":0,"d":"0.000"},null,{"v":39131661.39609967,"d":"£39,131,661.40"},{"v":0,"d":"£0.00"},null,{"v":-2175.9540588014033,"d":"-2175.954"},{"v":0,"d":"0.000"},null,{"v":891715.5041385391,"d":"£891,715.50"},{"v":0,"d":"£0.00"},null,{"v":-366.1290085538383,"d":"-366.129"},{"v":0,"d":"0.000"},null,{"v":3951007.0766630378,"d":"£3,951,007.08"},{"v":0,"d":"£0.00"},null,{"v":-1904.3248093560987,"d":"-1904.325"},{"v":0,"d":"0.000"},null,{"v":47184753.14260076,"d":"£47,184,753.14"},{"v":0,"d":"£0.00"},null,{"v":-6612.020734908864,"d":"-6612.021"},{"v":0,"d":"0.000"},null,{"v":116175.69394847284,"d":"£116,176"},{"v":116586.86681006309,"d":"£116,587"},null,{"$f":"SUM(IF(BS214:BT214>=BS214, 1))","v":2},{"$f":"SUM(IF(BS214:BT214>=BT214, 1))","v":1},null,{"v":133667.5708568359,"d":"£133,668"},{"v":134030.1213391059,"d":"£134,030"},null,{"$f":"SUM(IF(BY214:BZ214>=BY214, 1))","v":2},{"$f":"SUM(IF(BY214:BZ214>=BZ214, 1))","v":1},null,{"v":92436.37602522378,"d":"£92,436"},{"v":96021.06005662576,"d":"£96,021"},null,{"$f":"SUM(IF(CE214:CF214>=CE214, 1))","v":2},{"$f":"SUM(IF(CE214:CF214>=CF214, 1))","v":1},null,{"v":50077.700408275145,"d":"£50,078"},{"v":50986.11712252965,"d":"£50,986"},null,{"$f":"SUM(IF(CK214:CL214>=CK214, 1))","v":2},{"$f":"SUM(IF(CK214:CL214>=CL214, 1))","v":1},null,{"$f":"AF214*WTP-AC214","v":{"v":38618.85134112742,"d":"£38,619"}},{"v":41242.40444397944,"d":"£41,242"},null,{"$f":"SUM(IF(CQ214:CR214>=CQ214, 1))","v":2},{"$f":"SUM(IF(CQ214:CR214>=CR214, 1))","v":1},null,{"v":-44189663.801378794,"d":"-£44,189,664"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW214:CX214>=CW214, 1))","v":2},{"$f":"SUM(IF(CW214:CX214>=CX214, 1))","v":1},null,{"v":-2332962.5282711885,"d":"-£2,332,963"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC214:DD214>=DC214, 1))","v":2},{"$f":"SUM(IF(DC214:DD214>=DD214, 1))","v":1},null,{"v":-82650742.57212773,"d":"-£82,650,743"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI214:DJ214>=DI214, 1))","v":2},{"$f":"SUM(IF(DI214:DJ214>=DJ214, 1))","v":1},null,{"v":-8214295.675215304,"d":"-£8,214,296"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO214:DP214>=DO214, 1))","v":2},{"$f":"SUM(IF(DO214:DP214>=DP214, 1))","v":1},null,{"v":-42037503.26378501,"d":"-£42,037,503"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU214:DV214>=DU214, 1))","v":2},{"$f":"SUM(IF(DU214:DV214>=DV214, 1))","v":1},null,{"v":-179425167.84077805,"d":"-£179,425,168"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA214:EB214>=EA214, 1))","v":2},{"$f":"SUM(IF(EA214:EB214>=EB214, 1))","v":1}]
[{"$nulls":3},199,{"v":236.08816580164952,"d":"£236.09"},{"v":226.76487344939403,"d":"£226.76"},null,{"v":5.806286067897467,"d":"5.806"},{"v":5.820006205857641,"d":"5.820"},null,{"v":254.04966609135835,"d":"£254.05"},{"v":244.48366574906106,"d":"£244.48"},null,{"v":6.685278950270274,"d":"6.685"},{"v":6.697144558523001,"d":"6.697"},null,{"v":2690.939504333161,"d":"£2,690.94"},{"v":1428.5441764490456,"d":"£1,428.54"},null,{"v":4.807574740428512,"d":"4.808"},{"v":4.909931812901661,"d":"4.910"},null,{"v":14768.136155818094,"d":"£14,768.14"},{"v":14686.933989345596,"d":"£14,686.93"},null,{"v":3.0187996349631754,"d":"3.019"},{"v":3.0551386299034102,"d":"3.055"},null,{"v":50581.13976957037,"d":"£50,581.14"},{"v":50219.38329830056,"d":"£50,219.38"},null,{"v":5.04257479245212,"d":"5.043"},{"v":5.212073580998497,"d":"5.212"},null,{"v":993529.5713101154,"d":"£993,529.57"},{"v":0,"d":"£0.00"},null,{"v":-1462.0760854495506,"d":"-1462.076"},{"v":0,"d":"0.000"},null,{"v":64036.88898428221,"d":"£64,036.89"},{"v":0,"d":"£0.00"},null,{"v":-79.43096500332796,"d":"-79.431"},{"v":0,"d":"0.000"},null,{"v":28910623.26731,"d":"£28,910,623.27"},{"v":0,"d":"£0.00"},null,{"v":-2344.120495103417,"d":"-2344.120"},{"v":0,"d":"0.000"},null,{"v":755361.8490205994,"d":"£755,361.85"},{"v":0,"d":"£0.00"},null,{"v":-338.0339663585529,"d":"-338.034"},{"v":0,"d":"0.000"},null,{"v":5743333.5616252795,"d":"£5,743,333.56"},{"v":0,"d":"£0.00"},null,{"v":-2691.0039162428075,"d":"-2691.004"},{"v":0,"d":"0.000"},null,{"v":36466885.13825028,"d":"£36,466,885.14"},{"v":0,"d":"£0.00"},null,{"v":-6914.665428157656,"d":"-6914.665"},{"v":0,"d":"0.000"},null,{"v":115889.6331921477,"d":"£115,890"},{"v":116173.35924370342,"d":"£116,173"},null,{"$f":"SUM(IF(BS215:BT215>=BS215, 1))","v":2},{"$f":"SUM(IF(BS215:BT215>=BT215, 1))","v":1},null,{"v":133451.52933931412,"d":"£133,452"},{"v":133698.40750471098,"d":"£133,698"},null,{"$f":"SUM(IF(BY215:BZ215>=BY215, 1))","v":2},{"$f":"SUM(IF(BY215:BZ215>=BZ215, 1))","v":1},null,{"v":93460.55530423707,"d":"£93,461"},{"v":96770.09208158418,"d":"£96,770"},null,{"$f":"SUM(IF(CE215:CF215>=CE215, 1))","v":2},{"$f":"SUM(IF(CE215:CF215>=CF215, 1))","v":1},null,{"v":45607.856543445414,"d":"£45,608"},{"v":46415.83860872261,"d":"£46,416"},null,{"$f":"SUM(IF(CK215:CL215>=CK215, 1))","v":2},{"$f":"SUM(IF(CK215:CL215>=CL215, 1))","v":1},null,{"$f":"AF215*WTP-AC215","v":{"v":50270.35607947203,"d":"£50,270"}},{"v":54022.08832166937,"d":"£54,022"},null,{"$f":"SUM(IF(CQ215:CR215>=CQ215, 1))","v":2},{"$f":"SUM(IF(CQ215:CR215>=CR215, 1))","v":1},null,{"v":-30235051.280301128,"d":"-£30,235,051"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW215:CX215>=CW215, 1))","v":2},{"$f":"SUM(IF(CW215:CX215>=CX215, 1))","v":1},null,{"v":-1652656.1890508414,"d":"-£1,652,656"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC215:DD215>=DC215, 1))","v":2},{"$f":"SUM(IF(DC215:DD215>=DD215, 1))","v":1},null,{"v":-75793033.16937834,"d":"-£75,793,033"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI215:DJ215>=DI215, 1))","v":2},{"$f":"SUM(IF(DI215:DJ215>=DJ215, 1))","v":1},null,{"v":-7516041.176191658,"d":"-£7,516,041"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO215:DP215>=DO215, 1))","v":2},{"$f":"SUM(IF(DO215:DP215>=DP215, 1))","v":1},null,{"v":-59563411.88648143,"d":"-£59,563,412"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU215:DV215>=DU215, 1))","v":2},{"$f":"SUM(IF(DU215:DV215>=DV215, 1))","v":1},null,{"v":-174760193.70140338,"d":"-£174,760,194"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA215:EB215>=EA215, 1))","v":2},{"$f":"SUM(IF(EA215:EB215>=EB215, 1))","v":1}]
[{"$nulls":3},200,{"v":288.2736617527365,"d":"£288.27"},{"v":259.5233259144194,"d":"£259.52"},null,{"v":5.898491912308469,"d":"5.898"},{"v":5.913633240420772,"d":"5.914"},null,{"v":309.20974186014274,"d":"£309.21"},{"v":279.79007138450635,"d":"£279.79"},null,{"v":6.717576777909837,"d":"6.718"},{"v":6.731005741736174,"d":"6.731"},null,{"v":3215.3035257831834,"d":"£3,215.30"},{"v":1546.0906483331848,"d":"£1,546.09"},null,{"v":4.835957525173315,"d":"4.836"},{"v":4.956510089067279,"d":"4.957"},null,{"v":15265.025052769906,"d":"£15,265.03"},{"v":15256.469184939748,"d":"£15,256.47"},null,{"v":3.190620351119491,"d":"3.191"},{"v":3.2351211948747154,"d":"3.235"},null,{"v":50939.5388907743,"d":"£50,939.54"},{"v":50647.60053517134,"d":"£50,647.60"},null,{"v":4.721284903149472,"d":"4.721"},{"v":4.891258608037982,"d":"4.891"},null,{"v":3082752.032904062,"d":"£3,082,752.03"},{"v":0,"d":"£0.00"},null,{"v":-1623.527470481297,"d":"-1623.527"},{"v":0,"d":"0.000"},null,{"v":204474.21982740876,"d":"£204,474.22"},{"v":0,"d":"£0.00"},null,{"v":-93.33472663314701,"d":"-93.335"},{"v":0,"d":"0.000"},null,{"v":38453867.78581051,"d":"£38,453,867.79"},{"v":0,"d":"£0.00"},null,{"v":-2777.184633454764,"d":"-2777.185"},{"v":0,"d":"0.000"},null,{"v":74908.44433574851,"d":"£74,908.44"},{"v":0,"d":"£0.00"},null,{"v":-389.6143609864865,"d":"-389.614"},{"v":0,"d":"0.000"},null,{"v":4592891.893480056,"d":"£4,592,891.89"},{"v":0,"d":"£0.00"},null,{"v":-2674.094843326856,"d":"-2674.095"},{"v":0,"d":"0.000"},null,{"v":46408894.37635779,"d":"£46,408,894.38"},{"v":0,"d":"£0.00"},null,{"v":-7557.756034882551,"d":"-7557.756"},{"v":0,"d":"0.000"},null,{"v":117681.56458441663,"d":"£117,682"},{"v":118013.14148250103,"d":"£118,013"},null,{"$f":"SUM(IF(BS216:BT216>=BS216, 1))","v":2},{"$f":"SUM(IF(BS216:BT216>=BT216, 1))","v":1},null,{"v":134042.3258163366,"d":"£134,042"},{"v":134340.32476333898,"d":"£134,340"},null,{"$f":"SUM(IF(BY216:BZ216>=BY216, 1))","v":2},{"$f":"SUM(IF(BY216:BZ216>=BZ216, 1))","v":1},null,{"v":93503.84697768312,"d":"£93,504"},{"v":97584.1111330124,"d":"£97,584"},null,{"$f":"SUM(IF(CE216:CF216>=CE216, 1))","v":2},{"$f":"SUM(IF(CE216:CF216>=CF216, 1))","v":1},null,{"v":48547.381969619906,"d":"£48,547"},{"v":49445.95471255456,"d":"£49,446"},null,{"$f":"SUM(IF(CK216:CL216>=CK216, 1))","v":2},{"$f":"SUM(IF(CK216:CL216>=CL216, 1))","v":1},null,{"$f":"AF216*WTP-AC216","v":{"v":43486.15917221515,"d":"£43,486"}},{"v":47177.5716255883,"d":"£47,178"},null,{"$f":"SUM(IF(CQ216:CR216>=CQ216, 1))","v":2},{"$f":"SUM(IF(CQ216:CR216>=CR216, 1))","v":1},null,{"v":-35553301.44253,"d":"-£35,553,301"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW216:CX216>=CW216, 1))","v":2},{"$f":"SUM(IF(CW216:CX216>=CX216, 1))","v":1},null,{"v":-2071168.7524903489,"d":"-£2,071,169"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC216:DD216>=DC216, 1))","v":2},{"$f":"SUM(IF(DC216:DD216>=DD216, 1))","v":1},null,{"v":-93997560.45490578,"d":"-£93,997,560"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI216:DJ216>=DI216, 1))","v":2},{"$f":"SUM(IF(DI216:DJ216>=DJ216, 1))","v":1},null,{"v":-7867195.664065478,"d":"-£7,867,196"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO216:DP216>=DO216, 1))","v":2},{"$f":"SUM(IF(DO216:DP216>=DP216, 1))","v":1},null,{"v":-58074788.76001717,"d":"-£58,074,789"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU216:DV216>=DU216, 1))","v":2},{"$f":"SUM(IF(DU216:DV216>=DV216, 1))","v":1},null,{"v":-197564015.07400882,"d":"-£197,564,015"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA216:EB216>=EA216, 1))","v":2},{"$f":"SUM(IF(EA216:EB216>=EB216, 1))","v":1}]
[{"$nulls":3},201,{"v":252.35379301203392,"d":"£252.35"},{"v":228.55947658544724,"d":"£228.56"},null,{"v":5.828564305365402,"d":"5.829"},{"v":5.846596344063058,"d":"5.847"},null,{"v":270.8037376530031,"d":"£270.80"},{"v":246.44849684455488,"d":"£246.45"},null,{"v":6.748004186537785,"d":"6.748"},{"v":6.763894224897371,"d":"6.764"},null,{"v":3966.1982254419877,"d":"£3,966.20"},{"v":1507.7451260569683,"d":"£1,507.75"},null,{"v":4.7768399838039795,"d":"4.777"},{"v":4.964583938799147,"d":"4.965"},null,{"v":13254.812210392254,"d":"£13,254.81"},{"v":13167.281563033437,"d":"£13,167.28"},null,{"v":3.008906909316078,"d":"3.009"},{"v":3.042366370929633,"d":"3.042"},null,{"v":51544.45156649481,"d":"£51,544.45"},{"v":51328.874494396456,"d":"£51,328.87"},null,{"v":4.535336051786851,"d":"4.535"},{"v":4.679659773776641,"d":"4.680"},null,{"v":2538908.673408921,"d":"£2,538,908.67"},{"v":0,"d":"£0.00"},null,{"v":-1924.0602935568538,"d":"-1924.060"},{"v":0,"d":"0.000"},null,{"v":166231.01048553514,"d":"£166,231.01"},{"v":0,"d":"£0.00"},null,{"v":-108.45374734507102,"d":"-108.454"},{"v":0,"d":"0.000"},null,{"v":56493371.55454446,"d":"£56,493,371.55"},{"v":0,"d":"£0.00"},null,{"v":-4314.212465275353,"d":"-4314.212"},{"v":0,"d":"0.000"},null,{"v":768714.8410919929,"d":"£768,714.84"},{"v":0,"d":"£0.00"},null,{"v":-293.8489031373162,"d":"-293.849"},{"v":0,"d":"0.000"},null,{"v":3378203.321013373,"d":"£3,378,203.32"},{"v":0,"d":"£0.00"},null,{"v":-2261.6267684741206,"d":"-2261.627"},{"v":0,"d":"0.000"},null,{"v":63345429.40054428,"d":"£63,345,429.40"},{"v":0,"d":"£0.00"},null,{"v":-8902.202177788715,"d":"-8902.202"},{"v":0,"d":"0.000"},null,{"v":116318.932314296,"d":"£116,319"},{"v":116703.36740467571,"d":"£116,703"},null,{"$f":"SUM(IF(BS217:BT217>=BS217, 1))","v":2},{"$f":"SUM(IF(BS217:BT217>=BT217, 1))","v":1},null,{"v":134689.27999310268,"d":"£134,689"},{"v":135031.43600110285,"d":"£135,031"},null,{"$f":"SUM(IF(BY217:BZ217>=BY217, 1))","v":2},{"$f":"SUM(IF(BY217:BZ217>=BZ217, 1))","v":1},null,{"v":91570.60145063761,"d":"£91,571"},{"v":97783.93364992598,"d":"£97,784"},null,{"$f":"SUM(IF(CE217:CF217>=CE217, 1))","v":2},{"$f":"SUM(IF(CE217:CF217>=CF217, 1))","v":1},null,{"v":46923.325975929314,"d":"£46,923"},{"v":47680.04585555923,"d":"£47,680"},null,{"$f":"SUM(IF(CK217:CL217>=CK217, 1))","v":2},{"$f":"SUM(IF(CK217:CL217>=CL217, 1))","v":1},null,{"$f":"AF217*WTP-AC217","v":{"v":39162.26946924221,"d":"£39,162"}},{"v":42264.32098113636,"d":"£42,264"},null,{"$f":"SUM(IF(CQ217:CR217>=CQ217, 1))","v":2},{"$f":"SUM(IF(CQ217:CR217>=CR217, 1))","v":1},null,{"v":-41020114.54454599,"d":"-£41,020,115"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW217:CX217>=CW217, 1))","v":2},{"$f":"SUM(IF(CW217:CX217>=CX217, 1))","v":1},null,{"v":-2335305.9573869556,"d":"-£2,335,306"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC217:DD217>=DC217, 1))","v":2},{"$f":"SUM(IF(DC217:DD217>=DD217, 1))","v":1},null,{"v":-142777620.8600515,"d":"-£142,777,621"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI217:DJ217>=DI217, 1))","v":2},{"$f":"SUM(IF(DI217:DJ217>=DJ217, 1))","v":1},null,{"v":-6645692.903838317,"d":"-£6,645,693"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO217:DP217>=DO217, 1))","v":2},{"$f":"SUM(IF(DO217:DP217>=DP217, 1))","v":1},null,{"v":-48610738.69049579,"d":"-£48,610,739"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU217:DV217>=DU217, 1))","v":2},{"$f":"SUM(IF(DU217:DV217>=DV217, 1))","v":1},null,{"v":-241389472.9563186,"d":"-£241,389,473"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA217:EB217>=EA217, 1))","v":2},{"$f":"SUM(IF(EA217:EB217>=EB217, 1))","v":1}]
[{"$nulls":3},202,{"v":208.6394385595716,"d":"£208.64"},{"v":179.52536269757613,"d":"£179.53"},null,{"v":5.789329471499185,"d":"5.789"},{"v":5.806622335024183,"d":"5.807"},null,{"v":223.29427821360585,"d":"£223.29"},{"v":193.5127516862945,"d":"£193.51"},null,{"v":6.664215474216876,"d":"6.664"},{"v":6.678919099242985,"d":"6.679"},null,{"v":2950.5059676785168,"d":"£2,950.51"},{"v":1770.0012232889223,"d":"£1,770.00"},null,{"v":4.726572461357726,"d":"4.727"},{"v":4.816403574700516,"d":"4.816"},null,{"v":12493.57731278433,"d":"£12,493.58"},{"v":12445.63253576013,"d":"£12,445.63"},null,{"v":2.9585404409869045,"d":"2.959"},{"v":2.9858135750373997,"d":"2.986"},null,{"v":49603.45326336225,"d":"£49,603.45"},{"v":49529.73512926116,"d":"£49,529.74"},null,{"v":4.252688027093998,"d":"4.253"},{"v":4.347166436429518,"d":"4.347"},null,{"v":3119117.0728440336,"d":"£3,119,117.07"},{"v":0,"d":"£0.00"},null,{"v":-1852.6593842393358,"d":"-1852.659"},{"v":0,"d":"0.000"},null,{"v":206609.9552483819,"d":"£206,609.96"},{"v":0,"d":"£0.00"},null,{"v":-102.00670223695315,"d":"-102.007"},{"v":0,"d":"0.000"},null,{"v":27959891.807988547,"d":"£27,959,891.81"},{"v":0,"d":"£0.00"},null,{"v":-2127.622292068183,"d":"-2127.622"},{"v":0,"d":"0.000"},null,{"v":423311.09976025345,"d":"£423,311.10"},{"v":0,"d":"£0.00"},null,{"v":-240.79829097957784,"d":"-240.798"},{"v":0,"d":"0.000"},null,{"v":1148070.7129699604,"d":"£1,148,070.71"},{"v":0,"d":"£0.00"},null,{"v":-1471.386872290455,"d":"-1471.387"},{"v":0,"d":"0.000"},null,{"v":32857000.648811173,"d":"£32,857,000.65"},{"v":0,"d":"£0.00"},null,{"v":-5794.473541814505,"d":"-5794.474"},{"v":0,"d":"0.000"},null,{"v":115577.94999142412,"d":"£115,578"},{"v":115952.92133778607,"d":"£115,953"},null,{"$f":"SUM(IF(BS218:BT218>=BS218, 1))","v":2},{"$f":"SUM(IF(BS218:BT218>=BT218, 1))","v":1},null,{"v":133061.0152061239,"d":"£133,061"},{"v":133384.8692331734,"d":"£133,385"},null,{"$f":"SUM(IF(BY218:BZ218>=BY218, 1))","v":2},{"$f":"SUM(IF(BY218:BZ218>=BZ218, 1))","v":1},null,{"v":91580.94325947601,"d":"£91,581"},{"v":94558.0702707214,"d":"£94,558"},null,{"$f":"SUM(IF(CE218:CF218>=CE218, 1))","v":2},{"$f":"SUM(IF(CE218:CF218>=CF218, 1))","v":1},null,{"v":46677.231506953765,"d":"£46,677"},{"v":47270.63896498786,"d":"£47,271"},null,{"$f":"SUM(IF(CK218:CL218>=CK218, 1))","v":2},{"$f":"SUM(IF(CK218:CL218>=CL218, 1))","v":1},null,{"$f":"AF218*WTP-AC218","v":{"v":35450.307278517714,"d":"£35,450"}},{"v":37413.59359932921,"d":"£37,414"},null,{"$f":"SUM(IF(CQ218:CR218>=CQ218, 1))","v":2},{"$f":"SUM(IF(CQ218:CR218>=CR218, 1))","v":1},null,{"v":-40172304.75763075,"d":"-£40,172,305"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW218:CX218>=CW218, 1))","v":2},{"$f":"SUM(IF(CW218:CX218>=CX218, 1))","v":1},null,{"v":-2246743.999987445,"d":"-£2,246,744"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC218:DD218>=DC218, 1))","v":2},{"$f":"SUM(IF(DC218:DD218>=DD218, 1))","v":1},null,{"v":-70512337.64935221,"d":"-£70,512,338"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI218:DJ218>=DI218, 1))","v":2},{"$f":"SUM(IF(DI218:DJ218>=DJ218, 1))","v":1},null,{"v":-5239276.919351811,"d":"-£5,239,277"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO218:DP218>=DO218, 1))","v":2},{"$f":"SUM(IF(DO218:DP218>=DP218, 1))","v":1},null,{"v":-30575808.15877906,"d":"-£30,575,808"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU218:DV218>=DU218, 1))","v":2},{"$f":"SUM(IF(DU218:DV218>=DV218, 1))","v":1},null,{"v":-148746471.48510125,"d":"-£148,746,471"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA218:EB218>=EA218, 1))","v":2},{"$f":"SUM(IF(EA218:EB218>=EB218, 1))","v":1}]
[{"$nulls":3},203,{"v":272.5114162687884,"d":"£272.51"},{"v":266.50784770863146,"d":"£266.51"},null,{"v":5.825035275125419,"d":"5.825"},{"v":5.836935593988892,"d":"5.837"},null,{"v":293.580178954751,"d":"£293.58"},{"v":287.3792912362584,"d":"£287.38"},null,{"v":6.688275714695143,"d":"6.688"},{"v":6.697958535904843,"d":"6.698"},null,{"v":2506.434473053338,"d":"£2,506.43"},{"v":1370.6912236937203,"d":"£1,370.69"},null,{"v":4.654950570908076,"d":"4.655"},{"v":4.742691729574274,"d":"4.743"},null,{"v":8121.398959987102,"d":"£8,121.40"},{"v":8113.188519323072,"d":"£8,113.19"},null,{"v":2.933782990844541,"d":"2.934"},{"v":2.9762289505025263,"d":"2.976"},null,{"v":49429.63205541762,"d":"£49,429.63"},{"v":49321.36114914258,"d":"£49,321.36"},null,{"v":4.732264047666249,"d":"4.732"},{"v":4.847098063745297,"d":"4.847"},null,{"v":642058.3196528658,"d":"£642,058.32"},{"v":0,"d":"£0.00"},null,{"v":-1272.692841974497,"d":"-1272.693"},{"v":0,"d":"0.000"},null,{"v":40123.69269557883,"d":"£40,123.69"},{"v":0,"d":"£0.00"},null,{"v":-62.654019921308965,"d":"-62.654"},{"v":0,"d":"0.000"},null,{"v":25815827.93747879,"d":"£25,815,827.94"},{"v":0,"d":"£0.00"},null,{"v":-1994.3861928642393,"d":"-1994.386"},{"v":0,"d":"0.000"},null,{"v":73864.08594363334,"d":"£73,864.09"},{"v":0,"d":"£0.00"},null,{"v":-381.8591644992771,"d":"-381.859"},{"v":0,"d":"0.000"},null,{"v":1757637.6965122584,"d":"£1,757,637.70"},{"v":0,"d":"£0.00"},null,{"v":-1864.1812694327232,"d":"-1864.181"},{"v":0,"d":"0.000"},null,{"v":28329511.732283123,"d":"£28,329,511.73"},{"v":0,"d":"£0.00"},null,{"v":-5575.773488692045,"d":"-5575.773"},{"v":0,"d":"0.000"},null,{"v":116228.1940862396,"d":"£116,228"},{"v":116472.2040320692,"d":"£116,472"},null,{"$f":"SUM(IF(BS219:BT219>=BS219, 1))","v":2},{"$f":"SUM(IF(BS219:BT219>=BT219, 1))","v":1},null,{"v":133471.93411494812,"d":"£133,472"},{"v":133671.7914268606,"d":"£133,672"},null,{"$f":"SUM(IF(BY219:BZ219>=BY219, 1))","v":2},{"$f":"SUM(IF(BY219:BZ219>=BZ219, 1))","v":1},null,{"v":90592.57694510819,"d":"£90,593"},{"v":93483.14336779175,"d":"£93,483"},null,{"$f":"SUM(IF(CE219:CF219>=CE219, 1))","v":2},{"$f":"SUM(IF(CE219:CF219>=CF219, 1))","v":1},null,{"v":50554.26085690371,"d":"£50,554"},{"v":51411.390490727455,"d":"£51,411"},null,{"$f":"SUM(IF(CK219:CL219>=CK219, 1))","v":2},{"$f":"SUM(IF(CK219:CL219>=CL219, 1))","v":1},null,{"$f":"AF219*WTP-AC219","v":{"v":45215.64889790736,"d":"£45,216"}},{"v":47620.60012576336,"d":"£47,621"},null,{"$f":"SUM(IF(CQ219:CR219>=CQ219, 1))","v":2},{"$f":"SUM(IF(CQ219:CR219>=CR219, 1))","v":1},null,{"v":-26095915.159142807,"d":"-£26,095,915"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW219:CX219>=CW219, 1))","v":2},{"$f":"SUM(IF(CW219:CX219>=CX219, 1))","v":1},null,{"v":-1293204.091121758,"d":"-£1,293,204"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC219:DD219>=DC219, 1))","v":2},{"$f":"SUM(IF(DC219:DD219>=DD219, 1))","v":1},null,{"v":-65703551.79476357,"d":"-£65,703,552"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI219:DJ219>=DI219, 1))","v":2},{"$f":"SUM(IF(DI219:DJ219>=DJ219, 1))","v":1},null,{"v":-7711047.375929175,"d":"-£7,711,047"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO219:DP219>=DO219, 1))","v":2},{"$f":"SUM(IF(DO219:DP219>=DP219, 1))","v":1},null,{"v":-39041263.08516672,"d":"-£39,041,263"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU219:DV219>=DU219, 1))","v":2},{"$f":"SUM(IF(DU219:DV219>=DV219, 1))","v":1},null,{"v":-139844981.50612402,"d":"-£139,844,982"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA219:EB219>=EA219, 1))","v":2},{"$f":"SUM(IF(EA219:EB219>=EB219, 1))","v":1}]
[{"$nulls":3},204,{"v":267.5300873459758,"d":"£267.53"},{"v":232.06759457804566,"d":"£232.07"},null,{"v":5.851736660808458,"d":"5.852"},{"v":5.868983170719961,"d":"5.869"},null,{"v":286.4423818025758,"d":"£286.44"},{"v":250.15290357877655,"d":"£250.15"},null,{"v":6.74652802761024,"d":"6.747"},{"v":6.761420923370278,"d":"6.761"},null,{"v":2329.5728244946486,"d":"£2,329.57"},{"v":1382.252798112304,"d":"£1,382.25"},null,{"v":5.001443733694351,"d":"5.001"},{"v":5.096319329033648,"d":"5.096"},null,{"v":11348.689862573465,"d":"£11,348.69"},{"v":11316.171902024053,"d":"£11,316.17"},null,{"v":3.0329376175017106,"d":"3.033"},{"v":3.0721126366632627,"d":"3.072"},null,{"v":50667.37616846876,"d":"£50,667.38"},{"v":50211.387547334634,"d":"£50,211.39"},null,{"v":4.070285921275014,"d":"4.070"},{"v":4.208592535726061,"d":"4.209"},null,{"v":3789753.053426612,"d":"£3,789,753.05"},{"v":0,"d":"£0.00"},null,{"v":-1843.0744286870672,"d":"-1843.074"},{"v":0,"d":"0.000"},null,{"v":250178.94432588638,"d":"£250,178.94"},{"v":0,"d":"£0.00"},null,{"v":-102.67132848326104,"d":"-102.671"},{"v":0,"d":"0.000"},null,{"v":21674313.123539746,"d":"£21,674,313.12"},{"v":0,"d":"£0.00"},null,{"v":-2170.716657409932,"d":"-2170.717"},{"v":0,"d":"0.000"},null,{"v":282034.5287941848,"d":"£282,034.53"},{"v":0,"d":"£0.00"},null,{"v":-339.7724790563844,"d":"-339.772"},{"v":0,"d":"0.000"},null,{"v":7329895.313308383,"d":"£7,329,895.31"},{"v":0,"d":"£0.00"},null,{"v":-2223.241892621879,"d":"-2223.242"},{"v":0,"d":"0.000"},null,{"v":33326174.963394813,"d":"£33,326,174.96"},{"v":0,"d":"£0.00"},null,{"v":-6679.476786258523,"d":"-6679.477"},{"v":0,"d":"0.000"},null,{"v":116767.20312882317,"d":"£116,767"},{"v":117147.59581982117,"d":"£117,148"},null,{"$f":"SUM(IF(BS220:BT220>=BS220, 1))","v":2},{"$f":"SUM(IF(BS220:BT220>=BT220, 1))","v":1},null,{"v":134644.11817040225,"d":"£134,644"},{"v":134978.2655638268,"d":"£134,978"},null,{"$f":"SUM(IF(BY220:BZ220>=BY220, 1))","v":2},{"$f":"SUM(IF(BY220:BZ220>=BZ220, 1))","v":1},null,{"v":97699.30184939236,"d":"£97,699"},{"v":100544.13378256066,"d":"£100,544"},null,{"$f":"SUM(IF(CE220:CF220>=CE220, 1))","v":2},{"$f":"SUM(IF(CE220:CF220>=CF220, 1))","v":1},null,{"v":49310.062487460746,"d":"£49,310"},{"v":50126.0808312412,"d":"£50,126"},null,{"$f":"SUM(IF(CK220:CL220>=CK220, 1))","v":2},{"$f":"SUM(IF(CK220:CL220>=CL220, 1))","v":1},null,{"$f":"AF220*WTP-AC220","v":{"v":30738.342257031516,"d":"£30,738"}},{"v":33960.463167186586,"d":"£33,960"},null,{"$f":"SUM(IF(CQ220:CR220>=CQ220, 1))","v":2},{"$f":"SUM(IF(CQ220:CR220>=CR220, 1))","v":1},null,{"v":-40651241.627167955,"d":"-£40,651,242"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW220:CX220>=CW220, 1))","v":2},{"$f":"SUM(IF(CW220:CX220>=CX220, 1))","v":1},null,{"v":-2303605.5139911072,"d":"-£2,303,606"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC220:DD220>=DC220, 1))","v":2},{"$f":"SUM(IF(DC220:DD220>=DD220, 1))","v":1},null,{"v":-65088646.27173839,"d":"-£65,088,646"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI220:DJ220>=DI220, 1))","v":2},{"$f":"SUM(IF(DI220:DJ220>=DJ220, 1))","v":1},null,{"v":-7077484.109921873,"d":"-£7,077,484"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO220:DP220>=DO220, 1))","v":2},{"$f":"SUM(IF(DO220:DP220>=DP220, 1))","v":1},null,{"v":-51794733.16574596,"d":"-£51,794,733"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU220:DV220>=DU220, 1))","v":2},{"$f":"SUM(IF(DU220:DV220>=DV220, 1))","v":1},null,{"v":-166915710.68856528,"d":"-£166,915,711"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA220:EB220>=EA220, 1))","v":2},{"$f":"SUM(IF(EA220:EB220>=EB220, 1))","v":1}]
[{"$nulls":3},205,{"v":281.03151761810886,"d":"£281.03"},{"v":257.96298956212644,"d":"£257.96"},null,{"v":5.753240514405994,"d":"5.753"},{"v":5.768128177279527,"d":"5.768"},null,{"v":301.7917990924557,"d":"£301.79"},{"v":278.13600819413625,"d":"£278.14"},null,{"v":6.6566910651509845,"d":"6.657"},{"v":6.669260615658689,"d":"6.669"},null,{"v":3661.904270563176,"d":"£3,661.90"},{"v":1762.196359316412,"d":"£1,762.20"},null,{"v":4.706683006664496,"d":"4.707"},{"v":4.837992710959846,"d":"4.838"},null,{"v":11635.932122088907,"d":"£11,635.93"},{"v":11623.299188902049,"d":"£11,623.30"},null,{"v":3.0723058761261757,"d":"3.072"},{"v":3.1316958115778415,"d":"3.132"},null,{"v":50478.51733135234,"d":"£50,478.52"},{"v":50255.114354834375,"d":"£50,255.11"},null,{"v":4.738952644876154,"d":"4.739"},{"v":4.837569946617721,"d":"4.838"},null,{"v":2469697.3741736766,"d":"£2,469,697.37"},{"v":0,"d":"£0.00"},null,{"v":-1593.8607707053852,"d":"-1593.861"},{"v":0,"d":"0.000"},null,{"v":161897.76062273153,"d":"£161,897.76"},{"v":0,"d":"£0.00"},null,{"v":-86.02469002109017,"d":"-86.025"},{"v":0,"d":"0.000"},null,{"v":43995177.951964065,"d":"£43,995,177.95"},{"v":0,"d":"£0.00"},null,{"v":-3040.9905507538483,"d":"-3040.991"},{"v":0,"d":"0.000"},null,{"v":115024.06811009994,"d":"£115,024.07"},{"v":0,"d":"£0.00"},null,{"v":-540.7510575258362,"d":"-540.751"},{"v":0,"d":"0.000"},null,{"v":3581399.4207720244,"d":"£3,581,399.42"},{"v":0,"d":"£0.00"},null,{"v":-1580.9455757495139,"d":"-1580.946"},{"v":0,"d":"0.000"},null,{"v":50323196.5756426,"d":"£50,323,196.58"},{"v":0,"d":"£0.00"},null,{"v":-6842.5726447556735,"d":"-6842.573"},{"v":0,"d":"0.000"},null,{"v":114783.77877050178,"d":"£114,784"},{"v":115104.60055602841,"d":"£115,105"},null,{"$f":"SUM(IF(BS221:BT221>=BS221, 1))","v":2},{"$f":"SUM(IF(BS221:BT221>=BT221, 1))","v":1},null,{"v":132832.02950392722,"d":"£132,832"},{"v":133107.07630497965,"d":"£133,107"},null,{"$f":"SUM(IF(BY221:BZ221>=BY221, 1))","v":2},{"$f":"SUM(IF(BY221:BZ221>=BZ221, 1))","v":1},null,{"v":90471.75586272674,"d":"£90,472"},{"v":94997.65785988052,"d":"£94,998"},null,{"$f":"SUM(IF(CE221:CF221>=CE221, 1))","v":2},{"$f":"SUM(IF(CE221:CF221>=CF221, 1))","v":1},null,{"v":49810.18540043461,"d":"£49,810"},{"v":51010.61704265478,"d":"£51,011"},null,{"$f":"SUM(IF(CK221:CL221>=CK221, 1))","v":2},{"$f":"SUM(IF(CK221:CL221>=CL221, 1))","v":1},null,{"$f":"AF221*WTP-AC221","v":{"v":44300.53556617073,"d":"£44,301"}},{"v":46496.28457752005,"d":"£46,496"},null,{"$f":"SUM(IF(CQ221:CR221>=CQ221, 1))","v":2},{"$f":"SUM(IF(CQ221:CR221>=CR221, 1))","v":1},null,{"v":-34346912.78828138,"d":"-£34,346,913"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW221:CX221>=CW221, 1))","v":2},{"$f":"SUM(IF(CW221:CX221>=CX221, 1))","v":1},null,{"v":-1882391.5610445347,"d":"-£1,882,392"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC221:DD221>=DC221, 1))","v":2},{"$f":"SUM(IF(DC221:DD221>=DD221, 1))","v":1},null,{"v":-104814988.96704103,"d":"-£104,814,989"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI221:DJ221>=DI221, 1))","v":2},{"$f":"SUM(IF(DI221:DJ221>=DJ221, 1))","v":1},null,{"v":-10930045.218626823,"d":"-£10,930,045"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO221:DP221>=DO221, 1))","v":2},{"$f":"SUM(IF(DO221:DP221>=DP221, 1))","v":1},null,{"v":-35200310.9357623,"d":"-£35,200,311"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU221:DV221>=DU221, 1))","v":2},{"$f":"SUM(IF(DU221:DV221>=DV221, 1))","v":1},null,{"v":-187174649.47075605,"d":"-£187,174,649"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA221:EB221>=EA221, 1))","v":2},{"$f":"SUM(IF(EA221:EB221>=EB221, 1))","v":1}]
[{"$nulls":3},206,{"v":215.8410817829531,"d":"£215.84"},{"v":185.50327879282392,"d":"£185.50"},null,{"v":5.8003647499103215,"d":"5.800"},{"v":5.820582735859743,"d":"5.821"},null,{"v":231.06135276096916,"d":"£231.06"},{"v":199.99744937175865,"d":"£200.00"},null,{"v":6.687318834070715,"d":"6.687"},{"v":6.705536250497114,"d":"6.706"},null,{"v":1814.571762337644,"d":"£1,814.57"},{"v":1181.0237459621455,"d":"£1,181.02"},null,{"v":4.663793780778181,"d":"4.664"},{"v":4.7235165741379035,"d":"4.724"},null,{"v":7394.90321154003,"d":"£7,394.90"},{"v":7413.153860320605,"d":"£7,413.15"},null,{"v":2.902369170164094,"d":"2.902"},{"v":2.960188709262861,"d":"2.960"},null,{"v":50083.36848793814,"d":"£50,083.37"},{"v":49542.51135297527,"d":"£49,542.51"},null,{"v":4.754143088398748,"d":"4.754"},{"v":4.904145607513203,"d":"4.904"},null,{"v":3188352.1153053255,"d":"£3,188,352.12"},{"v":0,"d":"£0.00"},null,{"v":-2124.8097065573465,"d":"-2124.810"},{"v":0,"d":"0.000"},null,{"v":212255.94928327308,"d":"£212,255.95"},{"v":0,"d":"£0.00"},null,{"v":-124.47743506751553,"d":"-124.477"},{"v":0,"d":"0.000"},null,{"v":14399762.571427582,"d":"£14,399,762.57"},{"v":0,"d":"£0.00"},null,{"v":-1357.4252025954204,"d":"-1357.425"},{"v":0,"d":"0.000"},null,{"v":-161999.10148801425,"d":"-£161,999.10"},{"v":0,"d":"£0.00"},null,{"v":-513.2263239003496,"d":"-513.226"},{"v":0,"d":"0.000"},null,{"v":8814504.321488928,"d":"£8,814,504.32"},{"v":0,"d":"£0.00"},null,{"v":-2444.634206516221,"d":"-2444.634"},{"v":0,"d":"0.000"},null,{"v":26452875.856017094,"d":"£26,452,875.86"},{"v":0,"d":"£0.00"},null,{"v":-6564.572874636853,"d":"-6564.573"},{"v":0,"d":"0.000"},null,{"v":115791.45391642347,"d":"£115,791"},{"v":116226.15143840204,"d":"£116,226"},null,{"$f":"SUM(IF(BS222:BT222>=BS222, 1))","v":2},{"$f":"SUM(IF(BS222:BT222>=BT222, 1))","v":1},null,{"v":133515.31532865332,"d":"£133,515"},{"v":133910.72756057052,"d":"£133,911"},null,{"$f":"SUM(IF(BY222:BZ222>=BY222, 1))","v":2},{"$f":"SUM(IF(BY222:BZ222>=BZ222, 1))","v":1},null,{"v":91461.30385322598,"d":"£91,461"},{"v":93289.30773679593,"d":"£93,289"},null,{"$f":"SUM(IF(CE222:CF222>=CE222, 1))","v":2},{"$f":"SUM(IF(CE222:CF222>=CF222, 1))","v":1},null,{"v":50652.48019174185,"d":"£50,652"},{"v":51790.620324936615,"d":"£51,791"},null,{"$f":"SUM(IF(CK222:CL222>=CK222, 1))","v":2},{"$f":"SUM(IF(CK222:CL222>=CL222, 1))","v":1},null,{"$f":"AF222*WTP-AC222","v":{"v":44999.49328003682,"d":"£44,999"}},{"v":48540.40079728879,"d":"£48,540"},null,{"$f":"SUM(IF(CQ222:CR222>=CQ222, 1))","v":2},{"$f":"SUM(IF(CQ222:CR222>=CR222, 1))","v":1},null,{"v":-45684546.24645226,"d":"-£45,684,546"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW222:CX222>=CW222, 1))","v":2},{"$f":"SUM(IF(CW222:CX222>=CX222, 1))","v":1},null,{"v":-2701804.6506335833,"d":"-£2,701,805"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC222:DD222>=DC222, 1))","v":2},{"$f":"SUM(IF(DC222:DD222>=DD222, 1))","v":1},null,{"v":-41548266.62333599,"d":"-£41,548,267"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI222:DJ222>=DI222, 1))","v":2},{"$f":"SUM(IF(DI222:DJ222>=DJ222, 1))","v":1},null,{"v":-10102527.376518978,"d":"-£10,102,527"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO222:DP222>=DO222, 1))","v":2},{"$f":"SUM(IF(DO222:DP222>=DP222, 1))","v":1},null,{"v":-57707188.451813355,"d":"-£57,707,188"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU222:DV222>=DU222, 1))","v":2},{"$f":"SUM(IF(DU222:DV222>=DV222, 1))","v":1},null,{"v":-157744333.34875417,"d":"-£157,744,333"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA222:EB222>=EA222, 1))","v":2},{"$f":"SUM(IF(EA222:EB222>=EB222, 1))","v":1}]
[{"$nulls":3},207,{"v":304.6149286485225,"d":"£304.61"},{"v":272.4185541362936,"d":"£272.42"},null,{"v":5.785214249065365,"d":"5.785"},{"v":5.801694451458142,"d":"5.802"},null,{"v":326.70270405222726,"d":"£326.70"},{"v":293.748477959213,"d":"£293.75"},null,{"v":6.708980287898116,"d":"6.709"},{"v":6.723640546473559,"d":"6.724"},null,{"v":1900.1493345368892,"d":"£1,900.15"},{"v":1447.6061148886865,"d":"£1,447.61"},null,{"v":4.803747775908487,"d":"4.804"},{"v":4.853596267185272,"d":"4.854"},null,{"v":10430.269664720696,"d":"£10,430.27"},{"v":10359.582168761093,"d":"£10,359.58"},null,{"v":3.0382472304019026,"d":"3.038"},{"v":3.0723214861413,"d":"3.072"},null,{"v":50440.01093590587,"d":"£50,440.01"},{"v":50224.47530225633,"d":"£50,224.48"},null,{"v":4.444482629107331,"d":"4.444"},{"v":4.53574917543316,"d":"4.536"},null,{"v":3446025.0459450614,"d":"£3,446,025.05"},{"v":0,"d":"£0.00"},null,{"v":-1763.9001616838923,"d":"-1763.900"},{"v":0,"d":"0.000"},null,{"v":236466.02269467912,"d":"£236,466.02"},{"v":0,"d":"£0.00"},null,{"v":-105.1960081607084,"d":"-105.196"},{"v":0,"d":"0.000"},null,{"v":10433156.55489661,"d":"£10,433,156.55"},{"v":0,"d":"£0.00"},null,{"v":-1149.2319207000542,"d":"-1149.232"},{"v":0,"d":"0.000"},null,{"v":627295.9193598476,"d":"£627,295.92"},{"v":0,"d":"£0.00"},null,{"v":-302.3822147097056,"d":"-302.382"},{"v":0,"d":"0.000"},null,{"v":3363385.5478599365,"d":"£3,363,385.55"},{"v":0,"d":"£0.00"},null,{"v":-1424.1941238101945,"d":"-1424.194"},{"v":0,"d":"0.000"},null,{"v":18106329.090756133,"d":"£18,106,329.09"},{"v":0,"d":"£0.00"},null,{"v":-4744.904429064555,"d":"-4744.904"},{"v":0,"d":"0.000"},null,{"v":115399.67005265878,"d":"£115,400"},{"v":115761.47047502655,"d":"£115,761"},null,{"$f":"SUM(IF(BS223:BT223>=BS223, 1))","v":2},{"$f":"SUM(IF(BS223:BT223>=BT223, 1))","v":1},null,{"v":133852.9030539101,"d":"£133,853"},{"v":134179.06245151197,"d":"£134,179"},null,{"$f":"SUM(IF(BY223:BZ223>=BY223, 1))","v":2},{"$f":"SUM(IF(BY223:BZ223>=BZ223, 1))","v":1},null,{"v":94174.80618363286,"d":"£94,175"},{"v":95624.31922881675,"d":"£95,624"},null,{"$f":"SUM(IF(CE223:CF223>=CE223, 1))","v":2},{"$f":"SUM(IF(CE223:CF223>=CF223, 1))","v":1},null,{"v":50334.67494331735,"d":"£50,335"},{"v":51086.84755406491,"d":"£51,087"},null,{"$f":"SUM(IF(CK223:CL223>=CK223, 1))","v":2},{"$f":"SUM(IF(CK223:CL223>=CL223, 1))","v":1},null,{"$f":"AF223*WTP-AC223","v":{"v":38449.641646240765,"d":"£38,450"}},{"v":40490.50820640686,"d":"£40,491"},null,{"$f":"SUM(IF(CQ223:CR223>=CQ223, 1))","v":2},{"$f":"SUM(IF(CQ223:CR223>=CR223, 1))","v":1},null,{"v":-38724028.27962291,"d":"-£38,724,028"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW223:CX223>=CW223, 1))","v":2},{"$f":"SUM(IF(CW223:CX223>=CX223, 1))","v":1},null,{"v":-2340386.185908847,"d":"-£2,340,386"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC223:DD223>=DC223, 1))","v":2},{"$f":"SUM(IF(DC223:DD223>=DD223, 1))","v":1},null,{"v":-33417794.968897693,"d":"-£33,417,795"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI223:DJ223>=DI223, 1))","v":2},{"$f":"SUM(IF(DI223:DJ223>=DJ223, 1))","v":1},null,{"v":-6674940.2135539595,"d":"-£6,674,940"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO223:DP223>=DO223, 1))","v":2},{"$f":"SUM(IF(DO223:DP223>=DP223, 1))","v":1},null,{"v":-31847268.024063826,"d":"-£31,847,268"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU223:DV223>=DU223, 1))","v":2},{"$f":"SUM(IF(DU223:DV223>=DV223, 1))","v":1},null,{"v":-113004417.67204724,"d":"-£113,004,418"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA223:EB223>=EA223, 1))","v":2},{"$f":"SUM(IF(EA223:EB223>=EB223, 1))","v":1}]
[{"$nulls":3},208,{"v":228.94950910803848,"d":"£228.95"},{"v":209.56235096112957,"d":"£209.56"},null,{"v":5.843879903928864,"d":"5.844"},{"v":5.861162353909008,"d":"5.861"},null,{"v":245.8555360276916,"d":"£245.86"},{"v":225.9663316385283,"d":"£225.97"},null,{"v":6.686460289194407,"d":"6.686"},{"v":6.700608556283621,"d":"6.701"},null,{"v":3820.6471904361015,"d":"£3,820.65"},{"v":1511.9025936551413,"d":"£1,511.90"},null,{"v":4.788160095583534,"d":"4.788"},{"v":4.9376622311031,"d":"4.938"},null,{"v":9887.81279701217,"d":"£9,887.81"},{"v":9865.586910134196,"d":"£9,865.59"},null,{"v":3.02830417900672,"d":"3.028"},{"v":3.0763909642525964,"d":"3.076"},null,{"v":50624.80975871776,"d":"£50,624.81"},{"v":50434.96609304046,"d":"£50,434.97"},null,{"v":4.735085079243085,"d":"4.735"},{"v":4.880751821414494,"d":"4.881"},null,{"v":2059303.987676891,"d":"£2,059,303.99"},{"v":0,"d":"£0.00"},null,{"v":-1835.7418808497418,"d":"-1835.742"},{"v":0,"d":"0.000"},null,{"v":132999.51654073905,"d":"£132,999.52"},{"v":0,"d":"£0.00"},null,{"v":-94.60975139759209,"d":"-94.610"},{"v":0,"d":"0.000"},null,{"v":53304498.59771455,"d":"£53,304,498.60"},{"v":0,"d":"£0.00"},null,{"v":-3451.718472571294,"d":"-3451.718"},{"v":0,"d":"0.000"},null,{"v":207570.6976247979,"d":"£207,570.70"},{"v":0,"d":"£0.00"},null,{"v":-449.08928110815765,"d":"-449.089"},{"v":0,"d":"0.000"},null,{"v":3001347.811730343,"d":"£3,001,347.81"},{"v":0,"d":"£0.00"},null,{"v":-2302.929393499972,"d":"-2302.929"},{"v":0,"d":"0.000"},null,{"v":58705720.61128732,"d":"£58,705,720.61"},{"v":0,"d":"£0.00"},null,{"v":-8134.088779426758,"d":"-8134.089"},{"v":0,"d":"0.000"},null,{"v":116648.64856946924,"d":"£116,649"},{"v":117013.68472721904,"d":"£117,014"},null,{"$f":"SUM(IF(BS224:BT224>=BS224, 1))","v":2},{"$f":"SUM(IF(BS224:BT224>=BT224, 1))","v":1},null,{"v":133483.35024786045,"d":"£133,483"},{"v":133786.20479403387,"d":"£133,786"},null,{"$f":"SUM(IF(BY224:BZ224>=BY224, 1))","v":2},{"$f":"SUM(IF(BY224:BZ224>=BZ224, 1))","v":1},null,{"v":91942.5547212346,"d":"£91,943"},{"v":97241.34202840684,"d":"£97,241"},null,{"$f":"SUM(IF(CE224:CF224>=CE224, 1))","v":2},{"$f":"SUM(IF(CE224:CF224>=CF224, 1))","v":1},null,{"v":50678.27078312223,"d":"£50,678"},{"v":51662.23237491773,"d":"£51,662"},null,{"$f":"SUM(IF(CK224:CL224>=CK224, 1))","v":2},{"$f":"SUM(IF(CK224:CL224>=CL224, 1))","v":1},null,{"$f":"AF224*WTP-AC224","v":{"v":44076.89182614394,"d":"£44,077"}},{"v":47180.070335249424,"d":"£47,180"},null,{"$f":"SUM(IF(CQ224:CR224>=CQ224, 1))","v":2},{"$f":"SUM(IF(CQ224:CR224>=CR224, 1))","v":1},null,{"v":-38774141.604671724,"d":"-£38,774,142"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW224:CX224>=CW224, 1))","v":2},{"$f":"SUM(IF(CW224:CX224>=CX224, 1))","v":1},null,{"v":-2025194.544492581,"d":"-£2,025,195"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC224:DD224>=DC224, 1))","v":2},{"$f":"SUM(IF(DC224:DD224>=DD224, 1))","v":1},null,{"v":-122338868.04914042,"d":"-£122,338,868"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI224:DJ224>=DI224, 1))","v":2},{"$f":"SUM(IF(DI224:DJ224>=DJ224, 1))","v":1},null,{"v":-9189356.31978795,"d":"-£9,189,356"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO224:DP224>=DO224, 1))","v":2},{"$f":"SUM(IF(DO224:DP224>=DP224, 1))","v":1},null,{"v":-49059935.68172978,"d":"-£49,059,936"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU224:DV224>=DU224, 1))","v":2},{"$f":"SUM(IF(DU224:DV224>=DV224, 1))","v":1},null,{"v":-221387496.1998225,"d":"-£221,387,496"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA224:EB224>=EA224, 1))","v":2},{"$f":"SUM(IF(EA224:EB224>=EB224, 1))","v":1}]
[{"$nulls":3},209,{"v":240.59435837364143,"d":"£240.59"},{"v":224.83083842353966,"d":"£224.83"},null,{"v":5.863918080675246,"d":"5.864"},{"v":5.880631513766125,"d":"5.881"},null,{"v":258.6382896171792,"d":"£258.64"},{"v":242.47227603615332,"d":"£242.47"},null,{"v":6.7574227702623695,"d":"6.757"},{"v":6.772182155292208,"d":"6.772"},null,{"v":1555.8536065630806,"d":"£1,555.85"},{"v":1238.743436916314,"d":"£1,238.74"},null,{"v":4.924886583087858,"d":"4.925"},{"v":4.9894164125973655,"d":"4.989"},null,{"v":13191.79599339346,"d":"£13,191.80"},{"v":13229.569601095085,"d":"£13,229.57"},null,{"v":3.1174783841791625,"d":"3.117"},{"v":3.177910824054951,"d":"3.178"},null,{"v":51679.2697290303,"d":"£51,679.27"},{"v":51592.27012660458,"d":"£51,592.27"},null,{"v":4.8704297738858235,"d":"4.870"},{"v":4.971308724910739,"d":"4.971"},null,{"v":1703178.912689475,"d":"£1,703,178.91"},{"v":0,"d":"£0.00"},null,{"v":-1805.8128444115473,"d":"-1805.813"},{"v":0,"d":"0.000"},null,{"v":114717.64993561634,"d":"£114,717.65"},{"v":0,"d":"£0.00"},null,{"v":-104.73589896678672,"d":"-104.736"},{"v":0,"d":"0.000"},null,{"v":7387469.495821638,"d":"£7,387,469.50"},{"v":0,"d":"£0.00"},null,{"v":-1503.3013529748184,"d":"-1503.301"},{"v":0,"d":"0.000"},null,{"v":-356062.58186991274,"d":"-£356,062.58"},{"v":0,"d":"£0.00"},null,{"v":-569.6498661404215,"d":"-569.650"},{"v":0,"d":"0.000"},null,{"v":1355043.8643792102,"d":"£1,355,043.86"},{"v":0,"d":"£0.00"},null,{"v":-1571.2187161778477,"d":"-1571.219"},{"v":0,"d":"0.000"},null,{"v":10204347.340956027,"d":"£10,204,347.34"},{"v":0,"d":"£0.00"},null,{"v":-5554.718678671422,"d":"-5554.719"},{"v":0,"d":"0.000"},null,{"v":117037.76725513129,"d":"£117,038"},{"v":117387.79943689896,"d":"£117,388"},null,{"$f":"SUM(IF(BS225:BT225>=BS225, 1))","v":2},{"$f":"SUM(IF(BS225:BT225>=BT225, 1))","v":1},null,{"v":134889.81711563023,"d":"£134,890"},{"v":135201.17082980802,"d":"£135,201"},null,{"$f":"SUM(IF(BY225:BZ225>=BY225, 1))","v":2},{"$f":"SUM(IF(BY225:BZ225>=BZ225, 1))","v":1},null,{"v":96941.87805519409,"d":"£96,942"},{"v":98549.584815031,"d":"£98,550"},null,{"$f":"SUM(IF(CE225:CF225>=CE225, 1))","v":2},{"$f":"SUM(IF(CE225:CF225>=CF225, 1))","v":1},null,{"v":49157.77169018979,"d":"£49,158"},{"v":50328.64688000394,"d":"£50,329"},null,{"$f":"SUM(IF(CK225:CL225>=CK225, 1))","v":2},{"$f":"SUM(IF(CK225:CL225>=CL225, 1))","v":1},null,{"$f":"AF225*WTP-AC225","v":{"v":45729.32574868618,"d":"£45,729"}},{"v":47833.9043716102,"d":"£47,834"},null,{"$f":"SUM(IF(CQ225:CR225>=CQ225, 1))","v":2},{"$f":"SUM(IF(CQ225:CR225>=CR225, 1))","v":1},null,{"v":-37819435.80092043,"d":"-£37,819,436"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW225:CX225>=CW225, 1))","v":2},{"$f":"SUM(IF(CW225:CX225>=CX225, 1))","v":1},null,{"v":-2209435.629271351,"d":"-£2,209,436"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC225:DD225>=DC225, 1))","v":2},{"$f":"SUM(IF(DC225:DD225>=DD225, 1))","v":1},null,{"v":-37453496.555318005,"d":"-£37,453,497"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI225:DJ225>=DI225, 1))","v":2},{"$f":"SUM(IF(DI225:DJ225>=DJ225, 1))","v":1},null,{"v":-11036934.740938516,"d":"-£11,036,935"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO225:DP225>=DO225, 1))","v":2},{"$f":"SUM(IF(DO225:DP225>=DP225, 1))","v":1},null,{"v":-32779418.18793616,"d":"-£32,779,418"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU225:DV225>=DU225, 1))","v":2},{"$f":"SUM(IF(DU225:DV225>=DV225, 1))","v":1},null,{"v":-121298720.91438447,"d":"-£121,298,721"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA225:EB225>=EA225, 1))","v":2},{"$f":"SUM(IF(EA225:EB225>=EB225, 1))","v":1}]
[{"$nulls":3},210,{"v":259.9967386075919,"d":"£260.00"},{"v":228.78197739549526,"d":"£228.78"},null,{"v":5.815156500412779,"d":"5.815"},{"v":5.834940976519822,"d":"5.835"},null,{"v":278.6608290243852,"d":"£278.66"},{"v":246.68833928955559,"d":"£246.69"},null,{"v":6.711133391306556,"d":"6.711"},{"v":6.728763725407642,"d":"6.729"},null,{"v":1769.7685691363326,"d":"£1,769.77"},{"v":1037.550419832353,"d":"£1,037.55"},null,{"v":4.804630521119156,"d":"4.805"},{"v":4.889153364175236,"d":"4.889"},null,{"v":11722.99603353272,"d":"£11,723.00"},{"v":11663.159780297268,"d":"£11,663.16"},null,{"v":2.780872098818679,"d":"2.781"},{"v":2.81001386006311,"d":"2.810"},null,{"v":50215.12910955405,"d":"£50,215.13"},{"v":49869.66837689746,"d":"£49,869.67"},null,{"v":4.5065448666819545,"d":"4.507"},{"v":4.602779127424121,"d":"4.603"},null,{"v":3381647.0587293175,"d":"£3,381,647.06"},{"v":0,"d":"£0.00"},null,{"v":-2143.348622188261,"d":"-2143.349"},{"v":0,"d":"0.000"},null,{"v":214195.86643277004,"d":"£214,195.87"},{"v":0,"d":"£0.00"},null,{"v":-118.11231216590278,"d":"-118.112"},{"v":0,"d":"0.000"},null,{"v":16960401.090116818,"d":"£16,960,401.09"},{"v":0,"d":"£0.00"},null,{"v":-1957.806318882948,"d":"-1957.806"},{"v":0,"d":"0.000"},null,{"v":540829.821169341,"d":"£540,829.82"},{"v":0,"d":"£0.00"},null,{"v":-263.3977341523705,"d":"-263.398"},{"v":0,"d":"0.000"},null,{"v":5476425.974747633,"d":"£5,476,425.97"},{"v":0,"d":"£0.00"},null,{"v":-1525.5563233953112,"d":"-1525.556"},{"v":0,"d":"0.000"},null,{"v":26573499.811195876,"d":"£26,573,499.81"},{"v":0,"d":"£0.00"},null,{"v":-6008.221310784793,"d":"-6008.221"},{"v":0,"d":"0.000"},null,{"v":116043.13326964798,"d":"£116,043"},{"v":116470.03755300093,"d":"£116,470"},null,{"$f":"SUM(IF(BS226:BT226>=BS226, 1))","v":2},{"$f":"SUM(IF(BS226:BT226>=BT226, 1))","v":1},null,{"v":133944.00699710674,"d":"£133,944"},{"v":134328.5861688633,"d":"£134,329"},null,{"$f":"SUM(IF(BY226:BZ226>=BY226, 1))","v":2},{"$f":"SUM(IF(BY226:BZ226>=BZ226, 1))","v":1},null,{"v":94322.84185324679,"d":"£94,323"},{"v":96745.51686367237,"d":"£96,746"},null,{"$f":"SUM(IF(CE226:CF226>=CE226, 1))","v":2},{"$f":"SUM(IF(CE226:CF226>=CF226, 1))","v":1},null,{"v":43894.44594284086,"d":"£43,894"},{"v":44537.11742096493,"d":"£44,537"},null,{"$f":"SUM(IF(CK226:CL226>=CK226, 1))","v":2},{"$f":"SUM(IF(CK226:CL226>=CL226, 1))","v":1},null,{"$f":"AF226*WTP-AC226","v":{"v":39915.76822408504,"d":"£39,916"}},{"v":42185.914171584955,"d":"£42,186"},null,{"$f":"SUM(IF(CQ226:CR226>=CQ226, 1))","v":2},{"$f":"SUM(IF(CQ226:CR226>=CR226, 1))","v":1},null,{"v":-46248619.50249454,"d":"-£46,248,620"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW226:CX226>=CW226, 1))","v":2},{"$f":"SUM(IF(CW226:CX226>=CX226, 1))","v":1},null,{"v":-2576442.109750826,"d":"-£2,576,442"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC226:DD226>=DC226, 1))","v":2},{"$f":"SUM(IF(DC226:DD226>=DD226, 1))","v":1},null,{"v":-56116527.46777578,"d":"-£56,116,527"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI226:DJ226>=DI226, 1))","v":2},{"$f":"SUM(IF(DI226:DJ226>=DJ226, 1))","v":1},null,{"v":-5808784.504216751,"d":"-£5,808,785"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO226:DP226>=DO226, 1))","v":2},{"$f":"SUM(IF(DO226:DP226>=DP226, 1))","v":1},null,{"v":-35987552.44265386,"d":"-£35,987,552"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU226:DV226>=DU226, 1))","v":2},{"$f":"SUM(IF(DU226:DV226>=DV226, 1))","v":1},null,{"v":-146737926.02689174,"d":"-£146,737,926"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA226:EB226>=EA226, 1))","v":2},{"$f":"SUM(IF(EA226:EB226>=EB226, 1))","v":1}]
[{"$nulls":3},211,{"v":265.21843930220075,"d":"£265.22"},{"v":247.43618738623505,"d":"£247.44"},null,{"v":5.865148788972913,"d":"5.865"},{"v":5.880139860316807,"d":"5.880"},null,{"v":285.08282980894825,"d":"£285.08"},{"v":266.87894827630254,"d":"£266.88"},null,{"v":6.737385521177006,"d":"6.737"},{"v":6.750620304172033,"d":"6.751"},null,{"v":2636.7883563712044,"d":"£2,636.79"},{"v":1504.7625416656392,"d":"£1,504.76"},null,{"v":4.931831942951145,"d":"4.932"},{"v":5.007620035220539,"d":"5.008"},null,{"v":14265.519485843955,"d":"£14,265.52"},{"v":14223.677510864822,"d":"£14,223.68"},null,{"v":3.185125535364849,"d":"3.185"},{"v":3.2297173554337832,"d":"3.230"},null,{"v":49466.18295185822,"d":"£49,466.18"},{"v":49234.12267159135,"d":"£49,234.12"},null,{"v":4.688676868070134,"d":"4.689"},{"v":4.80237462825588,"d":"4.802"},null,{"v":1905887.7506322558,"d":"£1,905,887.75"},{"v":0,"d":"£0.00"},null,{"v":-1606.7312159450717,"d":"-1606.731"},{"v":0,"d":"0.000"},null,{"v":124210.57754336379,"d":"£124,210.58"},{"v":0,"d":"£0.00"},null,{"v":-90.30491857054214,"d":"-90.305"},{"v":0,"d":"0.000"},null,{"v":26823441.3461264,"d":"£26,823,441.35"},{"v":0,"d":"£0.00"},null,{"v":-1795.8048494253248,"d":"-1795.805"},{"v":0,"d":"0.000"},null,{"v":377410.80030431465,"d":"£377,410.80"},{"v":0,"d":"£0.00"},null,{"v":-402.21415235860974,"d":"-402.214"},{"v":0,"d":"0.000"},null,{"v":3676016.532463104,"d":"£3,676,016.53"},{"v":0,"d":"£0.00"},null,{"v":-1801.0615417087834,"d":"-1801.062"},{"v":0,"d":"0.000"},null,{"v":32906967.00706944,"d":"£32,906,967.01"},{"v":0,"d":"£0.00"},null,{"v":-5696.116678008331,"d":"-5696.117"},{"v":0,"d":"0.000"},null,{"v":117037.75734015607,"d":"£117,038"},{"v":117355.3610189499,"d":"£117,355"},null,{"$f":"SUM(IF(BS227:BT227>=BS227, 1))","v":2},{"$f":"SUM(IF(BS227:BT227>=BT227, 1))","v":1},null,{"v":134462.62759373116,"d":"£134,463"},{"v":134745.52713516436,"d":"£134,746"},null,{"$f":"SUM(IF(BY227:BZ227>=BY227, 1))","v":2},{"$f":"SUM(IF(BY227:BZ227>=BZ227, 1))","v":1},null,{"v":95999.85050265168,"d":"£96,000"},{"v":98647.63816274513,"d":"£98,648"},null,{"$f":"SUM(IF(CE227:CF227>=CE227, 1))","v":2},{"$f":"SUM(IF(CE227:CF227>=CF227, 1))","v":1},null,{"v":49436.99122145303,"d":"£49,437"},{"v":50370.66959781084,"d":"£50,371"},null,{"$f":"SUM(IF(CK227:CL227>=CK227, 1))","v":2},{"$f":"SUM(IF(CK227:CL227>=CL227, 1))","v":1},null,{"$f":"AF227*WTP-AC227","v":{"v":44307.35440954445,"d":"£44,307"}},{"v":46813.36989352624,"d":"£46,813"},null,{"$f":"SUM(IF(CQ227:CR227>=CQ227, 1))","v":2},{"$f":"SUM(IF(CQ227:CR227>=CR227, 1))","v":1},null,{"v":-34040512.06953369,"d":"-£34,040,512"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW227:CX227>=CW227, 1))","v":2},{"$f":"SUM(IF(CW227:CX227>=CX227, 1))","v":1},null,{"v":-1930308.9489542064,"d":"-£1,930,309"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC227:DD227>=DC227, 1))","v":2},{"$f":"SUM(IF(DC227:DD227>=DD227, 1))","v":1},null,{"v":-62739538.334632896,"d":"-£62,739,538"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI227:DJ227>=DI227, 1))","v":2},{"$f":"SUM(IF(DI227:DJ227>=DJ227, 1))","v":1},null,{"v":-8421693.847476508,"d":"-£8,421,694"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO227:DP227>=DO227, 1))","v":2},{"$f":"SUM(IF(DO227:DP227>=DP227, 1))","v":1},null,{"v":-39697247.36663877,"d":"-£39,697,247"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU227:DV227>=DU227, 1))","v":2},{"$f":"SUM(IF(DU227:DV227>=DV227, 1))","v":1},null,{"v":-146829300.56723607,"d":"-£146,829,301"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA227:EB227>=EA227, 1))","v":2},{"$f":"SUM(IF(EA227:EB227>=EB227, 1))","v":1}]
[{"$nulls":3},212,{"v":251.26189654134197,"d":"£251.26"},{"v":206.9925499138918,"d":"£206.99"},null,{"v":5.8198573029441105,"d":"5.820"},{"v":5.836988986780959,"d":"5.837"},null,{"v":268.3200613984149,"d":"£268.32"},{"v":223.06444552557514,"d":"£223.06"},null,{"v":6.770684600349793,"d":"6.771"},{"v":6.785515878118945,"d":"6.786"},null,{"v":3051.0548921499853,"d":"£3,051.05"},{"v":1596.1929149556267,"d":"£1,596.19"},null,{"v":4.752049764370391,"d":"4.752"},{"v":4.8451611623053426,"d":"4.845"},null,{"v":15390.141829878445,"d":"£15,390.14"},{"v":15425.546743682007,"d":"£15,425.55"},null,{"v":2.9613227163662845,"d":"2.961"},{"v":3.0058323439751775,"d":"3.006"},null,{"v":49667.369415776986,"d":"£49,667.37"},{"v":49327.41540818566,"d":"£49,327.42"},null,{"v":3.6524309913313573,"d":"3.652"},{"v":3.734955170892747,"d":"3.735"},null,{"v":4766145.918637737,"d":"£4,766,145.92"},{"v":0,"d":"£0.00"},null,{"v":-1844.4389000256292,"d":"-1844.439"},{"v":0,"d":"0.000"},null,{"v":316953.67862061615,"d":"£316,953.68"},{"v":0,"d":"£0.00"},null,{"v":-103.87281129452073,"d":"-103.873"},{"v":0,"d":"0.000"},null,{"v":34249321.74076563,"d":"£34,249,321.74"},{"v":0,"d":"£0.00"},null,{"v":-2191.962038733366,"d":"-2191.962"},{"v":0,"d":"0.000"},null,{"v":-318804.28162090905,"d":"-£318,804.28"},{"v":0,"d":"£0.00"},null,{"v":-400.787866164484,"d":"-400.788"},{"v":0,"d":"0.000"},null,{"v":5391612.964130169,"d":"£5,391,612.96"},{"v":0,"d":"£0.00"},null,{"v":-1308.8195062912048,"d":"-1308.820"},{"v":0,"d":"0.000"},null,{"v":44405230.02053324,"d":"£44,405,230.02"},{"v":0,"d":"£0.00"},null,{"v":-5849.881122509204,"d":"-5849.881"},{"v":0,"d":"0.000"},null,{"v":116145.88416234087,"d":"£116,146"},{"v":116532.78718570528,"d":"£116,533"},null,{"$f":"SUM(IF(BS228:BT228>=BS228, 1))","v":2},{"$f":"SUM(IF(BS228:BT228>=BT228, 1))","v":1},null,{"v":135145.37194559746,"d":"£135,145"},{"v":135487.2531168533,"d":"£135,487"},null,{"$f":"SUM(IF(BY228:BZ228>=BY228, 1))","v":2},{"$f":"SUM(IF(BY228:BZ228>=BZ228, 1))","v":1},null,{"v":91989.94039525784,"d":"£91,990"},{"v":95307.03033115123,"d":"£95,307"},null,{"$f":"SUM(IF(CE228:CF228>=CE228, 1))","v":2},{"$f":"SUM(IF(CE228:CF228>=CF228, 1))","v":1},null,{"v":43836.312497447245,"d":"£43,836"},{"v":44691.10013582154,"d":"£44,691"},null,{"$f":"SUM(IF(CK228:CL228>=CK228, 1))","v":2},{"$f":"SUM(IF(CK228:CL228>=CL228, 1))","v":1},null,{"$f":"AF228*WTP-AC228","v":{"v":23381.250410850153,"d":"£23,381"}},{"v":25371.68800966927,"d":"£25,372"},null,{"$f":"SUM(IF(CQ228:CR228>=CQ228, 1))","v":2},{"$f":"SUM(IF(CQ228:CR228>=CR228, 1))","v":1},null,{"v":-41654923.91915032,"d":"-£41,654,924"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW228:CX228>=CW228, 1))","v":2},{"$f":"SUM(IF(CW228:CX228>=CX228, 1))","v":1},null,{"v":-2394409.9045110308,"d":"-£2,394,410"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC228:DD228>=DC228, 1))","v":2},{"$f":"SUM(IF(DC228:DD228>=DD228, 1))","v":1},null,{"v":-78088562.51543295,"d":"-£78,088,563"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI228:DJ228>=DI228, 1))","v":2},{"$f":"SUM(IF(DI228:DJ228>=DJ228, 1))","v":1},null,{"v":-7696953.041668771,"d":"-£7,696,953"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO228:DP228>=DO228, 1))","v":2},{"$f":"SUM(IF(DO228:DP228>=DP228, 1))","v":1},null,{"v":-31568003.089954264,"d":"-£31,568,003"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU228:DV228>=DU228, 1))","v":2},{"$f":"SUM(IF(DU228:DV228>=DV228, 1))","v":1},null,{"v":-161402852.4707173,"d":"-£161,402,852"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA228:EB228>=EA228, 1))","v":2},{"$f":"SUM(IF(EA228:EB228>=EB228, 1))","v":1}]
[{"$nulls":3},213,{"v":260.75086354751807,"d":"£260.75"},{"v":228.66460695723723,"d":"£228.66"},null,{"v":5.885281936910504,"d":"5.885"},{"v":5.906489309662195,"d":"5.906"},null,{"v":279.46598798247464,"d":"£279.47"},{"v":246.61711245724368,"d":"£246.62"},null,{"v":6.737026614249346,"d":"6.737"},{"v":6.755512354717253,"d":"6.756"},null,{"v":3069.1791144649087,"d":"£3,069.18"},{"v":1596.2778687236394,"d":"£1,596.28"},null,{"v":4.824910441413881,"d":"4.825"},{"v":4.929855450522123,"d":"4.930"},null,{"v":6910.628340656504,"d":"£6,910.63"},{"v":6903.7444553945825,"d":"£6,903.74"},null,{"v":3.075608127687543,"d":"3.076"},{"v":3.1053308887184765,"d":"3.105"},null,{"v":48725.17121171997,"d":"£48,725.17"},{"v":48567.099626855284,"d":"£48,567.10"},null,{"v":4.892875292184054,"d":"4.893"},{"v":4.990163909295872,"d":"4.990"},null,{"v":3439877.561189959,"d":"£3,439,877.56"},{"v":0,"d":"£0.00"},null,{"v":-2273.5829421258027,"d":"-2273.583"},{"v":0,"d":"0.000"},null,{"v":233520.46536999932,"d":"£233,520.47"},{"v":0,"d":"£0.00"},null,{"v":-131.41389614567152,"d":"-131.414"},{"v":0,"d":"0.000"},null,{"v":34670942.63505234,"d":"£34,670,942.64"},{"v":0,"d":"£0.00"},null,{"v":-2470.3233846446565,"d":"-2470.323"},{"v":0,"d":"0.000"},null,{"v":61025.63792722522,"d":"£61,025.64"},{"v":0,"d":"£0.00"},null,{"v":-263.4922552972313,"d":"-263.492"},{"v":0,"d":"0.000"},null,{"v":2537487.424328397,"d":"£2,537,487.42"},{"v":0,"d":"£0.00"},null,{"v":-1561.7521812213442,"d":"-1561.752"},{"v":0,"d":"0.000"},null,{"v":40942853.723867916,"d":"£40,942,853.72"},{"v":0,"d":"£0.00"},null,{"v":-6700.564659434706,"d":"-6700.565"},{"v":0,"d":"0.000"},null,{"v":117444.88787466256,"d":"£117,445"},{"v":117901.12158628667,"d":"£117,901"},null,{"$f":"SUM(IF(BS229:BT229>=BS229, 1))","v":2},{"$f":"SUM(IF(BS229:BT229>=BT229, 1))","v":1},null,{"v":134461.06629700447,"d":"£134,461"},{"v":134863.62998188782,"d":"£134,864"},null,{"$f":"SUM(IF(BY229:BZ229>=BY229, 1))","v":2},{"$f":"SUM(IF(BY229:BZ229>=BZ229, 1))","v":1},null,{"v":93429.0297138127,"d":"£93,429"},{"v":97000.83114171881,"d":"£97,001"},null,{"$f":"SUM(IF(CE229:CF229>=CE229, 1))","v":2},{"$f":"SUM(IF(CE229:CF229>=CF229, 1))","v":1},null,{"v":54601.53421309435,"d":"£54,602"},{"v":55202.87331897495,"d":"£55,203"},null,{"$f":"SUM(IF(CK229:CL229>=CK229, 1))","v":2},{"$f":"SUM(IF(CK229:CL229>=CL229, 1))","v":1},null,{"$f":"AF229*WTP-AC229","v":{"v":49132.33463196111,"d":"£49,132"}},{"v":51236.17855906216,"d":"£51,236"},null,{"$f":"SUM(IF(CQ229:CR229>=CQ229, 1))","v":2},{"$f":"SUM(IF(CQ229:CR229>=CR229, 1))","v":1},null,{"v":-48911536.403706014,"d":"-£48,911,536"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW229:CX229>=CW229, 1))","v":2},{"$f":"SUM(IF(CW229:CX229>=CX229, 1))","v":1},null,{"v":-2861798.3882834297,"d":"-£2,861,798"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC229:DD229>=DC229, 1))","v":2},{"$f":"SUM(IF(DC229:DD229>=DD229, 1))","v":1},null,{"v":-84077410.32794547,"d":"-£84,077,410"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI229:DJ229>=DI229, 1))","v":2},{"$f":"SUM(IF(DI229:DJ229>=DJ229, 1))","v":1},null,{"v":-5330870.743871851,"d":"-£5,330,871"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO229:DP229>=DO229, 1))","v":2},{"$f":"SUM(IF(DO229:DP229>=DP229, 1))","v":1},null,{"v":-33772531.04875528,"d":"-£33,772,531"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU229:DV229>=DU229, 1))","v":2},{"$f":"SUM(IF(DU229:DV229>=DV229, 1))","v":1},null,{"v":-174954146.91256204,"d":"-£174,954,147"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA229:EB229>=EA229, 1))","v":2},{"$f":"SUM(IF(EA229:EB229>=EB229, 1))","v":1}]
[{"$nulls":3},214,{"v":248.15828364525902,"d":"£248.16"},{"v":214.4196218397681,"d":"£214.42"},null,{"v":5.887021129581634,"d":"5.887"},{"v":5.904443401004475,"d":"5.904"},null,{"v":265.70860519032755,"d":"£265.71"},{"v":231.17535507374652,"d":"£231.18"},null,{"v":6.650628781140575,"d":"6.651"},{"v":6.665039963531073,"d":"6.665"},null,{"v":1967.936305765995,"d":"£1,967.94"},{"v":1193.0968913350566,"d":"£1,193.10"},null,{"v":4.888225533133014,"d":"4.888"},{"v":4.961609093231438,"d":"4.962"},null,{"v":14276.294520420037,"d":"£14,276.29"},{"v":14257.82200455807,"d":"£14,257.82"},null,{"v":2.9938128880062984,"d":"2.994"},{"v":3.0501604355456275,"d":"3.050"},null,{"v":50705.534164645345,"d":"£50,705.53"},{"v":50391.1311396606,"d":"£50,391.13"},null,{"v":5.037010542718182,"d":"5.037"},{"v":5.160562650434133,"d":"5.161"},null,{"v":3602058.8628601274,"d":"£3,602,058.86"},{"v":0,"d":"£0.00"},null,{"v":-1860.0633170217732,"d":"-1860.063"},{"v":0,"d":"0.000"},null,{"v":241444.32453763133,"d":"£241,444.32"},{"v":0,"d":"£0.00"},null,{"v":-100.75791262959574,"d":"-100.758"},{"v":0,"d":"0.000"},null,{"v":17922384.425146855,"d":"£17,922,384.43"},{"v":0,"d":"£0.00"},null,{"v":-1697.394776356014,"d":"-1697.395"},{"v":0,"d":"0.000"},null,{"v":169098.6169499499,"d":"£169,098.62"},{"v":0,"d":"£0.00"},null,{"v":-515.8091311773919,"d":"-515.809"},{"v":0,"d":"0.000"},null,{"v":4989852.619488531,"d":"£4,989,852.62"},{"v":0,"d":"£0.00"},null,{"v":-1960.880651067801,"d":"-1960.881"},{"v":0,"d":"0.000"},null,{"v":26924838.848983094,"d":"£26,924,838.85"},{"v":0,"d":"£0.00"},null,{"v":-6134.905788252576,"d":"-6134.906"},{"v":0,"d":"0.000"},null,{"v":117492.26430798743,"d":"£117,492"},{"v":117874.44839824972,"d":"£117,874"},null,{"$f":"SUM(IF(BS230:BT230>=BS230, 1))","v":2},{"$f":"SUM(IF(BS230:BT230>=BT230, 1))","v":1},null,{"v":132746.86701762117,"d":"£132,747"},{"v":133069.62391554774,"d":"£133,070"},null,{"$f":"SUM(IF(BY230:BZ230>=BY230, 1))","v":2},{"$f":"SUM(IF(BY230:BZ230>=BZ230, 1))","v":1},null,{"v":95796.57435689427,"d":"£95,797"},{"v":98039.0849732937,"d":"£98,039"},null,{"$f":"SUM(IF(CE230:CF230>=CE230, 1))","v":2},{"$f":"SUM(IF(CE230:CF230>=CF230, 1))","v":1},null,{"v":45599.96323970593,"d":"£45,600"},{"v":46745.38670635448,"d":"£46,745"},null,{"$f":"SUM(IF(CK230:CL230>=CK230, 1))","v":2},{"$f":"SUM(IF(CK230:CL230>=CL230, 1))","v":1},null,{"$f":"AF230*WTP-AC230","v":{"v":50034.6766897183,"d":"£50,035"}},{"v":52820.121869022056,"d":"£52,820"},null,{"$f":"SUM(IF(CQ230:CR230>=CQ230, 1))","v":2},{"$f":"SUM(IF(CQ230:CR230>=CR230, 1))","v":1},null,{"v":-40803325.20329559,"d":"-£40,803,325"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW230:CX230>=CW230, 1))","v":2},{"$f":"SUM(IF(CW230:CX230>=CX230, 1))","v":1},null,{"v":-2256602.577129546,"d":"-£2,256,603"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC230:DD230>=DC230, 1))","v":2},{"$f":"SUM(IF(DC230:DD230>=DD230, 1))","v":1},null,{"v":-51870279.95226714,"d":"-£51,870,280"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI230:DJ230>=DI230, 1))","v":2},{"$f":"SUM(IF(DI230:DJ230>=DJ230, 1))","v":1},null,{"v":-10485281.240497788,"d":"-£10,485,281"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO230:DP230>=DO230, 1))","v":2},{"$f":"SUM(IF(DO230:DP230>=DP230, 1))","v":1},null,{"v":-44207465.640844546,"d":"-£44,207,466"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU230:DV230>=DU230, 1))","v":2},{"$f":"SUM(IF(DU230:DV230>=DV230, 1))","v":1},null,{"v":-149622954.6140346,"d":"-£149,622,955"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA230:EB230>=EA230, 1))","v":2},{"$f":"SUM(IF(EA230:EB230>=EB230, 1))","v":1}]
[{"$nulls":3},215,{"v":229.70144544509452,"d":"£229.70"},{"v":194.68983085435653,"d":"£194.69"},null,{"v":5.8711404880536815,"d":"5.871"},{"v":5.8906828831802915,"d":"5.891"},null,{"v":245.67880404314954,"d":"£245.68"},{"v":209.82478758765174,"d":"£209.82"},null,{"v":6.735786939839165,"d":"6.736"},{"v":6.753053370976324,"d":"6.753"},null,{"v":1157.9347346777652,"d":"£1,157.93"},{"v":760.4567961743064,"d":"£760.46"},null,{"v":4.77223294414417,"d":"4.772"},{"v":4.858300950490795,"d":"4.858"},null,{"v":8182.481479296189,"d":"£8,182.48"},{"v":8175.895981115826,"d":"£8,175.90"},null,{"v":3.006916344604568,"d":"3.007"},{"v":3.056562783964647,"d":"3.057"},null,{"v":50590.31473771509,"d":"£50,590.31"},{"v":50197.508321465175,"d":"£50,197.51"},null,{"v":4.247039743067413,"d":"4.247"},{"v":4.366836830253086,"d":"4.367"},null,{"v":3740221.2932713176,"d":"£3,740,221.29"},{"v":0,"d":"£0.00"},null,{"v":-2087.6752822877406,"d":"-2087.675"},{"v":0,"d":"0.000"},null,{"v":243876.526715995,"d":"£243,876.53"},{"v":0,"d":"£0.00"},null,{"v":-117.44506392297303,"d":"-117.445"},{"v":0,"d":"0.000"},null,{"v":9239041.452359822,"d":"£9,239,041.45"},{"v":0,"d":"£0.00"},null,{"v":-2000.578651867798,"d":"-2000.579"},{"v":0,"d":"0.000"},null,{"v":60191.85241523903,"d":"£60,191.85"},{"v":0,"d":"£0.00"},null,{"v":-453.77146406548627,"d":"-453.771"},{"v":0,"d":"0.000"},null,{"v":6115803.412226786,"d":"£6,115,803.41"},{"v":0,"d":"£0.00"},null,{"v":-1865.1819427481905,"d":"-1865.182"},{"v":0,"d":"0.000"},null,{"v":19399134.53698916,"d":"£19,399,134.54"},{"v":0,"d":"£0.00"},null,{"v":-6524.652404892188,"d":"-6524.652"},{"v":0,"d":"0.000"},null,{"v":117193.10831562853,"d":"£117,193"},{"v":117618.96783275147,"d":"£117,619"},null,{"$f":"SUM(IF(BS231:BT231>=BS231, 1))","v":2},{"$f":"SUM(IF(BS231:BT231>=BT231, 1))","v":1},null,{"v":134470.05999274013,"d":"£134,470"},{"v":134851.24263193883,"d":"£134,851"},null,{"$f":"SUM(IF(BY231:BZ231>=BY231, 1))","v":2},{"$f":"SUM(IF(BY231:BZ231>=BZ231, 1))","v":1},null,{"v":94286.72414820563,"d":"£94,287"},{"v":96405.5622136416,"d":"£96,406"},null,{"$f":"SUM(IF(CE231:CF231>=CE231, 1))","v":2},{"$f":"SUM(IF(CE231:CF231>=CF231, 1))","v":1},null,{"v":51955.84541279517,"d":"£51,956"},{"v":52955.35969817711,"d":"£52,955"},null,{"$f":"SUM(IF(CK231:CL231>=CK231, 1))","v":2},{"$f":"SUM(IF(CK231:CL231>=CL231, 1))","v":1},null,{"$f":"AF231*WTP-AC231","v":{"v":34350.48012363317,"d":"£34,350"}},{"v":37139.22828359654,"d":"£37,139"},null,{"$f":"SUM(IF(CQ231:CR231>=CQ231, 1))","v":2},{"$f":"SUM(IF(CQ231:CR231>=CR231, 1))","v":1},null,{"v":-45493726.93902613,"d":"-£45,493,727"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW231:CX231>=CW231, 1))","v":2},{"$f":"SUM(IF(CW231:CX231>=CX231, 1))","v":1},null,{"v":-2592777.8051754553,"d":"-£2,592,778"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC231:DD231>=DC231, 1))","v":2},{"$f":"SUM(IF(DC231:DD231>=DD231, 1))","v":1},null,{"v":-49250614.489715785,"d":"-£49,250,614"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI231:DJ231>=DI231, 1))","v":2},{"$f":"SUM(IF(DI231:DJ231>=DJ231, 1))","v":1},null,{"v":-9135621.133724965,"d":"-£9,135,621"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO231:DP231>=DO231, 1))","v":2},{"$f":"SUM(IF(DO231:DP231>=DP231, 1))","v":1},null,{"v":-43419442.2671906,"d":"-£43,419,442"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU231:DV231>=DU231, 1))","v":2},{"$f":"SUM(IF(DU231:DV231>=DV231, 1))","v":1},null,{"v":-149892182.63483292,"d":"-£149,892,183"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA231:EB231>=EA231, 1))","v":2},{"$f":"SUM(IF(EA231:EB231>=EB231, 1))","v":1}]
[{"$nulls":3},216,{"v":235.04263633997658,"d":"£235.04"},{"v":201.8922073284122,"d":"£201.89"},null,{"v":5.797036663673175,"d":"5.797"},{"v":5.814338558497075,"d":"5.814"},null,{"v":251.48687171186305,"d":"£251.49"},{"v":217.58328661430411,"d":"£217.58"},null,{"v":6.693380768122731,"d":"6.693"},{"v":6.708854617334781,"d":"6.709"},null,{"v":2142.0146918529717,"d":"£2,142.01"},{"v":1430.6229763642684,"d":"£1,430.62"},null,{"v":4.911881346600214,"d":"4.912"},{"v":4.9939397358904705,"d":"4.994"},null,{"v":18075.128204083518,"d":"£18,075.13"},{"v":18052.505009252283,"d":"£18,052.51"},null,{"v":2.997223493018573,"d":"2.997"},{"v":3.0344224426979243,"d":"3.034"},null,{"v":49828.21157149147,"d":"£49,828.21"},{"v":49820.03270076985,"d":"£49,820.03"},null,{"v":4.582513261352729,"d":"4.583"},{"v":4.688152567083381,"d":"4.688"},null,{"v":3605703.626192431,"d":"£3,605,703.63"},{"v":0,"d":"£0.00"},null,{"v":-1881.8913289107225,"d":"-1881.891"},{"v":0,"d":"0.000"},null,{"v":227963.4333770695,"d":"£227,963.43"},{"v":0,"d":"£0.00"},null,{"v":-104.04421195538927,"d":"-104.044"},{"v":0,"d":"0.000"},null,{"v":16682748.543922938,"d":"£16,682,748.54"},{"v":0,"d":"£0.00"},null,{"v":-1924.3399165932983,"d":"-1924.340"},{"v":0,"d":"0.000"},null,{"v":212685.55490545035,"d":"£212,685.55"},{"v":0,"d":"£0.00"},null,{"v":-349.7153834139124,"d":"-349.715"},{"v":0,"d":"0.000"},null,{"v":130624.94278454718,"d":"£130,624.94"},{"v":0,"d":"£0.00"},null,{"v":-1687.1679155402157,"d":"-1687.168"},{"v":0,"d":"0.000"},null,{"v":20859726.10118244,"d":"£20,859,726.10"},{"v":0,"d":"£0.00"},null,{"v":-5947.158756413539,"d":"-5947.159"},{"v":0,"d":"0.000"},null,{"v":115705.69063712354,"d":"£115,706"},{"v":116084.87896261307,"d":"£116,085"},null,{"$f":"SUM(IF(BS232:BT232>=BS232, 1))","v":2},{"$f":"SUM(IF(BS232:BT232>=BT232, 1))","v":1},null,{"v":133616.12849074276,"d":"£133,616"},{"v":133959.50906008133,"d":"£133,960"},null,{"$f":"SUM(IF(BY232:BZ232>=BY232, 1))","v":2},{"$f":"SUM(IF(BY232:BZ232>=BZ232, 1))","v":1},null,{"v":96095.6122401513,"d":"£96,096"},{"v":98448.17174144514,"d":"£98,448"},null,{"$f":"SUM(IF(CE232:CF232>=CE232, 1))","v":2},{"$f":"SUM(IF(CE232:CF232>=CF232, 1))","v":1},null,{"v":41869.34165628794,"d":"£41,869"},{"v":42635.9438447062,"d":"£42,636"},null,{"$f":"SUM(IF(CK232:CL232>=CK232, 1))","v":2},{"$f":"SUM(IF(CK232:CL232>=CL232, 1))","v":1},null,{"$f":"AF232*WTP-AC232","v":{"v":41822.05365556311,"d":"£41,822"}},{"v":43943.01864089776,"d":"£43,943"},null,{"$f":"SUM(IF(CQ232:CR232>=CQ232, 1))","v":2},{"$f":"SUM(IF(CQ232:CR232>=CR232, 1))","v":1},null,{"v":-41243530.20440688,"d":"-£41,243,530"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW232:CX232>=CW232, 1))","v":2},{"$f":"SUM(IF(CW232:CX232>=CX232, 1))","v":1},null,{"v":-2308847.672484855,"d":"-£2,308,848"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC232:DD232>=DC232, 1))","v":2},{"$f":"SUM(IF(DC232:DD232>=DD232, 1))","v":1},null,{"v":-55169546.875788905,"d":"-£55,169,547"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI232:DJ232>=DI232, 1))","v":2},{"$f":"SUM(IF(DI232:DJ232>=DJ232, 1))","v":1},null,{"v":-7206993.223183697,"d":"-£7,206,993"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO232:DP232>=DO232, 1))","v":2},{"$f":"SUM(IF(DO232:DP232>=DP232, 1))","v":1},null,{"v":-33873983.25358886,"d":"-£33,873,983"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU232:DV232>=DU232, 1))","v":2},{"$f":"SUM(IF(DU232:DV232>=DV232, 1))","v":1},null,{"v":-139802901.2294532,"d":"-£139,802,901"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA232:EB232>=EA232, 1))","v":2},{"$f":"SUM(IF(EA232:EB232>=EB232, 1))","v":1}]
[{"$nulls":3},217,{"v":236.0595468391338,"d":"£236.06"},{"v":221.63612842245706,"d":"£221.64"},null,{"v":5.863373475791847,"d":"5.863"},{"v":5.876415607755395,"d":"5.876"},null,{"v":253.78338556771735,"d":"£253.78"},{"v":238.99863474781853,"d":"£239.00"},null,{"v":6.674629988297078,"d":"6.675"},{"v":6.685659399091366,"d":"6.686"},null,{"v":3523.745141175345,"d":"£3,523.75"},{"v":1565.5767972495667,"d":"£1,565.58"},null,{"v":4.76802154094961,"d":"4.768"},{"v":4.890029813744189,"d":"4.890"},null,{"v":10855.247507284132,"d":"£10,855.25"},{"v":10865.57737273118,"d":"£10,865.58"},null,{"v":3.0610215849321167,"d":"3.061"},{"v":3.116211130655427,"d":"3.116"},null,{"v":50650.59188121569,"d":"£50,650.59"},{"v":50488.309390564624,"d":"£50,488.31"},null,{"v":3.9282236164207993,"d":"3.928"},{"v":4.034805056957098,"d":"4.035"},null,{"v":1554708.5557788687,"d":"£1,554,708.56"},{"v":0,"d":"£0.00"},null,{"v":-1405.8188956011156,"d":"-1405.819"},{"v":0,"d":"0.000"},null,{"v":105953.01719283921,"d":"£105,953.02"},{"v":0,"d":"£0.00"},null,{"v":-79.04085538873429,"d":"-79.041"},{"v":0,"d":"0.000"},null,{"v":44842890.465745196,"d":"£44,842,890.47"},{"v":0,"d":"£0.00"},null,{"v":-2794.041497920082,"d":"-2794.041"},{"v":0,"d":"0.000"},null,{"v":-92798.95671236652,"d":"-£92,798.96"},{"v":0,"d":"£0.00"},null,{"v":-495.79854556728225,"d":"-495.799"},{"v":0,"d":"0.000"},null,{"v":2647421.315470068,"d":"£2,647,421.32"},{"v":0,"d":"£0.00"},null,{"v":-1738.7333431799975,"d":"-1738.733"},{"v":0,"d":"0.000"},null,{"v":49058174.39747461,"d":"£49,058,174.40"},{"v":0,"d":"£0.00"},null,{"v":-6513.433137657212,"d":"-6513.433"},{"v":0,"d":"0.000"},null,{"v":117031.4099689978,"d":"£117,031"},{"v":117306.67602668544,"d":"£117,307"},null,{"$f":"SUM(IF(BS233:BT233>=BS233, 1))","v":2},{"$f":"SUM(IF(BS233:BT233>=BT233, 1))","v":1},null,{"v":133238.81638037384,"d":"£133,239"},{"v":133474.18934707952,"d":"£133,474"},null,{"$f":"SUM(IF(BY233:BZ233>=BY233, 1))","v":2},{"$f":"SUM(IF(BY233:BZ233>=BZ233, 1))","v":1},null,{"v":91836.68567781684,"d":"£91,837"},{"v":96235.01947763421,"d":"£96,235"},null,{"$f":"SUM(IF(CE233:CF233>=CE233, 1))","v":2},{"$f":"SUM(IF(CE233:CF233>=CF233, 1))","v":1},null,{"v":50365.1841913582,"d":"£50,365"},{"v":51458.64524037736,"d":"£51,459"},null,{"$f":"SUM(IF(CK233:CL233>=CK233, 1))","v":2},{"$f":"SUM(IF(CK233:CL233>=CL233, 1))","v":1},null,{"$f":"AF233*WTP-AC233","v":{"v":27913.880447200296,"d":"£27,914"}},{"v":30207.791748577336,"d":"£30,208"},null,{"$f":"SUM(IF(CQ233:CR233>=CQ233, 1))","v":2},{"$f":"SUM(IF(CQ233:CR233>=CR233, 1))","v":1},null,{"v":-29671086.46780118,"d":"-£29,671,086"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW233:CX233>=CW233, 1))","v":2},{"$f":"SUM(IF(CW233:CX233>=CX233, 1))","v":1},null,{"v":-1686770.124967525,"d":"-£1,686,770"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC233:DD233>=DC233, 1))","v":2},{"$f":"SUM(IF(DC233:DD233>=DD233, 1))","v":1},null,{"v":-100723720.42414683,"d":"-£100,723,720"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI233:DJ233>=DI233, 1))","v":2},{"$f":"SUM(IF(DI233:DJ233>=DJ233, 1))","v":1},null,{"v":-9823171.954633279,"d":"-£9,823,172"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO233:DP233>=DO233, 1))","v":2},{"$f":"SUM(IF(DO233:DP233>=DP233, 1))","v":1},null,{"v":-37422088.17907002,"d":"-£37,422,088"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU233:DV233>=DU233, 1))","v":2},{"$f":"SUM(IF(DU233:DV233>=DV233, 1))","v":1},null,{"v":-179326837.15061885,"d":"-£179,326,837"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA233:EB233>=EA233, 1))","v":2},{"$f":"SUM(IF(EA233:EB233>=EB233, 1))","v":1}]
[{"$nulls":3},218,{"v":251.3444497850538,"d":"£251.34"},{"v":229.8683592859605,"d":"£229.87"},null,{"v":5.8194588536907785,"d":"5.819"},{"v":5.836553378406537,"d":"5.837"},null,{"v":269.8481019021399,"d":"£269.85"},{"v":247.82392454171548,"d":"£247.82"},null,{"v":6.669839156584881,"d":"6.670"},{"v":6.684979679448173,"d":"6.685"},null,{"v":2927.993727569517,"d":"£2,927.99"},{"v":1542.0919258891693,"d":"£1,542.09"},null,{"v":4.831575846313039,"d":"4.832"},{"v":4.904555877675654,"d":"4.905"},null,{"v":12175.360062333322,"d":"£12,175.36"},{"v":12133.20719393237,"d":"£12,133.21"},null,{"v":2.969180392809385,"d":"2.969"},{"v":3.01388416904359,"d":"3.014"},null,{"v":52227.392777932095,"d":"£52,227.39"},{"v":51893.558659677765,"d":"£51,893.56"},null,{"v":4.651209980923081,"d":"4.651"},{"v":4.756327012308696,"d":"4.756"},null,{"v":2321694.3154222737,"d":"£2,321,694.32"},{"v":0,"d":"£0.00"},null,{"v":-1848.0207493583064,"d":"-1848.021"},{"v":0,"d":"0.000"},null,{"v":153585.23181817154,"d":"£153,585.23"},{"v":0,"d":"£0.00"},null,{"v":-105.58218251481641,"d":"-105.582"},{"v":0,"d":"0.000"},null,{"v":32535096.482358385,"d":"£32,535,096.48"},{"v":0,"d":"£0.00"},null,{"v":-1713.2616169409293,"d":"-1713.262"},{"v":0,"d":"0.000"},null,{"v":387298.368262649,"d":"£387,298.37"},{"v":0,"d":"£0.00"},null,{"v":-410.73597711075604,"d":"-410.736"},{"v":0,"d":"0.000"},null,{"v":5334593.7935847975,"d":"£5,334,593.79"},{"v":0,"d":"£0.00"},null,{"v":-1679.7464146625955,"d":"-1679.746"},{"v":0,"d":"0.000"},null,{"v":40732268.191446275,"d":"£40,732,268.19"},{"v":0,"d":"£0.00"},null,{"v":-5757.346940587403,"d":"-5757.347"},{"v":0,"d":"0.000"},null,{"v":116137.83262403052,"d":"£116,138"},{"v":116501.19920884477,"d":"£116,501"},null,{"$f":"SUM(IF(BS234:BT234>=BS234, 1))","v":2},{"$f":"SUM(IF(BS234:BT234>=BT234, 1))","v":1},null,{"v":133126.93502979548,"d":"£133,127"},{"v":133451.76966442174,"d":"£133,452"},null,{"$f":"SUM(IF(BY234:BZ234>=BY234, 1))","v":2},{"$f":"SUM(IF(BY234:BZ234>=BZ234, 1))","v":1},null,{"v":93703.52319869127,"d":"£93,704"},{"v":96549.02562762392,"d":"£96,549"},null,{"$f":"SUM(IF(CE234:CF234>=CE234, 1))","v":2},{"$f":"SUM(IF(CE234:CF234>=CF234, 1))","v":1},null,{"v":47208.247793854374,"d":"£47,208"},{"v":48144.47618693942,"d":"£48,144"},null,{"$f":"SUM(IF(CK234:CL234>=CK234, 1))","v":2},{"$f":"SUM(IF(CK234:CL234>=CL234, 1))","v":1},null,{"$f":"AF234*WTP-AC234","v":{"v":40796.806840529534,"d":"£40,797"}},{"v":43232.98158649615,"d":"£43,233"},null,{"$f":"SUM(IF(CQ234:CR234>=CQ234, 1))","v":2},{"$f":"SUM(IF(CQ234:CR234>=CR234, 1))","v":1},null,{"v":-39282109.3025884,"d":"-£39,282,109"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW234:CX234>=CW234, 1))","v":2},{"$f":"SUM(IF(CW234:CX234>=CX234, 1))","v":1},null,{"v":-2265228.8821145,"d":"-£2,265,229"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC234:DD234>=DC234, 1))","v":2},{"$f":"SUM(IF(DC234:DD234>=DD234, 1))","v":1},null,{"v":-66800328.821176976,"d":"-£66,800,329"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI234:DJ234>=DI234, 1))","v":2},{"$f":"SUM(IF(DI234:DJ234>=DJ234, 1))","v":1},null,{"v":-8602017.91047777,"d":"-£8,602,018"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO234:DP234>=DO234, 1))","v":2},{"$f":"SUM(IF(DO234:DP234>=DP234, 1))","v":1},null,{"v":-38929522.08683671,"d":"-£38,929,522"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU234:DV234>=DU234, 1))","v":2},{"$f":"SUM(IF(DU234:DV234>=DV234, 1))","v":1},null,{"v":-155879207.00319433,"d":"-£155,879,207"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA234:EB234>=EA234, 1))","v":2},{"$f":"SUM(IF(EA234:EB234>=EB234, 1))","v":1}]
[{"$nulls":3},219,{"v":286.2063017650802,"d":"£286.21"},{"v":278.2634444426325,"d":"£278.26"},null,{"v":5.8062525503818945,"d":"5.806"},{"v":5.819943794024167,"d":"5.820"},null,{"v":308.2147524071716,"d":"£308.21"},{"v":300.0285112600808,"d":"£300.03"},null,{"v":6.802934564990288,"d":"6.803"},{"v":6.814367485359166,"d":"6.814"},null,{"v":1439.885801310403,"d":"£1,439.89"},{"v":936.561832559102,"d":"£936.56"},null,{"v":4.933146428744376,"d":"4.933"},{"v":4.983812265766754,"d":"4.984"},null,{"v":12653.417662771612,"d":"£12,653.42"},{"v":12653.892043755144,"d":"£12,653.89"},null,{"v":2.954635359641063,"d":"2.955"},{"v":3.0028468352673774,"d":"3.003"},null,{"v":50247.884468261276,"d":"£50,247.88"},{"v":50042.71889672101,"d":"£50,042.72"},null,{"v":4.665763064291955,"d":"4.666"},{"v":4.7851679856953035,"d":"4.785"},null,{"v":866697.5521997731,"d":"£866,697.55"},{"v":0,"d":"£0.00"},null,{"v":-1493.941898942651,"d":"-1493.942"},{"v":0,"d":"0.000"},null,{"v":58238.91989581411,"d":"£58,238.92"},{"v":0,"d":"£0.00"},null,{"v":-81.33658923240212,"d":"-81.337"},{"v":0,"d":"0.000"},null,{"v":11914571.645430194,"d":"£11,914,571.65"},{"v":0,"d":"£0.00"},null,{"v":-1199.3502846217323,"d":"-1199.350"},{"v":0,"d":"0.000"},null,{"v":-4265.119513140724,"d":"-£4,265.12"},{"v":0,"d":"£0.00"},null,{"v":-433.4653213115904,"d":"-433.465"},{"v":0,"d":"0.000"},null,{"v":3342639.552586985,"d":"£3,342,639.55"},{"v":0,"d":"£0.00"},null,{"v":-1945.392738459721,"d":"-1945.393"},{"v":0,"d":"0.000"},null,{"v":16177882.550599627,"d":"£16,177,882.55"},{"v":0,"d":"£0.00"},null,{"v":-5153.486832568096,"d":"-5153.487"},{"v":0,"d":"0.000"},null,{"v":115838.8447058728,"d":"£115,839"},{"v":116120.6124360407,"d":"£116,121"},null,{"$f":"SUM(IF(BS235:BT235>=BS235, 1))","v":2},{"$f":"SUM(IF(BS235:BT235>=BT235, 1))","v":1},null,{"v":135750.4765473986,"d":"£135,750"},{"v":135987.32119592323,"d":"£135,987"},null,{"$f":"SUM(IF(BY235:BZ235>=BY235, 1))","v":2},{"$f":"SUM(IF(BY235:BZ235>=BZ235, 1))","v":1},null,{"v":97223.04277357711,"d":"£97,223"},{"v":98739.68348277597,"d":"£98,740"},null,{"$f":"SUM(IF(CE235:CF235>=CE235, 1))","v":2},{"$f":"SUM(IF(CE235:CF235>=CF235, 1))","v":1},null,{"v":46439.289530049646,"d":"£46,439"},{"v":47403.04466159241,"d":"£47,403"},null,{"$f":"SUM(IF(CK235:CL235>=CK235, 1))","v":2},{"$f":"SUM(IF(CK235:CL235>=CL235, 1))","v":1},null,{"$f":"AF235*WTP-AC235","v":{"v":43067.37681757782,"d":"£43,067"}},{"v":45660.64081718506,"d":"£45,661"},null,{"$f":"SUM(IF(CQ235:CR235>=CQ235, 1))","v":2},{"$f":"SUM(IF(CQ235:CR235>=CR235, 1))","v":1},null,{"v":-30745535.531052794,"d":"-£30,745,536"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW235:CX235>=CW235, 1))","v":2},{"$f":"SUM(IF(CW235:CX235>=CX235, 1))","v":1},null,{"v":-1684970.7045438564,"d":"-£1,684,971"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC235:DD235>=DC235, 1))","v":2},{"$f":"SUM(IF(DC235:DD235>=DD235, 1))","v":1},null,{"v":-35901577.33786484,"d":"-£35,901,577"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI235:DJ235>=DI235, 1))","v":2},{"$f":"SUM(IF(DI235:DJ235>=DJ235, 1))","v":1},null,{"v":-8665041.306718666,"d":"-£8,665,041"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO235:DP235>=DO235, 1))","v":2},{"$f":"SUM(IF(DO235:DP235>=DP235, 1))","v":1},null,{"v":-42250494.321781404,"d":"-£42,250,494"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU235:DV235>=DU235, 1))","v":2},{"$f":"SUM(IF(DU235:DV235>=DV235, 1))","v":1},null,{"v":-119247619.20196155,"d":"-£119,247,619"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA235:EB235>=EA235, 1))","v":2},{"$f":"SUM(IF(EA235:EB235>=EB235, 1))","v":1}]
[{"$nulls":3},220,{"v":236.25740602177677,"d":"£236.26"},{"v":220.94315277634573,"d":"£220.94"},null,{"v":5.902947503345613,"d":"5.903"},{"v":5.9217422940797295,"d":"5.922"},null,{"v":254.01172128697786,"d":"£254.01"},{"v":238.3197119672029,"d":"£238.32"},null,{"v":6.729056226829586,"d":"6.729"},{"v":6.7459273447514185,"d":"6.746"},null,{"v":2585.538978180637,"d":"£2,585.54"},{"v":1289.5011172905683,"d":"£1,289.50"},null,{"v":4.803306095230432,"d":"4.803"},{"v":4.933004688434101,"d":"4.933"},null,{"v":12990.96913601522,"d":"£12,990.97"},{"v":13007.122250917595,"d":"£13,007.12"},null,{"v":2.876625635669707,"d":"2.877"},{"v":2.92875267797505,"d":"2.929"},null,{"v":51430.03221674112,"d":"£51,430.03"},{"v":51075.21016916211,"d":"£51,075.21"},null,{"v":4.611907466218634,"d":"4.612"},{"v":4.765408870687142,"d":"4.765"},null,{"v":1659235.0011457324,"d":"£1,659,235.00"},{"v":0,"d":"£0.00"},null,{"v":-2036.336615666125,"d":"-2036.337"},{"v":0,"d":"0.000"},null,{"v":98857.11264517505,"d":"£98,857.11"},{"v":0,"d":"£0.00"},null,{"v":-106.28530552469317,"d":"-106.285"},{"v":0,"d":"0.000"},null,{"v":30208859.39408059,"d":"£30,208,859.39"},{"v":0,"d":"£0.00"},null,{"v":-3023.0957628112415,"d":"-3023.096"},{"v":0,"d":"0.000"},null,{"v":-145655.467702582,"d":"-£145,655.47"},{"v":0,"d":"£0.00"},null,{"v":-470.0386750681954,"d":"-470.039"},{"v":0,"d":"0.000"},null,{"v":5689711.127491071,"d":"£5,689,711.13"},{"v":0,"d":"£0.00"},null,{"v":-2461.455411379095,"d":"-2461.455"},{"v":0,"d":"0.000"},null,{"v":37511007.16765998,"d":"£37,511,007.17"},{"v":0,"d":"£0.00"},null,{"v":-8097.21177044935,"d":"-8097.212"},{"v":0,"d":"0.000"},null,{"v":117822.69266089049,"d":"£117,823"},{"v":118213.90272881824,"d":"£118,214"},null,{"$f":"SUM(IF(BS236:BT236>=BS236, 1))","v":2},{"$f":"SUM(IF(BS236:BT236>=BT236, 1))","v":1},null,{"v":134327.11281530475,"d":"£134,327"},{"v":134680.2271830612,"d":"£134,680"},null,{"$f":"SUM(IF(BY236:BZ236>=BY236, 1))","v":2},{"$f":"SUM(IF(BY236:BZ236>=BZ236, 1))","v":1},null,{"v":93480.582926428,"d":"£93,481"},{"v":97370.59265139146,"d":"£97,371"},null,{"$f":"SUM(IF(CE236:CF236>=CE236, 1))","v":2},{"$f":"SUM(IF(CE236:CF236>=CF236, 1))","v":1},null,{"v":44541.543577378914,"d":"£44,542"},{"v":45567.93130858341,"d":"£45,568"},null,{"$f":"SUM(IF(CK236:CL236>=CK236, 1))","v":2},{"$f":"SUM(IF(CK236:CL236>=CL236, 1))","v":1},null,{"$f":"AF236*WTP-AC236","v":{"v":40808.11710763155,"d":"£40,808"}},{"v":44232.96724458072,"d":"£44,233"},null,{"$f":"SUM(IF(CQ236:CR236>=CQ236, 1))","v":2},{"$f":"SUM(IF(CQ236:CR236>=CR236, 1))","v":1},null,{"v":-42385967.314468235,"d":"-£42,385,967"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW236:CX236>=CW236, 1))","v":2},{"$f":"SUM(IF(CW236:CX236>=CX236, 1))","v":1},null,{"v":-2224563.2231390383,"d":"-£2,224,563"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC236:DD236>=DC236, 1))","v":2},{"$f":"SUM(IF(DC236:DD236>=DD236, 1))","v":1},null,{"v":-90670774.65030542,"d":"-£90,670,775"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI236:DJ236>=DI236, 1))","v":2},{"$f":"SUM(IF(DI236:DJ236>=DJ236, 1))","v":1},null,{"v":-9255118.033661326,"d":"-£9,255,118"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO236:DP236>=DO236, 1))","v":2},{"$f":"SUM(IF(DO236:DP236>=DP236, 1))","v":1},null,{"v":-54918819.355072975,"d":"-£54,918,819"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU236:DV236>=DU236, 1))","v":2},{"$f":"SUM(IF(DU236:DV236>=DV236, 1))","v":1},null,{"v":-199455242.57664698,"d":"-£199,455,243"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA236:EB236>=EA236, 1))","v":2},{"$f":"SUM(IF(EA236:EB236>=EB236, 1))","v":1}]
[{"$nulls":3},221,{"v":262.2265551143593,"d":"£262.23"},{"v":244.43426903297478,"d":"£244.43"},null,{"v":5.8372788014633725,"d":"5.837"},{"v":5.8565389133907075,"d":"5.857"},null,{"v":281.84794622603033,"d":"£281.85"},{"v":263.6082024882262,"d":"£263.61"},null,{"v":6.704746716351708,"d":"6.705"},{"v":6.721689118907896,"d":"6.722"},null,{"v":2320.6562763904076,"d":"£2,320.66"},{"v":1536.2835933486394,"d":"£1,536.28"},null,{"v":4.90044551793991,"d":"4.900"},{"v":4.975792492678123,"d":"4.976"},null,{"v":9949.333572787898,"d":"£9,949.33"},{"v":9907.152644484038,"d":"£9,907.15"},null,{"v":2.9934085472570877,"d":"2.993"},{"v":3.0270532292637267,"d":"3.027"},null,{"v":50496.019743869794,"d":"£50,496.02"},{"v":50118.229846812654,"d":"£50,118.23"},null,{"v":4.674171791062324,"d":"4.674"},{"v":4.791077630008169,"d":"4.791"},null,{"v":1905518.8933881833,"d":"£1,905,518.89"},{"v":0,"d":"£0.00"},null,{"v":-2062.7201585245675,"d":"-2062.720"},{"v":0,"d":"0.000"},null,{"v":123999.21067625502,"d":"£123,999.21"},{"v":0,"d":"£0.00"},null,{"v":-115.17949890778854,"d":"-115.179"},{"v":0,"d":"0.000"},null,{"v":18384817.32562873,"d":"£18,384,817.33"},{"v":0,"d":"£0.00"},null,{"v":-1766.0487119833203,"d":"-1766.049"},{"v":0,"d":"0.000"},null,{"v":366803.14905399375,"d":"£366,803.15"},{"v":0,"d":"£0.00"},null,{"v":-292.57239717566955,"d":"-292.572"},{"v":0,"d":"0.000"},null,{"v":6107565.310157867,"d":"£6,107,565.31"},{"v":0,"d":"£0.00"},null,{"v":-1889.9659627280826,"d":"-1889.966"},{"v":0,"d":"0.000"},null,{"v":26888703.888905033,"d":"£26,888,703.89"},{"v":0,"d":"£0.00"},null,{"v":-6126.486729319428,"d":"-6126.487"},{"v":0,"d":"0.000"},null,{"v":116483.34947415309,"d":"£116,483"},{"v":116886.34399878117,"d":"£116,886"},null,{"$f":"SUM(IF(BS237:BT237>=BS237, 1))","v":2},{"$f":"SUM(IF(BS237:BT237>=BT237, 1))","v":1},null,{"v":133813.08638080812,"d":"£133,813"},{"v":134170.1741756697,"d":"£134,170"},null,{"$f":"SUM(IF(BY237:BZ237>=BY237, 1))","v":2},{"$f":"SUM(IF(BY237:BZ237>=BZ237, 1))","v":1},null,{"v":95688.25408240779,"d":"£95,688"},{"v":97979.56626021383,"d":"£97,980"},null,{"$f":"SUM(IF(CE237:CF237>=CE237, 1))","v":2},{"$f":"SUM(IF(CE237:CF237>=CF237, 1))","v":1},null,{"v":49918.83737235385,"d":"£49,919"},{"v":50633.911940790495,"d":"£50,634"},null,{"$f":"SUM(IF(CK237:CL237>=CK237, 1))","v":2},{"$f":"SUM(IF(CK237:CL237>=CL237, 1))","v":1},null,{"$f":"AF237*WTP-AC237","v":{"v":42987.41607737669,"d":"£42,987"}},{"v":45703.322753350716,"d":"£45,703"},null,{"$f":"SUM(IF(CQ237:CR237>=CQ237, 1))","v":2},{"$f":"SUM(IF(CQ237:CR237>=CR237, 1))","v":1},null,{"v":-43159922.063879535,"d":"-£43,159,922"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW237:CX237>=CW237, 1))","v":2},{"$f":"SUM(IF(CW237:CX237>=CX237, 1))","v":1},null,{"v":-2427589.188832026,"d":"-£2,427,589"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC237:DD237>=DC237, 1))","v":2},{"$f":"SUM(IF(DC237:DD237>=DD237, 1))","v":1},null,{"v":-53705791.565295145,"d":"-£53,705,792"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI237:DJ237>=DI237, 1))","v":2},{"$f":"SUM(IF(DI237:DJ237>=DJ237, 1))","v":1},null,{"v":-6218251.092567384,"d":"-£6,218,251"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO237:DP237>=DO237, 1))","v":2},{"$f":"SUM(IF(DO237:DP237>=DP237, 1))","v":1},null,{"v":-43906884.56471951,"d":"-£43,906,885"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU237:DV237>=DU237, 1))","v":2},{"$f":"SUM(IF(DU237:DV237>=DV237, 1))","v":1},null,{"v":-149418438.4752936,"d":"-£149,418,438"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA237:EB237>=EA237, 1))","v":2},{"$f":"SUM(IF(EA237:EB237>=EB237, 1))","v":1}]
[{"$nulls":3},222,{"v":272.12089512963536,"d":"£272.12"},{"v":267.4767977126041,"d":"£267.48"},null,{"v":5.839047317266439,"d":"5.839"},{"v":5.853327825790353,"d":"5.853"},null,{"v":293.28841826723004,"d":"£293.29"},{"v":288.5041031319255,"d":"£288.50"},null,{"v":6.73270191233511,"d":"6.733"},{"v":6.745219149467426,"d":"6.745"},null,{"v":2948.2224249603814,"d":"£2,948.22"},{"v":1613.8730272727769,"d":"£1,613.87"},null,{"v":4.924368148690871,"d":"4.924"},{"v":5.0348913102486765,"d":"5.035"},null,{"v":14914.892598378305,"d":"£14,914.89"},{"v":14945.18295272907,"d":"£14,945.18"},null,{"v":3.0629310375278407,"d":"3.063"},{"v":3.1249295803347463,"d":"3.125"},null,{"v":49987.631628668554,"d":"£49,987.63"},{"v":50087.851784789025,"d":"£50,087.85"},null,{"v":4.5158510885903125,"d":"4.516"},{"v":4.623610041056258,"d":"4.624"},null,{"v":495371.3660038943,"d":"£495,371.37"},{"v":0,"d":"£0.00"},null,{"v":-1523.2572402074275,"d":"-1523.257"},{"v":0,"d":"0.000"},null,{"v":32441.971942257907,"d":"£32,441.97"},{"v":0,"d":"£0.00"},null,{"v":-84.87815797178185,"d":"-84.878"},{"v":0,"d":"0.000"},null,{"v":31252621.00478839,"d":"£31,252,621.00"},{"v":0,"d":"£0.00"},null,{"v":-2588.6311983975456,"d":"-2588.631"},{"v":0,"d":"0.000"},null,{"v":-272113.7282893895,"d":"-£272,113.73"},{"v":0,"d":"£0.00"},null,{"v":-556.9645847101177,"d":"-556.965"},{"v":0,"d":"0.000"},null,{"v":-1588092.591015652,"d":"-£1,588,092.59"},{"v":0,"d":"£0.00"},null,{"v":-1707.5526585796322,"d":"-1707.553"},{"v":0,"d":"0.000"},null,{"v":29920228.0234295,"d":"£29,920,228.02"},{"v":0,"d":"£0.00"},null,{"v":-6461.283839866504,"d":"-6461.284"},{"v":0,"d":"0.000"},null,{"v":116508.82545019915,"d":"£116,509"},{"v":116799.07971809445,"d":"£116,799"},null,{"$f":"SUM(IF(BS238:BT238>=BS238, 1))","v":2},{"$f":"SUM(IF(BS238:BT238>=BT238, 1))","v":1},null,{"v":134360.74982843496,"d":"£134,361"},{"v":134615.8788862166,"d":"£134,616"},null,{"$f":"SUM(IF(BY238:BZ238>=BY238, 1))","v":2},{"$f":"SUM(IF(BY238:BZ238>=BZ238, 1))","v":1},null,{"v":95539.14054885703,"d":"£95,539"},{"v":99083.95317770077,"d":"£99,084"},null,{"$f":"SUM(IF(CE238:CF238>=CE238, 1))","v":2},{"$f":"SUM(IF(CE238:CF238>=CF238, 1))","v":1},null,{"v":46343.72815217851,"d":"£46,344"},{"v":47553.40865396586,"d":"£47,553"},null,{"$f":"SUM(IF(CK238:CL238>=CK238, 1))","v":2},{"$f":"SUM(IF(CK238:CL238>=CL238, 1))","v":1},null,{"$f":"AF238*WTP-AC238","v":{"v":40329.390143137694,"d":"£40,329"}},{"v":42384.34903633614,"d":"£42,384"},null,{"$f":"SUM(IF(CQ238:CR238>=CQ238, 1))","v":2},{"$f":"SUM(IF(CQ238:CR238>=CR238, 1))","v":1},null,{"v":-30960516.17015244,"d":"-£30,960,516"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW238:CX238>=CW238, 1))","v":2},{"$f":"SUM(IF(CW238:CX238>=CX238, 1))","v":1},null,{"v":-1730005.1313778947,"d":"-£1,730,005"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC238:DD238>=DC238, 1))","v":2},{"$f":"SUM(IF(DC238:DD238>=DD238, 1))","v":1},null,{"v":-83025244.97273931,"d":"-£83,025,245"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI238:DJ238>=DI238, 1))","v":2},{"$f":"SUM(IF(DI238:DJ238>=DJ238, 1))","v":1},null,{"v":-10867177.965912964,"d":"-£10,867,178"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO238:DP238>=DO238, 1))","v":2},{"$f":"SUM(IF(DO238:DP238>=DP238, 1))","v":1},null,{"v":-32562960.580576994,"d":"-£32,562,961"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU238:DV238>=DU238, 1))","v":2},{"$f":"SUM(IF(DU238:DV238>=DV238, 1))","v":1},null,{"v":-159145904.8207596,"d":"-£159,145,905"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA238:EB238>=EA238, 1))","v":2},{"$f":"SUM(IF(EA238:EB238>=EB238, 1))","v":1}]
[{"$nulls":3},223,{"v":263.9003206277397,"d":"£263.90"},{"v":236.49374808613595,"d":"£236.49"},null,{"v":5.812782616062907,"d":"5.813"},{"v":5.830331477733837,"d":"5.830"},null,{"v":283.01885154163057,"d":"£283.02"},{"v":254.97568922802827,"d":"£254.98"},null,{"v":6.703467074738626,"d":"6.703"},{"v":6.718980726850736,"d":"6.719"},null,{"v":2235.679152837784,"d":"£2,235.68"},{"v":1573.2743683213287,"d":"£1,573.27"},null,{"v":4.818696617904073,"d":"4.819"},{"v":4.886404064996156,"d":"4.886"},null,{"v":10769.868543166836,"d":"£10,769.87"},{"v":10764.761637620826,"d":"£10,764.76"},null,{"v":3.0506036598005783,"d":"3.051"},{"v":3.095298395428321,"d":"3.095"},null,{"v":49226.56065138934,"d":"£49,226.56"},{"v":49250.14915744925,"d":"£49,250.15"},null,{"v":4.853602077319363,"d":"4.854"},{"v":4.937183642636969,"d":"4.937"},null,{"v":2946132.8343553576,"d":"£2,946,132.83"},{"v":0,"d":"£0.00"},null,{"v":-1886.4554294705413,"d":"-1886.455"},{"v":0,"d":"0.000"},null,{"v":198333.55831996308,"d":"£198,333.56"},{"v":0,"d":"£0.00"},null,{"v":-109.71936016076316,"d":"-109.719"},{"v":0,"d":"0.000"},null,{"v":15742660.419769447,"d":"£15,742,660.42"},{"v":0,"d":"£0.00"},null,{"v":-1609.129904214465,"d":"-1609.130"},{"v":0,"d":"0.000"},null,{"v":46012.04709863724,"d":"£46,012.05"},{"v":0,"d":"£0.00"},null,{"v":-402.6893119986255,"d":"-402.689"},{"v":0,"d":"0.000"},null,{"v":-376519.1479079755,"d":"-£376,519.15"},{"v":0,"d":"£0.00"},null,{"v":-1334.1268698526942,"d":"-1334.127"},{"v":0,"d":"0.000"},null,{"v":18556619.71163543,"d":"£18,556,619.71"},{"v":0,"d":"£0.00"},null,{"v":-5342.120875697088,"d":"-5342.121"},{"v":0,"d":"0.000"},null,{"v":115991.7520006304,"d":"£115,992"},{"v":116370.1358065906,"d":"£116,370"},null,{"$f":"SUM(IF(BS239:BT239>=BS239, 1))","v":2},{"$f":"SUM(IF(BS239:BT239>=BT239, 1))","v":1},null,{"v":133786.3226432309,"d":"£133,786"},{"v":134124.63884778667,"d":"£134,125"},null,{"$f":"SUM(IF(BY239:BZ239>=BY239, 1))","v":2},{"$f":"SUM(IF(BY239:BZ239>=BZ239, 1))","v":1},null,{"v":94138.25320524367,"d":"£94,138"},{"v":96154.80693160178,"d":"£96,155"},null,{"$f":"SUM(IF(CE239:CF239>=CE239, 1))","v":2},{"$f":"SUM(IF(CE239:CF239>=CF239, 1))","v":1},null,{"v":50242.20465284473,"d":"£50,242"},{"v":51141.20627094559,"d":"£51,141"},null,{"$f":"SUM(IF(CK239:CL239>=CK239, 1))","v":2},{"$f":"SUM(IF(CK239:CL239>=CL239, 1))","v":1},null,{"$f":"AF239*WTP-AC239","v":{"v":47845.48089499792,"d":"£47,845"}},{"v":49493.523695290125,"d":"£49,494"},null,{"$f":"SUM(IF(CQ239:CR239>=CQ239, 1))","v":2},{"$f":"SUM(IF(CQ239:CR239>=CR239, 1))","v":1},null,{"v":-40675241.42376618,"d":"-£40,675,241"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW239:CX239>=CW239, 1))","v":2},{"$f":"SUM(IF(CW239:CX239>=CX239, 1))","v":1},null,{"v":-2392720.7615352264,"d":"-£2,392,721"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC239:DD239>=DC239, 1))","v":2},{"$f":"SUM(IF(DC239:DD239>=DD239, 1))","v":1},null,{"v":-47925258.50405875,"d":"-£47,925,259"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI239:DJ239>=DI239, 1))","v":2},{"$f":"SUM(IF(DI239:DJ239>=DJ239, 1))","v":1},null,{"v":-8099798.287071148,"d":"-£8,099,798"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO239:DP239>=DO239, 1))","v":2},{"$f":"SUM(IF(DO239:DP239>=DP239, 1))","v":1},null,{"v":-26306018.249145906,"d":"-£26,306,018"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU239:DV239>=DU239, 1))","v":2},{"$f":"SUM(IF(DU239:DV239>=DV239, 1))","v":1},null,{"v":-125399037.22557719,"d":"-£125,399,037"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA239:EB239>=EA239, 1))","v":2},{"$f":"SUM(IF(EA239:EB239>=EB239, 1))","v":1}]
[{"$nulls":3},224,{"v":329.995709882911,"d":"£330.00"},{"v":309.65439046087636,"d":"£309.65"},null,{"v":5.823720095767687,"d":"5.824"},{"v":5.840932595965475,"d":"5.841"},null,{"v":354.8499227699799,"d":"£354.85"},{"v":333.979606658325,"d":"£333.98"},null,{"v":6.6761184324506315,"d":"6.676"},{"v":6.690611724798143,"d":"6.691"},null,{"v":2802.321362849901,"d":"£2,802.32"},{"v":1404.7291609930066,"d":"£1,404.73"},null,{"v":4.906677829857946,"d":"4.907"},{"v":5.010431919192397,"d":"5.010"},null,{"v":8643.923261479096,"d":"£8,643.92"},{"v":8624.71915449826,"d":"£8,624.72"},null,{"v":3.0554559237573438,"d":"3.055"},{"v":3.0893791838298963,"d":"3.089"},null,{"v":49853.44011125939,"d":"£49,853.44"},{"v":49277.56783945013,"d":"£49,277.57"},null,{"v":4.407401094133305,"d":"4.407"},{"v":4.552163242755372,"d":"4.552"},null,{"v":2163198.2856120444,"d":"£2,163,198.29"},{"v":0,"d":"£0.00"},null,{"v":-1830.4639018950786,"d":"-1830.464"},{"v":0,"d":"0.000"},null,{"v":134858.51017888545,"d":"£134,858.51"},{"v":0,"d":"£0.00"},null,{"v":-93.65185477382033,"d":"-93.652"},{"v":0,"d":"0.000"},null,{"v":32241175.47803674,"d":"£32,241,175.48"},{"v":0,"d":"£0.00"},null,{"v":-2393.5120676485208,"d":"-2393.512"},{"v":0,"d":"0.000"},null,{"v":171011.98476548743,"d":"£171,011.98"},{"v":0,"d":"£0.00"},null,{"v":-302.0855924470757,"d":"-302.086"},{"v":0,"d":"0.000"},null,{"v":9396801.749155233,"d":"£9,396,801.75"},{"v":0,"d":"£0.00"},null,{"v":-2362.1578568274417,"d":"-2362.158"},{"v":0,"d":"0.000"},null,{"v":44107046.00774839,"d":"£44,107,046.01"},{"v":0,"d":"£0.00"},null,{"v":-6981.871273591938,"d":"-6981.871"},{"v":0,"d":"0.000"},null,{"v":116144.40620547082,"d":"£116,144"},{"v":116508.99752884863,"d":"£116,509"},null,{"$f":"SUM(IF(BS240:BT240>=BS240, 1))","v":2},{"$f":"SUM(IF(BS240:BT240>=BT240, 1))","v":1},null,{"v":133167.51872624265,"d":"£133,168"},{"v":133478.25488930452,"d":"£133,478"},null,{"$f":"SUM(IF(BY240:BZ240>=BY240, 1))","v":2},{"$f":"SUM(IF(BY240:BZ240>=BZ240, 1))","v":1},null,{"v":95331.23523430902,"d":"£95,331"},{"v":98803.90922285494,"d":"£98,804"},null,{"$f":"SUM(IF(CE240:CF240>=CE240, 1))","v":2},{"$f":"SUM(IF(CE240:CF240>=CF240, 1))","v":1},null,{"v":52465.19521366778,"d":"£52,465"},{"v":53162.86452209967,"d":"£53,163"},null,{"$f":"SUM(IF(CK240:CL240>=CK240, 1))","v":2},{"$f":"SUM(IF(CK240:CL240>=CL240, 1))","v":1},null,{"$f":"AF240*WTP-AC240","v":{"v":38294.58177140671,"d":"£38,295"}},{"v":41765.69701565732,"d":"£41,766"},null,{"$f":"SUM(IF(CQ240:CR240>=CQ240, 1))","v":2},{"$f":"SUM(IF(CQ240:CR240>=CR240, 1))","v":1},null,{"v":-38772476.32351362,"d":"-£38,772,476"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW240:CX240>=CW240, 1))","v":2},{"$f":"SUM(IF(CW240:CX240>=CX240, 1))","v":1},null,{"v":-2007895.605655292,"d":"-£2,007,896"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC240:DD240>=DC240, 1))","v":2},{"$f":"SUM(IF(DC240:DD240>=DD240, 1))","v":1},null,{"v":-80111416.83100715,"d":"-£80,111,417"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI240:DJ240>=DI240, 1))","v":2},{"$f":"SUM(IF(DI240:DJ240>=DJ240, 1))","v":1},null,{"v":-6212723.833707002,"d":"-£6,212,724"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO240:DP240>=DO240, 1))","v":2},{"$f":"SUM(IF(DO240:DP240>=DP240, 1))","v":1},null,{"v":-56639958.88570406,"d":"-£56,639,959"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU240:DV240>=DU240, 1))","v":2},{"$f":"SUM(IF(DU240:DV240>=DV240, 1))","v":1},null,{"v":-183744471.47958717,"d":"-£183,744,471"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA240:EB240>=EA240, 1))","v":2},{"$f":"SUM(IF(EA240:EB240>=EB240, 1))","v":1}]
[{"$nulls":3},225,{"v":274.09620097638515,"d":"£274.10"},{"v":265.0314990073296,"d":"£265.03"},null,{"v":5.790223448940945,"d":"5.790"},{"v":5.8044291632287495,"d":"5.804"},null,{"v":295.0245379943897,"d":"£295.02"},{"v":285.71361641585963,"d":"£285.71"},null,{"v":6.745861958070509,"d":"6.746"},{"v":6.758199258567158,"d":"6.758"},null,{"v":1978.4624304338208,"d":"£1,978.46"},{"v":1259.4794436026357,"d":"£1,259.48"},null,{"v":4.780370192119503,"d":"4.780"},{"v":4.846629545391178,"d":"4.847"},null,{"v":15010.53321443063,"d":"£15,010.53"},{"v":15030.495099427848,"d":"£15,030.50"},null,{"v":3.0234247979353186,"d":"3.023"},{"v":3.074743571582973,"d":"3.075"},null,{"v":51159.59850175907,"d":"£51,159.60"},{"v":50857.847875099156,"d":"£50,857.85"},null,{"v":4.500695023523725,"d":"4.501"},{"v":4.608309534976792,"d":"4.608"},null,{"v":974629.1730584741,"d":"£974,629.17"},{"v":0,"d":"£0.00"},null,{"v":-1527.386517095873,"d":"-1527.387"},{"v":0,"d":"0.000"},null,{"v":65070.796762095204,"d":"£65,070.80"},{"v":0,"d":"£0.00"},null,{"v":-86.22110780758071,"d":"-86.221"},{"v":0,"d":"0.000"},null,{"v":16671787.534955844,"d":"£16,671,787.53"},{"v":0,"d":"£0.00"},null,{"v":-1536.4228085807433,"d":"-1536.423"},{"v":0,"d":"0.000"},null,{"v":-170949.86509192627,"d":"-£170,949.87"},{"v":0,"d":"£0.00"},null,{"v":-439.4844190802866,"d":"-439.484"},{"v":0,"d":"0.000"},null,{"v":4710850.550839592,"d":"£4,710,850.55"},{"v":0,"d":"£0.00"},null,{"v":-1680.049139146856,"d":"-1680.049"},{"v":0,"d":"0.000"},null,{"v":22251388.19052408,"d":"£22,251,388.19"},{"v":0,"d":"£0.00"},null,{"v":-5269.563991711339,"d":"-5269.564"},{"v":0,"d":"0.000"},null,{"v":115530.37277784251,"d":"£115,530"},{"v":115823.55176556767,"d":"£115,824"},null,{"$f":"SUM(IF(BS241:BT241>=BS241, 1))","v":2},{"$f":"SUM(IF(BS241:BT241>=BT241, 1))","v":1},null,{"v":134622.21462341578,"d":"£134,622"},{"v":134878.2715549273,"d":"£134,878"},null,{"$f":"SUM(IF(BY241:BZ241>=BY241, 1))","v":2},{"$f":"SUM(IF(BY241:BZ241>=BZ241, 1))","v":1},null,{"v":93628.94141195624,"d":"£93,629"},{"v":95673.11146422091,"d":"£95,673"},null,{"$f":"SUM(IF(CE241:CF241>=CE241, 1))","v":2},{"$f":"SUM(IF(CE241:CF241>=CF241, 1))","v":1},null,{"v":45457.96274427574,"d":"£45,458"},{"v":46464.376332231615,"d":"£46,464"},null,{"$f":"SUM(IF(CK241:CL241>=CK241, 1))","v":2},{"$f":"SUM(IF(CK241:CL241>=CL241, 1))","v":1},null,{"$f":"AF241*WTP-AC241","v":{"v":38854.301968715416,"d":"£38,854"}},{"v":41308.34282443669,"d":"£41,308"},null,{"$f":"SUM(IF(CQ241:CR241>=CQ241, 1))","v":2},{"$f":"SUM(IF(CQ241:CR241>=CR241, 1))","v":1},null,{"v":-31522359.51497593,"d":"-£31,522,360"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW241:CX241>=CW241, 1))","v":2},{"$f":"SUM(IF(CW241:CX241>=CX241, 1))","v":1},null,{"v":-1789492.9529137095,"d":"-£1,789,493"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC241:DD241>=DC241, 1))","v":2},{"$f":"SUM(IF(DC241:DD241>=DD241, 1))","v":1},null,{"v":-47400243.706570715,"d":"-£47,400,244"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI241:DJ241>=DI241, 1))","v":2},{"$f":"SUM(IF(DI241:DJ241>=DJ241, 1))","v":1},null,{"v":-8618738.516513808,"d":"-£8,618,739"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO241:DP241>=DO241, 1))","v":2},{"$f":"SUM(IF(DO241:DP241>=DP241, 1))","v":1},null,{"v":-38311833.33377671,"d":"-£38,311,833"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU241:DV241>=DU241, 1))","v":2},{"$f":"SUM(IF(DU241:DV241>=DV241, 1))","v":1},null,{"v":-127642668.02475086,"d":"-£127,642,668"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA241:EB241>=EA241, 1))","v":2},{"$f":"SUM(IF(EA241:EB241>=EB241, 1))","v":1}]
[{"$nulls":3},226,{"v":269.14415582599287,"d":"£269.14"},{"v":242.90876103636356,"d":"£242.91"},null,{"v":5.772836465028247,"d":"5.773"},{"v":5.791537996241075,"d":"5.792"},null,{"v":288.69839894926093,"d":"£288.70"},{"v":261.86794699125386,"d":"£261.87"},null,{"v":6.673419112848709,"d":"6.673"},{"v":6.690590338753665,"d":"6.691"},null,{"v":3204.838117519039,"d":"£3,204.84"},{"v":1856.0871010812625,"d":"£1,856.09"},null,{"v":4.898847958744559,"d":"4.899"},{"v":5.002394901773069,"d":"5.002"},null,{"v":10943.165622049417,"d":"£10,943.17"},{"v":10971.114162910128,"d":"£10,971.11"},null,{"v":3.0114428648706277,"d":"3.011"},{"v":3.061095394788534,"d":"3.061"},null,{"v":51251.98597004621,"d":"£51,251.99"},{"v":50986.6864827104,"d":"£50,986.69"},null,{"v":4.841160741160532,"d":"4.841"},{"v":4.998512708410696,"d":"4.999"},null,{"v":2803094.854160926,"d":"£2,803,094.85"},{"v":0,"d":"£0.00"},null,{"v":-1998.1466384615483,"d":"-1998.147"},{"v":0,"d":"0.000"},null,{"v":180763.3063576327,"d":"£180,763.31"},{"v":0,"d":"£0.00"},null,{"v":-115.68674182797098,"d":"-115.687"},{"v":0,"d":"0.000"},null,{"v":31648107.774053697,"d":"£31,648,107.77"},{"v":0,"d":"£0.00"},null,{"v":-2429.7033126953497,"d":"-2429.703"},{"v":0,"d":"0.000"},null,{"v":-251122.9365804697,"d":"-£251,122.94"},{"v":0,"d":"£0.00"},null,{"v":-446.13739170772794,"d":"-446.137"},{"v":0,"d":"0.000"},null,{"v":4216650.089664737,"d":"£4,216,650.09"},{"v":0,"d":"£0.00"},null,{"v":-2500.940327768075,"d":"-2500.940"},{"v":0,"d":"0.000"},null,{"v":38597493.08765652,"d":"£38,597,493.09"},{"v":0,"d":"£0.00"},null,{"v":-7490.614412460672,"d":"-7490.614"},{"v":0,"d":"0.000"},null,{"v":115187.58514473894,"d":"£115,188"},{"v":115587.85116378515,"d":"£115,588"},null,{"$f":"SUM(IF(BS242:BT242>=BS242, 1))","v":2},{"$f":"SUM(IF(BS242:BT242>=BT242, 1))","v":1},null,{"v":133179.68385802492,"d":"£133,180"},{"v":133549.93882808206,"d":"£133,550"},null,{"$f":"SUM(IF(BY242:BZ242>=BY242, 1))","v":2},{"$f":"SUM(IF(BY242:BZ242>=BZ242, 1))","v":1},null,{"v":94772.12105737215,"d":"£94,772"},{"v":98191.81093438013,"d":"£98,192"},null,{"$f":"SUM(IF(CE242:CF242>=CE242, 1))","v":2},{"$f":"SUM(IF(CE242:CF242>=CF242, 1))","v":1},null,{"v":49285.69167536314,"d":"£49,286"},{"v":50250.793732860555,"d":"£50,251"},null,{"$f":"SUM(IF(CK242:CL242>=CK242, 1))","v":2},{"$f":"SUM(IF(CK242:CL242>=CL242, 1))","v":1},null,{"$f":"AF242*WTP-AC242","v":{"v":45571.22885316443,"d":"£45,571"}},{"v":48983.56768550353,"d":"£48,984"},null,{"$f":"SUM(IF(CQ242:CR242>=CQ242, 1))","v":2},{"$f":"SUM(IF(CQ242:CR242>=CR242, 1))","v":1},null,{"v":-42766027.62339189,"d":"-£42,766,028"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW242:CX242>=CW242, 1))","v":2},{"$f":"SUM(IF(CW242:CX242>=CX242, 1))","v":1},null,{"v":-2494498.1429170524,"d":"-£2,494,498"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC242:DD242>=DC242, 1))","v":2},{"$f":"SUM(IF(DC242:DD242>=DD242, 1))","v":1},null,{"v":-80242174.02796069,"d":"-£80,242,174"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI242:DJ242>=DI242, 1))","v":2},{"$f":"SUM(IF(DI242:DJ242>=DJ242, 1))","v":1},null,{"v":-8671624.89757409,"d":"-£8,671,625"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO242:DP242>=DO242, 1))","v":2},{"$f":"SUM(IF(DO242:DP242>=DP242, 1))","v":1},null,{"v":-54235456.64502623,"d":"-£54,235,457"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU242:DV242>=DU242, 1))","v":2},{"$f":"SUM(IF(DU242:DV242>=DV242, 1))","v":1},null,{"v":-188409781.33686996,"d":"-£188,409,781"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA242:EB242>=EA242, 1))","v":2},{"$f":"SUM(IF(EA242:EB242>=EB242, 1))","v":1}]
[{"$nulls":3},227,{"v":260.3724758620962,"d":"£260.37"},{"v":230.55326419846602,"d":"£230.55"},null,{"v":5.820310763692131,"d":"5.820"},{"v":5.839727960531627,"d":"5.840"},null,{"v":279.1264711842583,"d":"£279.13"},{"v":248.55800091933304,"d":"£248.56"},null,{"v":6.728771186168074,"d":"6.729"},{"v":6.745330775288415,"d":"6.745"},null,{"v":1653.2649039536109,"d":"£1,653.26"},{"v":978.883000853282,"d":"£978.88"},null,{"v":4.7785536165836255,"d":"4.779"},{"v":4.895324508312219,"d":"4.895"},null,{"v":8264.842230259928,"d":"£8,264.84"},{"v":8258.02589650468,"d":"£8,258.03"},null,{"v":3.011052413528274,"d":"3.011"},{"v":3.0595244593691895,"d":"3.060"},null,{"v":50125.37247413309,"d":"£50,125.37"},{"v":49687.089648401794,"d":"£49,687.09"},null,{"v":4.10254866875843,"d":"4.103"},{"v":4.25959126586227,"d":"4.260"},null,{"v":3222764.110591343,"d":"£3,222,764.11"},{"v":0,"d":"£0.00"},null,{"v":-2098.547936427772,"d":"-2098.548"},{"v":0,"d":"0.000"},null,{"v":207443.2170561644,"d":"£207,443.22"},{"v":0,"d":"£0.00"},null,{"v":-112.37639340406758,"d":"-112.376"},{"v":0,"d":"0.000"},null,{"v":15319189.113278994,"d":"£15,319,189.11"},{"v":0,"d":"£0.00"},null,{"v":-2652.5554216279556,"d":"-2652.555"},{"v":0,"d":"0.000"},null,{"v":60537.358522223316,"d":"£60,537.36"},{"v":0,"d":"£0.00"},null,{"v":-430.4908947742789,"d":"-430.491"},{"v":0,"d":"0.000"},null,{"v":6894353.264310292,"d":"£6,894,353.26"},{"v":0,"d":"£0.00"},null,{"v":-2470.338964736038,"d":"-2470.339"},{"v":0,"d":"0.000"},null,{"v":25704287.06375902,"d":"£25,704,287.06"},{"v":0,"d":"£0.00"},null,{"v":-7764.309610970113,"d":"-7764.310"},{"v":0,"d":"0.000"},null,{"v":116145.84279798053,"d":"£116,146"},{"v":116564.00594643407,"d":"£116,564"},null,{"$f":"SUM(IF(BS243:BT243>=BS243, 1))","v":2},{"$f":"SUM(IF(BS243:BT243>=BT243, 1))","v":1},null,{"v":134296.29725217723,"d":"£134,296"},{"v":134658.05750484898,"d":"£134,658"},null,{"$f":"SUM(IF(BY243:BZ243>=BY243, 1))","v":2},{"$f":"SUM(IF(BY243:BZ243>=BZ243, 1))","v":1},null,{"v":93917.8074277189,"d":"£93,918"},{"v":96927.6071653911,"d":"£96,928"},null,{"$f":"SUM(IF(CE243:CF243>=CE243, 1))","v":2},{"$f":"SUM(IF(CE243:CF243>=CF243, 1))","v":1},null,{"v":51956.20604030555,"d":"£51,956"},{"v":52932.46329087911,"d":"£52,932"},null,{"$f":"SUM(IF(CK243:CL243>=CK243, 1))","v":2},{"$f":"SUM(IF(CK243:CL243>=CL243, 1))","v":1},null,{"$f":"AF243*WTP-AC243","v":{"v":31925.600901035497,"d":"£31,926"}},{"v":35504.73566884362,"d":"£35,505"},null,{"$f":"SUM(IF(CQ243:CR243>=CQ243, 1))","v":2},{"$f":"SUM(IF(CQ243:CR243>=CR243, 1))","v":1},null,{"v":-45193722.839146785,"d":"-£45,193,723"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW243:CX243>=CW243, 1))","v":2},{"$f":"SUM(IF(CW243:CX243>=CX243, 1))","v":1},null,{"v":-2454971.0851375163,"d":"-£2,454,971"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC243:DD243>=DC243, 1))","v":2},{"$f":"SUM(IF(DC243:DD243>=DD243, 1))","v":1},null,{"v":-68370297.5458381,"d":"-£68,370,298"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI243:DJ243>=DI243, 1))","v":2},{"$f":"SUM(IF(DI243:DJ243>=DJ243, 1))","v":1},null,{"v":-8670355.254007801,"d":"-£8,670,355"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO243:DP243>=DO243, 1))","v":2},{"$f":"SUM(IF(DO243:DP243>=DP243, 1))","v":1},null,{"v":-56301132.559031054,"d":"-£56,301,133"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU243:DV243>=DU243, 1))","v":2},{"$f":"SUM(IF(DU243:DV243>=DV243, 1))","v":1},null,{"v":-180990479.28316128,"d":"-£180,990,479"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA243:EB243>=EA243, 1))","v":2},{"$f":"SUM(IF(EA243:EB243>=EB243, 1))","v":1}]
[{"$nulls":3},228,{"v":234.85655372140005,"d":"£234.86"},{"v":213.11291180328416,"d":"£213.11"},null,{"v":5.791978493352398,"d":"5.792"},{"v":5.808430811782699,"d":"5.808"},null,{"v":252.04023052628656,"d":"£252.04"},{"v":229.78435423477868,"d":"£229.78"},null,{"v":6.691475226056147,"d":"6.691"},{"v":6.705858614246331,"d":"6.706"},null,{"v":2980.9781844187833,"d":"£2,980.98"},{"v":1430.0201214408085,"d":"£1,430.02"},null,{"v":4.8391574946525715,"d":"4.839"},{"v":4.958998401959638,"d":"4.959"},null,{"v":9928.87949745692,"d":"£9,928.88"},{"v":9888.199969707533,"d":"£9,888.20"},null,{"v":3.001436744653922,"d":"3.001"},{"v":3.0430895249063803,"d":"3.043"},null,{"v":51864.84300201096,"d":"£51,864.84"},{"v":51443.02915215892,"d":"£51,443.03"},null,{"v":4.606598776763672,"d":"4.607"},{"v":4.7216901522804,"d":"4.722"},null,{"v":2329466.833610467,"d":"£2,329,466.83"},{"v":0,"d":"£0.00"},null,{"v":-1762.5901982617436,"d":"-1762.590"},{"v":0,"d":"0.000"},null,{"v":163403.7247317795,"d":"£163,403.72"},{"v":0,"d":"£0.00"},null,{"v":-105.60353471393213,"d":"-105.604"},{"v":0,"d":"0.000"},null,{"v":36555795.43944196,"d":"£36,555,795.44"},{"v":0,"d":"£0.00"},null,{"v":-2824.6280781974115,"d":"-2824.628"},{"v":0,"d":"0.000"},null,{"v":356766.46738929587,"d":"£356,766.47"},{"v":0,"d":"£0.00"},null,{"v":-365.30205953132185,"d":"-365.302"},{"v":0,"d":"0.000"},null,{"v":6671948.658071418,"d":"£6,671,948.66"},{"v":0,"d":"£0.00"},null,{"v":-1820.4327541728928,"d":"-1820.433"},{"v":0,"d":"0.000"},null,{"v":46077381.12324492,"d":"£46,077,381.12"},{"v":0,"d":"£0.00"},null,{"v":-6878.556624877302,"d":"-6878.557"},{"v":0,"d":"0.000"},null,{"v":115604.71331332656,"d":"£115,605"},{"v":115955.5033238507,"d":"£115,956"},null,{"$f":"SUM(IF(BS244:BT244>=BS244, 1))","v":2},{"$f":"SUM(IF(BS244:BT244>=BT244, 1))","v":1},null,{"v":133577.46429059663,"d":"£133,577"},{"v":133887.38793069185,"d":"£133,887"},null,{"$f":"SUM(IF(BY244:BZ244>=BY244, 1))","v":2},{"$f":"SUM(IF(BY244:BZ244>=BZ244, 1))","v":1},null,{"v":93802.17170863265,"d":"£93,802"},{"v":97749.94791775195,"d":"£97,750"},null,{"$f":"SUM(IF(CE244:CF244>=CE244, 1))","v":2},{"$f":"SUM(IF(CE244:CF244>=CF244, 1))","v":1},null,{"v":50099.855395621526,"d":"£50,100"},{"v":50973.59052842007,"d":"£50,974"},null,{"$f":"SUM(IF(CK244:CL244>=CK244, 1))","v":2},{"$f":"SUM(IF(CK244:CL244>=CL244, 1))","v":1},null,{"$f":"AF244*WTP-AC244","v":{"v":40267.13253326248,"d":"£40,267"}},{"v":42990.77389344907,"d":"£42,991"},null,{"$f":"SUM(IF(CQ244:CR244>=CQ244, 1))","v":2},{"$f":"SUM(IF(CQ244:CR244>=CR244, 1))","v":1},null,{"v":-37581270.798845336,"d":"-£37,581,271"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW244:CX244>=CW244, 1))","v":2},{"$f":"SUM(IF(CW244:CX244>=CX244, 1))","v":1},null,{"v":-2275474.419010422,"d":"-£2,275,474"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC244:DD244>=DC244, 1))","v":2},{"$f":"SUM(IF(DC244:DD244>=DD244, 1))","v":1},null,{"v":-93048357.0033902,"d":"-£93,048,357"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI244:DJ244>=DI244, 1))","v":2},{"$f":"SUM(IF(DI244:DJ244>=DJ244, 1))","v":1},null,{"v":-7662807.658015733,"d":"-£7,662,808"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO244:DP244>=DO244, 1))","v":2},{"$f":"SUM(IF(DO244:DP244>=DP244, 1))","v":1},null,{"v":-43080603.74152928,"d":"-£43,080,604"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU244:DV244>=DU244, 1))","v":2},{"$f":"SUM(IF(DU244:DV244>=DV244, 1))","v":1},null,{"v":-183648513.62079096,"d":"-£183,648,514"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA244:EB244>=EA244, 1))","v":2},{"$f":"SUM(IF(EA244:EB244>=EB244, 1))","v":1}]
[{"$nulls":3},229,{"v":259.0492491058384,"d":"£259.05"},{"v":231.5104056809534,"d":"£231.51"},null,{"v":5.861514955735055,"d":"5.862"},{"v":5.878343135334906,"d":"5.878"},null,{"v":277.8243716139034,"d":"£277.82"},{"v":249.5796942361871,"d":"£249.58"},null,{"v":6.67573364541057,"d":"6.676"},{"v":6.689680053278207,"d":"6.690"},null,{"v":2343.1201185933023,"d":"£2,343.12"},{"v":1418.076152700776,"d":"£1,418.08"},null,{"v":4.659553725511747,"d":"4.660"},{"v":4.733973764607497,"d":"4.734"},null,{"v":14955.496855673238,"d":"£14,955.50"},{"v":14939.681431458826,"d":"£14,939.68"},null,{"v":3.0235772943430432,"d":"3.024"},{"v":3.0735185370287508,"d":"3.074"},null,{"v":49689.320291682256,"d":"£49,689.32"},{"v":49690.67181307918,"d":"£49,690.67"},null,{"v":4.643221096604428,"d":"4.643"},{"v":4.694682988226205,"d":"4.695"},null,{"v":2953597.573436166,"d":"£2,953,597.57"},{"v":0,"d":"£0.00"},null,{"v":-1804.8568585329033,"d":"-1804.857"},{"v":0,"d":"0.000"},null,{"v":188039.47547206434,"d":"£188,039.48"},{"v":0,"d":"£0.00"},null,{"v":-92.84847495616941,"d":"-92.848"},{"v":0,"d":"0.000"},null,{"v":21485752.915007878,"d":"£21,485,752.92"},{"v":0,"d":"£0.00"},null,{"v":-1728.5346760721163,"d":"-1728.535"},{"v":0,"d":"0.000"},null,{"v":140751.96659889971,"d":"£140,751.97"},{"v":0,"d":"£0.00"},null,{"v":-444.4602956650846,"d":"-444.460"},{"v":0,"d":"0.000"},null,{"v":-21124.63311447542,"d":"-£21,124.63"},{"v":0,"d":"£0.00"},null,{"v":-804.3628331468673,"d":"-804.363"},{"v":0,"d":"0.000"},null,{"v":24747017.29740053,"d":"£24,747,017.30"},{"v":0,"d":"£0.00"},null,{"v":-4875.063138373142,"d":"-4875.063"},{"v":0,"d":"0.000"},null,{"v":116971.24986559527,"d":"£116,971"},{"v":117335.35230101718,"d":"£117,335"},null,{"$f":"SUM(IF(BS245:BT245>=BS245, 1))","v":2},{"$f":"SUM(IF(BS245:BT245>=BT245, 1))","v":1},null,{"v":133236.84853659748,"d":"£133,237"},{"v":133544.02137132795,"d":"£133,544"},null,{"$f":"SUM(IF(BY245:BZ245>=BY245, 1))","v":2},{"$f":"SUM(IF(BY245:BZ245>=BZ245, 1))","v":1},null,{"v":90847.95439164164,"d":"£90,848"},{"v":93261.39913944917,"d":"£93,261"},null,{"$f":"SUM(IF(CE245:CF245>=CE245, 1))","v":2},{"$f":"SUM(IF(CE245:CF245>=CF245, 1))","v":1},null,{"v":45516.04903118762,"d":"£45,516"},{"v":46530.68930911619,"d":"£46,531"},null,{"$f":"SUM(IF(CK245:CL245>=CK245, 1))","v":2},{"$f":"SUM(IF(CK245:CL245>=CL245, 1))","v":1},null,{"$f":"AF245*WTP-AC245","v":{"v":43175.101640406305,"d":"£43,175"}},{"v":44202.98795144492,"d":"£44,203"},null,{"$f":"SUM(IF(CQ245:CR245>=CQ245, 1))","v":2},{"$f":"SUM(IF(CQ245:CR245>=CR245, 1))","v":1},null,{"v":-39050734.74409423,"d":"-£39,050,735"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW245:CX245>=CW245, 1))","v":2},{"$f":"SUM(IF(CW245:CX245>=CX245, 1))","v":1},null,{"v":-2045008.9745954527,"d":"-£2,045,009"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC245:DD245>=DC245, 1))","v":2},{"$f":"SUM(IF(DC245:DD245>=DD245, 1))","v":1},null,{"v":-56056446.4364502,"d":"-£56,056,446"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI245:DJ245>=DI245, 1))","v":2},{"$f":"SUM(IF(DI245:DJ245>=DJ245, 1))","v":1},null,{"v":-9029957.879900591,"d":"-£9,029,958"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO245:DP245>=DO245, 1))","v":2},{"$f":"SUM(IF(DO245:DP245>=DP245, 1))","v":1},null,{"v":-16066132.02982287,"d":"-£16,066,132"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU245:DV245>=DU245, 1))","v":2},{"$f":"SUM(IF(DU245:DV245>=DV245, 1))","v":1},null,{"v":-122248280.06486337,"d":"-£122,248,280"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA245:EB245>=EA245, 1))","v":2},{"$f":"SUM(IF(EA245:EB245>=EB245, 1))","v":1}]
[{"$nulls":3},230,{"v":337.77638317614594,"d":"£337.78"},{"v":323.86896888305614,"d":"£323.87"},null,{"v":5.852200641346637,"d":"5.852"},{"v":5.866021717131449,"d":"5.866"},null,{"v":363.60010344175026,"d":"£363.60"},{"v":349.3095279161844,"d":"£349.31"},null,{"v":6.63285835841444,"d":"6.633"},{"v":6.644190148613719,"d":"6.644"},null,{"v":2813.7319517674946,"d":"£2,813.73"},{"v":1880.6348121729466,"d":"£1,880.63"},null,{"v":4.776518922639383,"d":"4.777"},{"v":4.8375067730581645,"d":"4.838"},null,{"v":19531.002232682236,"d":"£19,531.00"},{"v":19551.26894538678,"d":"£19,551.27"},null,{"v":2.9972459784866077,"d":"2.997"},{"v":3.0557088808481474,"d":"3.056"},null,{"v":49571.89949429291,"d":"£49,571.90"},{"v":49586.12220592714,"d":"£49,586.12"},null,{"v":4.8766317632967375,"d":"4.877"},{"v":4.977191503296153,"d":"4.977"},null,{"v":1498025.2658695797,"d":"£1,498,025.27"},{"v":0,"d":"£0.00"},null,{"v":-1488.725387107683,"d":"-1488.725"},{"v":0,"d":"0.000"},null,{"v":102150.41665562913,"d":"£102,150.42"},{"v":0,"d":"£0.00"},null,{"v":-81.00073284239912,"d":"-81.001"},{"v":0,"d":"0.000"},null,{"v":21572227.424009215,"d":"£21,572,227.42"},{"v":0,"d":"£0.00"},null,{"v":-1409.9751499689387,"d":"-1409.975"},{"v":0,"d":"0.000"},null,{"v":-182755.62191555658,"d":"-£182,755.62"},{"v":0,"d":"£0.00"},null,{"v":-527.1907800655268,"d":"-527.191"},{"v":0,"d":"0.000"},null,{"v":-224330.90162499662,"d":"-£224,330.90"},{"v":0,"d":"£0.00"},null,{"v":-1586.1009996827074,"d":"-1586.101"},{"v":0,"d":"0.000"},null,{"v":22765316.582993872,"d":"£22,765,316.58"},{"v":0,"d":"£0.00"},null,{"v":-5092.993049667255,"d":"-5092.993"},{"v":0,"d":"0.000"},null,{"v":116706.2364437566,"d":"£116,706"},{"v":116996.56537374594,"d":"£116,997"},null,{"$f":"SUM(IF(BS246:BT246>=BS246, 1))","v":2},{"$f":"SUM(IF(BS246:BT246>=BT246, 1))","v":1},null,{"v":132293.56706484707,"d":"£132,294"},{"v":132534.49344435817,"d":"£132,534"},null,{"$f":"SUM(IF(BY246:BZ246>=BY246, 1))","v":2},{"$f":"SUM(IF(BY246:BZ246>=BZ246, 1))","v":1},null,{"v":92716.64650102016,"d":"£92,717"},{"v":94869.50064899033,"d":"£94,870"},null,{"$f":"SUM(IF(CE246:CF246>=CE246, 1))","v":2},{"$f":"SUM(IF(CE246:CF246>=CF246, 1))","v":1},null,{"v":40413.91733704992,"d":"£40,414"},{"v":41562.908671576166,"d":"£41,563"},null,{"$f":"SUM(IF(CK246:CL246>=CK246, 1))","v":2},{"$f":"SUM(IF(CK246:CL246>=CL246, 1))","v":1},null,{"$f":"AF246*WTP-AC246","v":{"v":47960.735771641834,"d":"£47,961"}},{"v":49957.70785999592,"d":"£49,958"},null,{"$f":"SUM(IF(CQ246:CR246>=CQ246, 1))","v":2},{"$f":"SUM(IF(CQ246:CR246>=CR246, 1))","v":1},null,{"v":-31272533.00802324,"d":"-£31,272,533"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW246:CX246>=CW246, 1))","v":2},{"$f":"SUM(IF(CW246:CX246>=CX246, 1))","v":1},null,{"v":-1722165.0735036116,"d":"-£1,722,165"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC246:DD246>=DC246, 1))","v":2},{"$f":"SUM(IF(DC246:DD246>=DD246, 1))","v":1},null,{"v":-49771730.42338799,"d":"-£49,771,730"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI246:DJ246>=DI246, 1))","v":2},{"$f":"SUM(IF(DI246:DJ246>=DJ246, 1))","v":1},null,{"v":-10361059.97939498,"d":"-£10,361,060"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO246:DP246>=DO246, 1))","v":2},{"$f":"SUM(IF(DO246:DP246>=DP246, 1))","v":1},null,{"v":-31497689.09202915,"d":"-£31,497,689"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU246:DV246>=DU246, 1))","v":2},{"$f":"SUM(IF(DU246:DV246>=DV246, 1))","v":1},null,{"v":-124625177.57633898,"d":"-£124,625,178"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA246:EB246>=EA246, 1))","v":2},{"$f":"SUM(IF(EA246:EB246>=EB246, 1))","v":1}]
[{"$nulls":3},231,{"v":280.9895643330544,"d":"£280.99"},{"v":260.8229438689301,"d":"£260.82"},null,{"v":5.873175307195222,"d":"5.873"},{"v":5.885072182136554,"d":"5.885"},null,{"v":301.86496099812655,"d":"£301.86"},{"v":281.1901534380421,"d":"£281.19"},null,{"v":6.610909928055904,"d":"6.611"},{"v":6.620674356217193,"d":"6.621"},null,{"v":2089.4285628916973,"d":"£2,089.43"},{"v":1604.4976482636384,"d":"£1,604.50"},null,{"v":5.019124089514681,"d":"5.019"},{"v":5.070451254512054,"d":"5.070"},null,{"v":14408.110578061764,"d":"£14,408.11"},{"v":14366.855569916092,"d":"£14,366.86"},null,{"v":2.960749159858322,"d":"2.961"},{"v":3.0142975852932494,"d":"3.014"},null,{"v":51391.04024622707,"d":"£51,391.04"},{"v":51329.5032469289,"d":"£51,329.50"},null,{"v":4.678672702330055,"d":"4.679"},{"v":4.766104832717041,"d":"4.766"},null,{"v":2166962.999808499,"d":"£2,166,963.00"},{"v":0,"d":"£0.00"},null,{"v":-1278.3543904680096,"d":"-1278.354"},{"v":0,"d":"0.000"},null,{"v":142392.43552856304,"d":"£142,392.44"},{"v":0,"d":"£0.00"},null,{"v":-67.24999511550367,"d":"-67.250"},{"v":0,"d":"0.000"},null,{"v":11108098.099620065,"d":"£11,108,098.10"},{"v":0,"d":"£0.00"},null,{"v":-1175.7286796275173,"d":"-1175.729"},{"v":0,"d":"0.000"},null,{"v":354182.63653118454,"d":"£354,182.64"},{"v":0,"d":"£0.00"},null,{"v":-459.7241245394303,"d":"-459.724"},{"v":0,"d":"0.000"},null,{"v":943151.0439029238,"d":"£943,151.04"},{"v":0,"d":"£0.00"},null,{"v":-1340.0345480867772,"d":"-1340.035"},{"v":0,"d":"0.000"},null,{"v":14714787.215391235,"d":"£14,714,787.22"},{"v":0,"d":"£0.00"},null,{"v":-4321.091737837238,"d":"-4321.092"},{"v":0,"d":"0.000"},null,{"v":117182.51657957138,"d":"£117,183"},{"v":117440.62069886214,"d":"£117,441"},null,{"$f":"SUM(IF(BS247:BT247>=BS247, 1))","v":2},{"$f":"SUM(IF(BS247:BT247>=BT247, 1))","v":1},null,{"v":131916.33360011995,"d":"£131,916"},{"v":132132.29697090582,"d":"£132,132"},null,{"$f":"SUM(IF(BY247:BZ247>=BY247, 1))","v":2},{"$f":"SUM(IF(BY247:BZ247>=BZ247, 1))","v":1},null,{"v":98293.05322740192,"d":"£98,293"},{"v":99804.52744197745,"d":"£99,805"},null,{"$f":"SUM(IF(CE247:CF247>=CE247, 1))","v":2},{"$f":"SUM(IF(CE247:CF247>=CF247, 1))","v":1},null,{"v":44806.87261910467,"d":"£44,807"},{"v":45919.096135948894,"d":"£45,919"},null,{"$f":"SUM(IF(CK247:CL247>=CK247, 1))","v":2},{"$f":"SUM(IF(CK247:CL247>=CL247, 1))","v":1},null,{"$f":"AF247*WTP-AC247","v":{"v":42182.41380037404,"d":"£42,182"}},{"v":43992.59340741193,"d":"£43,993"},null,{"$f":"SUM(IF(CQ247:CR247>=CQ247, 1))","v":2},{"$f":"SUM(IF(CQ247:CR247>=CR247, 1))","v":1},null,{"v":-27734050.80916869,"d":"-£27,734,051"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW247:CX247>=CW247, 1))","v":2},{"$f":"SUM(IF(CW247:CX247>=CX247, 1))","v":1},null,{"v":-1487392.3378386365,"d":"-£1,487,392"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC247:DD247>=DC247, 1))","v":2},{"$f":"SUM(IF(DC247:DD247>=DD247, 1))","v":1},null,{"v":-34622671.69217041,"d":"-£34,622,672"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI247:DJ247>=DI247, 1))","v":2},{"$f":"SUM(IF(DI247:DJ247>=DJ247, 1))","v":1},null,{"v":-9548665.127319792,"d":"-£9,548,665"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO247:DP247>=DO247, 1))","v":2},{"$f":"SUM(IF(DO247:DP247>=DP247, 1))","v":1},null,{"v":-27743842.00563847,"d":"-£27,743,842"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU247:DV247>=DU247, 1))","v":2},{"$f":"SUM(IF(DU247:DV247>=DV247, 1))","v":1},null,{"v":-101136621.97213599,"d":"-£101,136,622"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA247:EB247>=EA247, 1))","v":2},{"$f":"SUM(IF(EA247:EB247>=EB247, 1))","v":1}]
[{"$nulls":3},232,{"v":241.1397307484035,"d":"£241.14"},{"v":200.92774636259836,"d":"£200.93"},null,{"v":5.865762002463264,"d":"5.866"},{"v":5.882491298632764,"d":"5.882"},null,{"v":257.68774594036483,"d":"£257.69"},{"v":216.60650827279613,"d":"£216.61"},null,{"v":6.715634757539275,"d":"6.716"},{"v":6.730106485014625,"d":"6.730"},null,{"v":2212.5958579159515,"d":"£2,212.60"},{"v":1388.5278018432916,"d":"£1,388.53"},null,{"v":4.879043268160269,"d":"4.879"},{"v":4.965835408565691,"d":"4.966"},null,{"v":12991.32088342307,"d":"£12,991.32"},{"v":12998.904829067564,"d":"£12,998.90"},null,{"v":2.895984297867975,"d":"2.896"},{"v":2.9427817428986027,"d":"2.943"},null,{"v":50443.612813317246,"d":"£50,443.61"},{"v":50039.23889965352,"d":"£50,039.24"},null,{"v":4.6917014302772495,"d":"4.692"},{"v":4.81983990174821,"d":"4.820"},null,{"v":4330768.630680442,"d":"£4,330,768.63"},{"v":0,"d":"£0.00"},null,{"v":-1801.719367269163,"d":"-1801.719"},{"v":0,"d":"0.000"},null,{"v":285552.18234007485,"d":"£285,552.18"},{"v":0,"d":"£0.00"},null,{"v":-100.59174449067856,"d":"-100.592"},{"v":0,"d":"0.000"},null,{"v":19463762.752106052,"d":"£19,463,762.75"},{"v":0,"d":"£0.00"},null,{"v":-2049.954026430133,"d":"-2049.954"},{"v":0,"d":"0.000"},null,{"v":-66640.08263226281,"d":"-£66,640.08"},{"v":0,"d":"£0.00"},null,{"v":-411.2088548635674,"d":"-411.209"},{"v":0,"d":"0.000"},null,{"v":6268327.990609929,"d":"£6,268,327.99"},{"v":0,"d":"£0.00"},null,{"v":-1986.3149927701495,"d":"-1986.315"},{"v":0,"d":"0.000"},null,{"v":30281771.473104235,"d":"£30,281,771.47"},{"v":0,"d":"£0.00"},null,{"v":-6349.788985823692,"d":"-6349.789"},{"v":0,"d":"0.000"},null,{"v":117074.10031851688,"d":"£117,074"},{"v":117448.89822629269,"d":"£117,449"},null,{"$f":"SUM(IF(BS248:BT248>=BS248, 1))","v":2},{"$f":"SUM(IF(BS248:BT248>=BT248, 1))","v":1},null,{"v":134055.00740484512,"d":"£134,055"},{"v":134385.52319201973,"d":"£134,386"},null,{"$f":"SUM(IF(BY248:BZ248>=BY248, 1))","v":2},{"$f":"SUM(IF(BY248:BZ248>=BZ248, 1))","v":1},null,{"v":95368.26950528944,"d":"£95,368"},{"v":97928.18036947053,"d":"£97,928"},null,{"$f":"SUM(IF(CE248:CF248>=CE248, 1))","v":2},{"$f":"SUM(IF(CE248:CF248>=CF248, 1))","v":1},null,{"v":44928.36507393643,"d":"£44,928"},{"v":45856.730028904494,"d":"£45,857"},null,{"$f":"SUM(IF(CK248:CL248>=CK248, 1))","v":2},{"$f":"SUM(IF(CK248:CL248>=CL248, 1))","v":1},null,{"$f":"AF248*WTP-AC248","v":{"v":43390.41579222774,"d":"£43,390"}},{"v":46357.55913531068,"d":"£46,358"},null,{"$f":"SUM(IF(CQ248:CR248>=CQ248, 1))","v":2},{"$f":"SUM(IF(CQ248:CR248>=CR248, 1))","v":1},null,{"v":-40365155.976063706,"d":"-£40,365,156"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW248:CX248>=CW248, 1))","v":2},{"$f":"SUM(IF(CW248:CX248>=CX248, 1))","v":1},null,{"v":-2297387.072153646,"d":"-£2,297,387"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC248:DD248>=DC248, 1))","v":2},{"$f":"SUM(IF(DC248:DD248>=DD248, 1))","v":1},null,{"v":-60462843.280708715,"d":"-£60,462,843"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI248:DJ248>=DI248, 1))","v":2},{"$f":"SUM(IF(DI248:DJ248>=DJ248, 1))","v":1},null,{"v":-8157537.014639085,"d":"-£8,157,537"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO248:DP248>=DO248, 1))","v":2},{"$f":"SUM(IF(DO248:DP248>=DP248, 1))","v":1},null,{"v":-45994627.84601292,"d":"-£45,994,628"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU248:DV248>=DU248, 1))","v":2},{"$f":"SUM(IF(DU248:DV248>=DV248, 1))","v":1},null,{"v":-157277551.1895781,"d":"-£157,277,551"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA248:EB248>=EA248, 1))","v":2},{"$f":"SUM(IF(EA248:EB248>=EB248, 1))","v":1}]
[{"$nulls":3},233,{"v":262.84989673080287,"d":"£262.85"},{"v":247.171327832422,"d":"£247.17"},null,{"v":5.874728033911139,"d":"5.875"},{"v":5.888519157027505,"d":"5.889"},null,{"v":282.6587864170456,"d":"£282.66"},{"v":266.58898093893794,"d":"£266.59"},null,{"v":6.671494482819903,"d":"6.671"},{"v":6.683238201153859,"d":"6.683"},null,{"v":3450.8780245601606,"d":"£3,450.88"},{"v":1619.0329131932226,"d":"£1,619.03"},null,{"v":4.93374760437927,"d":"4.934"},{"v":5.050321724888325,"d":"5.050"},null,{"v":10982.55571790847,"d":"£10,982.56"},{"v":10957.01779671161,"d":"£10,957.02"},null,{"v":3.006783609845589,"d":"3.007"},{"v":3.042223362853334,"d":"3.042"},null,{"v":51518.206735533604,"d":"£51,518.21"},{"v":51002.48409786274,"d":"£51,002.48"},null,{"v":4.850151228282352,"d":"4.850"},{"v":4.988718573327899,"d":"4.989"},null,{"v":1699026.700773041,"d":"£1,699,026.70"},{"v":0,"d":"£0.00"},null,{"v":-1494.4914016211317,"d":"-1494.491"},{"v":0,"d":"0.000"},null,{"v":110196.18343876617,"d":"£110,196.18"},{"v":0,"d":"£0.00"},null,{"v":-80.53071591593418,"d":"-80.531"},{"v":0,"d":"0.000"},null,{"v":42230205.06533292,"d":"£42,230,205.07"},{"v":0,"d":"£0.00"},null,{"v":-2687.4264553593644,"d":"-2687.426"},{"v":0,"d":"0.000"},null,{"v":220794.19369411984,"d":"£220,794.19"},{"v":0,"d":"£0.00"},null,{"v":-306.40284421529543,"d":"-306.403"},{"v":0,"d":"0.000"},null,{"v":8052973.01095209,"d":"£8,052,973.01"},{"v":0,"d":"£0.00"},null,{"v":-2163.7194265713815,"d":"-2163.719"},{"v":0,"d":"0.000"},null,{"v":52313195.15419094,"d":"£52,313,195.15"},{"v":0,"d":"£0.00"},null,{"v":-6732.570843683107,"d":"-6732.571"},{"v":0,"d":"0.000"},null,{"v":117231.71078149199,"d":"£117,232"},{"v":117523.2118127177,"d":"£117,523"},null,{"$f":"SUM(IF(BS249:BT249>=BS249, 1))","v":2},{"$f":"SUM(IF(BS249:BT249>=BT249, 1))","v":1},null,{"v":133147.23086998102,"d":"£133,147"},{"v":133398.17504213823,"d":"£133,398"},null,{"$f":"SUM(IF(BY249:BZ249>=BY249, 1))","v":2},{"$f":"SUM(IF(BY249:BZ249>=BZ249, 1))","v":1},null,{"v":95224.07406302523,"d":"£95,224"},{"v":99387.40158457328,"d":"£99,387"},null,{"$f":"SUM(IF(CE249:CF249>=CE249, 1))","v":2},{"$f":"SUM(IF(CE249:CF249>=CF249, 1))","v":1},null,{"v":49153.11647900331,"d":"£49,153"},{"v":49887.44946035507,"d":"£49,887"},null,{"$f":"SUM(IF(CK249:CL249>=CK249, 1))","v":2},{"$f":"SUM(IF(CK249:CL249>=CL249, 1))","v":1},null,{"$f":"AF249*WTP-AC249","v":{"v":45484.81783011343,"d":"£45,485"}},{"v":48771.88736869525,"d":"£48,772"},null,{"$f":"SUM(IF(CQ249:CR249>=CQ249, 1))","v":2},{"$f":"SUM(IF(CQ249:CR249>=CR249, 1))","v":1},null,{"v":-31588854.733195674,"d":"-£31,588,855"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW249:CX249>=CW249, 1))","v":2},{"$f":"SUM(IF(CW249:CX249>=CX249, 1))","v":1},null,{"v":-1720810.50175745,"d":"-£1,720,811"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC249:DD249>=DC249, 1))","v":2},{"$f":"SUM(IF(DC249:DD249>=DD249, 1))","v":1},null,{"v":-95978734.1725202,"d":"-£95,978,734"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI249:DJ249>=DI249, 1))","v":2},{"$f":"SUM(IF(DI249:DJ249>=DJ249, 1))","v":1},null,{"v":-6348851.078000029,"d":"-£6,348,851"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO249:DP249>=DO249, 1))","v":2},{"$f":"SUM(IF(DO249:DP249>=DP249, 1))","v":1},null,{"v":-51327361.54237972,"d":"-£51,327,362"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU249:DV249>=DU249, 1))","v":2},{"$f":"SUM(IF(DU249:DV249>=DV249, 1))","v":1},null,{"v":-186964612.02785307,"d":"-£186,964,612"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA249:EB249>=EA249, 1))","v":2},{"$f":"SUM(IF(EA249:EB249>=EB249, 1))","v":1}]
[{"$nulls":3},234,{"v":221.95120202979777,"d":"£221.95"},{"v":213.67283609860795,"d":"£213.67"},null,{"v":5.861066386348576,"d":"5.861"},{"v":5.877384735968077,"d":"5.877"},null,{"v":238.9636234934269,"d":"£238.96"},{"v":230.46459776732695,"d":"£230.46"},null,{"v":6.710252179353702,"d":"6.710"},{"v":6.724566810763514,"d":"6.725"},null,{"v":3837.029244577236,"d":"£3,837.03"},{"v":2169.304833194374,"d":"£2,169.30"},null,{"v":4.865389517174921,"d":"4.865"},{"v":4.955518705052857,"d":"4.956"},null,{"v":11959.540663479862,"d":"£11,959.54"},{"v":12002.931048040724,"d":"£12,002.93"},null,{"v":2.960711308465512,"d":"2.961"},{"v":3.0251373881516885,"d":"3.025"},null,{"v":51192.805102440936,"d":"£51,192.81"},{"v":50820.75430448995,"d":"£50,820.75"},null,{"v":4.345384925335718,"d":"4.345"},{"v":4.502921856167631,"d":"4.503"},null,{"v":889296.0578175896,"d":"£889,296.06"},{"v":0,"d":"£0.00"},null,{"v":-1752.9841163502697,"d":"-1752.984"},{"v":0,"d":"0.000"},null,{"v":60076.67495317962,"d":"£60,076.67"},{"v":0,"d":"£0.00"},null,{"v":-101.18518121917579,"d":"-101.185"},{"v":0,"d":"0.000"},null,{"v":39854787.49266837,"d":"£39,854,787.49"},{"v":0,"d":"£0.00"},null,{"v":-2153.880824220462,"d":"-2153.881"},{"v":0,"d":"0.000"},null,{"v":-394395.3598391343,"d":"-£394,395.36"},{"v":0,"d":"£0.00"},null,{"v":-585.5985637834942,"d":"-585.599"},{"v":0,"d":"0.000"},null,{"v":5766679.186627507,"d":"£5,766,679.19"},{"v":0,"d":"£0.00"},null,{"v":-2441.7766207109385,"d":"-2441.777"},{"v":0,"d":"0.000"},null,{"v":46176444.05222751,"d":"£46,176,444.05"},{"v":0,"d":"£0.00"},null,{"v":-7035.42530628434,"d":"-7035.425"},{"v":0,"d":"0.000"},null,{"v":116999.37652494173,"d":"£116,999"},{"v":117334.02188326293,"d":"£117,334"},null,{"$f":"SUM(IF(BS250:BT250>=BS250, 1))","v":2},{"$f":"SUM(IF(BS250:BT250>=BT250, 1))","v":1},null,{"v":133966.07996358062,"d":"£133,966"},{"v":134260.87161750294,"d":"£134,261"},null,{"$f":"SUM(IF(BY250:BZ250>=BY250, 1))","v":2},{"$f":"SUM(IF(BY250:BZ250>=BZ250, 1))","v":1},null,{"v":93470.76109892118,"d":"£93,471"},{"v":96941.06926786277,"d":"£96,941"},null,{"$f":"SUM(IF(CE250:CF250>=CE250, 1))","v":2},{"$f":"SUM(IF(CE250:CF250>=CF250, 1))","v":1},null,{"v":47254.68550583038,"d":"£47,255"},{"v":48499.816714993045,"d":"£48,500"},null,{"$f":"SUM(IF(CK250:CL250>=CK250, 1))","v":2},{"$f":"SUM(IF(CK250:CL250>=CL250, 1))","v":1},null,{"$f":"AF250*WTP-AC250","v":{"v":35714.89340427343,"d":"£35,715"}},{"v":39237.68281886267,"d":"£39,238"},null,{"$f":"SUM(IF(CQ250:CR250>=CQ250, 1))","v":2},{"$f":"SUM(IF(CQ250:CR250>=CR250, 1))","v":1},null,{"v":-35948978.38482299,"d":"-£35,948,978"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW250:CX250>=CW250, 1))","v":2},{"$f":"SUM(IF(CW250:CX250>=CX250, 1))","v":1},null,{"v":-2083780.2993366953,"d":"-£2,083,780"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC250:DD250>=DC250, 1))","v":2},{"$f":"SUM(IF(DC250:DD250>=DD250, 1))","v":1},null,{"v":-82932403.9770776,"d":"-£82,932,404"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI250:DJ250>=DI250, 1))","v":2},{"$f":"SUM(IF(DI250:DJ250>=DJ250, 1))","v":1},null,{"v":-11317575.91583075,"d":"-£11,317,576"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO250:DP250>=DO250, 1))","v":2},{"$f":"SUM(IF(DO250:DP250>=DP250, 1))","v":1},null,{"v":-54602211.600846276,"d":"-£54,602,212"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU250:DV250>=DU250, 1))","v":2},{"$f":"SUM(IF(DU250:DV250>=DV250, 1))","v":1},null,{"v":-186884950.17791432,"d":"-£186,884,950"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA250:EB250>=EA250, 1))","v":2},{"$f":"SUM(IF(EA250:EB250>=EB250, 1))","v":1}]
[{"$nulls":3},236,{"v":258.0435570450942,"d":"£258.04"},{"v":243.2613032431577,"d":"£243.26"},null,{"v":5.871351125461409,"d":"5.871"},{"v":5.886890548609501,"d":"5.887"},null,{"v":277.49354142289394,"d":"£277.49"},{"v":262.3517143494266,"d":"£262.35"},null,{"v":6.6610097442602685,"d":"6.661"},{"v":6.674618744715112,"d":"6.675"},null,{"v":3385.6449068063707,"d":"£3,385.64"},{"v":1704.8946088203006,"d":"£1,704.89"},null,{"v":4.856415744565951,"d":"4.856"},{"v":4.972991542082787,"d":"4.973"},null,{"v":18090.876077175075,"d":"£18,090.88"},{"v":18027.441317688288,"d":"£18,027.44"},null,{"v":3.0869708295617055,"d":"3.087"},{"v":3.1285603987332102,"d":"3.129"},null,{"v":50085.27832383031,"d":"£50,085.28"},{"v":49656.54354241224,"d":"£49,656.54"},null,{"v":4.482462869418471,"d":"4.482"},{"v":4.605467445232016,"d":"4.605"},null,{"v":1602774.149475012,"d":"£1,602,774.15"},{"v":0,"d":"£0.00"},null,{"v":-1684.8706599972513,"d":"-1684.871"},{"v":0,"d":"0.000"},null,{"v":105391.22638414716,"d":"£105,391.23"},{"v":0,"d":"£0.00"},null,{"v":-94.72233706272146,"d":"-94.722"},{"v":0,"d":"0.000"},null,{"v":39806589.73752895,"d":"£39,806,589.74"},{"v":0,"d":"£0.00"},null,{"v":-2760.9603583817943,"d":"-2760.960"},{"v":0,"d":"0.000"},null,{"v":575467.301832713,"d":"£575,467.30"},{"v":0,"d":"£0.00"},null,{"v":-377.29215573830663,"d":"-377.292"},{"v":0,"d":"0.000"},null,{"v":6682032.378050109,"d":"£6,682,032.38"},{"v":0,"d":"£0.00"},null,{"v":-1917.0839266081143,"d":"-1917.084"},{"v":0,"d":"0.000"},null,{"v":48772254.79327093,"d":"£48,772,254.79"},{"v":0,"d":"£0.00"},null,{"v":-6834.929437788189,"d":"-6834.929"},{"v":0,"d":"0.000"},null,{"v":117168.97895218308,"d":"£117,169"},{"v":117494.54966894687,"d":"£117,495"},null,{"$f":"SUM(IF(BS252:BT252>=BS252, 1))","v":2},{"$f":"SUM(IF(BS252:BT252>=BT252, 1))","v":1},null,{"v":132942.70134378248,"d":"£132,943"},{"v":133230.0231799528,"d":"£133,230"},null,{"$f":"SUM(IF(BY252:BZ252>=BY252, 1))","v":2},{"$f":"SUM(IF(BY252:BZ252>=BZ252, 1))","v":1},null,{"v":93742.66998451266,"d":"£93,743"},{"v":97754.93623283545,"d":"£97,755"},null,{"$f":"SUM(IF(CE252:CF252>=CE252, 1))","v":2},{"$f":"SUM(IF(CE252:CF252>=CF252, 1))","v":1},null,{"v":43648.54051405904,"d":"£43,649"},{"v":44543.76665697592,"d":"£44,544"},null,{"$f":"SUM(IF(CK252:CL252>=CK252, 1))","v":2},{"$f":"SUM(IF(CK252:CL252>=CL252, 1))","v":1},null,{"$f":"AF252*WTP-AC252","v":{"v":39563.97906453912,"d":"£39,564"}},{"v":42452.80536222807,"d":"£42,453"},null,{"$f":"SUM(IF(CQ252:CR252>=CQ252, 1))","v":2},{"$f":"SUM(IF(CQ252:CR252>=CR252, 1))","v":1},null,{"v":-35300187.34942004,"d":"-£35,300,187"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW252:CX252>=CW252, 1))","v":2},{"$f":"SUM(IF(CW252:CX252>=CX252, 1))","v":1},null,{"v":-1999837.9676385764,"d":"-£1,999,838"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC252:DD252>=DC252, 1))","v":2},{"$f":"SUM(IF(DC252:DD252>=DD252, 1))","v":1},null,{"v":-95025796.90516484,"d":"-£95,025,797"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI252:DJ252>=DI252, 1))","v":2},{"$f":"SUM(IF(DI252:DJ252>=DJ252, 1))","v":1},null,{"v":-8121310.416598846,"d":"-£8,121,310"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO252:DP252>=DO252, 1))","v":2},{"$f":"SUM(IF(DO252:DP252>=DP252, 1))","v":1},null,{"v":-45023710.9102124,"d":"-£45,023,711"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU252:DV252>=DU252, 1))","v":2},{"$f":"SUM(IF(DU252:DV252>=DV252, 1))","v":1},null,{"v":-185470843.5490347,"d":"-£185,470,844"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA252:EB252>=EA252, 1))","v":2},{"$f":"SUM(IF(EA252:EB252>=EB252, 1))","v":1}]
[{"$nulls":3},238,{"v":257.1357773639604,"d":"£257.14"},{"v":214.1940318775948,"d":"£214.19"},null,{"v":5.824834127135104,"d":"5.825"},{"v":5.84842930675697,"d":"5.848"},null,{"v":274.85462242319755,"d":"£274.85"},{"v":230.95281025627523,"d":"£230.95"},null,{"v":6.74174899758187,"d":"6.742"},{"v":6.763580484459396,"d":"6.764"},null,{"v":1980.8525862340994,"d":"£1,980.85"},{"v":1832.911825129449,"d":"£1,832.91"},null,{"v":4.841527306498336,"d":"4.842"},{"v":4.868894890270787,"d":"4.869"},null,{"v":9181.226238286737,"d":"£9,181.23"},{"v":9204.583020352806,"d":"£9,204.58"},null,{"v":2.945164998054228,"d":"2.945"},{"v":3.0008916235362544,"d":"3.001"},null,{"v":51054.43866380926,"d":"£51,054.44"},{"v":50625.77261462872,"d":"£50,625.77"},null,{"v":4.636592658323244,"d":"4.637"},{"v":4.810749434281785,"d":"4.811"},null,{"v":4663146.199196021,"d":"£4,663,146.20"},{"v":0,"d":"£0.00"},null,{"v":-2562.2566322551324,"d":"-2562.257"},{"v":0,"d":"0.000"},null,{"v":305831.15395967,"d":"£305,831.15"},{"v":0,"d":"£0.00"},null,{"v":-152.08367251500115,"d":"-152.084"},{"v":0,"d":"0.000"},null,{"v":3484013.844835885,"d":"£3,484,013.84"},{"v":0,"d":"£0.00"},null,{"v":-644.5082481053091,"d":"-644.508"},{"v":0,"d":"0.000"},null,{"v":-206531.74310947614,"d":"-£206,531.74"},{"v":0,"d":"£0.00"},null,{"v":-492.761248782303,"d":"-492.761"},{"v":0,"d":"0.000"},null,{"v":6555166.831382532,"d":"£6,555,166.83"},{"v":0,"d":"£0.00"},null,{"v":-2663.207696075593,"d":"-2663.208"},{"v":0,"d":"0.000"},null,{"v":14801626.286264632,"d":"£14,801,626.29"},{"v":0,"d":"£0.00"},null,{"v":-6514.817497733338,"d":"-6514.817"},{"v":0,"d":"0.000"},null,{"v":116239.54676533812,"d":"£116,240"},{"v":116754.39210326182,"d":"£116,754"},null,{"$f":"SUM(IF(BS254:BT254>=BS254, 1))","v":2},{"$f":"SUM(IF(BS254:BT254>=BT254, 1))","v":1},null,{"v":134560.1253292142,"d":"£134,560"},{"v":135040.65687893165,"d":"£135,041"},null,{"$f":"SUM(IF(BY254:BZ254>=BY254, 1))","v":2},{"$f":"SUM(IF(BY254:BZ254>=BZ254, 1))","v":1},null,{"v":94849.69354373262,"d":"£94,850"},{"v":95544.98598028629,"d":"£95,545"},null,{"$f":"SUM(IF(CE254:CF254>=CE254, 1))","v":2},{"$f":"SUM(IF(CE254:CF254>=CF254, 1))","v":1},null,{"v":49722.073722797824,"d":"£49,722"},{"v":50813.249450372285,"d":"£50,813"},null,{"$f":"SUM(IF(CK254:CL254>=CK254, 1))","v":2},{"$f":"SUM(IF(CK254:CL254>=CL254, 1))","v":1},null,{"$f":"AF254*WTP-AC254","v":{"v":41677.41450265563,"d":"£41,677"}},{"v":45589.21607100699,"d":"£45,589"},null,{"$f":"SUM(IF(CQ254:CR254>=CQ254, 1))","v":2},{"$f":"SUM(IF(CQ254:CR254>=CR254, 1))","v":1},null,{"v":-55908278.84429867,"d":"-£55,908,279"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW254:CX254>=CW254, 1))","v":2},{"$f":"SUM(IF(CW254:CX254>=CX254, 1))","v":1},null,{"v":-3347504.604259693,"d":"-£3,347,505"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC254:DD254>=DC254, 1))","v":2},{"$f":"SUM(IF(DC254:DD254>=DD254, 1))","v":1},null,{"v":-16374178.806942068,"d":"-£16,374,179"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI254:DJ254>=DI254, 1))","v":2},{"$f":"SUM(IF(DI254:DJ254>=DJ254, 1))","v":1},null,{"v":-9648693.232536584,"d":"-£9,648,693"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO254:DP254>=DO254, 1))","v":2},{"$f":"SUM(IF(DO254:DP254>=DP254, 1))","v":1},null,{"v":-59819320.75289439,"d":"-£59,819,321"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU254:DV254>=DU254, 1))","v":2},{"$f":"SUM(IF(DU254:DV254>=DV254, 1))","v":1},null,{"v":-145097976.2409314,"d":"-£145,097,976"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA254:EB254>=EA254, 1))","v":2},{"$f":"SUM(IF(EA254:EB254>=EB254, 1))","v":1}]
[{"$nulls":3},241,{"v":260.6978952200228,"d":"£260.70"},{"v":232.46619770628485,"d":"£232.47"},null,{"v":5.820652482582941,"d":"5.821"},{"v":5.835269586163665,"d":"5.835"},null,{"v":279.50005116953747,"d":"£279.50"},{"v":250.63469189057176,"d":"£250.63"},null,{"v":6.673416395241519,"d":"6.673"},{"v":6.6863292062708,"d":"6.686"},null,{"v":2230.725216713793,"d":"£2,230.73"},{"v":1070.5908889322586,"d":"£1,070.59"},null,{"v":4.696530453224911,"d":"4.697"},{"v":4.819962251273032,"d":"4.820"},null,{"v":10668.420648831067,"d":"£10,668.42"},{"v":10615.302806320764,"d":"£10,615.30"},null,{"v":3.0569277537637083,"d":"3.057"},{"v":3.1010103119119914,"d":"3.101"},null,{"v":50066.880067742655,"d":"£50,066.88"},{"v":49760.42024454143,"d":"£49,760.42"},null,{"v":4.330809866985685,"d":"4.331"},{"v":4.4312556852422444,"d":"4.431"},null,{"v":3106019.447368124,"d":"£3,106,019.45"},{"v":0,"d":"£0.00"},null,{"v":-1608.1572127865336,"d":"-1608.157"},{"v":0,"d":"0.000"},null,{"v":200817.5429439787,"d":"£200,817.54"},{"v":0,"d":"£0.00"},null,{"v":-89.83498034232868,"d":"-89.835"},{"v":0,"d":"0.000"},null,{"v":27639891.79912088,"d":"£27,639,891.80"},{"v":0,"d":"£0.00"},null,{"v":-2940.7297594106294,"d":"-2940.730"},{"v":0,"d":"0.000"},null,{"v":469860.79694088316,"d":"£469,860.80"},{"v":0,"d":"£0.00"},null,{"v":-389.9380118597203,"d":"-389.938"},{"v":0,"d":"0.000"},null,{"v":4602495.863390437,"d":"£4,602,495.86"},{"v":0,"d":"£0.00"},null,{"v":-1508.5222532322714,"d":"-1508.522"},{"v":0,"d":"0.000"},null,{"v":36019085.449764304,"d":"£36,019,085.45"},{"v":0,"d":"£0.00"},null,{"v":-6537.182217631484,"d":"-6537.182"},{"v":0,"d":"0.000"},null,{"v":116152.35175643879,"d":"£116,152"},{"v":116472.92552556703,"d":"£116,473"},null,{"$f":"SUM(IF(BS257:BT257>=BS257, 1))","v":2},{"$f":"SUM(IF(BS257:BT257>=BT257, 1))","v":1},null,{"v":133188.82785366086,"d":"£133,189"},{"v":133475.94943352544,"d":"£133,476"},null,{"$f":"SUM(IF(BY257:BZ257>=BY257, 1))","v":2},{"$f":"SUM(IF(BY257:BZ257>=BZ257, 1))","v":1},null,{"v":91699.88384778443,"d":"£91,700"},{"v":95328.65413652838,"d":"£95,329"},null,{"$f":"SUM(IF(CE257:CF257>=CE257, 1))","v":2},{"$f":"SUM(IF(CE257:CF257>=CF257, 1))","v":1},null,{"v":50470.1344264431,"d":"£50,470"},{"v":51404.90343191907,"d":"£51,405"},null,{"$f":"SUM(IF(CK257:CL257>=CK257, 1))","v":2},{"$f":"SUM(IF(CK257:CL257>=CL257, 1))","v":1},null,{"$f":"AF257*WTP-AC257","v":{"v":36549.31727197105,"d":"£36,549"}},{"v":38864.69346030346,"d":"£38,865"},null,{"$f":"SUM(IF(CQ257:CR257>=CQ257, 1))","v":2},{"$f":"SUM(IF(CQ257:CR257>=CR257, 1))","v":1},null,{"v":-35269163.7030988,"d":"-£35,269,164"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW257:CX257>=CW257, 1))","v":2},{"$f":"SUM(IF(CW257:CX257>=CX257, 1))","v":1},null,{"v":-1997517.1497905522,"d":"-£1,997,517"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC257:DD257>=DC257, 1))","v":2},{"$f":"SUM(IF(DC257:DD257>=DD257, 1))","v":1},null,{"v":-86454486.98733348,"d":"-£86,454,487"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI257:DJ257>=DI257, 1))","v":2},{"$f":"SUM(IF(DI257:DJ257>=DJ257, 1))","v":1},null,{"v":-8268621.0341352895,"d":"-£8,268,621"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO257:DP257>=DO257, 1))","v":2},{"$f":"SUM(IF(DO257:DP257>=DP257, 1))","v":1},null,{"v":-34772940.92803586,"d":"-£34,772,941"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU257:DV257>=DU257, 1))","v":2},{"$f":"SUM(IF(DU257:DV257>=DV257, 1))","v":1},null,{"v":-166762729.80239397,"d":"-£166,762,730"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA257:EB257>=EA257, 1))","v":2},{"$f":"SUM(IF(EA257:EB257>=EB257, 1))","v":1}]
[{"$nulls":3},245,{"v":257.91793573709765,"d":"£257.92"},{"v":216.80634987591415,"d":"£216.81"},null,{"v":5.858474476316023,"d":"5.858"},{"v":5.878561598174167,"d":"5.879"},null,{"v":275.7598136772576,"d":"£275.76"},{"v":233.6970066611513,"d":"£233.70"},null,{"v":6.642613966425195,"d":"6.643"},{"v":6.660219516642489,"d":"6.660"},null,{"v":1800.8171220049792,"d":"£1,800.82"},{"v":1347.9919482916341,"d":"£1,347.99"},null,{"v":4.818529282899312,"d":"4.819"},{"v":4.884923183774402,"d":"4.885"},null,{"v":13240.396249215637,"d":"£13,240.40"},{"v":13322.708983397002,"d":"£13,322.71"},null,{"v":3.152541896669651,"d":"3.153"},{"v":3.224635995208275,"d":"3.225"},null,{"v":51025.92277153438,"d":"£51,025.92"},{"v":50894.24810354338,"d":"£50,894.25"},null,{"v":4.678818380855167,"d":"4.679"},{"v":4.776665228325666,"d":"4.777"},null,{"v":4403807.921360552,"d":"£4,403,807.92"},{"v":0,"d":"£0.00"},null,{"v":-2151.700658177425,"d":"-2151.701"},{"v":0,"d":"0.000"},null,{"v":292515.0792883677,"d":"£292,515.08"},{"v":0,"d":"£0.00"},null,{"v":-122.43331539322342,"d":"-122.433"},{"v":0,"d":"0.000"},null,{"v":10461978.41745433,"d":"£10,461,978.42"},{"v":0,"d":"£0.00"},null,{"v":-1533.9508453333162,"d":"-1533.951"},{"v":0,"d":"0.000"},null,{"v":-715656.5809360356,"d":"-£715,656.58"},{"v":0,"d":"£0.00"},null,{"v":-626.8120793088418,"d":"-626.812"},{"v":0,"d":"0.000"},null,{"v":2086093.6388852363,"d":"£2,086,093.64"},{"v":0,"d":"£0.00"},null,{"v":-1550.166704100867,"d":"-1550.167"},{"v":0,"d":"0.000"},null,{"v":16528738.476052452,"d":"£16,528,738.48"},{"v":0,"d":"£0.00"},null,{"v":-5985.063602313673,"d":"-5985.064"},{"v":0,"d":"0.000"},null,{"v":116911.57159058336,"d":"£116,912"},{"v":117354.42561360741,"d":"£117,354"},null,{"$f":"SUM(IF(BS261:BT261>=BS261, 1))","v":2},{"$f":"SUM(IF(BS261:BT261>=BT261, 1))","v":1},null,{"v":132576.51951482665,"d":"£132,577"},{"v":132970.69332618863,"d":"£132,971"},null,{"$f":"SUM(IF(BY261:BZ261>=BY261, 1))","v":2},{"$f":"SUM(IF(BY261:BZ261>=BZ261, 1))","v":1},null,{"v":94569.76853598125,"d":"£94,570"},{"v":96350.4717271964,"d":"£96,350"},null,{"$f":"SUM(IF(CE261:CF261>=CE261, 1))","v":2},{"$f":"SUM(IF(CE261:CF261>=CF261, 1))","v":1},null,{"v":49810.44168417738,"d":"£49,810"},{"v":51170.0109207685,"d":"£51,170"},null,{"$f":"SUM(IF(CK261:CL261>=CK261, 1))","v":2},{"$f":"SUM(IF(CK261:CL261>=CL261, 1))","v":1},null,{"$f":"AF261*WTP-AC261","v":{"v":42550.44484556895,"d":"£42,550"}},{"v":44639.056462969944,"d":"£44,639"},null,{"$f":"SUM(IF(CQ261:CR261>=CQ261, 1))","v":2},{"$f":"SUM(IF(CQ261:CR261>=CR261, 1))","v":1},null,{"v":-47437821.08490905,"d":"-£47,437,821"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW261:CX261>=CW261, 1))","v":2},{"$f":"SUM(IF(CW261:CX261>=CX261, 1))","v":1},null,{"v":-2741181.387152836,"d":"-£2,741,181"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC261:DD261>=DC261, 1))","v":2},{"$f":"SUM(IF(DC261:DD261>=DD261, 1))","v":1},null,{"v":-41140995.324120656,"d":"-£41,140,995"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI261:DJ261>=DI261, 1))","v":2},{"$f":"SUM(IF(DI261:DJ261>=DJ261, 1))","v":1},null,{"v":-11820585.005240802,"d":"-£11,820,585"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO261:DP261>=DO261, 1))","v":2},{"$f":"SUM(IF(DO261:DP261>=DP261, 1))","v":1},null,{"v":-33089427.720902577,"d":"-£33,089,428"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU261:DV261>=DU261, 1))","v":2},{"$f":"SUM(IF(DU261:DV261>=DV261, 1))","v":1},null,{"v":-136230010.5223259,"d":"-£136,230,011"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA261:EB261>=EA261, 1))","v":2},{"$f":"SUM(IF(EA261:EB261>=EB261, 1))","v":1}]
[{"$nulls":3},248,{"v":231.40836844856088,"d":"£231.41"},{"v":202.91413557755095,"d":"£202.91"},null,{"v":5.905395627288467,"d":"5.905"},{"v":5.923300565359588,"d":"5.923"},null,{"v":247.9454546945366,"d":"£247.95"},{"v":218.7592058226985,"d":"£218.76"},null,{"v":6.701334184086747,"d":"6.701"},{"v":6.716579647388746,"d":"6.717"},null,{"v":2011.5636888330694,"d":"£2,011.56"},{"v":1199.9493937243258,"d":"£1,199.95"},null,{"v":4.806040232885429,"d":"4.806"},{"v":4.909405996442806,"d":"4.909"},null,{"v":15311.49465302416,"d":"£15,311.49"},{"v":15229.761757569688,"d":"£15,229.76"},null,{"v":3.2254001586862806,"d":"3.225"},{"v":3.262977650276609,"d":"3.263"},null,{"v":49496.765240914385,"d":"£49,496.77"},{"v":49418.2221678558,"d":"£49,418.22"},null,{"v":4.293032255685326,"d":"4.293"},{"v":4.349764845027939,"d":"4.350"},null,{"v":3078438.028979732,"d":"£3,078,438.03"},{"v":0,"d":"£0.00"},null,{"v":-1934.399936793668,"d":"-1934.400"},{"v":0,"d":"0.000"},null,{"v":200207.3891881759,"d":"£200,207.39"},{"v":0,"d":"£0.00"},null,{"v":-104.57850949124332,"d":"-104.579"},{"v":0,"d":"0.000"},null,{"v":18968197.64065079,"d":"£18,968,197.64"},{"v":0,"d":"£0.00"},null,{"v":-2415.756159359437,"d":"-2415.756"},{"v":0,"d":"0.000"},null,{"v":729013.9780887272,"d":"£729,013.98"},{"v":0,"d":"£0.00"},null,{"v":-335.1712487185844,"d":"-335.171"},{"v":0,"d":"0.000"},null,{"v":1271494.9502310965,"d":"£1,271,494.95"},{"v":0,"d":"£0.00"},null,{"v":-918.4158201813549,"d":"-918.416"},{"v":0,"d":"0.000"},null,{"v":24247351.987138525,"d":"£24,247,351.99"},{"v":0,"d":"£0.00"},null,{"v":-5708.321674544288,"d":"-5708.322"},{"v":0,"d":"0.000"},null,{"v":117876.50417732078,"d":"£117,877"},{"v":118263.09717161421,"d":"£118,263"},null,{"$f":"SUM(IF(BS264:BT264>=BS264, 1))","v":2},{"$f":"SUM(IF(BS264:BT264>=BT264, 1))","v":1},null,{"v":133778.7382270404,"d":"£133,779"},{"v":134112.83374195223,"d":"£134,113"},null,{"$f":"SUM(IF(BY264:BZ264>=BY264, 1))","v":2},{"$f":"SUM(IF(BY264:BZ264>=BZ264, 1))","v":1},null,{"v":94109.24096887551,"d":"£94,109"},{"v":96988.1705351318,"d":"£96,988"},null,{"$f":"SUM(IF(CE264:CF264>=CE264, 1))","v":2},{"$f":"SUM(IF(CE264:CF264>=CF264, 1))","v":1},null,{"v":49196.508520701456,"d":"£49,197"},{"v":50029.79124796249,"d":"£50,030"},null,{"$f":"SUM(IF(CK264:CL264>=CK264, 1))","v":2},{"$f":"SUM(IF(CK264:CL264>=CL264, 1))","v":1},null,{"$f":"AF264*WTP-AC264","v":{"v":36363.879872792146,"d":"£36,364"}},{"v":37577.07473270298,"d":"£37,577"},null,{"$f":"SUM(IF(CQ264:CR264>=CQ264, 1))","v":2},{"$f":"SUM(IF(CQ264:CR264>=CR264, 1))","v":1},null,{"v":-41766436.7648531,"d":"-£41,766,437"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW264:CX264>=CW264, 1))","v":2},{"$f":"SUM(IF(CW264:CX264>=CX264, 1))","v":1},null,{"v":-2291777.579013042,"d":"-£2,291,778"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC264:DD264>=DC264, 1))","v":2},{"$f":"SUM(IF(DC264:DD264>=DD264, 1))","v":1},null,{"v":-67283320.82783952,"d":"-£67,283,321"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI264:DJ264>=DI264, 1))","v":2},{"$f":"SUM(IF(DI264:DJ264>=DJ264, 1))","v":1},null,{"v":-7432438.952460416,"d":"-£7,432,439"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO264:DP264>=DO264, 1))","v":2},{"$f":"SUM(IF(DO264:DP264>=DP264, 1))","v":1},null,{"v":-19639811.353858195,"d":"-£19,639,811"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU264:DV264>=DU264, 1))","v":2},{"$f":"SUM(IF(DU264:DV264>=DV264, 1))","v":1},null,{"v":-138413785.47802427,"d":"-£138,413,785"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA264:EB264>=EA264, 1))","v":2},{"$f":"SUM(IF(EA264:EB264>=EB264, 1))","v":1}]
[{"$nulls":3},249,{"v":291.5454000403658,"d":"£291.55"},{"v":289.13712555842204,"d":"£289.14"},null,{"v":5.867995907946125,"d":"5.868"},{"v":5.882608734448514,"d":"5.883"},null,{"v":314.4299397885816,"d":"£314.43"},{"v":311.90171604100277,"d":"£311.90"},null,{"v":6.688416598802171,"d":"6.688"},{"v":6.700691449241673,"d":"6.701"},null,{"v":3443.813721254616,"d":"£3,443.81"},{"v":1664.2215583333302,"d":"£1,664.22"},null,{"v":4.926166735643339,"d":"4.926"},{"v":5.036198800608876,"d":"5.036"},null,{"v":12365.215169360512,"d":"£12,365.22"},{"v":12416.371711577123,"d":"£12,416.37"},null,{"v":3.0125249934782667,"d":"3.013"},{"v":3.0752238770874696,"d":"3.075"},null,{"v":47856.313973624194,"d":"£47,856.31"},{"v":47839.94309982349,"d":"£47,839.94"},null,{"v":4.4087390723175925,"d":"4.409"},{"v":4.462636229428145,"d":"4.463"},null,{"v":257482.79198901373,"d":"£257,482.79"},{"v":0,"d":"£0.00"},null,{"v":-1562.343244051369,"d":"-1562.343"},{"v":0,"d":"0.000"},null,{"v":17720.255630196305,"d":"£17,720.26"},{"v":0,"d":"£0.00"},null,{"v":-86.03411300867532,"d":"-86.034"},{"v":0,"d":"0.000"},null,{"v":41629193.22154003,"d":"£41,629,193.22"},{"v":0,"d":"£0.00"},null,{"v":-2573.930245622218,"d":"-2573.930"},{"v":0,"d":"0.000"},null,{"v":-449029.3630086254,"d":"-£449,029.36"},{"v":0,"d":"£0.00"},null,{"v":-550.3428994317438,"d":"-550.343"},{"v":0,"d":"0.000"},null,{"v":268762.95292780106,"d":"£268,762.95"},{"v":0,"d":"£0.00"},null,{"v":-884.8372588897688,"d":"-884.837"},{"v":0,"d":"0.000"},null,{"v":41724129.85907841,"d":"£41,724,129.86"},{"v":0,"d":"£0.00"},null,{"v":-5657.487761003776,"d":"-5657.488"},{"v":0,"d":"0.000"},null,{"v":117068.37275888213,"d":"£117,068"},{"v":117363.03756341185,"d":"£117,363"},null,{"$f":"SUM(IF(BS265:BT265>=BS265, 1))","v":2},{"$f":"SUM(IF(BS265:BT265>=BT265, 1))","v":1},null,{"v":133453.90203625482,"d":"£133,454"},{"v":133701.92726879247,"d":"£133,702"},null,{"$f":"SUM(IF(BY265:BZ265>=BY265, 1))","v":2},{"$f":"SUM(IF(BY265:BZ265>=BZ265, 1))","v":1},null,{"v":95079.52099161217,"d":"£95,080"},{"v":99059.75445384419,"d":"£99,060"},null,{"$f":"SUM(IF(CE265:CF265>=CE265, 1))","v":2},{"$f":"SUM(IF(CE265:CF265>=CF265, 1))","v":1},null,{"v":47885.28470020482,"d":"£47,885"},{"v":49088.10583017227,"d":"£49,088"},null,{"$f":"SUM(IF(CK265:CL265>=CK265, 1))","v":2},{"$f":"SUM(IF(CK265:CL265>=CL265, 1))","v":1},null,{"$f":"AF265*WTP-AC265","v":{"v":40318.46747272765,"d":"£40,318"}},{"v":41412.781488739405,"d":"£41,413"},null,{"$f":"SUM(IF(CQ265:CR265>=CQ265, 1))","v":2},{"$f":"SUM(IF(CQ265:CR265>=CR265, 1))","v":1},null,{"v":-31504347.673016395,"d":"-£31,504,348"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW265:CX265>=CW265, 1))","v":2},{"$f":"SUM(IF(CW265:CX265>=CX265, 1))","v":1},null,{"v":-1738402.5158037026,"d":"-£1,738,403"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC265:DD265>=DC265, 1))","v":2},{"$f":"SUM(IF(DC265:DD265>=DD265, 1))","v":1},null,{"v":-93107798.13398439,"d":"-£93,107,798"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI265:DJ265>=DI265, 1))","v":2},{"$f":"SUM(IF(DI265:DJ265>=DJ265, 1))","v":1},null,{"v":-10557828.625626251,"d":"-£10,557,829"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO265:DP265>=DO265, 1))","v":2},{"$f":"SUM(IF(DO265:DP265>=DP265, 1))","v":1},null,{"v":-17965508.13072318,"d":"-£17,965,508"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU265:DV265>=DU265, 1))","v":2},{"$f":"SUM(IF(DU265:DV265>=DV265, 1))","v":1},null,{"v":-154873885.07915393,"d":"-£154,873,885"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA265:EB265>=EA265, 1))","v":2},{"$f":"SUM(IF(EA265:EB265>=EB265, 1))","v":1}]
[{"$nulls":3},251,{"v":300.0072770983763,"d":"£300.01"},{"v":286.06458791852276,"d":"£286.06"},null,{"v":5.805393529598848,"d":"5.805"},{"v":5.822111218936793,"d":"5.822"},null,{"v":322.85959847202486,"d":"£322.86"},{"v":308.52859360882775,"d":"£308.53"},null,{"v":6.66900025882687,"d":"6.669"},{"v":6.683388707963218,"d":"6.683"},null,{"v":2627.56822744386,"d":"£2,627.57"},{"v":1737.9044841826153,"d":"£1,737.90"},null,{"v":4.879748605342542,"d":"4.880"},{"v":4.954478006949018,"d":"4.954"},null,{"v":14657.675506434527,"d":"£14,657.68"},{"v":14666.50723223775,"d":"£14,666.51"},null,{"v":2.880167360388431,"d":"2.880"},{"v":2.925902123134349,"d":"2.926"},null,{"v":52228.151970163315,"d":"£52,228.15"},{"v":51539.63517861673,"d":"£51,539.64"},null,{"v":4.314107422337289,"d":"4.314"},{"v":4.443657958737112,"d":"4.444"},null,{"v":1482267.2434294918,"d":"£1,482,267.24"},{"v":0,"d":"£0.00"},null,{"v":-1777.2814822030205,"d":"-1777.281"},{"v":0,"d":"0.000"},null,{"v":94152.26761565903,"d":"£94,152.27"},{"v":0,"d":"£0.00"},null,{"v":-94.52966673249105,"d":"-94.530"},{"v":0,"d":"0.000"},null,{"v":20181600.12058096,"d":"£20,181,600.12"},{"v":0,"d":"£0.00"},null,{"v":-1695.2010373534445,"d":"-1695.201"},{"v":0,"d":"0.000"},null,{"v":-79860.28240795134,"d":"-£79,860.28"},{"v":0,"d":"£0.00"},null,{"v":-413.5534945409191,"d":"-413.553"},{"v":0,"d":"0.000"},null,{"v":10755058.409139408,"d":"£10,755,058.41"},{"v":0,"d":"£0.00"},null,{"v":-2023.6595577947724,"d":"-2023.660"},{"v":0,"d":"0.000"},null,{"v":32433217.75835757,"d":"£32,433,217.76"},{"v":0,"d":"£0.00"},null,{"v":-6004.225238624647,"d":"-6004.225"},{"v":0,"d":"0.000"},null,{"v":115807.86331487857,"d":"£115,808"},{"v":116156.15979081734,"d":"£116,156"},null,{"$f":"SUM(IF(BS267:BT267>=BS267, 1))","v":2},{"$f":"SUM(IF(BS267:BT267>=BT267, 1))","v":1},null,{"v":133057.1455780654,"d":"£133,057"},{"v":133359.24556565552,"d":"£133,359"},null,{"$f":"SUM(IF(BY267:BZ267>=BY267, 1))","v":2},{"$f":"SUM(IF(BY267:BZ267>=BZ267, 1))","v":1},null,{"v":94967.40387940698,"d":"£94,967"},{"v":97351.65565479775,"d":"£97,352"},null,{"$f":"SUM(IF(CE267:CF267>=CE267, 1))","v":2},{"$f":"SUM(IF(CE267:CF267>=CF267, 1))","v":1},null,{"v":42945.67170133409,"d":"£42,946"},{"v":43851.53523044924,"d":"£43,852"},null,{"$f":"SUM(IF(CK267:CL267>=CK267, 1))","v":2},{"$f":"SUM(IF(CK267:CL267>=CL267, 1))","v":1},null,{"$f":"AF267*WTP-AC267","v":{"v":34053.99647658246,"d":"£34,054"}},{"v":37333.52399612551,"d":"£37,334"},null,{"$f":"SUM(IF(CQ267:CR267>=CQ267, 1))","v":2},{"$f":"SUM(IF(CQ267:CR267>=CR267, 1))","v":1},null,{"v":-37027896.8874899,"d":"-£37,027,897"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW267:CX267>=CW267, 1))","v":2},{"$f":"SUM(IF(CW267:CX267>=CX267, 1))","v":1},null,{"v":-1984745.60226548,"d":"-£1,984,746"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC267:DD267>=DC267, 1))","v":2},{"$f":"SUM(IF(DC267:DD267>=DD267, 1))","v":1},null,{"v":-54085620.86764985,"d":"-£54,085,621"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI267:DJ267>=DI267, 1))","v":2},{"$f":"SUM(IF(DI267:DJ267>=DJ267, 1))","v":1},null,{"v":-8191209.60841043,"d":"-£8,191,210"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO267:DP267>=DO267, 1))","v":2},{"$f":"SUM(IF(DO267:DP267>=DP267, 1))","v":1},null,{"v":-51228249.56503486,"d":"-£51,228,250"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU267:DV267>=DU267, 1))","v":2},{"$f":"SUM(IF(DU267:DV267>=DV267, 1))","v":1},null,{"v":-152517722.53085053,"d":"-£152,517,723"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA267:EB267>=EA267, 1))","v":2},{"$f":"SUM(IF(EA267:EB267>=EB267, 1))","v":1}]
[{"$nulls":3},254,{"v":267.22683782491146,"d":"£267.23"},{"v":248.63173108017978,"d":"£248.63"},null,{"v":5.846799813658136,"d":"5.847"},{"v":5.8625675392599925,"d":"5.863"},null,{"v":287.1348171339667,"d":"£287.13"},{"v":268.0488380216892,"d":"£268.05"},null,{"v":6.76836787683715,"d":"6.768"},{"v":6.781668985367004,"d":"6.782"},null,{"v":886.4816167370618,"d":"£886.48"},{"v":678.0496613820352,"d":"£678.05"},null,{"v":4.801446031932021,"d":"4.801"},{"v":4.889272880950531,"d":"4.889"},null,{"v":15923.62846610305,"d":"£15,923.63"},{"v":15931.136918792716,"d":"£15,931.14"},null,{"v":3.0023605707521472,"d":"3.002"},{"v":3.0421217676683603,"d":"3.042"},null,{"v":50536.70305337709,"d":"£50,536.70"},{"v":50155.26490457411,"d":"£50,155.26"},null,{"v":5.067036370364777,"d":"5.067"},{"v":5.213112669497117,"d":"5.213"},null,{"v":2012630.9689162818,"d":"£2,012,630.97"},{"v":0,"d":"£0.00"},null,{"v":-1706.6109536940928,"d":"-1706.611"},{"v":0,"d":"0.000"},null,{"v":128659.71197666155,"d":"£128,659.71"},{"v":0,"d":"£0.00"},null,{"v":-89.66355785857806,"d":"-89.664"},{"v":0,"d":"0.000"},null,{"v":4877973.618937038,"d":"£4,877,973.62"},{"v":0,"d":"£0.00"},null,{"v":-2055.428841594504,"d":"-2055.429"},{"v":0,"d":"0.000"},null,{"v":-66399.03182663795,"d":"-£66,399.03"},{"v":0,"d":"£0.00"},null,{"v":-351.6177152102704,"d":"-351.618"},{"v":0,"d":"0.000"},null,{"v":5833656.64051982,"d":"£5,833,656.64"},{"v":0,"d":"£0.00"},null,{"v":-2234.068551166604,"d":"-2234.069"},{"v":0,"d":"0.000"},null,{"v":12786521.908523165,"d":"£12,786,521.91"},{"v":0,"d":"£0.00"},null,{"v":-6437.389619524049,"d":"-6437.390"},{"v":0,"d":"0.000"},null,{"v":116668.76943533782,"d":"£116,669"},{"v":117002.71905411966,"d":"£117,003"},null,{"$f":"SUM(IF(BS270:BT270>=BS270, 1))","v":2},{"$f":"SUM(IF(BS270:BT270>=BT270, 1))","v":1},null,{"v":135080.222719609,"d":"£135,080"},{"v":135365.33086931836,"d":"£135,365"},null,{"$f":"SUM(IF(BY270:BZ270>=BY270, 1))","v":2},{"$f":"SUM(IF(BY270:BZ270>=BZ270, 1))","v":1},null,{"v":95142.43902190335,"d":"£95,142"},{"v":97107.4079576286,"d":"£97,107"},null,{"$f":"SUM(IF(CE270:CF270>=CE270, 1))","v":2},{"$f":"SUM(IF(CE270:CF270>=CF270, 1))","v":1},null,{"v":44123.5829489399,"d":"£44,124"},{"v":44911.29843457449,"d":"£44,911"},null,{"$f":"SUM(IF(CK270:CL270>=CK270, 1))","v":2},{"$f":"SUM(IF(CK270:CL270>=CL270, 1))","v":1},null,{"$f":"AF270*WTP-AC270","v":{"v":50804.024353918445,"d":"£50,804"}},{"v":54106.98848536823,"d":"£54,107"},null,{"$f":"SUM(IF(CQ270:CR270>=CQ270, 1))","v":2},{"$f":"SUM(IF(CQ270:CR270>=CR270, 1))","v":1},null,{"v":-36144850.04279814,"d":"-£36,144,850"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW270:CX270>=CW270, 1))","v":2},{"$f":"SUM(IF(CW270:CX270>=CX270, 1))","v":1},null,{"v":-1921930.8691482227,"d":"-£1,921,931"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC270:DD270>=DC270, 1))","v":2},{"$f":"SUM(IF(DC270:DD270>=DD270, 1))","v":1},null,{"v":-45986550.450827114,"d":"-£45,986,550"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI270:DJ270>=DI270, 1))","v":2},{"$f":"SUM(IF(DI270:DJ270>=DJ270, 1))","v":1},null,{"v":-6965955.27237877,"d":"-£6,965,955"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO270:DP270>=DO270, 1))","v":2},{"$f":"SUM(IF(DO270:DP270>=DP270, 1))","v":1},null,{"v":-50515027.663851894,"d":"-£50,515,028"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU270:DV270>=DU270, 1))","v":2},{"$f":"SUM(IF(DU270:DV270>=DV270, 1))","v":1},null,{"v":-141534314.29900414,"d":"-£141,534,314"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA270:EB270>=EA270, 1))","v":2},{"$f":"SUM(IF(EA270:EB270>=EB270, 1))","v":1}]
[{"$nulls":3},258,{"v":304.7316752472729,"d":"£304.73"},{"v":287.27885001279355,"d":"£287.28"},null,{"v":5.848347413231445,"d":"5.848"},{"v":5.864829872343378,"d":"5.865"},null,{"v":327.6855579460168,"d":"£327.69"},{"v":309.82288221092665,"d":"£309.82"},null,{"v":6.626609264193641,"d":"6.627"},{"v":6.641285125206349,"d":"6.641"},null,{"v":2065.136924448584,"d":"£2,065.14"},{"v":1239.5732205931292,"d":"£1,239.57"},null,{"v":4.682514829732243,"d":"4.683"},{"v":4.7550272759849745,"d":"4.755"},null,{"v":15280.181848503213,"d":"£15,280.18"},{"v":15204.226446808256,"d":"£15,204.23"},null,{"v":3.048272012321685,"d":"3.048"},{"v":3.0991909679060408,"d":"3.099"},null,{"v":50639.69396616287,"d":"£50,639.69"},{"v":50488.02929014218,"d":"£50,488.03"},null,{"v":4.444874722895334,"d":"4.445"},{"v":4.540859050883986,"d":"4.541"},null,{"v":1856826.1346923402,"d":"£1,856,826.13"},{"v":0,"d":"£0.00"},null,{"v":-1753.5877677026747,"d":"-1753.588"},{"v":0,"d":"0.000"},null,{"v":120642.48937059482,"d":"£120,642.49"},{"v":0,"d":"£0.00"},null,{"v":-99.11910357034718,"d":"-99.119"},{"v":0,"d":"0.000"},null,{"v":18859377.122741375,"d":"£18,859,377.12"},{"v":0,"d":"£0.00"},null,{"v":-1656.4918777148819,"d":"-1656.492"},{"v":0,"d":"0.000"},null,{"v":685499.5539669542,"d":"£685,499.55"},{"v":0,"d":"£0.00"},null,{"v":-459.5449508873659,"d":"-459.545"},{"v":0,"d":"0.000"},null,{"v":2446419.0170566435,"d":"£2,446,419.02"},{"v":0,"d":"£0.00"},null,{"v":-1548.2701146495153,"d":"-1548.270"},{"v":0,"d":"0.000"},null,{"v":23968764.31782791,"d":"£23,968,764.32"},{"v":0,"d":"£0.00"},null,{"v":-5517.013814524785,"d":"-5517.014"},{"v":0,"d":"0.000"},null,{"$f":"H274*WTP-E274","v":{"v":116662.21658938163,"d":"£116,662"}},{"$f":"I274*WTP-F274","v":{"v":117009.31859685478,"d":"£117,009"}},null,{"$f":"SUM(IF(BS274:BT274>=BS274, 1))","v":2},{"$f":"SUM(IF(BS274:BT274>=BT274, 1))","v":1},null,{"$f":"N274*WTP-K274","v":{"v":132204.4997259268,"d":"£132,204"}},{"$f":"O274*WTP-L274","v":{"v":132515.87962191607,"d":"£132,516"}},null,{"$f":"SUM(IF(BY274:BZ274>=BY274, 1))","v":2},{"$f":"SUM(IF(BY274:BZ274>=BZ274, 1))","v":1},null,{"$f":"T274*WTP-Q274","v":{"v":91585.15967019628,"d":"£91,585"}},{"$f":"U274*WTP-R274","v":{"v":93860.97229910636,"d":"£93,861"}},null,{"$f":"SUM(IF(CE274:CF274>=CE274, 1))","v":2},{"$f":"SUM(IF(CE274:CF274>=CF274, 1))","v":1},null,{"$f":"Z274*WTP-W274","v":{"v":45685.25839793048,"d":"£45,685"}},{"$f":"AA274*WTP-X274","v":{"v":46779.59291131256,"d":"£46,780"}},null,{"$f":"SUM(IF(CK274:CL274>=CK274, 1))","v":2},{"$f":"SUM(IF(CK274:CL274>=CL274, 1))","v":1},null,{"$f":"AF274*WTP-AC274","v":{"v":38257.80049174381,"d":"£38,258"}},{"$f":"AG274*WTP-AD274","v":{"v":40329.15172753754,"d":"£40,329"}},null,{"$f":"SUM(IF(CQ274:CR274>=CQ274, 1))","v":2},{"$f":"SUM(IF(CQ274:CR274>=CR274, 1))","v":1},null,{"$f":"AL274*WTP-AI274","v":{"v":-36928581.48874584,"d":"-£36,928,581"}},{"$f":"AM274*WTP-AJ274","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(CW274:CX274>=CW274, 1))","v":2},{"$f":"SUM(IF(CW274:CX274>=CX274, 1))","v":1},null,{"$f":"AR274*WTP-AO274","v":{"v":-2103024.5607775385,"d":"-£2,103,025"}},{"$f":"AS274*WTP-AP274","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DC274:DD274>=DC274, 1))","v":2},{"$f":"SUM(IF(DC274:DD274>=DD274, 1))","v":1},null,{"$f":"AX274*WTP-AU274","v":{"v":-51989214.67703901,"d":"-£51,989,215"}},{"$f":"AY274*WTP-AV274","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DI274:DJ274>=DI274, 1))","v":2},{"$f":"SUM(IF(DI274:DJ274>=DJ274, 1))","v":1},null,{"$f":"BD274*WTP-BA274","v":{"v":-9876398.571714273,"d":"-£9,876,399"}},{"$f":"BE274*WTP-BB274","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DO274:DP274>=DO274, 1))","v":2},{"$f":"SUM(IF(DO274:DP274>=DP274, 1))","v":1},null,{"$f":"BJ274*WTP-BG274","v":{"v":-33411821.310046952,"d":"-£33,411,821"}},{"$f":"BK274*WTP-BH274","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DU274:DV274>=DU274, 1))","v":2},{"$f":"SUM(IF(DU274:DV274>=DV274, 1))","v":1},null,{"$f":"BP274*WTP-BM274","v":{"v":-134309040.6083236,"d":"-£134,309,041"}},{"$f":"BQ274*WTP-BN274","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(EA274:EB274>=EA274, 1))","v":2},{"$f":"SUM(IF(EA274:EB274>=EB274, 1))","v":1}]
[{"$nulls":3},261,{"v":215.46794288678956,"d":"£215.47"},{"v":178.56125218844048,"d":"£178.56"},null,{"v":5.8471379319151815,"d":"5.847"},{"v":5.8612871034555445,"d":"5.861"},null,{"v":230.2098599004987,"d":"£230.21"},{"v":192.43358091324225,"d":"£192.43"},null,{"v":6.738130889187963,"d":"6.738"},{"v":6.749881539028129,"d":"6.750"},null,{"v":3077.7067234633896,"d":"£3,077.71"},{"v":1492.5200817028292,"d":"£1,492.52"},null,{"v":4.583008212972217,"d":"4.583"},{"v":4.686217140263575,"d":"4.686"},null,{"v":16702.329228269267,"d":"£16,702.33"},{"v":16665.283378897664,"d":"£16,665.28"},null,{"v":3.087011784715634,"d":"3.087"},{"v":3.1306027922824153,"d":"3.131"},null,{"v":51520.58417042632,"d":"£51,520.58"},{"v":51458.36150974012,"d":"£51,458.36"},null,{"v":4.345798975729688,"d":"4.346"},{"v":4.388014430636481,"d":"4.388"},null,{"v":3989230.885328241,"d":"£3,989,230.89"},{"v":0,"d":"£0.00"},null,{"v":-1529.3788481866866,"d":"-1529.379"},{"v":0,"d":"0.000"},null,{"v":255647.72223299742,"d":"£255,647.72"},{"v":0,"d":"£0.00"},null,{"v":-79.52151315404343,"d":"-79.522"},{"v":0,"d":"0.000"},null,{"v":37014962.946507365,"d":"£37,014,962.95"},{"v":0,"d":"£0.00"},null,{"v":-2409.984110890224,"d":"-2409.984"},{"v":0,"d":"0.000"},null,{"v":323348.97333354346,"d":"£323,348.97"},{"v":0,"d":"£0.00"},null,{"v":-380.477375532864,"d":"-380.477"},{"v":0,"d":"0.000"},null,{"v":986195.365169454,"d":"£986,195.37"},{"v":0,"d":"£0.00"},null,{"v":-669.0920238457607,"d":"-669.092"},{"v":0,"d":"0.000"},null,{"v":42569385.8925716,"d":"£42,569,385.89"},{"v":0,"d":"£0.00"},null,{"v":-5068.453871609579,"d":"-5068.454"},{"v":0,"d":"0.000"},null,{"v":116727.29069541683,"d":"£116,727"},{"v":117047.18081692244,"d":"£117,047"},null,{"$f":"SUM(IF(BS277:BT277>=BS277, 1))","v":2},{"$f":"SUM(IF(BS277:BT277>=BT277, 1))","v":1},null,{"v":134532.40792385876,"d":"£134,532"},{"v":134805.19719964935,"d":"£134,805"},null,{"$f":"SUM(IF(BY277:BZ277>=BY277, 1))","v":2},{"$f":"SUM(IF(BY277:BZ277>=BZ277, 1))","v":1},null,{"v":88582.45753598095,"d":"£88,582"},{"v":92231.82272356868,"d":"£92,232"},null,{"$f":"SUM(IF(CE277:CF277>=CE277, 1))","v":2},{"$f":"SUM(IF(CE277:CF277>=CF277, 1))","v":1},null,{"v":45037.90646604342,"d":"£45,038"},{"v":45946.77246675064,"d":"£45,947"},null,{"$f":"SUM(IF(CK277:CL277>=CK277, 1))","v":2},{"$f":"SUM(IF(CK277:CL277>=CL277, 1))","v":1},null,{"$f":"AF277*WTP-AC277","v":{"v":35395.395344167446,"d":"£35,395"}},{"v":36301.9271029895,"d":"£36,302"},null,{"$f":"SUM(IF(CQ277:CR277>=CQ277, 1))","v":2},{"$f":"SUM(IF(CQ277:CR277>=CR277, 1))","v":1},null,{"v":-34576807.84906197,"d":"-£34,576,808"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW277:CX277>=CW277, 1))","v":2},{"$f":"SUM(IF(CW277:CX277>=CX277, 1))","v":1},null,{"v":-1846077.985313866,"d":"-£1,846,078"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC277:DD277>=DC277, 1))","v":2},{"$f":"SUM(IF(DC277:DD277>=DD277, 1))","v":1},null,{"v":-85214645.16431186,"d":"-£85,214,645"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI277:DJ277>=DI277, 1))","v":2},{"$f":"SUM(IF(DI277:DJ277>=DJ277, 1))","v":1},null,{"v":-7932896.483990824,"d":"-£7,932,896"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO277:DP277>=DO277, 1))","v":2},{"$f":"SUM(IF(DO277:DP277>=DP277, 1))","v":1},null,{"v":-14368035.842084667,"d":"-£14,368,036"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU277:DV277>=DU277, 1))","v":2},{"$f":"SUM(IF(DU277:DV277>=DV277, 1))","v":1},null,{"v":-143938463.32476318,"d":"-£143,938,463"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA277:EB277>=EA277, 1))","v":2},{"$f":"SUM(IF(EA277:EB277>=EB277, 1))","v":1}]
[{"$nulls":3},264,{"v":243.3133504416909,"d":"£243.31"},{"v":230.7588653529889,"d":"£230.76"},null,{"v":5.816758411290751,"d":"5.817"},{"v":5.831102703158218,"d":"5.831"},null,{"v":261.74261927846703,"d":"£261.74"},{"v":248.84170615749963,"d":"£248.84"},null,{"v":6.769063905890194,"d":"6.769"},{"v":6.780985943692231,"d":"6.781"},null,{"v":3815.2677524865476,"d":"£3,815.27"},{"v":2093.1516700819743,"d":"£2,093.15"},null,{"v":4.904153031091691,"d":"4.904"},{"v":4.992136444628234,"d":"4.992"},null,{"v":12424.686328558048,"d":"£12,424.69"},{"v":12398.110966669165,"d":"£12,398.11"},null,{"v":2.892686977088696,"d":"2.893"},{"v":2.93031203847191,"d":"2.930"},null,{"v":50515.17196095981,"d":"£50,515.17"},{"v":50063.14311946946,"d":"£50,063.14"},null,{"v":4.747007925542601,"d":"4.747"},{"v":4.914870499866163,"d":"4.915"},null,{"v":1355607.46490169,"d":"£1,355,607.46"},{"v":0,"d":"£0.00"},null,{"v":-1548.8671177575075,"d":"-1548.867"},{"v":0,"d":"0.000"},null,{"v":90498.64739433951,"d":"£90,498.65"},{"v":0,"d":"£0.00"},null,{"v":-83.63193249592639,"d":"-83.632"},{"v":0,"d":"0.000"},null,{"v":38855852.88965724,"d":"£38,855,852.89"},{"v":0,"d":"£0.00"},null,{"v":-1985.1568706868718,"d":"-1985.157"},{"v":0,"d":"0.000"},null,{"v":226544.95100746892,"d":"£226,544.95"},{"v":0,"d":"£0.00"},null,{"v":-320.73947754137123,"d":"-320.739"},{"v":0,"d":"0.000"},null,{"v":7122723.48115848,"d":"£7,122,723.48"},{"v":0,"d":"£0.00"},null,{"v":-2645.049585331999,"d":"-2645.050"},{"v":0,"d":"0.000"},null,{"v":47651227.43411922,"d":"£47,651,227.43"},{"v":0,"d":"£0.00"},null,{"v":-6583.444983813676,"d":"-6583.445"},{"v":0,"d":"0.000"},null,{"v":116091.85487537333,"d":"£116,092"},{"v":116391.29519781139,"d":"£116,391"},null,{"$f":"SUM(IF(BS280:BT280>=BS280, 1))","v":2},{"$f":"SUM(IF(BS280:BT280>=BT280, 1))","v":1},null,{"v":135119.53549852542,"d":"£135,120"},{"v":135370.87716768714,"d":"£135,371"},null,{"$f":"SUM(IF(BY280:BZ280>=BY280, 1))","v":2},{"$f":"SUM(IF(BY280:BZ280>=BZ280, 1))","v":1},null,{"v":94267.79286934728,"d":"£94,268"},{"v":97749.57722248271,"d":"£97,750"},null,{"$f":"SUM(IF(CE280:CF280>=CE280, 1))","v":2},{"$f":"SUM(IF(CE280:CF280>=CF280, 1))","v":1},null,{"v":45429.05321321588,"d":"£45,429"},{"v":46208.129802769035,"d":"£46,208"},null,{"$f":"SUM(IF(CK280:CL280>=CK280, 1))","v":2},{"$f":"SUM(IF(CK280:CL280>=CL280, 1))","v":1},null,{"$f":"AF280*WTP-AC280","v":{"v":44424.9865498922,"d":"£44,425"}},{"v":48234.26687785381,"d":"£48,234"},null,{"$f":"SUM(IF(CQ280:CR280>=CQ280, 1))","v":2},{"$f":"SUM(IF(CQ280:CR280>=CR280, 1))","v":1},null,{"v":-32332949.820051838,"d":"-£32,332,950"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW280:CX280>=CW280, 1))","v":2},{"$f":"SUM(IF(CW280:CX280>=CX280, 1))","v":1},null,{"v":-1763137.2973128674,"d":"-£1,763,137"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC280:DD280>=DC280, 1))","v":2},{"$f":"SUM(IF(DC280:DD280>=DD280, 1))","v":1},null,{"v":-78558990.30339468,"d":"-£78,558,990"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI280:DJ280>=DI280, 1))","v":2},{"$f":"SUM(IF(DI280:DJ280>=DJ280, 1))","v":1},null,{"v":-6641334.501834894,"d":"-£6,641,335"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO280:DP280>=DO280, 1))","v":2},{"$f":"SUM(IF(DO280:DP280>=DP280, 1))","v":1},null,{"v":-60023715.18779846,"d":"-£60,023,715"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU280:DV280>=DU280, 1))","v":2},{"$f":"SUM(IF(DU280:DV280>=DV280, 1))","v":1},null,{"v":-179320127.11039275,"d":"-£179,320,127"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA280:EB280>=EA280, 1))","v":2},{"$f":"SUM(IF(EA280:EB280>=EB280, 1))","v":1}]
[{"$nulls":3},267,{"v":242.05528015862075,"d":"£242.06"},{"v":227.68815438023293,"d":"£227.69"},null,{"v":5.85773168070593,"d":"5.858"},{"v":5.870674989110919,"d":"5.871"},null,{"v":260.2782935551072,"d":"£260.28"},{"v":245.55068151981862,"d":"£245.55"},null,{"v":6.631879671689848,"d":"6.632"},{"v":6.6428456430716984,"d":"6.643"},null,{"v":3778.9771934421206,"d":"£3,778.98"},{"v":1672.8268549985676,"d":"£1,672.83"},null,{"v":4.844354396539308,"d":"4.844"},{"v":4.967645129515674,"d":"4.968"},null,{"v":12742.760272131338,"d":"£12,742.76"},{"v":12745.989257356207,"d":"£12,745.99"},null,{"v":2.864758685424273,"d":"2.865"},{"v":2.9096551287296775,"d":"2.910"},null,{"v":50756.97360738484,"d":"£50,756.97"},{"v":50626.97964419057,"d":"£50,626.98"},null,{"v":5.008203588860647,"d":"5.008"},{"v":5.1074449487728835,"d":"5.107"},null,{"v":1549638.7466299075,"d":"£1,549,638.75"},{"v":0,"d":"£0.00"},null,{"v":-1396.0657492205496,"d":"-1396.066"},{"v":0,"d":"0.000"},null,{"v":101460.1055292214,"d":"£101,460.11"},{"v":0,"d":"£0.00"},null,{"v":-75.54575792511632,"d":"-75.546"},{"v":0,"d":"0.000"},null,{"v":48849246.85858981,"d":"£48,849,246.86"},{"v":0,"d":"£0.00"},null,{"v":-2859.5581904137575,"d":"-2859.558"},{"v":0,"d":"0.000"},null,{"v":-28690.648042466673,"d":"-£28,690.65"},{"v":0,"d":"£0.00"},null,{"v":-398.9203924853232,"d":"-398.920"},{"v":0,"d":"0.000"},null,{"v":1967277.1132044436,"d":"£1,967,277.11"},{"v":0,"d":"£0.00"},null,{"v":-1501.8794045601849,"d":"-1501.879"},{"v":0,"d":"0.000"},null,{"v":52438932.17591091,"d":"£52,438,932.18"},{"v":0,"d":"£0.00"},null,{"v":-6231.969494604931,"d":"-6231.969"},{"v":0,"d":"0.000"},null,{"v":116912.57833395999,"d":"£116,913"},{"v":117185.81162783815,"d":"£117,186"},null,{"$f":"SUM(IF(BS283:BT283>=BS283, 1))","v":2},{"$f":"SUM(IF(BS283:BT283>=BT283, 1))","v":1},null,{"v":132377.31514024184,"d":"£132,377"},{"v":132611.36217991414,"d":"£132,611"},null,{"$f":"SUM(IF(BY283:BZ283>=BY283, 1))","v":2},{"$f":"SUM(IF(BY283:BZ283>=BZ283, 1))","v":1},null,{"v":93108.11073734405,"d":"£93,108"},{"v":97680.07573531491,"d":"£97,680"},null,{"$f":"SUM(IF(CE283:CF283>=CE283, 1))","v":2},{"$f":"SUM(IF(CE283:CF283>=CF283, 1))","v":1},null,{"v":44552.41343635412,"d":"£44,552"},{"v":45447.11331723734,"d":"£45,447"},null,{"$f":"SUM(IF(CK283:CL283>=CK283, 1))","v":2},{"$f":"SUM(IF(CK283:CL283>=CL283, 1))","v":1},null,{"$f":"AF283*WTP-AC283","v":{"v":49407.0981698281,"d":"£49,407"}},{"v":51521.919331267105,"d":"£51,522"},null,{"$f":"SUM(IF(CQ283:CR283>=CQ283, 1))","v":2},{"$f":"SUM(IF(CQ283:CR283>=CR283, 1))","v":1},null,{"v":-29470953.731040902,"d":"-£29,470,954"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW283:CX283>=CW283, 1))","v":2},{"$f":"SUM(IF(CW283:CX283>=CX283, 1))","v":1},null,{"v":-1612375.2640315478,"d":"-£1,612,375"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC283:DD283>=DC283, 1))","v":2},{"$f":"SUM(IF(DC283:DD283>=DD283, 1))","v":1},null,{"v":-106040410.66686496,"d":"-£106,040,411"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI283:DJ283>=DI283, 1))","v":2},{"$f":"SUM(IF(DI283:DJ283>=DJ283, 1))","v":1},null,{"v":-7949717.201663997,"d":"-£7,949,717"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO283:DP283>=DO283, 1))","v":2},{"$f":"SUM(IF(DO283:DP283>=DP283, 1))","v":1},null,{"v":-32004865.20440814,"d":"-£32,004,865"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU283:DV283>=DU283, 1))","v":2},{"$f":"SUM(IF(DU283:DV283>=DV283, 1))","v":1},null,{"v":-177078322.06800953,"d":"-£177,078,322"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA283:EB283>=EA283, 1))","v":2},{"$f":"SUM(IF(EA283:EB283>=EB283, 1))","v":1}]
[{"$nulls":3},270,{"v":189.1414540260843,"d":"£189.14"},{"v":167.07677225588716,"d":"£167.08"},null,{"v":5.836680237387066,"d":"5.837"},{"v":5.852908325185546,"d":"5.853"},null,{"v":202.7172672160021,"d":"£202.72"},{"v":180.1129736638158,"d":"£180.11"},null,{"v":6.662381509936665,"d":"6.662"},{"v":6.676220074332196,"d":"6.676"},null,{"v":2137.7801119288097,"d":"£2,137.78"},{"v":1111.7601955451603,"d":"£1,111.76"},null,{"v":4.6446657283863955,"d":"4.645"},{"v":4.750389888129809,"d":"4.750"},null,{"v":13873.617175981959,"d":"£13,873.62"},{"v":13792.577434013769,"d":"£13,792.58"},null,{"v":2.837112615569731,"d":"2.837"},{"v":2.8733982978440533,"d":"2.873"},null,{"v":50174.01344042733,"d":"£50,174.01"},{"v":50180.83176881044,"d":"£50,180.83"},null,{"v":5.084723857063718,"d":"5.085"},{"v":5.131767734134334,"d":"5.132"},null,{"v":2373630.3501407797,"d":"£2,373,630.35"},{"v":0,"d":"£0.00"},null,{"v":-1745.7528789402613,"d":"-1745.753"},{"v":0,"d":"0.000"},null,{"v":155381.9393355656,"d":"£155,381.94"},{"v":0,"d":"£0.00"},null,{"v":-95.12630724041097,"d":"-95.126"},{"v":0,"d":"0.000"},null,{"v":23905041.523366675,"d":"£23,905,041.52"},{"v":0,"d":"£0.00"},null,{"v":-2463.2469490429744,"d":"-2463.247"},{"v":0,"d":"0.000"},null,{"v":736642.3827277804,"d":"£736,642.38"},{"v":0,"d":"£0.00"},null,{"v":-329.8328795265885,"d":"-329.833"},{"v":0,"d":"0.000"},null,{"v":-108023.7755784263,"d":"-£108,023.78"},{"v":0,"d":"£0.00"},null,{"v":-745.3230371829455,"d":"-745.323"},{"v":0,"d":"0.000"},null,{"v":27062672.419992372,"d":"£27,062,672.42"},{"v":0,"d":"£0.00"},null,{"v":-5379.282051933182,"d":"-5379.282"},{"v":0,"d":"0.000"},null,{"v":116544.46329371523,"d":"£116,544"},{"v":116891.08973145504,"d":"£116,891"},null,{"$f":"SUM(IF(BS286:BT286>=BS286, 1))","v":2},{"$f":"SUM(IF(BS286:BT286>=BT286, 1))","v":1},null,{"v":133044.9129315173,"d":"£133,045"},{"v":133344.2885129801,"d":"£133,344"},null,{"$f":"SUM(IF(BY286:BZ286>=BY286, 1))","v":2},{"$f":"SUM(IF(BY286:BZ286>=BZ286, 1))","v":1},null,{"v":90755.5344557991,"d":"£90,756"},{"v":93896.03756705103,"d":"£93,896"},null,{"$f":"SUM(IF(CE286:CF286>=CE286, 1))","v":2},{"$f":"SUM(IF(CE286:CF286>=CF286, 1))","v":1},null,{"v":42868.63513541267,"d":"£42,869"},{"v":43675.3885228673,"d":"£43,675"},null,{"$f":"SUM(IF(CK286:CL286>=CK286, 1))","v":2},{"$f":"SUM(IF(CK286:CL286>=CL286, 1))","v":1},null,{"$f":"AF286*WTP-AC286","v":{"v":51520.46370084703,"d":"£51,520"}},{"v":52454.52291387624,"d":"£52,455"},null,{"$f":"SUM(IF(CQ286:CR286>=CQ286, 1))","v":2},{"$f":"SUM(IF(CQ286:CR286>=CR286, 1))","v":1},null,{"v":-37288687.928946,"d":"-£37,288,688"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW286:CX286>=CW286, 1))","v":2},{"$f":"SUM(IF(CW286:CX286>=CX286, 1))","v":1},null,{"v":-2057908.0841437848,"d":"-£2,057,908"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC286:DD286>=DC286, 1))","v":2},{"$f":"SUM(IF(DC286:DD286>=DD286, 1))","v":1},null,{"v":-73169980.50422616,"d":"-£73,169,981"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI286:DJ286>=DI286, 1))","v":2},{"$f":"SUM(IF(DI286:DJ286>=DJ286, 1))","v":1},null,{"v":-7333299.9732595505,"d":"-£7,333,300"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO286:DP286>=DO286, 1))","v":2},{"$f":"SUM(IF(DO286:DP286>=DP286, 1))","v":1},null,{"v":-14798436.968080485,"d":"-£14,798,437"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU286:DV286>=DU286, 1))","v":2},{"$f":"SUM(IF(DU286:DV286>=DV286, 1))","v":1},null,{"v":-134648313.458656,"d":"-£134,648,313"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA286:EB286>=EA286, 1))","v":2},{"$f":"SUM(IF(EA286:EB286>=EB286, 1))","v":1}]
[{"$nulls":3},273,{"v":249.41801210206557,"d":"£249.42"},{"v":235.76418325944132,"d":"£235.76"},null,{"v":5.898557480857025,"d":"5.899"},{"v":5.9167903687185746,"d":"5.917"},null,{"v":268.30354742810886,"d":"£268.30"},{"v":254.31195118641432,"d":"£254.31"},null,{"v":6.7030527917706815,"d":"6.703"},{"v":6.719437780574943,"d":"6.719"},null,{"v":2241.8452618827905,"d":"£2,241.85"},{"v":1253.4958615065325,"d":"£1,253.50"},null,{"v":4.819908045617644,"d":"4.820"},{"v":4.921025382277777,"d":"4.921"},null,{"v":15560.627225714188,"d":"£15,560.63"},{"v":15523.31291216408,"d":"£15,523.31"},null,{"v":2.949440483348035,"d":"2.949"},{"v":2.989198450431447,"d":"2.989"},null,{"v":51439.76598592347,"d":"£51,439.77"},{"v":50960.665489245184,"d":"£50,960.67"},null,{"v":4.174517082499499,"d":"4.175"},{"v":4.254737216839329,"d":"4.255"},null,{"v":1463702.8254595755,"d":"£1,463,702.83"},{"v":0,"d":"£0.00"},null,{"v":-1954.58210197608,"d":"-1954.582"},{"v":0,"d":"0.000"},null,{"v":95200.14227503925,"d":"£95,200.14"},{"v":0,"d":"£0.00"},null,{"v":-111.48501131645475,"d":"-111.485"},{"v":0,"d":"0.000"},null,{"v":22598165.27499457,"d":"£22,598,165.27"},{"v":0,"d":"£0.00"},null,{"v":-2312.0025014868665,"d":"-2312.003"},{"v":0,"d":"0.000"},null,{"v":330813.1274859326,"d":"£330,813.13"},{"v":0,"d":"£0.00"},null,{"v":-352.47753963593794,"d":"-352.478"},{"v":0,"d":"0.000"},null,{"v":7615113.907875206,"d":"£7,615,113.91"},{"v":0,"d":"£0.00"},null,{"v":-1275.067475275586,"d":"-1275.067"},{"v":0,"d":"0.000"},null,{"v":32102995.278090324,"d":"£32,102,995.28"},{"v":0,"d":"£0.00"},null,{"v":-6005.614629690925,"d":"-6005.615"},{"v":0,"d":"0.000"},null,{"v":117721.73160503843,"d":"£117,722"},{"v":118100.04319111205,"d":"£118,100"},null,{"$f":"SUM(IF(BS289:BT289>=BS289, 1))","v":2},{"$f":"SUM(IF(BS289:BT289>=BT289, 1))","v":1},null,{"v":133792.75228798552,"d":"£133,793"},{"v":134134.44366031242,"d":"£134,134"},null,{"$f":"SUM(IF(BY289:BZ289>=BY289, 1))","v":2},{"$f":"SUM(IF(BY289:BZ289>=BZ289, 1))","v":1},null,{"v":94156.31565047009,"d":"£94,156"},{"v":97167.01178404901,"d":"£97,167"},null,{"$f":"SUM(IF(CE289:CF289>=CE289, 1))","v":2},{"$f":"SUM(IF(CE289:CF289>=CF289, 1))","v":1},null,{"v":43428.18244124651,"d":"£43,428"},{"v":44260.65609646485,"d":"£44,261"},null,{"$f":"SUM(IF(CK289:CL289>=CK289, 1))","v":2},{"$f":"SUM(IF(CK289:CL289>=CL289, 1))","v":1},null,{"$f":"AF289*WTP-AC289","v":{"v":32050.575664066506,"d":"£32,051"}},{"v":34134.078847541394,"d":"£34,134"},null,{"$f":"SUM(IF(CQ289:CR289>=CQ289, 1))","v":2},{"$f":"SUM(IF(CQ289:CR289>=CR289, 1))","v":1},null,{"v":-40555344.864981174,"d":"-£40,555,345"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW289:CX289>=CW289, 1))","v":2},{"$f":"SUM(IF(CW289:CX289>=CX289, 1))","v":1},null,{"v":-2324900.368604134,"d":"-£2,324,900"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC289:DD289>=DC289, 1))","v":2},{"$f":"SUM(IF(DC289:DD289>=DD289, 1))","v":1},null,{"v":-68838215.3047319,"d":"-£68,838,215"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI289:DJ289>=DI289, 1))","v":2},{"$f":"SUM(IF(DI289:DJ289>=DJ289, 1))","v":1},null,{"v":-7380363.920204692,"d":"-£7,380,364"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO289:DP289>=DO289, 1))","v":2},{"$f":"SUM(IF(DO289:DP289>=DP289, 1))","v":1},null,{"v":-33116463.413386926,"d":"-£33,116,463"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU289:DV289>=DU289, 1))","v":2},{"$f":"SUM(IF(DU289:DV289>=DV289, 1))","v":1},null,{"v":-152215287.8719088,"d":"-£152,215,288"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA289:EB289>=EA289, 1))","v":2},{"$f":"SUM(IF(EA289:EB289>=EB289, 1))","v":1}]
[{"$nulls":3},274,{"v":259.1572994927664,"d":"£259.16"},{"v":238.95660708346279,"d":"£238.96"},null,{"v":5.800713343660811,"d":"5.801"},{"v":5.817816848820006,"d":"5.818"},null,{"v":278.29818917979816,"d":"£278.30"},{"v":257.585346586849,"d":"£257.59"},null,{"v":6.697891316180332,"d":"6.698"},{"v":6.7126802066314815,"d":"6.713"},null,{"v":2298.653665127019,"d":"£2,298.65"},{"v":1483.6326556892573,"d":"£1,483.63"},null,{"v":4.811809591095075,"d":"4.812"},{"v":4.884787289523206,"d":"4.885"},null,{"v":12555.790174364292,"d":"£12,555.79"},{"v":12480.643934444728,"d":"£12,480.64"},null,{"v":3.0711463124658804,"d":"3.071"},{"v":3.107442012227026,"d":"3.107"},null,{"v":50796.01425236356,"d":"£50,796.01"},{"v":50478.234908096034,"d":"£50,478.23"},null,{"v":4.4989010974835635,"d":"4.499"},{"v":4.590035981178667,"d":"4.590"},null,{"v":2160203.6896480145,"d":"£2,160,203.69"},{"v":0,"d":"£0.00"},null,{"v":-1828.9994324051277,"d":"-1828.999"},{"v":0,"d":"0.000"},null,{"v":138353.43330401334,"d":"£138,353.43"},{"v":0,"d":"£0.00"},null,{"v":-98.78382262075341,"d":"-98.784"},{"v":0,"d":"0.000"},null,{"v":18778555.763759185,"d":"£18,778,555.76"},{"v":0,"d":"£0.00"},null,{"v":-1681.4484087825176,"d":"-1681.448"},{"v":0,"d":"0.000"},null,{"v":667568.4922753053,"d":"£667,568.49"},{"v":0,"d":"£0.00"},null,{"v":-322.4361670199386,"d":"-322.436"},{"v":0,"d":"0.000"},null,{"v":5080969.107164312,"d":"£5,080,969.11"},{"v":0,"d":"£0.00"},null,{"v":-1457.154270700511,"d":"-1457.154"},{"v":0,"d":"0.000"},null,{"v":26825650.48615083,"d":"£26,825,650.49"},{"v":0,"d":"£0.00"},null,{"v":-5388.822101528848,"d":"-5388.822"},{"v":0,"d":"0.000"},null,{"v":115755.10957372344,"d":"£115,755"},{"v":116117.38036931666,"d":"£116,117"},null,{"$f":"SUM(IF(BS290:BT290>=BS290, 1))","v":2},{"$f":"SUM(IF(BS290:BT290>=BT290, 1))","v":1},null,{"v":133679.52813442683,"d":"£133,680"},{"v":133996.01878604278,"d":"£133,996"},null,{"$f":"SUM(IF(BY290:BZ290>=BY290, 1))","v":2},{"$f":"SUM(IF(BY290:BZ290>=BZ290, 1))","v":1},null,{"v":93937.53815677449,"d":"£93,938"},{"v":96212.11313477486,"d":"£96,212"},null,{"$f":"SUM(IF(CE290:CF290>=CE290, 1))","v":2},{"$f":"SUM(IF(CE290:CF290>=CF290, 1))","v":1},null,{"v":48867.13607495331,"d":"£48,867"},{"v":49668.19631009579,"d":"£49,668"},null,{"$f":"SUM(IF(CK290:CL290>=CK290, 1))","v":2},{"$f":"SUM(IF(CK290:CL290>=CL290, 1))","v":1},null,{"$f":"AF290*WTP-AC290","v":{"v":39182.00769730771,"d":"£39,182"}},{"v":41322.484715477294,"d":"£41,322"},null,{"$f":"SUM(IF(CQ290:CR290>=CQ290, 1))","v":2},{"$f":"SUM(IF(CQ290:CR290>=CR290, 1))","v":1},null,{"v":-38740192.33775057,"d":"-£38,740,192"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW290:CX290>=CW290, 1))","v":2},{"$f":"SUM(IF(CW290:CX290>=CX290, 1))","v":1},null,{"v":-2114029.8857190814,"d":"-£2,114,030"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC290:DD290>=DC290, 1))","v":2},{"$f":"SUM(IF(DC290:DD290>=DD290, 1))","v":1},null,{"v":-52407523.93940954,"d":"-£52,407,524"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI290:DJ290>=DI290, 1))","v":2},{"$f":"SUM(IF(DI290:DJ290>=DJ290, 1))","v":1},null,{"v":-7116291.832674077,"d":"-£7,116,292"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO290:DP290>=DO290, 1))","v":2},{"$f":"SUM(IF(DO290:DP290>=DP290, 1))","v":1},null,{"v":-34224054.521174535,"d":"-£34,224,055"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU290:DV290>=DU290, 1))","v":2},{"$f":"SUM(IF(DU290:DV290>=DV290, 1))","v":1},null,{"v":-134602092.5167278,"d":"-£134,602,093"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA290:EB290>=EA290, 1))","v":2},{"$f":"SUM(IF(EA290:EB290>=EB290, 1))","v":1}]
[{"$nulls":3},277,{"v":285.6634403667826,"d":"£285.66"},{"v":251.5715412239116,"d":"£251.57"},null,{"v":5.8070095959921275,"d":"5.807"},{"v":5.825155264282218,"d":"5.825"},null,{"v":306.13434100250134,"d":"£306.13"},{"v":271.24377158879145,"d":"£271.24"},null,{"v":6.686652056663476,"d":"6.687"},{"v":6.702769884517804,"d":"6.703"},null,{"v":2053.6025822530546,"d":"£2,053.60"},{"v":1319.564910521616,"d":"£1,319.56"},null,{"v":4.807252612975277,"d":"4.807"},{"v":4.880369986590578,"d":"4.880"},null,{"v":12589.497867724374,"d":"£12,589.50"},{"v":12624.03599603158,"d":"£12,624.04"},null,{"v":2.9483564122153463,"d":"2.948"},{"v":3.0123491587766615,"d":"3.012"},null,{"v":50779.438796401744,"d":"£50,779.44"},{"v":50639.85724998931,"d":"£50,639.86"},null,{"v":4.521453213016665,"d":"4.521"},{"v":4.5739837996320025,"d":"4.574"},null,{"v":3620267.950446993,"d":"£3,620,267.95"},{"v":0,"d":"£0.00"},null,{"v":-1926.9146923952972,"d":"-1926.915"},{"v":0,"d":"0.000"},null,{"v":235021.16943657884,"d":"£235,021.17"},{"v":0,"d":"£0.00"},null,{"v":-108.56890027174765,"d":"-108.569"},{"v":0,"d":"0.000"},null,{"v":17141075.149747353,"d":"£17,141,075.15"},{"v":0,"d":"£0.00"},null,{"v":-1707.4197199385426,"d":"-1707.420"},{"v":0,"d":"0.000"},null,{"v":-304326.2123065131,"d":"-£304,326.21"},{"v":0,"d":"£0.00"},null,{"v":-563.8600332616389,"d":"-563.860"},{"v":0,"d":"0.000"},null,{"v":2236311.016525235,"d":"£2,236,311.02"},{"v":0,"d":"£0.00"},null,{"v":-841.6207770424145,"d":"-841.621"},{"v":0,"d":"0.000"},null,{"v":22928349.073849645,"d":"£22,928,349.07"},{"v":0,"d":"£0.00"},null,{"v":-5148.384122909641,"d":"-5148.384"},{"v":0,"d":"0.000"},null,{"v":115854.52847947576,"d":"£115,855"},{"v":116251.53374442045,"d":"£116,252"},null,{"$f":"SUM(IF(BS293:BT293>=BS293, 1))","v":2},{"$f":"SUM(IF(BS293:BT293>=BT293, 1))","v":1},null,{"v":133426.90679226702,"d":"£133,427"},{"v":133784.1539187673,"d":"£133,784"},null,{"$f":"SUM(IF(BY293:BZ293>=BY293, 1))","v":2},{"$f":"SUM(IF(BY293:BZ293>=BZ293, 1))","v":1},null,{"v":94091.44967725249,"d":"£94,091"},{"v":96287.83482128994,"d":"£96,288"},null,{"$f":"SUM(IF(CE293:CF293>=CE293, 1))","v":2},{"$f":"SUM(IF(CE293:CF293>=CF293, 1))","v":1},null,{"v":46377.63037658256,"d":"£46,378"},{"v":47622.94717950166,"d":"£47,623"},null,{"$f":"SUM(IF(CK293:CL293>=CK293, 1))","v":2},{"$f":"SUM(IF(CK293:CL293>=CL293, 1))","v":1},null,{"$f":"AF293*WTP-AC293","v":{"v":39649.62546393155,"d":"£39,650"}},{"v":40839.81874265074,"d":"£40,840"},null,{"$f":"SUM(IF(CQ293:CR293>=CQ293, 1))","v":2},{"$f":"SUM(IF(CQ293:CR293>=CR293, 1))","v":1},null,{"v":-42158561.798352934,"d":"-£42,158,562"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW293:CX293>=CW293, 1))","v":2},{"$f":"SUM(IF(CW293:CX293>=CX293, 1))","v":1},null,{"v":-2406399.174871532,"d":"-£2,406,399"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC293:DD293>=DC293, 1))","v":2},{"$f":"SUM(IF(DC293:DD293>=DD293, 1))","v":1},null,{"v":-51289469.54851821,"d":"-£51,289,470"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI293:DJ293>=DI293, 1))","v":2},{"$f":"SUM(IF(DI293:DJ293>=DJ293, 1))","v":1},null,{"v":-10972874.452926267,"d":"-£10,972,874"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO293:DP293>=DO293, 1))","v":2},{"$f":"SUM(IF(DO293:DP293>=DP293, 1))","v":1},null,{"v":-19068726.557373524,"d":"-£19,068,727"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU293:DV293>=DU293, 1))","v":2},{"$f":"SUM(IF(DU293:DV293>=DV293, 1))","v":1},null,{"v":-125896031.53204246,"d":"-£125,896,032"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA293:EB293>=EA293, 1))","v":2},{"$f":"SUM(IF(EA293:EB293>=EB293, 1))","v":1}]
[{"$nulls":3},281,{"v":349.18687745833324,"d":"£349.19"},{"v":302.9555480247887,"d":"£302.96"},null,{"v":5.886829217086002,"d":"5.887"},{"v":5.903654466779176,"d":"5.904"},null,{"v":373.8774906014858,"d":"£373.88"},{"v":326.5855824268449,"d":"£326.59"},null,{"v":6.711185593336338,"d":"6.711"},{"v":6.725747787455421,"d":"6.726"},null,{"v":2632.4955381963628,"d":"£2,632.50"},{"v":1514.0831007245647,"d":"£1,514.08"},null,{"v":5.022499225480523,"d":"5.022"},{"v":5.106636689337375,"d":"5.107"},null,{"v":12039.492005364455,"d":"£12,039.49"},{"v":12120.75216708318,"d":"£12,120.75"},null,{"v":3.129220760917692,"d":"3.129"},{"v":3.209765834675709,"d":"3.210"},null,{"v":52191.40979732099,"d":"£52,191.41"},{"v":51652.15509946179,"d":"£51,652.16"},null,{"v":4.846024629546644,"d":"4.846"},{"v":5.006674936598377,"d":"5.007"},null,{"v":4933676.745993763,"d":"£4,933,676.75"},{"v":0,"d":"£0.00"},null,{"v":-1795.5430694692163,"d":"-1795.543"},{"v":0,"d":"0.000"},null,{"v":341120.84070114215,"d":"£341,120.84"},{"v":0,"d":"£0.00"},null,{"v":-105.03843241027378,"d":"-105.038"},{"v":0,"d":"0.000"},null,{"v":26239009.77486694,"d":"£26,239,009.77"},{"v":0,"d":"£0.00"},null,{"v":-1973.944193219968,"d":"-1973.944"},{"v":0,"d":"0.000"},null,{"v":-739997.7276046627,"d":"-£739,997.73"},{"v":0,"d":"£0.00"},null,{"v":-733.4857609192788,"d":"-733.486"},{"v":0,"d":"0.000"},null,{"v":8620504.585879492,"d":"£8,620,504.59"},{"v":0,"d":"£0.00"},null,{"v":-2568.1495481825314,"d":"-2568.150"},{"v":0,"d":"0.000"},null,{"v":39394314.219836675,"d":"£39,394,314.22"},{"v":0,"d":"£0.00"},null,{"v":-7176.161004201268,"d":"-7176.161"},{"v":0,"d":"0.000"},null,{"v":117387.39746426171,"d":"£117,387"},{"v":117770.13378755872,"d":"£117,770"},null,{"$f":"SUM(IF(BS297:BT297>=BS297, 1))","v":2},{"$f":"SUM(IF(BS297:BT297>=BT297, 1))","v":1},null,{"v":133849.83437612528,"d":"£133,850"},{"v":134188.3701666816,"d":"£134,188"},null,{"$f":"SUM(IF(BY297:BZ297>=BY297, 1))","v":2},{"$f":"SUM(IF(BY297:BZ297>=BZ297, 1))","v":1},null,{"v":97817.48897141409,"d":"£97,817"},{"v":100618.65068602294,"d":"£100,619"},null,{"$f":"SUM(IF(CE297:CF297>=CE297, 1))","v":2},{"$f":"SUM(IF(CE297:CF297>=CF297, 1))","v":1},null,{"v":50544.923212989386,"d":"£50,545"},{"v":52074.564526431,"d":"£52,075"},null,{"$f":"SUM(IF(CK297:CL297>=CK297, 1))","v":2},{"$f":"SUM(IF(CK297:CL297>=CL297, 1))","v":1},null,{"$f":"AF297*WTP-AC297","v":{"v":44729.08279361189,"d":"£44,729"}},{"v":48481.343632505756,"d":"£48,481"},null,{"$f":"SUM(IF(CQ297:CR297>=CQ297, 1))","v":2},{"$f":"SUM(IF(CQ297:CR297>=CR297, 1))","v":1},null,{"v":-40844538.13537809,"d":"-£40,844,538"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW297:CX297>=CW297, 1))","v":2},{"$f":"SUM(IF(CW297:CX297>=CX297, 1))","v":1},null,{"v":-2441889.488906618,"d":"-£2,441,889"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC297:DD297>=DC297, 1))","v":2},{"$f":"SUM(IF(DC297:DD297>=DD297, 1))","v":1},null,{"v":-65717893.6392663,"d":"-£65,717,894"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI297:DJ297>=DI297, 1))","v":2},{"$f":"SUM(IF(DI297:DJ297>=DJ297, 1))","v":1},null,{"v":-13929717.490780914,"d":"-£13,929,717"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO297:DP297>=DO297, 1))","v":2},{"$f":"SUM(IF(DO297:DP297>=DP297, 1))","v":1},null,{"v":-59983495.54953012,"d":"-£59,983,496"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU297:DV297>=DU297, 1))","v":2},{"$f":"SUM(IF(DU297:DV297>=DV297, 1))","v":1},null,{"v":-182917534.30386204,"d":"-£182,917,534"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA297:EB297>=EA297, 1))","v":2},{"$f":"SUM(IF(EA297:EB297>=EB297, 1))","v":1}]
[{"$nulls":3},283,{"v":278.10915712936327,"d":"£278.11"},{"v":254.5251737540869,"d":"£254.53"},null,{"v":5.809573588293699,"d":"5.810"},{"v":5.82559336876103,"d":"5.826"},null,{"v":298.63386498850684,"d":"£298.63"},{"v":274.4286990165621,"d":"£274.43"},null,{"v":6.718223183392293,"d":"6.718"},{"v":6.731388852929698,"d":"6.731"},null,{"v":2668.068311356486,"d":"£2,668.07"},{"v":1419.695424078745,"d":"£1,419.70"},null,{"v":4.846580072939098,"d":"4.847"},{"v":4.947846545366743,"d":"4.948"},null,{"v":10866.219998743514,"d":"£10,866.22"},{"v":10847.33555109899,"d":"£10,847.34"},null,{"v":3.0882128284106467,"d":"3.088"},{"v":3.1515808433094668,"d":"3.152"},null,{"v":48991.93709834044,"d":"£48,991.94"},{"v":48600.85871564854,"d":"£48,600.86"},null,{"v":4.901673933254856,"d":"4.902"},{"v":4.998711543824284,"d":"4.999"},null,{"v":2532784.382234974,"d":"£2,532,784.38"},{"v":0,"d":"£0.00"},null,{"v":-1720.432427756186,"d":"-1720.432"},{"v":0,"d":"0.000"},null,{"v":162612.28029347296,"d":"£162,612.28"},{"v":0,"d":"£0.00"},null,{"v":-88.44804235381677,"d":"-88.448"},{"v":0,"d":"0.000"},null,{"v":29471264.809214376,"d":"£29,471,264.81"},{"v":0,"d":"£0.00"},null,{"v":-2390.672735386116,"d":"-2390.673"},{"v":0,"d":"0.000"},null,{"v":166798.00541425904,"d":"£166,798.01"},{"v":0,"d":"£0.00"},null,{"v":-559.7017551767668,"d":"-559.702"},{"v":0,"d":"0.000"},null,{"v":6239426.4853291325,"d":"£6,239,426.49"},{"v":0,"d":"£0.00"},null,{"v":-1548.17822783352,"d":"-1548.178"},{"v":0,"d":"0.000"},null,{"v":38572885.962486215,"d":"£38,572,885.96"},{"v":0,"d":"£0.00"},null,{"v":-6307.433188506406,"d":"-6307.433"},{"v":0,"d":"0.000"},null,{"v":115913.36260874462,"d":"£115,913"},{"v":116257.34220146653,"d":"£116,257"},null,{"$f":"SUM(IF(BS299:BT299>=BS299, 1))","v":2},{"$f":"SUM(IF(BS299:BT299>=BT299, 1))","v":1},null,{"v":134065.82980285736,"d":"£134,066"},{"v":134353.3483595774,"d":"£134,353"},null,{"$f":"SUM(IF(BY299:BZ299>=BY299, 1))","v":2},{"$f":"SUM(IF(BY299:BZ299>=BZ299, 1))","v":1},null,{"v":94263.53314742546,"d":"£94,264"},{"v":97537.23548325611,"d":"£97,537"},null,{"$f":"SUM(IF(CE299:CF299>=CE299, 1))","v":2},{"$f":"SUM(IF(CE299:CF299>=CF299, 1))","v":1},null,{"v":50898.03656946942,"d":"£50,898"},{"v":52184.28131509034,"d":"£52,184"},null,{"$f":"SUM(IF(CK299:CL299>=CK299, 1))","v":2},{"$f":"SUM(IF(CK299:CL299>=CL299, 1))","v":1},null,{"$f":"AF299*WTP-AC299","v":{"v":49041.541566756685,"d":"£49,042"}},{"v":51373.37216083715,"d":"£51,373"},null,{"$f":"SUM(IF(CQ299:CR299>=CQ299, 1))","v":2},{"$f":"SUM(IF(CQ299:CR299>=CR299, 1))","v":1},null,{"v":-36941432.93735869,"d":"-£36,941,433"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW299:CX299>=CW299, 1))","v":2},{"$f":"SUM(IF(CW299:CX299>=CX299, 1))","v":1},null,{"v":-1931573.1273698085,"d":"-£1,931,573"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC299:DD299>=DC299, 1))","v":2},{"$f":"SUM(IF(DC299:DD299>=DD299, 1))","v":1},null,{"v":-77284719.51693669,"d":"-£77,284,720"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI299:DJ299>=DI299, 1))","v":2},{"$f":"SUM(IF(DI299:DJ299>=DJ299, 1))","v":1},null,{"v":-11360833.108949596,"d":"-£11,360,833"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO299:DP299>=DO299, 1))","v":2},{"$f":"SUM(IF(DO299:DP299>=DP299, 1))","v":1},null,{"v":-37202991.041999534,"d":"-£37,202,991"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU299:DV299>=DU299, 1))","v":2},{"$f":"SUM(IF(DU299:DV299>=DV299, 1))","v":1},null,{"v":-164721549.73261434,"d":"-£164,721,550"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA299:EB299>=EA299, 1))","v":2},{"$f":"SUM(IF(EA299:EB299>=EB299, 1))","v":1}]
[{"$nulls":3},286,{"v":221.92344655595394,"d":"£221.92"},{"v":213.88799062390885,"d":"£213.89"},null,{"v":5.821726289148329,"d":"5.822"},{"v":5.840066649988908,"d":"5.840"},null,{"v":238.9267715922614,"d":"£238.93"},{"v":230.6853526470145,"d":"£230.69"},null,{"v":6.633270446456249,"d":"6.633"},{"v":6.649688646821256,"d":"6.650"},null,{"v":4284.39593269884,"d":"£4,284.40"},{"v":1808.4918016049262,"d":"£1,808.49"},null,{"v":4.647633403944864,"d":"4.648"},{"v":4.775174127512293,"d":"4.775"},null,{"v":11299.648261399987,"d":"£11,299.65"},{"v":11307.714147681714,"d":"£11,307.71"},null,{"v":2.9661061839727867,"d":"2.966"},{"v":3.0248096351168807,"d":"3.025"},null,{"v":51502.39565952812,"d":"£51,502.40"},{"v":51204.26144356509,"d":"£51,204.26"},null,{"v":4.536934983821208,"d":"4.537"},{"v":4.606364981464804,"d":"4.606"},null,{"v":868070.7530959222,"d":"£868,070.75"},{"v":0,"d":"£0.00"},null,{"v":-1981.3102058641243,"d":"-1981.310"},{"v":0,"d":"0.000"},null,{"v":57555.37534659744,"d":"£57,555.38"},{"v":0,"d":"£0.00"},null,{"v":-114.65934334870981,"d":"-114.659"},{"v":0,"d":"0.000"},null,{"v":56278916.050785884,"d":"£56,278,916.05"},{"v":0,"d":"£0.00"},null,{"v":-2899.0838476191198,"d":"-2899.084"},{"v":0,"d":"0.000"},null,{"v":-69554.08223341376,"d":"-£69,554.08"},{"v":0,"d":"£0.00"},null,{"v":-506.21401364304415,"d":"-506.214"},{"v":0,"d":"0.000"},null,{"v":4816181.917943805,"d":"£4,816,181.92"},{"v":0,"d":"£0.00"},null,{"v":-1121.6005453578427,"d":"-1121.601"},{"v":0,"d":"0.000"},null,{"v":61951170.014938794,"d":"£61,951,170.01"},{"v":0,"d":"£0.00"},null,{"v":-6622.867955832841,"d":"-6622.868"},{"v":0,"d":"0.000"},null,{"v":116212.60233641062,"d":"£116,213"},{"v":116587.44500915427,"d":"£116,587"},null,{"$f":"SUM(IF(BS302:BT302>=BS302, 1))","v":2},{"$f":"SUM(IF(BS302:BT302>=BT302, 1))","v":1},null,{"v":132426.48215753274,"d":"£132,426"},{"v":132763.0875837781,"d":"£132,763"},null,{"$f":"SUM(IF(BY302:BZ302>=BY302, 1))","v":2},{"$f":"SUM(IF(BY302:BZ302>=BZ302, 1))","v":1},null,{"v":88668.27214619845,"d":"£88,668"},{"v":93694.99074864094,"d":"£93,695"},null,{"$f":"SUM(IF(CE302:CF302>=CE302, 1))","v":2},{"$f":"SUM(IF(CE302:CF302>=CF302, 1))","v":1},null,{"v":48022.47541805575,"d":"£48,022"},{"v":49188.4785546559,"d":"£49,188"},null,{"$f":"SUM(IF(CK302:CL302>=CK302, 1))","v":2},{"$f":"SUM(IF(CK302:CL302>=CL302, 1))","v":1},null,{"$f":"AF302*WTP-AC302","v":{"v":39236.30401689604,"d":"£39,236"}},{"v":40923.038185730984,"d":"£40,923"},null,{"$f":"SUM(IF(CQ302:CR302>=CQ302, 1))","v":2},{"$f":"SUM(IF(CQ302:CR302>=CR302, 1))","v":1},null,{"v":-40494274.87037841,"d":"-£40,494,275"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW302:CX302>=CW302, 1))","v":2},{"$f":"SUM(IF(CW302:CX302>=CX302, 1))","v":1},null,{"v":-2350742.2423207937,"d":"-£2,350,742"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC302:DD302>=DC302, 1))","v":2},{"$f":"SUM(IF(DC302:DD302>=DD302, 1))","v":1},null,{"v":-114260593.00316828,"d":"-£114,260,593"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI302:DJ302>=DI302, 1))","v":2},{"$f":"SUM(IF(DI302:DJ302>=DJ302, 1))","v":1},null,{"v":-10054726.190627469,"d":"-£10,054,726"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO302:DP302>=DO302, 1))","v":2},{"$f":"SUM(IF(DO302:DP302>=DP302, 1))","v":1},null,{"v":-27248192.82510066,"d":"-£27,248,193"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU302:DV302>=DU302, 1))","v":2},{"$f":"SUM(IF(DU302:DV302>=DV302, 1))","v":1},null,{"v":-194408529.1315956,"d":"-£194,408,529"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA302:EB302>=EA302, 1))","v":2},{"$f":"SUM(IF(EA302:EB302>=EB302, 1))","v":1}]
[{"$nulls":3},290,{"v":248.6448992891805,"d":"£248.64"},{"v":225.347282492362,"d":"£225.35"},null,{"v":5.856346534449814,"d":"5.856"},{"v":5.87388515245518,"d":"5.874"},null,{"v":266.8019453707508,"d":"£266.80"},{"v":242.95757459925593,"d":"£242.96"},null,{"v":6.77286532264443,"d":"6.773"},{"v":6.788219906454277,"d":"6.788"},null,{"v":1824.0370484846303,"d":"£1,824.04"},{"v":1308.1940124137252,"d":"£1,308.19"},null,{"v":4.792383360978205,"d":"4.792"},{"v":4.846381451338708,"d":"4.846"},null,{"v":10259.497270330725,"d":"£10,259.50"},{"v":10222.302427729628,"d":"£10,222.30"},null,{"v":3.035500654901015,"d":"3.036"},{"v":3.069375290513587,"d":"3.069"},null,{"v":50584.500790135346,"d":"£50,584.50"},{"v":50142.656032929306,"d":"£50,142.66"},null,{"v":4.699785412627715,"d":"4.700"},{"v":4.792050645189185,"d":"4.792"},null,{"v":2514308.6040438013,"d":"£2,514,308.60"},{"v":0,"d":"£0.00"},null,{"v":-1892.790088295697,"d":"-1892.790"},{"v":0,"d":"0.000"},null,{"v":162164.11662602343,"d":"£162,164.12"},{"v":0,"d":"£0.00"},null,{"v":-104.42559141299493,"d":"-104.426"},{"v":0,"d":"0.000"},null,{"v":11393908.845065877,"d":"£11,393,908.85"},{"v":0,"d":"£0.00"},null,{"v":-1192.70645594338,"d":"-1192.706"},{"v":0,"d":"0.000"},null,{"v":338215.6166780937,"d":"£338,215.62"},{"v":0,"d":"£0.00"},null,{"v":-308.0247145101208,"d":"-308.025"},{"v":0,"d":"0.000"},null,{"v":6606407.2990241805,"d":"£6,606,407.30"},{"v":0,"d":"£0.00"},null,{"v":-1379.538165609644,"d":"-1379.538"},{"v":0,"d":"0.000"},null,{"v":21015004.481437977,"d":"£21,015,004.48"},{"v":0,"d":"£0.00"},null,{"v":-4877.4850157718365,"d":"-4877.485"},{"v":0,"d":"0.000"},null,{"v":116878.2857897071,"d":"£116,878"},{"v":117252.35576661123,"d":"£117,252"},null,{"$f":"SUM(IF(BS306:BT306>=BS306, 1))","v":2},{"$f":"SUM(IF(BS306:BT306>=BT306, 1))","v":1},null,{"v":135190.50450751785,"d":"£135,191"},{"v":135521.4405544863,"d":"£135,521"},null,{"$f":"SUM(IF(BY306:BZ306>=BY306, 1))","v":2},{"$f":"SUM(IF(BY306:BZ306>=BZ306, 1))","v":1},null,{"v":94023.63017107947,"d":"£94,024"},{"v":95619.43501436044,"d":"£95,619"},null,{"$f":"SUM(IF(CE306:CF306>=CE306, 1))","v":2},{"$f":"SUM(IF(CE306:CF306>=CF306, 1))","v":1},null,{"v":50450.51582768958,"d":"£50,451"},{"v":51165.20338254211,"d":"£51,165"},null,{"$f":"SUM(IF(CK306:CL306>=CK306, 1))","v":2},{"$f":"SUM(IF(CK306:CL306>=CL306, 1))","v":1},null,{"$f":"AF306*WTP-AC306","v":{"v":43411.20746241896,"d":"£43,411"}},{"v":45698.3568708544,"d":"£45,698"},null,{"$f":"SUM(IF(CQ306:CR306>=CQ306, 1))","v":2},{"$f":"SUM(IF(CQ306:CR306>=CR306, 1))","v":1},null,{"v":-40370110.369957745,"d":"-£40,370,110"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW306:CX306>=CW306, 1))","v":2},{"$f":"SUM(IF(CW306:CX306>=CX306, 1))","v":1},null,{"v":-2250675.944885922,"d":"-£2,250,676"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC306:DD306>=DC306, 1))","v":2},{"$f":"SUM(IF(DC306:DD306>=DD306, 1))","v":1},null,{"v":-35248037.963933475,"d":"-£35,248,038"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI306:DJ306>=DI306, 1))","v":2},{"$f":"SUM(IF(DI306:DJ306>=DJ306, 1))","v":1},null,{"v":-6498709.90688051,"d":"-£6,498,710"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO306:DP306>=DO306, 1))","v":2},{"$f":"SUM(IF(DO306:DP306>=DP306, 1))","v":1},null,{"v":-34197170.61121706,"d":"-£34,197,171"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU306:DV306>=DU306, 1))","v":2},{"$f":"SUM(IF(DU306:DV306>=DV306, 1))","v":1},null,{"v":-118564704.79687472,"d":"-£118,564,705"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA306:EB306>=EA306, 1))","v":2},{"$f":"SUM(IF(EA306:EB306>=EB306, 1))","v":1}]
[{"$nulls":3},293,{"v":250.40639387252583,"d":"£250.41"},{"v":231.6847412948241,"d":"£231.68"},null,{"v":5.846408992232631,"d":"5.846"},{"v":5.861175079345541,"d":"5.861"},null,{"v":268.98600754548045,"d":"£268.99"},{"v":249.7876150816716,"d":"£249.79"},null,{"v":6.654508960492821,"d":"6.655"},{"v":6.666651349017475,"d":"6.667"},null,{"v":2276.619770144781,"d":"£2,276.62"},{"v":1243.9538804504177,"d":"£1,243.95"},null,{"v":4.807189220022839,"d":"4.807"},{"v":4.894047561598822,"d":"4.894"},null,{"v":10802.195853655783,"d":"£10,802.20"},{"v":10873.224935436578,"d":"£10,873.22"},null,{"v":3.03769197531828,"d":"3.038"},{"v":3.1089485253571914,"d":"3.109"},null,{"v":50386.363224822846,"d":"£50,386.36"},{"v":50114.71677313443,"d":"£50,114.72"},null,{"v":5.233937504699864,"d":"5.234"},{"v":5.367325965089946,"d":"5.367"},null,{"v":1999388.6338005278,"d":"£1,999,388.63"},{"v":0,"d":"£0.00"},null,{"v":-1576.9519606630904,"d":"-1576.952"},{"v":0,"d":"0.000"},null,{"v":130360.15895320696,"d":"£130,360.16"},{"v":0,"d":"£0.00"},null,{"v":-82.4487623705693,"d":"-82.449"},{"v":0,"d":"0.000"},null,{"v":23328429.737451695,"d":"£23,328,429.74"},{"v":0,"d":"£0.00"},null,{"v":-1962.1726047004508,"d":"-1962.173"},{"v":0,"d":"0.000"},null,{"v":-607249.345306011,"d":"-£607,249.35"},{"v":0,"d":"£0.00"},null,{"v":-609.1940410187558,"d":"-609.194"},{"v":0,"d":"0.000"},null,{"v":4316962.0997935375,"d":"£4,316,962.10"},{"v":0,"d":"£0.00"},null,{"v":-2119.788145490992,"d":"-2119.788"},{"v":0,"d":"0.000"},null,{"v":29167891.284692954,"d":"£29,167,891.28"},{"v":0,"d":"£0.00"},null,{"v":-6350.555514243858,"d":"-6350.556"},{"v":0,"d":"0.000"},null,{"v":116677.77345078009,"d":"£116,678"},{"v":116991.81684561599,"d":"£116,992"},null,{"$f":"SUM(IF(BS309:BT309>=BS309, 1))","v":2},{"$f":"SUM(IF(BS309:BT309>=BT309, 1))","v":1},null,{"v":132821.19320231094,"d":"£132,821"},{"v":133083.23936526783,"d":"£133,083"},null,{"$f":"SUM(IF(BY309:BZ309>=BY309, 1))","v":2},{"$f":"SUM(IF(BY309:BZ309>=BZ309, 1))","v":1},null,{"v":93867.164630312,"d":"£93,867"},{"v":96636.99735152604,"d":"£96,637"},null,{"$f":"SUM(IF(CE309:CF309>=CE309, 1))","v":2},{"$f":"SUM(IF(CE309:CF309>=CF309, 1))","v":1},null,{"v":49951.64365270981,"d":"£49,952"},{"v":51305.74557170725,"d":"£51,306"},null,{"$f":"SUM(IF(CK309:CL309>=CK309, 1))","v":2},{"$f":"SUM(IF(CK309:CL309>=CL309, 1))","v":1},null,{"$f":"AF309*WTP-AC309","v":{"v":54292.386869174436,"d":"£54,292"}},{"v":57231.80252866449,"d":"£57,232"},null,{"$f":"SUM(IF(CQ309:CR309>=CQ309, 1))","v":2},{"$f":"SUM(IF(CQ309:CR309>=CR309, 1))","v":1},null,{"v":-33538427.84706234,"d":"-£33,538,428"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW309:CX309>=CW309, 1))","v":2},{"$f":"SUM(IF(CW309:CX309>=CX309, 1))","v":1},null,{"v":-1779335.4063645927,"d":"-£1,779,335"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC309:DD309>=DC309, 1))","v":2},{"$f":"SUM(IF(DC309:DD309>=DD309, 1))","v":1},null,{"v":-62571881.831460714,"d":"-£62,571,882"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI309:DJ309>=DI309, 1))","v":2},{"$f":"SUM(IF(DI309:DJ309>=DJ309, 1))","v":1},null,{"v":-11576631.475069106,"d":"-£11,576,631"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO309:DP309>=DO309, 1))","v":2},{"$f":"SUM(IF(DO309:DP309>=DP309, 1))","v":1},null,{"v":-46712725.00961338,"d":"-£46,712,725"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU309:DV309>=DU309, 1))","v":2},{"$f":"SUM(IF(DU309:DV309>=DV309, 1))","v":1},null,{"v":-156179001.56957012,"d":"-£156,179,002"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA309:EB309>=EA309, 1))","v":2},{"$f":"SUM(IF(EA309:EB309>=EB309, 1))","v":1}]
[{"$nulls":3},294,{"v":311.68289057650355,"d":"£311.68"},{"v":265.52958808916037,"d":"£265.53"},null,{"v":5.843062129716519,"d":"5.843"},{"v":5.8607589364347525,"d":"5.861"},null,{"v":333.33818533741385,"d":"£333.34"},{"v":286.11664637024097,"d":"£286.12"},null,{"v":6.685073517021836,"d":"6.685"},{"v":6.700125980895863,"d":"6.700"},null,{"v":2456.080703830143,"d":"£2,456.08"},{"v":1254.5464055335565,"d":"£1,254.55"},null,{"v":4.625957769606932,"d":"4.626"},{"v":4.718447036422254,"d":"4.718"},null,{"v":11235.241009803487,"d":"£11,235.24"},{"v":11227.231489326046,"d":"£11,227.23"},null,{"v":3.044855009135207,"d":"3.045"},{"v":3.108361832975101,"d":"3.108"},null,{"v":48832.1024058642,"d":"£48,832.10"},{"v":48788.783007187325,"d":"£48,788.78"},null,{"v":4.208565955843711,"d":"4.209"},{"v":4.2722826655340915,"d":"4.272"},null,{"v":4924990.018321352,"d":"£4,924,990.02"},{"v":0,"d":"£0.00"},null,{"v":-1888.4151674165346,"d":"-1888.415"},{"v":0,"d":"0.000"},null,{"v":330018.4601291239,"d":"£330,018.46"},{"v":0,"d":"£0.00"},null,{"v":-105.19756571908853,"d":"-105.198"},{"v":0,"d":"0.000"},null,{"v":27465263.461987942,"d":"£27,465,263.46"},{"v":0,"d":"£0.00"},null,{"v":-2114.165266934305,"d":"-2114.165"},{"v":0,"d":"0.000"},null,{"v":71177.76110936377,"d":"£71,177.76"},{"v":0,"d":"£0.00"},null,{"v":-564.3625668755147,"d":"-564.363"},{"v":0,"d":"0.000"},null,{"v":666943.5880534267,"d":"£666,943.59"},{"v":0,"d":"£0.00"},null,{"v":-980.9797060397888,"d":"-980.980"},{"v":0,"d":"0.000"},null,{"v":33458393.28960121,"d":"£33,458,393.29"},{"v":0,"d":"£0.00"},null,{"v":-5653.120272985231,"d":"-5653.120"},{"v":0,"d":"0.000"},null,{"v":116549.55970375388,"d":"£116,550"},{"v":116949.64914060589,"d":"£116,950"},null,{"$f":"SUM(IF(BS310:BT310>=BS310, 1))","v":2},{"$f":"SUM(IF(BS310:BT310>=BT310, 1))","v":1},null,{"v":133368.13215509933,"d":"£133,368"},{"v":133716.402971547,"d":"£133,716"},null,{"$f":"SUM(IF(BY310:BZ310>=BY310, 1))","v":2},{"$f":"SUM(IF(BY310:BZ310>=BZ310, 1))","v":1},null,{"v":90063.0746883085,"d":"£90,063"},{"v":93114.39432291151,"d":"£93,114"},null,{"$f":"SUM(IF(CE310:CF310>=CE310, 1))","v":2},{"$f":"SUM(IF(CE310:CF310>=CF310, 1))","v":1},null,{"v":49661.85917290065,"d":"£49,662"},{"v":50940.005170175966,"d":"£50,940"},null,{"$f":"SUM(IF(CK310:CL310>=CK310, 1))","v":2},{"$f":"SUM(IF(CK310:CL310>=CL310, 1))","v":1},null,{"$f":"AF310*WTP-AC310","v":{"v":35339.21671101002,"d":"£35,339"}},{"v":36656.8703034945,"d":"£36,657"},null,{"$f":"SUM(IF(CQ310:CR310>=CQ310, 1))","v":2},{"$f":"SUM(IF(CQ310:CR310>=CR310, 1))","v":1},null,{"v":-42693293.36665204,"d":"-£42,693,293"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW310:CX310>=CW310, 1))","v":2},{"$f":"SUM(IF(CW310:CX310>=CX310, 1))","v":1},null,{"v":-2433969.774510895,"d":"-£2,433,970"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC310:DD310>=DC310, 1))","v":2},{"$f":"SUM(IF(DC310:DD310>=DD310, 1))","v":1},null,{"v":-69748568.80067404,"d":"-£69,748,569"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI310:DJ310>=DI310, 1))","v":2},{"$f":"SUM(IF(DI310:DJ310>=DJ310, 1))","v":1},null,{"v":-11358429.098619658,"d":"-£11,358,429"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO310:DP310>=DO310, 1))","v":2},{"$f":"SUM(IF(DO310:DP310>=DP310, 1))","v":1},null,{"v":-20286537.708849203,"d":"-£20,286,538"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU310:DV310>=DU310, 1))","v":2},{"$f":"SUM(IF(DU310:DV310>=DV310, 1))","v":1},null,{"v":-146520798.74930584,"d":"-£146,520,799"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA310:EB310>=EA310, 1))","v":2},{"$f":"SUM(IF(EA310:EB310>=EB310, 1))","v":1}]
[{"$nulls":3},296,{"v":365.7830308018403,"d":"£365.78"},{"v":342.06618618710274,"d":"£342.07"},null,{"v":5.8223199827298595,"d":"5.822"},{"v":5.836253910984031,"d":"5.836"},null,{"v":393.13272737046987,"d":"£393.13"},{"v":368.81821600128313,"d":"£368.82"},null,{"v":6.723876421171182,"d":"6.724"},{"v":6.735645715671988,"d":"6.736"},null,{"v":2850.3821685252155,"d":"£2,850.38"},{"v":1336.8504881369443,"d":"£1,336.85"},null,{"v":4.728612514189065,"d":"4.729"},{"v":4.85120399532575,"d":"4.851"},null,{"v":11450.052966255773,"d":"£11,450.05"},{"v":11415.50250199323,"d":"£11,415.50"},null,{"v":2.9540632895140706,"d":"2.954"},{"v":2.9963011604594287,"d":"2.996"},null,{"v":50031.881061340275,"d":"£50,031.88"},{"v":50054.476066741605,"d":"£50,054.48"},null,{"v":4.706126504455037,"d":"4.706"},{"v":4.825739504365351,"d":"4.826"},null,{"v":2533811.485599248,"d":"£2,533,811.49"},{"v":0,"d":"£0.00"},null,{"v":-1488.6443801211021,"d":"-1488.644"},{"v":0,"d":"0.000"},null,{"v":163832.40580142682,"d":"£163,832.41"},{"v":0,"d":"£0.00"},null,{"v":-79.3021008473205,"d":"-79.302"},{"v":0,"d":"0.000"},null,{"v":34990297.622865826,"d":"£34,990,297.62"},{"v":0,"d":"£0.00"},null,{"v":-2834.1081105749627,"d":"-2834.108"},{"v":0,"d":"0.000"},null,{"v":306373.3056325867,"d":"£306,373.31"},{"v":0,"d":"£0.00"},null,{"v":-374.5407310905959,"d":"-374.541"},{"v":0,"d":"0.000"},null,{"v":-355410.30399052077,"d":"-£355,410.30"},{"v":0,"d":"£0.00"},null,{"v":-1881.464151225215,"d":"-1881.464"},{"v":0,"d":"0.000"},null,{"v":37638904.51590856,"d":"£37,638,904.52"},{"v":0,"d":"£0.00"},null,{"v":-6658.059473859195,"d":"-6658.059"},{"v":0,"d":"0.000"},null,{"v":116080.61662379534,"d":"£116,081"},{"v":116383.0120334935,"d":"£116,383"},null,{"$f":"SUM(IF(BS312:BT312>=BS312, 1))","v":2},{"$f":"SUM(IF(BS312:BT312>=BT312, 1))","v":1},null,{"v":134084.39569605317,"d":"£134,084"},{"v":134344.09609743848,"d":"£134,344"},null,{"$f":"SUM(IF(BY312:BZ312>=BY312, 1))","v":2},{"$f":"SUM(IF(BY312:BZ312>=BZ312, 1))","v":1},null,{"v":91721.86811525607,"d":"£91,722"},{"v":95687.22941837805,"d":"£95,687"},null,{"$f":"SUM(IF(CE312:CF312>=CE312, 1))","v":2},{"$f":"SUM(IF(CE312:CF312>=CF312, 1))","v":1},null,{"v":47631.212824025635,"d":"£47,631"},{"v":48510.52070719535,"d":"£48,511"},null,{"$f":"SUM(IF(CK312:CL312>=CK312, 1))","v":2},{"$f":"SUM(IF(CK312:CL312>=CL312, 1))","v":1},null,{"$f":"AF312*WTP-AC312","v":{"v":44090.64902776046,"d":"£44,091"}},{"v":46460.31402056541,"d":"£46,460"},null,{"$f":"SUM(IF(CQ312:CR312>=CQ312, 1))","v":2},{"$f":"SUM(IF(CQ312:CR312>=CR312, 1))","v":1},null,{"v":-32306699.088021293,"d":"-£32,306,699"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW312:CX312>=CW312, 1))","v":2},{"$f":"SUM(IF(CW312:CX312>=CX312, 1))","v":1},null,{"v":-1749874.422747837,"d":"-£1,749,874"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC312:DD312>=DC312, 1))","v":2},{"$f":"SUM(IF(DC312:DD312>=DD312, 1))","v":1},null,{"v":-91672459.83436507,"d":"-£91,672,460"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI312:DJ312>=DI312, 1))","v":2},{"$f":"SUM(IF(DI312:DJ312>=DJ312, 1))","v":1},null,{"v":-7797187.927444505,"d":"-£7,797,188"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO312:DP312>=DO312, 1))","v":2},{"$f":"SUM(IF(DO312:DP312>=DP312, 1))","v":1},null,{"v":-37273872.720513776,"d":"-£37,273,873"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU312:DV312>=DU312, 1))","v":2},{"$f":"SUM(IF(DU312:DV312>=DV312, 1))","v":1},null,{"v":-170800093.99309248,"d":"-£170,800,094"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA312:EB312>=EA312, 1))","v":2},{"$f":"SUM(IF(EA312:EB312>=EB312, 1))","v":1}]
[{"$nulls":3},299,{"v":211.52967864643713,"d":"£211.53"},{"v":195.46663223650006,"d":"£195.47"},null,{"v":5.8663274477459595,"d":"5.866"},{"v":5.887325090040162,"d":"5.887"},null,{"v":227.34784523383087,"d":"£227.35"},{"v":210.89293083665055,"d":"£210.89"},null,{"v":6.747682442878301,"d":"6.748"},{"v":6.766257361619773,"d":"6.766"},null,{"v":2706.1114748759737,"d":"£2,706.11"},{"v":1203.2526907488264,"d":"£1,203.25"},null,{"v":4.858534004243299,"d":"4.859"},{"v":4.992831678936996,"d":"4.993"},null,{"v":14074.058266544533,"d":"£14,074.06"},{"v":14082.020499634533,"d":"£14,082.02"},null,{"v":2.9784911657466178,"d":"2.978"},{"v":3.0304477319752303,"d":"3.030"},null,{"v":50691.360910181014,"d":"£50,691.36"},{"v":50405.30762061798,"d":"£50,405.31"},null,{"v":4.626295358772476,"d":"4.626"},{"v":4.7181904003149855,"d":"4.718"},null,{"v":1733909.0262709514,"d":"£1,733,909.03"},{"v":0,"d":"£0.00"},null,{"v":-2266.568904501379,"d":"-2266.569"},{"v":0,"d":"0.000"},null,{"v":115034.3292191198,"d":"£115,034.33"},{"v":0,"d":"£0.00"},null,{"v":-129.85502483628682,"d":"-129.855"},{"v":0,"d":"0.000"},null,{"v":33932171.360887006,"d":"£33,932,171.36"},{"v":0,"d":"£0.00"},null,{"v":-3032.228815644771,"d":"-3032.229"},{"v":0,"d":"0.000"},null,{"v":-73087.47171119667,"d":"-£73,087.47"},{"v":0,"d":"£0.00"},null,{"v":-476.9232477272984,"d":"-476.923"},{"v":0,"d":"0.000"},null,{"v":4461795.848947577,"d":"£4,461,795.85"},{"v":0,"d":"£0.00"},null,{"v":-1433.358502954344,"d":"-1433.359"},{"v":0,"d":"0.000"},null,{"v":40169823.09361346,"d":"£40,169,823.09"},{"v":0,"d":"£0.00"},null,{"v":-7338.934495664079,"d":"-7338.934"},{"v":0,"d":"0.000"},null,{"v":117115.01927627275,"d":"£117,115"},{"v":117551.03516856674,"d":"£117,551"},null,{"$f":"SUM(IF(BS315:BT315>=BS315, 1))","v":2},{"$f":"SUM(IF(BS315:BT315>=BT315, 1))","v":1},null,{"v":134726.3010123322,"d":"£134,726"},{"v":135114.2543015588,"d":"£135,114"},null,{"$f":"SUM(IF(BY315:BZ315>=BY315, 1))","v":2},{"$f":"SUM(IF(BY315:BZ315>=BZ315, 1))","v":1},null,{"v":94464.56860999,"d":"£94,465"},{"v":98653.38088799111,"d":"£98,653"},null,{"$f":"SUM(IF(CE315:CF315>=CE315, 1))","v":2},{"$f":"SUM(IF(CE315:CF315>=CF315, 1))","v":1},null,{"v":45495.765048387824,"d":"£45,496"},{"v":46526.93413987007,"d":"£46,527"},null,{"$f":"SUM(IF(CK315:CL315>=CK315, 1))","v":2},{"$f":"SUM(IF(CK315:CL315>=CL315, 1))","v":1},null,{"$f":"AF315*WTP-AC315","v":{"v":41834.54626526851,"d":"£41,835"}},{"v":43958.50038568172,"d":"£43,959"},null,{"$f":"SUM(IF(CQ315:CR315>=CQ315, 1))","v":2},{"$f":"SUM(IF(CQ315:CR315>=CR315, 1))","v":1},null,{"v":-47065287.116298534,"d":"-£47,065,287"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW315:CX315>=CW315, 1))","v":2},{"$f":"SUM(IF(CW315:CX315>=CX315, 1))","v":1},null,{"v":-2712134.825944856,"d":"-£2,712,135"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC315:DD315>=DC315, 1))","v":2},{"$f":"SUM(IF(DC315:DD315>=DD315, 1))","v":1},null,{"v":-94576747.67378244,"d":"-£94,576,748"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI315:DJ315>=DI315, 1))","v":2},{"$f":"SUM(IF(DI315:DJ315>=DJ315, 1))","v":1},null,{"v":-9465377.482834773,"d":"-£9,465,377"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO315:DP315>=DO315, 1))","v":2},{"$f":"SUM(IF(DO315:DP315>=DP315, 1))","v":1},null,{"v":-33128965.908034455,"d":"-£33,128,966"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU315:DV315>=DU315, 1))","v":2},{"$f":"SUM(IF(DU315:DV315>=DV315, 1))","v":1},null,{"v":-186948513.00689507,"d":"-£186,948,513"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA315:EB315>=EA315, 1))","v":2},{"$f":"SUM(IF(EA315:EB315>=EB315, 1))","v":1}]
[{"$nulls":3},303,{"v":336.9474023244394,"d":"£336.95"},{"v":311.2512270899244,"d":"£311.25"},null,{"v":5.845024226472893,"d":"5.845"},{"v":5.857692344835884,"d":"5.858"},null,{"v":361.973113672797,"d":"£361.97"},{"v":335.66927103133463,"d":"£335.67"},null,{"v":6.634637422095036,"d":"6.635"},{"v":6.645415501717257,"d":"6.645"},null,{"v":1305.9336390577148,"d":"£1,305.93"},{"v":1082.2515422649767,"d":"£1,082.25"},null,{"v":4.75344273200828,"d":"4.753"},{"v":4.786825520134844,"d":"4.787"},null,{"v":15373.063992686692,"d":"£15,373.06"},{"v":15415.779570826247,"d":"£15,415.78"},null,{"v":3.029487800574977,"d":"3.029"},{"v":3.0809688031099536,"d":"3.081"},null,{"v":50073.97364938117,"d":"£50,073.97"},{"v":49844.74127497252,"d":"£49,844.74"},null,{"v":4.442828928882547,"d":"4.443"},{"v":4.53332133432115,"d":"4.533"},null,{"v":2774888.508010818,"d":"£2,774,888.51"},{"v":0,"d":"£0.00"},null,{"v":-1368.0096645810509,"d":"-1368.010"},{"v":0,"d":"0.000"},null,{"v":168637.08939755426,"d":"£168,637.09"},{"v":0,"d":"£0.00"},null,{"v":-69.09956091059513,"d":"-69.100"},{"v":0,"d":"0.000"},null,{"v":5172823.341428218,"d":"£5,172,823.34"},{"v":0,"d":"£0.00"},null,{"v":-772.0030708718175,"d":"-772.003"},{"v":0,"d":"0.000"},null,{"v":-389399.34836886567,"d":"-£389,399.35"},{"v":0,"d":"£0.00"},null,{"v":-469.30580630329786,"d":"-469.306"},{"v":0,"d":"0.000"},null,{"v":3577060.6069799676,"d":"£3,577,060.61"},{"v":0,"d":"£0.00"},null,{"v":-1412.090327818316,"d":"-1412.090"},{"v":0,"d":"0.000"},null,{"v":11304010.197447693,"d":"£11,304,010.20"},{"v":0,"d":"£0.00"},null,{"v":-4090.508430485077,"d":"-4090.508"},{"v":0,"d":"0.000"},null,{"v":116563.53712713343,"d":"£116,564"},{"v":116842.59566962776,"d":"£116,843"},null,{"$f":"SUM(IF(BS319:BT319>=BS319, 1))","v":2},{"$f":"SUM(IF(BS319:BT319>=BT319, 1))","v":1},null,{"v":132330.7753282279,"d":"£132,331"},{"v":132572.6407633138,"d":"£132,573"},null,{"$f":"SUM(IF(BY319:BZ319>=BY319, 1))","v":2},{"$f":"SUM(IF(BY319:BZ319>=BZ319, 1))","v":1},null,{"v":93762.9210011079,"d":"£93,763"},{"v":94654.2588604319,"d":"£94,654"},null,{"$f":"SUM(IF(CE319:CF319>=CE319, 1))","v":2},{"$f":"SUM(IF(CE319:CF319>=CF319, 1))","v":1},null,{"v":45216.69201881285,"d":"£45,217"},{"v":46203.596491372824,"d":"£46,204"},null,{"$f":"SUM(IF(CK319:CL319>=CK319, 1))","v":2},{"$f":"SUM(IF(CK319:CL319>=CL319, 1))","v":1},null,{"$f":"AF319*WTP-AC319","v":{"v":38782.60492826977,"d":"£38,783"}},{"v":40821.68541145048,"d":"£40,822"},null,{"$f":"SUM(IF(CQ319:CR319>=CQ319, 1))","v":2},{"$f":"SUM(IF(CQ319:CR319>=CR319, 1))","v":1},null,{"v":-30135081.799631838,"d":"-£30,135,082"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW319:CX319>=CW319, 1))","v":2},{"$f":"SUM(IF(CW319:CX319>=CX319, 1))","v":1},null,{"v":-1550628.3076094568,"d":"-£1,550,628"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC319:DD319>=DC319, 1))","v":2},{"$f":"SUM(IF(DC319:DD319>=DD319, 1))","v":1},null,{"v":-20612884.758864567,"d":"-£20,612,885"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI319:DJ319>=DI319, 1))","v":2},{"$f":"SUM(IF(DI319:DJ319>=DJ319, 1))","v":1},null,{"v":-8996716.77769709,"d":"-£8,996,717"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO319:DP319>=DO319, 1))","v":2},{"$f":"SUM(IF(DO319:DP319>=DP319, 1))","v":1},null,{"v":-31818867.163346283,"d":"-£31,818,867"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU319:DV319>=DU319, 1))","v":2},{"$f":"SUM(IF(DU319:DV319>=DV319, 1))","v":1},null,{"v":-93114178.80714923,"d":"-£93,114,179"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA319:EB319>=EA319, 1))","v":2},{"$f":"SUM(IF(EA319:EB319>=EB319, 1))","v":1}]
[{"$nulls":3},306,{"v":257.2396698882458,"d":"£257.24"},{"v":230.68860614688836,"d":"£230.69"},null,{"v":5.8128741127625485,"d":"5.813"},{"v":5.830130876354685,"d":"5.830"},null,{"v":275.9376085979457,"d":"£275.94"},{"v":248.7526634889657,"d":"£248.75"},null,{"v":6.698351413362504,"d":"6.698"},{"v":6.713422675964553,"d":"6.713"},null,{"v":1865.6546742095047,"d":"£1,865.65"},{"v":1299.4738044870344,"d":"£1,299.47"},null,{"v":4.86426313485238,"d":"4.864"},{"v":4.929295180243164,"d":"4.929"},null,{"v":10164.47995910964,"d":"£10,164.48"},{"v":10129.673940599321,"d":"£10,129.67"},null,{"v":3.1849252968817203,"d":"3.185"},{"v":3.2212316063460675,"d":"3.221"},null,{"v":48843.752852195095,"d":"£48,843.75"},{"v":48461.22316982253,"d":"£48,461.22"},null,{"v":5.055548022367812,"d":"5.056"},{"v":5.19904694286136,"d":"5.199"},null,{"v":2815176.372825246,"d":"£2,815,176.37"},{"v":0,"d":"£0.00"},null,{"v":-1829.7132502582979,"d":"-1829.713"},{"v":0,"d":"0.000"},null,{"v":193338.50676634721,"d":"£193,338.51"},{"v":0,"d":"£0.00"},null,{"v":-107.18636344059291,"d":"-107.186"},{"v":0,"d":"0.000"},null,{"v":13362655.724633887,"d":"£13,362,655.72"},{"v":0,"d":"£0.00"},null,{"v":-1534.846689630782,"d":"-1534.847"},{"v":0,"d":"0.000"},null,{"v":309452.63318724657,"d":"£309,452.63"},{"v":0,"d":"£0.00"},null,{"v":-322.7913891306625,"d":"-322.791"},{"v":0,"d":"0.000"},null,{"v":5895332.692671727,"d":"£5,895,332.69"},{"v":0,"d":"£0.00"},null,{"v":-2211.5247948910064,"d":"-2211.525"},{"v":0,"d":"0.000"},null,{"v":22575955.930084456,"d":"£22,575,955.93"},{"v":0,"d":"£0.00"},null,{"v":-6006.062487351342,"d":"-6006.062"},{"v":0,"d":"0.000"},null,{"v":116000.24258536272,"d":"£116,000"},{"v":116371.92892094683,"d":"£116,372"},null,{"$f":"SUM(IF(BS322:BT322>=BS322, 1))","v":2},{"$f":"SUM(IF(BS322:BT322>=BT322, 1))","v":1},null,{"v":133691.09065865213,"d":"£133,691"},{"v":134019.7008558021,"d":"£134,020"},null,{"$f":"SUM(IF(BY322:BZ322>=BY322, 1))","v":2},{"$f":"SUM(IF(BY322:BZ322>=BZ322, 1))","v":1},null,{"v":95419.60802283809,"d":"£95,420"},{"v":97286.42980037625,"d":"£97,286"},null,{"$f":"SUM(IF(CE322:CF322>=CE322, 1))","v":2},{"$f":"SUM(IF(CE322:CF322>=CF322, 1))","v":1},null,{"v":53534.02597852477,"d":"£53,534"},{"v":54294.95818632203,"d":"£54,295"},null,{"$f":"SUM(IF(CK322:CL322>=CK322, 1))","v":2},{"$f":"SUM(IF(CK322:CL322>=CL322, 1))","v":1},null,{"$f":"AF322*WTP-AC322","v":{"v":52267.207595161155,"d":"£52,267"}},{"v":55519.71568740467,"d":"£55,520"},null,{"$f":"SUM(IF(CQ322:CR322>=CQ322, 1))","v":2},{"$f":"SUM(IF(CQ322:CR322>=CR322, 1))","v":1},null,{"v":-39409441.3779912,"d":"-£39,409,441"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW322:CX322>=CW322, 1))","v":2},{"$f":"SUM(IF(CW322:CX322>=CX322, 1))","v":1},null,{"v":-2337065.7755782055,"d":"-£2,337,066"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC322:DD322>=DC322, 1))","v":2},{"$f":"SUM(IF(DC322:DD322>=DD322, 1))","v":1},null,{"v":-44059589.517249525,"d":"-£44,059,590"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI322:DJ322>=DI322, 1))","v":2},{"$f":"SUM(IF(DI322:DJ322>=DJ322, 1))","v":1},null,{"v":-6765280.415800496,"d":"-£6,765,280"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO322:DP322>=DO322, 1))","v":2},{"$f":"SUM(IF(DO322:DP322>=DP322, 1))","v":1},null,{"v":-50125828.59049186,"d":"-£50,125,829"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU322:DV322>=DU322, 1))","v":2},{"$f":"SUM(IF(DU322:DV322>=DV322, 1))","v":1},null,{"v":-142697205.6771113,"d":"-£142,697,206"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA322:EB322>=EA322, 1))","v":2},{"$f":"SUM(IF(EA322:EB322>=EB322, 1))","v":1}]
[{"$nulls":3},309,{"v":267.06754391572844,"d":"£267.07"},{"v":256.04412790103817,"d":"£256.04"},null,{"v":5.806735913801866,"d":"5.807"},{"v":5.825748162573536,"d":"5.826"},null,{"v":287.5050862048038,"d":"£287.51"},{"v":276.18630006781905,"d":"£276.19"},null,{"v":6.687966592032784,"d":"6.688"},{"v":6.705000592578268,"d":"6.705"},null,{"v":1936.1965115112641,"d":"£1,936.20"},{"v":1301.293690796029,"d":"£1,301.29"},null,{"v":4.701965400862098,"d":"4.702"},{"v":4.7688522241372295,"d":"4.769"},null,{"v":11824.264254432725,"d":"£11,824.26"},{"v":11867.400698890548,"d":"£11,867.40"},null,{"v":3.0313567522562983,"d":"3.031"},{"v":3.0945806339274684,"d":"3.095"},null,{"v":50755.40542665621,"d":"£50,755.41"},{"v":50711.47697456889,"d":"£50,711.48"},null,{"v":4.972168158943811,"d":"4.972"},{"v":5.049336516434064,"d":"5.049"},null,{"v":1168516.059729268,"d":"£1,168,516.06"},{"v":0,"d":"£0.00"},null,{"v":-2015.3569448579517,"d":"-2015.357"},{"v":0,"d":"0.000"},null,{"v":79645.57402122967,"d":"£79,645.57"},{"v":0,"d":"£0.00"},null,{"v":-119.86115250380124,"d":"-119.861"},{"v":0,"d":"0.000"},null,{"v":14797581.946604658,"d":"£14,797,581.95"},{"v":0,"d":"£0.00"},null,{"v":-1558.920855709591,"d":"-1558.921"},{"v":0,"d":"0.000"},null,{"v":-383073.3907146445,"d":"-£383,073.39"},{"v":0,"d":"£0.00"},null,{"v":-561.4599680230317,"d":"-561.460"},{"v":0,"d":"0.000"},null,{"v":703859.9361834289,"d":"£703,859.94"},{"v":0,"d":"£0.00"},null,{"v":-1236.458663977124,"d":"-1236.459"},{"v":0,"d":"0.000"},null,{"v":16366530.12582394,"d":"£16,366,530.13"},{"v":0,"d":"£0.00"},null,{"v":-5492.0575850714995,"d":"-5492.058"},{"v":0,"d":"0.000"},null,{"v":115867.65073212159,"d":"£115,868"},{"v":116258.91912356968,"d":"£116,259"},null,{"$f":"SUM(IF(BS325:BT325>=BS325, 1))","v":2},{"$f":"SUM(IF(BS325:BT325>=BT325, 1))","v":1},null,{"v":133471.82675445089,"d":"£133,472"},{"v":133823.82555149755,"d":"£133,824"},null,{"$f":"SUM(IF(BY325:BZ325>=BY325, 1))","v":2},{"$f":"SUM(IF(BY325:BZ325>=BZ325, 1))","v":1},null,{"v":92103.11150573069,"d":"£92,103"},{"v":94075.75079194857,"d":"£94,076"},null,{"$f":"SUM(IF(CE325:CF325>=CE325, 1))","v":2},{"$f":"SUM(IF(CE325:CF325>=CF325, 1))","v":1},null,{"v":48802.87079069324,"d":"£48,803"},{"v":50024.21197965882,"d":"£50,024"},null,{"$f":"SUM(IF(CK325:CL325>=CK325, 1))","v":2},{"$f":"SUM(IF(CK325:CL325>=CL325, 1))","v":1},null,{"$f":"AF325*WTP-AC325","v":{"v":48687.957752220005,"d":"£48,688"}},{"v":50275.25335411239,"d":"£50,275"},null,{"$f":"SUM(IF(CQ325:CR325>=CQ325, 1))","v":2},{"$f":"SUM(IF(CQ325:CR325>=CR325, 1))","v":1},null,{"v":-41475654.9568883,"d":"-£41,475,655"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW325:CX325>=CW325, 1))","v":2},{"$f":"SUM(IF(CW325:CX325>=CX325, 1))","v":1},null,{"v":-2476868.624097254,"d":"-£2,476,869"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC325:DD325>=DC325, 1))","v":2},{"$f":"SUM(IF(DC325:DD325>=DD325, 1))","v":1},null,{"v":-45975999.06079648,"d":"-£45,975,999"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI325:DJ325>=DI325, 1))","v":2},{"$f":"SUM(IF(DI325:DJ325>=DJ325, 1))","v":1},null,{"v":-10846125.969745988,"d":"-£10,846,126"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO325:DP325>=DO325, 1))","v":2},{"$f":"SUM(IF(DO325:DP325>=DP325, 1))","v":1},null,{"v":-25433033.21572591,"d":"-£25,433,033"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU325:DV325>=DU325, 1))","v":2},{"$f":"SUM(IF(DU325:DV325>=DV325, 1))","v":1},null,{"v":-126207681.82725394,"d":"-£126,207,682"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA325:EB325>=EA325, 1))","v":2},{"$f":"SUM(IF(EA325:EB325>=EB325, 1))","v":1}]
[{"$nulls":3},311,{"v":241.36192408468224,"d":"£241.36"},{"v":199.78344214972057,"d":"£199.78"},null,{"v":5.822551596118606,"d":"5.823"},{"v":5.841558313454068,"d":"5.842"},null,{"v":257.7881346197694,"d":"£257.79"},{"v":215.30180270049533,"d":"£215.30"},null,{"v":6.690912925565882,"d":"6.691"},{"v":6.707787215634627,"d":"6.708"},null,{"v":2046.359388145857,"d":"£2,046.36"},{"v":1209.0066503435598,"d":"£1,209.01"},null,{"v":4.660459438611826,"d":"4.660"},{"v":4.757318061750537,"d":"4.757"},null,{"v":14973.328993769212,"d":"£14,973.33"},{"v":14904.803568862602,"d":"£14,904.80"},null,{"v":3.1479248574196506,"d":"3.148"},{"v":3.173918253702223,"d":"3.174"},null,{"v":49384.94584447048,"d":"£49,384.95"},{"v":49327.51893856023,"d":"£49,327.52"},null,{"v":4.72210096848313,"d":"4.722"},{"v":4.788896257027881,"d":"4.789"},null,{"v":4508689.164129392,"d":"£4,508,689.16"},{"v":0,"d":"£0.00"},null,{"v":-2061.0512098569666,"d":"-2061.051"},{"v":0,"d":"0.000"},null,{"v":299042.27234686376,"d":"£299,042.27"},{"v":0,"d":"£0.00"},null,{"v":-118.77057440462605,"d":"-118.771"},{"v":0,"d":"0.000"},null,{"v":19161995.817764077,"d":"£19,161,995.82"},{"v":0,"d":"£0.00"},null,{"v":-2216.5145555857357,"d":"-2216.515"},{"v":0,"d":"0.000"},null,{"v":623548.8861871747,"d":"£623,548.89"},{"v":0,"d":"£0.00"},null,{"v":-236.52758552477795,"d":"-236.528"},{"v":0,"d":"0.000"},null,{"v":917587.4844361268,"d":"£917,587.48"},{"v":0,"d":"£0.00"},null,{"v":-1067.2788271711788,"d":"-1067.279"},{"v":0,"d":"0.000"},null,{"v":25510863.624863636,"d":"£25,510,863.62"},{"v":0,"d":"£0.00"},null,{"v":-5700.1427525432855,"d":"-5700.143"},{"v":0,"d":"0.000"},null,{"v":116209.66999828743,"d":"£116,210"},{"v":116631.38282693164,"d":"£116,631"},null,{"$f":"SUM(IF(BS327:BT327>=BS327, 1))","v":2},{"$f":"SUM(IF(BS327:BT327>=BT327, 1))","v":1},null,{"v":133560.47037669786,"d":"£133,560"},{"v":133940.44250999205,"d":"£133,940"},null,{"$f":"SUM(IF(BY327:BZ327>=BY327, 1))","v":2},{"$f":"SUM(IF(BY327:BZ327>=BZ327, 1))","v":1},null,{"v":91162.82938409067,"d":"£91,163"},{"v":93937.35458466718,"d":"£93,937"},null,{"$f":"SUM(IF(CE327:CF327>=CE327, 1))","v":2},{"$f":"SUM(IF(CE327:CF327>=CF327, 1))","v":1},null,{"v":47985.1681546238,"d":"£47,985"},{"v":48573.56150518185,"d":"£48,574"},null,{"$f":"SUM(IF(CK327:CL327>=CK327, 1))","v":2},{"$f":"SUM(IF(CK327:CL327>=CL327, 1))","v":1},null,{"$f":"AF327*WTP-AC327","v":{"v":45057.07352519213,"d":"£45,057"}},{"v":46450.40620199739,"d":"£46,450"},null,{"$f":"SUM(IF(CQ327:CR327>=CQ327, 1))","v":2},{"$f":"SUM(IF(CQ327:CR327>=CR327, 1))","v":1},null,{"v":-45729713.36126872,"d":"-£45,729,713"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW327:CX327>=CW327, 1))","v":2},{"$f":"SUM(IF(CW327:CX327>=CX327, 1))","v":1},null,{"v":-2674453.7604393847,"d":"-£2,674,454"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC327:DD327>=DC327, 1))","v":2},{"$f":"SUM(IF(DC327:DD327>=DD327, 1))","v":1},null,{"v":-63492286.929478794,"d":"-£63,492,287"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI327:DJ327>=DI327, 1))","v":2},{"$f":"SUM(IF(DI327:DJ327>=DJ327, 1))","v":1},null,{"v":-5354100.596682733,"d":"-£5,354,101"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO327:DP327>=DO327, 1))","v":2},{"$f":"SUM(IF(DO327:DP327>=DP327, 1))","v":1},null,{"v":-22263164.027859706,"d":"-£22,263,164"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU327:DV327>=DU327, 1))","v":2},{"$f":"SUM(IF(DU327:DV327>=DV327, 1))","v":1},null,{"v":-139513718.67572933,"d":"-£139,513,719"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA327:EB327>=EA327, 1))","v":2},{"$f":"SUM(IF(EA327:EB327>=EB327, 1))","v":1}]
[{"$nulls":3},315,{"v":294.53559116247885,"d":"£294.54"},{"v":263.53552835088664,"d":"£263.54"},null,{"v":5.847395665141782,"d":"5.847"},{"v":5.865216235197524,"d":"5.865"},null,{"v":315.81095372152663,"d":"£315.81"},{"v":284.06760296681057,"d":"£284.07"},null,{"v":6.713029110207391,"d":"6.713"},{"v":6.729040091064265,"d":"6.729"},null,{"v":2253.526841183251,"d":"£2,253.53"},{"v":1428.2303559792083,"d":"£1,428.23"},null,{"v":4.8276513558222796,"d":"4.828"},{"v":4.901406427853417,"d":"4.901"},null,{"v":11254.16437730143,"d":"£11,254.16"},{"v":11227.218875292872,"d":"£11,227.22"},null,{"v":3.0760872753467323,"d":"3.076"},{"v":3.122823461045737,"d":"3.123"},null,{"v":50811.29815138401,"d":"£50,811.30"},{"v":50769.51579003266,"d":"£50,769.52"},null,{"v":4.725219666580178,"d":"4.725"},{"v":4.809295001732033,"d":"4.809"},null,{"v":3349513.3232893464,"d":"£3,349,513.32"},{"v":0,"d":"£0.00"},null,{"v":-1925.487609270173,"d":"-1925.488"},{"v":0,"d":"0.000"},null,{"v":213388.6676669863,"d":"£213,388.67"},{"v":0,"d":"£0.00"},null,{"v":-107.63078855442765,"d":"-107.631"},{"v":0,"d":"0.000"},null,{"v":18928715.155974645,"d":"£18,928,715.16"},{"v":0,"d":"£0.00"},null,{"v":-1691.6208596727952,"d":"-1691.621"},{"v":0,"d":"0.000"},null,{"v":245195.56171718703,"d":"£245,195.56"},{"v":0,"d":"£0.00"},null,{"v":-425.28453548006127,"d":"-425.285"},{"v":0,"d":"0.000"},null,{"v":670506.7896777339,"d":"£670,506.79"},{"v":0,"d":"£0.00"},null,{"v":-1349.2076857432896,"d":"-1349.208"},{"v":0,"d":"0.000"},null,{"v":23407319.4983259,"d":"£23,407,319.50"},{"v":0,"d":"£0.00"},null,{"v":-5499.231478720746,"d":"-5499.231"},{"v":0,"d":"0.000"},null,{"v":116653.37771167317,"d":"£116,653"},{"v":117040.7891755996,"d":"£117,041"},null,{"$f":"SUM(IF(BS331:BT331>=BS331, 1))","v":2},{"$f":"SUM(IF(BS331:BT331>=BT331, 1))","v":1},null,{"v":133944.7712504263,"d":"£133,945"},{"v":134296.73421831848,"d":"£134,297"},null,{"$f":"SUM(IF(BY331:BZ331>=BY331, 1))","v":2},{"$f":"SUM(IF(BY331:BZ331>=BZ331, 1))","v":1},null,{"v":94299.50027526234,"d":"£94,300"},{"v":96599.89820108913,"d":"£96,600"},null,{"$f":"SUM(IF(CE331:CF331>=CE331, 1))","v":2},{"$f":"SUM(IF(CE331:CF331>=CF331, 1))","v":1},null,{"v":50267.58112963322,"d":"£50,268"},{"v":51229.25034562187,"d":"£51,229"},null,{"$f":"SUM(IF(CK331:CL331>=CK331, 1))","v":2},{"$f":"SUM(IF(CK331:CL331>=CL331, 1))","v":1},null,{"$f":"AF331*WTP-AC331","v":{"v":43693.09518021954,"d":"£43,693"}},{"v":45416.384244607994,"d":"£45,416"},null,{"$f":"SUM(IF(CQ331:CR331>=CQ331, 1))","v":2},{"$f":"SUM(IF(CQ331:CR331>=CR331, 1))","v":1},null,{"v":-41859265.50869281,"d":"-£41,859,266"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW331:CX331>=CW331, 1))","v":2},{"$f":"SUM(IF(CW331:CX331>=CX331, 1))","v":1},null,{"v":-2366004.4387555392,"d":"-£2,366,004"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC331:DD331>=DC331, 1))","v":2},{"$f":"SUM(IF(DC331:DD331>=DD331, 1))","v":1},null,{"v":-52761132.349430546,"d":"-£52,761,132"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI331:DJ331>=DI331, 1))","v":2},{"$f":"SUM(IF(DI331:DJ331>=DJ331, 1))","v":1},null,{"v":-8750886.271318411,"d":"-£8,750,886"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO331:DP331>=DO331, 1))","v":2},{"$f":"SUM(IF(DO331:DP331>=DP331, 1))","v":1},null,{"v":-27654660.504543528,"d":"-£27,654,661"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU331:DV331>=DU331, 1))","v":2},{"$f":"SUM(IF(DU331:DV331>=DV331, 1))","v":1},null,{"v":-133391949.07274082,"d":"-£133,391,949"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA331:EB331>=EA331, 1))","v":2},{"$f":"SUM(IF(EA331:EB331>=EB331, 1))","v":1}]
[{"$nulls":3},316,{"v":247.35958857613795,"d":"£247.36"},{"v":227.27507221463065,"d":"£227.28"},null,{"v":5.835365567660876,"d":"5.835"},{"v":5.849419983768638,"d":"5.849"},null,{"v":265.62984589651626,"d":"£265.63"},{"v":245.0602254404354,"d":"£245.06"},null,{"v":6.742860468417812,"d":"6.743"},{"v":6.7546969745745375,"d":"6.755"},null,{"v":1856.9052840713784,"d":"£1,856.91"},{"v":994.4183367639557,"d":"£994.42"},null,{"v":4.746572231315032,"d":"4.747"},{"v":4.826007407165501,"d":"4.826"},null,{"v":10206.429470875148,"d":"£10,206.43"},{"v":10192.514372415933,"d":"£10,192.51"},null,{"v":2.8715463970102455,"d":"2.872"},{"v":2.9046539535171956,"d":"2.905"},null,{"v":48623.63444000042,"d":"£48,623.63"},{"v":48676.31019640853,"d":"£48,676.31"},null,{"v":4.759842069826923,"d":"4.760"},{"v":4.81260566428946,"d":"4.813"},null,{"v":2175274.1270793937,"d":"£2,175,274.13"},{"v":0,"d":"£0.00"},null,{"v":-1522.177939470619,"d":"-1522.178"},{"v":0,"d":"0.000"},null,{"v":139427.36009836505,"d":"£139,427.36"},{"v":0,"d":"£0.00"},null,{"v":-80.23156332631102,"d":"-80.232"},{"v":0,"d":"0.000"},null,{"v":20369310.27810489,"d":"£20,369,310.28"},{"v":0,"d":"£0.00"},null,{"v":-1876.0164996645526,"d":"-1876.016"},{"v":0,"d":"0.000"},null,{"v":125079.72265929384,"d":"£125,079.72"},{"v":0,"d":"£0.00"},null,{"v":-297.59645596140774,"d":"-297.596"},{"v":0,"d":"0.000"},null,{"v":-852778.5813288504,"d":"-£852,778.58"},{"v":0,"d":"£0.00"},null,{"v":-854.2006095360014,"d":"-854.201"},{"v":0,"d":"0.000"},null,{"v":21956312.906613093,"d":"£21,956,312.91"},{"v":0,"d":"£0.00"},null,{"v":-4630.223067958892,"d":"-4630.223"},{"v":0,"d":"0.000"},null,{"v":116459.95176464139,"d":"£116,460"},{"v":116761.12460315814,"d":"£116,761"},null,{"$f":"SUM(IF(BS332:BT332>=BS332, 1))","v":2},{"$f":"SUM(IF(BS332:BT332>=BT332, 1))","v":1},null,{"v":134591.57952245974,"d":"£134,592"},{"v":134848.87926605032,"d":"£134,849"},null,{"$f":"SUM(IF(BY332:BZ332>=BY332, 1))","v":2},{"$f":"SUM(IF(BY332:BZ332>=BZ332, 1))","v":1},null,{"v":93074.53934222924,"d":"£93,075"},{"v":95525.72980654608,"d":"£95,526"},null,{"$f":"SUM(IF(CE332:CF332>=CE332, 1))","v":2},{"$f":"SUM(IF(CE332:CF332>=CF332, 1))","v":1},null,{"v":47224.49846932976,"d":"£47,224"},{"v":47900.56469792798,"d":"£47,901"},null,{"$f":"SUM(IF(CK332:CL332>=CK332, 1))","v":2},{"$f":"SUM(IF(CK332:CL332>=CL332, 1))","v":1},null,{"$f":"AF332*WTP-AC332","v":{"v":46573.20695653803,"d":"£46,573"}},{"v":47575.80308938068,"d":"£47,576"},null,{"$f":"SUM(IF(CQ332:CR332>=CQ332, 1))","v":2},{"$f":"SUM(IF(CQ332:CR332>=CR332, 1))","v":1},null,{"v":-32618832.916491777,"d":"-£32,618,833"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW332:CX332>=CW332, 1))","v":2},{"$f":"SUM(IF(CW332:CX332>=CX332, 1))","v":1},null,{"v":-1744058.6266245854,"d":"-£1,744,059"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC332:DD332>=DC332, 1))","v":2},{"$f":"SUM(IF(DC332:DD332>=DD332, 1))","v":1},null,{"v":-57889640.27139594,"d":"-£57,889,640"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI332:DJ332>=DI332, 1))","v":2},{"$f":"SUM(IF(DI332:DJ332>=DJ332, 1))","v":1},null,{"v":-6077008.841887448,"d":"-£6,077,009"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO332:DP332>=DO332, 1))","v":2},{"$f":"SUM(IF(DO332:DP332>=DP332, 1))","v":1},null,{"v":-16231233.609391179,"d":"-£16,231,234"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU332:DV332>=DU332, 1))","v":2},{"$f":"SUM(IF(DU332:DV332>=DV332, 1))","v":1},null,{"v":-114560774.26579094,"d":"-£114,560,774"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA332:EB332>=EA332, 1))","v":2},{"$f":"SUM(IF(EA332:EB332>=EB332, 1))","v":1}]
[{"$nulls":3},319,{"v":271.13717469797734,"d":"£271.14"},{"v":236.659715489021,"d":"£236.66"},null,{"v":5.768934043873728,"d":"5.769"},{"v":5.788231996009286,"d":"5.788"},null,{"v":290.38785456937137,"d":"£290.39"},{"v":255.09587319794045,"d":"£255.10"},null,{"v":6.66102600797857,"d":"6.661"},{"v":6.6775257067709495,"d":"6.678"},null,{"v":2970.0043404873645,"d":"£2,970.00"},{"v":1757.2794609201476,"d":"£1,757.28"},null,{"v":4.750019607977447,"d":"4.750"},{"v":4.815808343000472,"d":"4.816"},null,{"v":12136.165597626023,"d":"£12,136.17"},{"v":12146.14313923925,"d":"£12,146.14"},null,{"v":2.992093909914698,"d":"2.992"},{"v":3.0426365732344967,"d":"3.043"},null,{"v":49976.64900918903,"d":"£49,976.65"},{"v":49773.88989628346,"d":"£49,773.89"},null,{"v":4.540293100959531,"d":"4.540"},{"v":4.629078443848274,"d":"4.629"},null,{"v":3729470.3918699888,"d":"£3,729,470.39"},{"v":0,"d":"£0.00"},null,{"v":-2087.483902949293,"d":"-2087.484"},{"v":0,"d":"0.000"},null,{"v":247501.9929183579,"d":"£247,501.99"},{"v":0,"d":"£0.00"},null,{"v":-115.71207325220458,"d":"-115.712"},{"v":0,"d":"0.000"},null,{"v":27800638.329045497,"d":"£27,800,638.33"},{"v":0,"d":"£0.00"},null,{"v":-1508.1481870424145,"d":"-1508.148"},{"v":0,"d":"0.000"},null,{"v":-87150.05309309486,"d":"-£87,150.05"},{"v":0,"d":"£0.00"},null,{"v":-441.4710519420474,"d":"-441.471"},{"v":0,"d":"0.000"},null,{"v":3229111.7574582235,"d":"£3,229,111.76"},{"v":0,"d":"£0.00"},null,{"v":-1413.982289148803,"d":"-1413.982"},{"v":0,"d":"0.000"},null,{"v":34919572.41819897,"d":"£34,919,572.42"},{"v":0,"d":"£0.00"},null,{"v":-5566.797504334762,"d":"-5566.798"},{"v":0,"d":"0.000"},null,{"v":115107.5437027766,"d":"£115,108"},{"v":115527.98020469671,"d":"£115,528"},null,{"$f":"SUM(IF(BS335:BT335>=BS335, 1))","v":2},{"$f":"SUM(IF(BS335:BT335>=BT335, 1))","v":1},null,{"v":132930.13230500204,"d":"£132,930"},{"v":133295.41826222104,"d":"£133,295"},null,{"$f":"SUM(IF(BY335:BZ335>=BY335, 1))","v":2},{"$f":"SUM(IF(BY335:BZ335>=BZ335, 1))","v":1},null,{"v":92030.38781906158,"d":"£92,030"},{"v":94558.88739908929,"d":"£94,559"},null,{"$f":"SUM(IF(CE335:CF335>=CE335, 1))","v":2},{"$f":"SUM(IF(CE335:CF335>=CF335, 1))","v":1},null,{"v":47705.71260066794,"d":"£47,706"},{"v":48706.588325450684,"d":"£48,707"},null,{"$f":"SUM(IF(CK335:CL335>=CK335, 1))","v":2},{"$f":"SUM(IF(CK335:CL335>=CL335, 1))","v":1},null,{"$f":"AF335*WTP-AC335","v":{"v":40829.21301000158,"d":"£40,829"}},{"v":42807.67898068202,"d":"£42,808"},null,{"$f":"SUM(IF(CQ335:CR335>=CQ335, 1))","v":2},{"$f":"SUM(IF(CQ335:CR335>=CR335, 1))","v":1},null,{"v":-45479148.45085586,"d":"-£45,479,148"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW335:CX335>=CW335, 1))","v":2},{"$f":"SUM(IF(CW335:CX335>=CX335, 1))","v":1},null,{"v":-2561743.457962449,"d":"-£2,561,743"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC335:DD335>=DC335, 1))","v":2},{"$f":"SUM(IF(DC335:DD335>=DD335, 1))","v":1},null,{"v":-57963602.06989379,"d":"-£57,963,602"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI335:DJ335>=DI335, 1))","v":2},{"$f":"SUM(IF(DI335:DJ335>=DJ335, 1))","v":1},null,{"v":-8742270.985747853,"d":"-£8,742,271"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO335:DP335>=DO335, 1))","v":2},{"$f":"SUM(IF(DO335:DP335>=DP335, 1))","v":1},null,{"v":-31508757.540434282,"d":"-£31,508,758"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU335:DV335>=DU335, 1))","v":2},{"$f":"SUM(IF(DU335:DV335>=DV335, 1))","v":1},null,{"v":-146255522.50489423,"d":"-£146,255,523"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA335:EB335>=EA335, 1))","v":2},{"$f":"SUM(IF(EA335:EB335>=EB335, 1))","v":1}]
[{"$nulls":3},322,{"v":197.781060704537,"d":"£197.78"},{"v":179.27621549093885,"d":"£179.28"},null,{"v":5.849660243150029,"d":"5.850"},{"v":5.865091438543156,"d":"5.865"},null,{"v":212.24262605723777,"d":"£212.24"},{"v":193.29984714471257,"d":"£193.30"},null,{"v":6.755102922964614,"d":"6.755"},{"v":6.768342633619911,"d":"6.768"},null,{"v":2855.464468646918,"d":"£2,855.46"},{"v":1494.2693761971495,"d":"£1,494.27"},null,{"v":5.037943889042394,"d":"5.038"},{"v":5.133369649718142,"d":"5.133"},null,{"v":16316.343346647902,"d":"£16,316.34"},{"v":16232.252173262383,"d":"£16,232.25"},null,{"v":2.899319958793212,"d":"2.899"},{"v":2.9376307058921247,"d":"2.938"},null,{"v":49676.00859226024,"d":"£49,676.01"},{"v":49440.42373777448,"d":"£49,440.42"},null,{"v":4.674342238815449,"d":"4.674"},{"v":4.770829534516641,"d":"4.771"},null,{"v":2000584.8622859712,"d":"£2,000,584.86"},{"v":0,"d":"£0.00"},null,{"v":-1668.288253920721,"d":"-1668.288"},{"v":0,"d":"0.000"},null,{"v":133869.69820683473,"d":"£133,869.70"},{"v":0,"d":"£0.00"},null,{"v":-93.5657897901385,"d":"-93.566"},{"v":0,"d":"0.000"},null,{"v":31010965.585810777,"d":"£31,010,965.59"},{"v":0,"d":"£0.00"},null,{"v":-2174.00503185008,"d":"-2174.005"},{"v":0,"d":"0.000"},null,{"v":722822.0196180966,"d":"£722,822.02"},{"v":0,"d":"£0.00"},null,{"v":-329.3074704066715,"d":"-329.307"},{"v":0,"d":"0.000"},null,{"v":3778699.209401662,"d":"£3,778,699.21"},{"v":0,"d":"£0.00"},null,{"v":-1547.62269747454,"d":"-1547.623"},{"v":0,"d":"0.000"},null,{"v":37646941.37532334,"d":"£37,646,941.38"},{"v":0,"d":"£0.00"},null,{"v":-5812.78924344215,"d":"-5812.789"},{"v":0,"d":"0.000"},null,{"$f":"H338*WTP-E338","v":{"v":116795.42380229605,"d":"£116,795"}},{"$f":"I338*WTP-F338","v":{"v":117122.55255537218,"d":"£117,123"}},null,{"$f":"SUM(IF(BS338:BT338>=BS338, 1))","v":2},{"$f":"SUM(IF(BS338:BT338>=BT338, 1))","v":1},null,{"$f":"N338*WTP-K338","v":{"v":134889.81583323504,"d":"£134,890"}},{"$f":"O338*WTP-L338","v":{"v":135173.5528252535,"d":"£135,174"}},null,{"$f":"SUM(IF(BY338:BZ338>=BY338, 1))","v":2},{"$f":"SUM(IF(BY338:BZ338>=BZ338, 1))","v":1},null,{"$f":"T338*WTP-Q338","v":{"v":97903.41331220097,"d":"£97,903"}},{"$f":"U338*WTP-R338","v":{"v":101173.12361816569,"d":"£101,173"}},null,{"$f":"SUM(IF(CE338:CF338>=CE338, 1))","v":2},{"$f":"SUM(IF(CE338:CF338>=CF338, 1))","v":1},null,{"$f":"Z338*WTP-W338","v":{"v":41670.05582921634,"d":"£41,670"}},{"$f":"AA338*WTP-X338","v":{"v":42520.361944580116,"d":"£42,520"}},null,{"$f":"SUM(IF(CK338:CL338>=CK338, 1))","v":2},{"$f":"SUM(IF(CK338:CL338>=CL338, 1))","v":1},null,{"$f":"AF338*WTP-AC338","v":{"v":43810.836184048756,"d":"£43,811"}},{"$f":"AG338*WTP-AD338","v":{"v":45976.166952558335,"d":"£45,976"}},null,{"$f":"SUM(IF(CQ338:CR338>=CQ338, 1))","v":2},{"$f":"SUM(IF(CQ338:CR338>=CR338, 1))","v":1},null,{"$f":"AL338*WTP-AI338","v":{"v":-35366349.94070039,"d":"-£35,366,350"}},{"$f":"AM338*WTP-AJ338","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(CW338:CX338>=CW338, 1))","v":2},{"$f":"SUM(IF(CW338:CX338>=CX338, 1))","v":1},null,{"$f":"AR338*WTP-AO338","v":{"v":-2005185.4940096047,"d":"-£2,005,185"}},{"$f":"AS338*WTP-AP338","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DC338:DD338>=DC338, 1))","v":2},{"$f":"SUM(IF(DC338:DD338>=DD338, 1))","v":1},null,{"$f":"AX338*WTP-AU338","v":{"v":-74491066.22281237,"d":"-£74,491,066"}},{"$f":"AY338*WTP-AV338","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DI338:DJ338>=DI338, 1))","v":2},{"$f":"SUM(IF(DI338:DJ338>=DJ338, 1))","v":1},null,{"$f":"BD338*WTP-BA338","v":{"v":-7308971.427751526,"d":"-£7,308,971"}},{"$f":"BE338*WTP-BB338","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DO338:DP338>=DO338, 1))","v":2},{"$f":"SUM(IF(DO338:DP338>=DP338, 1))","v":1},null,{"$f":"BJ338*WTP-BG338","v":{"v":-34731153.15889246,"d":"-£34,731,153"}},{"$f":"BK338*WTP-BH338","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DU338:DV338>=DU338, 1))","v":2},{"$f":"SUM(IF(DU338:DV338>=DV338, 1))","v":1},null,{"$f":"BP338*WTP-BM338","v":{"v":-153902726.24416634,"d":"-£153,902,726"}},{"$f":"BQ338*WTP-BN338","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(EA338:EB338>=EA338, 1))","v":2},{"$f":"SUM(IF(EA338:EB338>=EB338, 1))","v":1}]
[{"$nulls":3},326,{"v":194.9030180505179,"d":"£194.90"},{"v":177.13466167664058,"d":"£177.13"},null,{"v":5.781942949911067,"d":"5.782"},{"v":5.797674371969943,"d":"5.798"},null,{"v":209.184059114459,"d":"£209.18"},{"v":190.97996872679772,"d":"£190.98"},null,{"v":6.724132180901272,"d":"6.724"},{"v":6.737604126601178,"d":"6.738"},null,{"v":2534.2484366622148,"d":"£2,534.25"},{"v":1307.7147883919383,"d":"£1,307.71"},null,{"v":4.898549598025803,"d":"4.899"},{"v":5.039012559356437,"d":"5.039"},null,{"v":10892.74545042144,"d":"£10,892.75"},{"v":10906.913039083442,"d":"£10,906.91"},null,{"v":2.8731366734411985,"d":"2.873"},{"v":2.9196623840490123,"d":"2.920"},null,{"v":49843.98149732046,"d":"£49,843.98"},{"v":49742.24516481761,"d":"£49,742.25"},null,{"v":4.701915735658117,"d":"4.702"},{"v":4.858523952863782,"d":"4.859"},null,{"v":1912997.8776559213,"d":"£1,912,997.88"},{"v":0,"d":"£0.00"},null,{"v":-1693.695037284505,"d":"-1693.695"},{"v":0,"d":"0.000"},null,{"v":125509.75816819536,"d":"£125,509.76"},{"v":0,"d":"£0.00"},null,{"v":-92.8835558845786,"d":"-92.884"},{"v":0,"d":"0.000"},null,{"v":28602487.01459891,"d":"£28,602,487.01"},{"v":0,"d":"£0.00"},null,{"v":-3275.5644601820673,"d":"-3275.564"},{"v":0,"d":"0.000"},null,{"v":-125213.07157961612,"d":"-£125,213.07"},{"v":0,"d":"£0.00"},null,{"v":-411.19397743763426,"d":"-411.194"},{"v":0,"d":"0.000"},null,{"v":1609830.0577743493,"d":"£1,609,830.06"},{"v":0,"d":"£0.00"},null,{"v":-2478.098130233407,"d":"-2478.098"},{"v":0,"d":"0.000"},null,{"v":32125611.63661776,"d":"£32,125,611.64"},{"v":0,"d":"£0.00"},null,{"v":-7951.435161022191,"d":"-7951.435"},{"v":0,"d":"0.000"},null,{"v":115443.95598017082,"d":"£115,444"},{"v":115776.35277772222,"d":"£115,776"},null,{"$f":"SUM(IF(BS342:BT342>=BS342, 1))","v":2},{"$f":"SUM(IF(BS342:BT342>=BT342, 1))","v":1},null,{"v":134273.45955891098,"d":"£134,273"},{"v":134561.10256329674,"d":"£134,561"},null,{"$f":"SUM(IF(BY342:BZ342>=BY342, 1))","v":2},{"$f":"SUM(IF(BY342:BZ342>=BZ342, 1))","v":1},null,{"v":95436.74352385386,"d":"£95,437"},{"v":99472.5363987368,"d":"£99,473"},null,{"$f":"SUM(IF(CE342:CF342>=CE342, 1))","v":2},{"$f":"SUM(IF(CE342:CF342>=CF342, 1))","v":1},null,{"v":46569.98801840253,"d":"£46,570"},{"v":47486.33464189681,"d":"£47,486"},null,{"$f":"SUM(IF(CK342:CL342>=CK342, 1))","v":2},{"$f":"SUM(IF(CK342:CL342>=CL342, 1))","v":1},null,{"$f":"AF342*WTP-AC342","v":{"v":44194.33321584188,"d":"£44,194"}},{"v":47428.233892458025,"d":"£47,428"},null,{"$f":"SUM(IF(CQ342:CR342>=CQ342, 1))","v":2},{"$f":"SUM(IF(CQ342:CR342>=CR342, 1))","v":1},null,{"v":-35786898.62334602,"d":"-£35,786,899"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW342:CX342>=CW342, 1))","v":2},{"$f":"SUM(IF(CW342:CX342>=CX342, 1))","v":1},null,{"v":-1983180.8758597674,"d":"-£1,983,181"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC342:DD342>=DC342, 1))","v":2},{"$f":"SUM(IF(DC342:DD342>=DD342, 1))","v":1},null,{"v":-94113776.21824026,"d":"-£94,113,776"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI342:DJ342>=DI342, 1))","v":2},{"$f":"SUM(IF(DI342:DJ342>=DJ342, 1))","v":1},null,{"v":-8098666.477173069,"d":"-£8,098,666"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO342:DP342>=DO342, 1))","v":2},{"$f":"SUM(IF(DO342:DP342>=DP342, 1))","v":1},null,{"v":-51171792.66244249,"d":"-£51,171,793"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU342:DV342>=DU342, 1))","v":2},{"$f":"SUM(IF(DU342:DV342>=DV342, 1))","v":1},null,{"v":-191154314.85706156,"d":"-£191,154,315"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA342:EB342>=EA342, 1))","v":2},{"$f":"SUM(IF(EA342:EB342>=EB342, 1))","v":1}]
[{"$nulls":3},328,{"v":300.22810463505,"d":"£300.23"},{"v":265.6071348901584,"d":"£265.61"},null,{"v":5.827238096163313,"d":"5.827"},{"v":5.844565492459795,"d":"5.845"},null,{"v":321.8207051612884,"d":"£321.82"},{"v":286.3736165378975,"d":"£286.37"},null,{"v":6.642681322732656,"d":"6.643"},{"v":6.657657867501197,"d":"6.658"},null,{"v":2415.7051872687953,"d":"£2,415.71"},{"v":1473.148869931488,"d":"£1,473.15"},null,{"v":4.7807164481234485,"d":"4.781"},{"v":4.86091603948189,"d":"4.861"},null,{"v":8645.556651296904,"d":"£8,645.56"},{"v":8613.040573306263,"d":"£8,613.04"},null,{"v":3.03868506374349,"d":"3.039"},{"v":3.0803894036854103,"d":"3.080"},null,{"v":48367.56698551731,"d":"£48,367.57"},{"v":48420.69577881016,"d":"£48,420.70"},null,{"v":4.452890734743281,"d":"4.453"},{"v":4.5929433098529975,"d":"4.593"},null,{"v":3750768.361309471,"d":"£3,750,768.36"},{"v":0,"d":"£0.00"},null,{"v":-1877.216331362416,"d":"-1877.216"},{"v":0,"d":"0.000"},null,{"v":243589.8445726748,"d":"£243,589.84"},{"v":0,"d":"£0.00"},null,{"v":-102.91773891966731,"d":"-102.918"},{"v":0,"d":"0.000"},null,{"v":21407315.538937863,"d":"£21,407,315.54"},{"v":0,"d":"£0.00"},null,{"v":-1821.491115941068,"d":"-1821.491"},{"v":0,"d":"0.000"},null,{"v":280369.9309170011,"d":"£280,369.93"},{"v":0,"d":"£0.00"},null,{"v":-359.59573328065824,"d":"-359.596"},{"v":0,"d":"0.000"},null,{"v":-840262.2243313624,"d":"-£840,262.22"},{"v":0,"d":"£0.00"},null,{"v":-2215.0115030162174,"d":"-2215.012"},{"v":0,"d":"0.000"},null,{"v":24841781.45140565,"d":"£24,841,781.45"},{"v":0,"d":"£0.00"},null,{"v":-6376.232422520026,"d":"-6376.232"},{"v":0,"d":"0.000"},null,{"v":116244.53381863121,"d":"£116,245"},{"v":116625.70271430573,"d":"£116,626"},null,{"$f":"SUM(IF(BS344:BT344>=BS344, 1))","v":2},{"$f":"SUM(IF(BS344:BT344>=BT344, 1))","v":1},null,{"v":132531.80574949185,"d":"£132,532"},{"v":132866.78373348602,"d":"£132,867"},null,{"$f":"SUM(IF(BY344:BZ344>=BY344, 1))","v":2},{"$f":"SUM(IF(BY344:BZ344>=BZ344, 1))","v":1},null,{"v":93198.62377520016,"d":"£93,199"},{"v":95745.1719197063,"d":"£95,745"},null,{"$f":"SUM(IF(CE344:CF344>=CE344, 1))","v":2},{"$f":"SUM(IF(CE344:CF344>=CF344, 1))","v":1},null,{"v":52128.1446235729,"d":"£52,128"},{"v":52994.74750040194,"d":"£52,995"},null,{"$f":"SUM(IF(CK344:CL344>=CK344, 1))","v":2},{"$f":"SUM(IF(CK344:CL344>=CL344, 1))","v":1},null,{"$f":"AF344*WTP-AC344","v":{"v":40690.24770934831,"d":"£40,690"}},{"v":43438.17041824979,"d":"£43,438"},null,{"$f":"SUM(IF(CQ344:CR344>=CQ344, 1))","v":2},{"$f":"SUM(IF(CQ344:CR344>=CR344, 1))","v":1},null,{"v":-41295094.988557786,"d":"-£41,295,095"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW344:CX344>=CW344, 1))","v":2},{"$f":"SUM(IF(CW344:CX344>=CX344, 1))","v":1},null,{"v":-2301944.6229660213,"d":"-£2,301,945"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC344:DD344>=DC344, 1))","v":2},{"$f":"SUM(IF(DC344:DD344>=DD344, 1))","v":1},null,{"v":-57837137.85775922,"d":"-£57,837,138"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI344:DJ344>=DI344, 1))","v":2},{"$f":"SUM(IF(DI344:DJ344>=DJ344, 1))","v":1},null,{"v":-7472284.596530166,"d":"-£7,472,285"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO344:DP344>=DO344, 1))","v":2},{"$f":"SUM(IF(DO344:DP344>=DP344, 1))","v":1},null,{"v":-43459967.835992984,"d":"-£43,459,968"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU344:DV344>=DU344, 1))","v":2},{"$f":"SUM(IF(DU344:DV344>=DV344, 1))","v":1},null,{"v":-152366429.90180618,"d":"-£152,366,430"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA344:EB344>=EA344, 1))","v":2},{"$f":"SUM(IF(EA344:EB344>=EB344, 1))","v":1}]
[{"$nulls":3},331,{"v":227.85120091884414,"d":"£227.85"},{"v":206.88194483388338,"d":"£206.88"},null,{"v":5.864655965458242,"d":"5.865"},{"v":5.883297037767611,"d":"5.883"},null,{"v":244.5679700504657,"d":"£244.57"},{"v":223.0891475849281,"d":"£223.09"},null,{"v":6.696407560146258,"d":"6.696"},{"v":6.71304420322845,"d":"6.713"},null,{"v":2422.4845331174943,"d":"£2,422.48"},{"v":1718.9658529180044,"d":"£1,718.97"},null,{"v":5.047284713395117,"d":"5.047"},{"v":5.126379272252175,"d":"5.126"},null,{"v":14341.512200420848,"d":"£14,341.51"},{"v":14317.470049395195,"d":"£14,317.47"},null,{"v":3.1214723509283493,"d":"3.121"},{"v":3.156570664444166,"d":"3.157"},null,{"v":48871.79100273087,"d":"£48,871.79"},{"v":49022.166848483765,"d":"£49,022.17"},null,{"v":4.5321942881372905,"d":"4.532"},{"v":4.554899150743602,"d":"4.555"},null,{"v":2265122.2784663863,"d":"£2,265,122.28"},{"v":0,"d":"£0.00"},null,{"v":-2013.6292871513774,"d":"-2013.629"},{"v":0,"d":"0.000"},null,{"v":142986.48901404947,"d":"£142,986.49"},{"v":0,"d":"£0.00"},null,{"v":-110.75165722512402,"d":"-110.752"},{"v":0,"d":"0.000"},null,{"v":16527640.195075823,"d":"£16,527,640.20"},{"v":0,"d":"£0.00"},null,{"v":-1858.154512410415,"d":"-1858.155"},{"v":0,"d":"0.000"},null,{"v":212558.80032028357,"d":"£212,558.80"},{"v":0,"d":"£0.00"},null,{"v":-310.307318435313,"d":"-310.307"},{"v":0,"d":"0.000"},null,{"v":-2410324.5538181826,"d":"-£2,410,324.55"},{"v":0,"d":"£0.00"},null,{"v":-363.92871180248983,"d":"-363.929"},{"v":0,"d":"0.000"},null,{"v":16737983.209058357,"d":"£16,737,983.21"},{"v":0,"d":"£0.00"},null,{"v":-4656.771487024719,"d":"-4656.771"},{"v":0,"d":"0.000"},null,{"v":117065.268108246,"d":"£117,065"},{"v":117459.05881051834,"d":"£117,459"},null,{"$f":"SUM(IF(BS347:BT347>=BS347, 1))","v":2},{"$f":"SUM(IF(BS347:BT347>=BT347, 1))","v":1},null,{"v":133683.5832328747,"d":"£133,684"},{"v":134037.79491698407,"d":"£134,038"},null,{"$f":"SUM(IF(BY347:BZ347>=BY347, 1))","v":2},{"$f":"SUM(IF(BY347:BZ347>=BZ347, 1))","v":1},null,{"v":98523.20973478485,"d":"£98,523"},{"v":100808.61959212548,"d":"£100,809"},null,{"$f":"SUM(IF(CE347:CF347>=CE347, 1))","v":2},{"$f":"SUM(IF(CE347:CF347>=CF347, 1))","v":1},null,{"v":48087.93481814614,"d":"£48,088"},{"v":48813.94323948812,"d":"£48,814"},null,{"$f":"SUM(IF(CK347:CL347>=CK347, 1))","v":2},{"$f":"SUM(IF(CK347:CL347>=CL347, 1))","v":1},null,{"$f":"AF347*WTP-AC347","v":{"v":41772.09476001494,"d":"£41,772"}},{"v":42075.816166388286,"d":"£42,076"},null,{"$f":"SUM(IF(CQ347:CR347>=CQ347, 1))","v":2},{"$f":"SUM(IF(CQ347:CR347>=CR347, 1))","v":1},null,{"v":-42537708.021493934,"d":"-£42,537,708"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW347:CX347>=CW347, 1))","v":2},{"$f":"SUM(IF(CW347:CX347>=CX347, 1))","v":1},null,{"v":-2358019.63351653,"d":"-£2,358,020"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC347:DD347>=DC347, 1))","v":2},{"$f":"SUM(IF(DC347:DD347>=DD347, 1))","v":1},null,{"v":-53690730.443284124,"d":"-£53,690,730"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI347:DJ347>=DI347, 1))","v":2},{"$f":"SUM(IF(DI347:DJ347>=DJ347, 1))","v":1},null,{"v":-6418705.169026543,"d":"-£6,418,705"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO347:DP347>=DO347, 1))","v":2},{"$f":"SUM(IF(DO347:DP347>=DP347, 1))","v":1},null,{"v":-4868249.682231614,"d":"-£4,868,250"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU347:DV347>=DU347, 1))","v":2},{"$f":"SUM(IF(DU347:DV347>=DV347, 1))","v":1},null,{"v":-109873412.94955274,"d":"-£109,873,413"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA347:EB347>=EA347, 1))","v":2},{"$f":"SUM(IF(EA347:EB347>=EB347, 1))","v":1}]
[{"$nulls":3},335,{"v":241.07813937953566,"d":"£241.08"},{"v":220.95540291454103,"d":"£220.96"},null,{"v":5.858438157664208,"d":"5.858"},{"v":5.876212375664222,"d":"5.876"},null,{"v":258.91184171156345,"d":"£258.91"},{"v":238.3044024512368,"d":"£238.30"},null,{"v":6.706519267429707,"d":"6.707"},{"v":6.722283201315557,"d":"6.722"},null,{"v":1933.9381977115418,"d":"£1,933.94"},{"v":1354.1338332594426,"d":"£1,354.13"},null,{"v":4.859335864032937,"d":"4.859"},{"v":4.927354688644255,"d":"4.927"},null,{"v":13185.662053960816,"d":"£13,185.66"},{"v":13143.895199873883,"d":"£13,143.90"},null,{"v":2.908965265971177,"d":"2.909"},{"v":2.939623338777099,"d":"2.940"},null,{"v":49556.26984377565,"d":"£49,556.27"},{"v":49260.415426247855,"d":"£49,260.42"},null,{"v":4.7681474924604235,"d":"4.768"},{"v":4.878015743145257,"d":"4.878"},null,{"v":2158033.5261665103,"d":"£2,158,033.53"},{"v":0,"d":"£0.00"},null,{"v":-1906.17008835494,"d":"-1906.170"},{"v":0,"d":"0.000"},null,{"v":147006.5027612056,"d":"£147,006.50"},{"v":0,"d":"£0.00"},null,{"v":-112.4545733724008,"d":"-112.455"},{"v":0,"d":"0.000"},null,{"v":13399788.729547134,"d":"£13,399,788.73"},{"v":0,"d":"£0.00"},null,{"v":-1571.9748510086843,"d":"-1571.975"},{"v":0,"d":"0.000"},null,{"v":368573.0541279928,"d":"£368,573.05"},{"v":0,"d":"£0.00"},null,{"v":-270.54322799217783,"d":"-270.543"},{"v":0,"d":"0.000"},null,{"v":4619060.4665852105,"d":"£4,619,060.47"},{"v":0,"d":"£0.00"},null,{"v":-1715.330457161463,"d":"-1715.330"},{"v":0,"d":"0.000"},null,{"v":20692462.27918805,"d":"£20,692,462.28"},{"v":0,"d":"£0.00"},null,{"v":-5576.473197889665,"d":"-5576.473"},{"v":0,"d":"0.000"},null,{"v":116927.68501390463,"d":"£116,928"},{"v":117303.2921103699,"d":"£117,303"},null,{"$f":"SUM(IF(BS351:BT351>=BS351, 1))","v":2},{"$f":"SUM(IF(BS351:BT351>=BT351, 1))","v":1},null,{"v":133871.47350688258,"d":"£133,871"},{"v":134207.3596238599,"d":"£134,207"},null,{"$f":"SUM(IF(BY351:BZ351>=BY351, 1))","v":2},{"$f":"SUM(IF(BY351:BZ351>=BZ351, 1))","v":1},null,{"v":95252.7790829472,"d":"£95,253"},{"v":97192.95993962565,"d":"£97,193"},null,{"$f":"SUM(IF(CE351:CF351>=CE351, 1))","v":2},{"$f":"SUM(IF(CE351:CF351>=CF351, 1))","v":1},null,{"v":44993.64326546273,"d":"£44,994"},{"v":45648.571575668095,"d":"£45,649"},null,{"$f":"SUM(IF(CK351:CL351>=CK351, 1))","v":2},{"$f":"SUM(IF(CK351:CL351>=CL351, 1))","v":1},null,{"$f":"AF351*WTP-AC351","v":{"v":45806.68000543282,"d":"£45,807"}},{"v":48299.89943665729,"d":"£48,300"},null,{"$f":"SUM(IF(CQ351:CR351>=CQ351, 1))","v":2},{"$f":"SUM(IF(CQ351:CR351>=CR351, 1))","v":1},null,{"v":-40281435.29326531,"d":"-£40,281,435"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW351:CX351>=CW351, 1))","v":2},{"$f":"SUM(IF(CW351:CX351>=CX351, 1))","v":1},null,{"v":-2396097.970209222,"d":"-£2,396,098"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC351:DD351>=DC351, 1))","v":2},{"$f":"SUM(IF(DC351:DD351>=DD351, 1))","v":1},null,{"v":-44839285.74972082,"d":"-£44,839,286"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI351:DJ351>=DI351, 1))","v":2},{"$f":"SUM(IF(DI351:DJ351>=DJ351, 1))","v":1},null,{"v":-5779437.61397155,"d":"-£5,779,438"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO351:DP351>=DO351, 1))","v":2},{"$f":"SUM(IF(DO351:DP351>=DP351, 1))","v":1},null,{"v":-38925669.60981447,"d":"-£38,925,670"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU351:DV351>=DU351, 1))","v":2},{"$f":"SUM(IF(DU351:DV351>=DV351, 1))","v":1},null,{"v":-132221926.23698136,"d":"-£132,221,926"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA351:EB351>=EA351, 1))","v":2},{"$f":"SUM(IF(EA351:EB351>=EB351, 1))","v":1}]
[{"$nulls":3},338,{"v":191.13863948807298,"d":"£191.14"},{"v":175.27917195336943,"d":"£175.28"},null,{"v":5.868609450575711,"d":"5.869"},{"v":5.883302021005197,"d":"5.883"},null,{"v":205.1826658183121,"d":"£205.18"},{"v":188.96719270621693,"d":"£188.97"},null,{"v":6.721344526268694,"d":"6.721"},{"v":6.7341588115187205,"d":"6.734"},null,{"v":2183.2751043677,"d":"£2,183.28"},{"v":1172.906825493706,"d":"£1,172.91"},null,{"v":4.654988964522265,"d":"4.655"},{"v":4.755411381441945,"d":"4.755"},null,{"v":11727.21487636597,"d":"£11,727.21"},{"v":11718.786900170544,"d":"£11,718.79"},null,{"v":2.9256805332993006,"d":"2.926"},{"v":2.9638304812300276,"d":"2.964"},null,{"v":52034.11214729616,"d":"£52,034.11"},{"v":51794.56519103032,"d":"£51,794.57"},null,{"v":4.688710664629453,"d":"4.689"},{"v":4.7896885544568635,"d":"4.790"},null,{"v":1726887.4684246164,"d":"£1,726,887.47"},{"v":0,"d":"£0.00"},null,{"v":-1599.8277179297338,"d":"-1599.828"},{"v":0,"d":"0.000"},null,{"v":113984.76804866009,"d":"£113,984.77"},{"v":0,"d":"£0.00"},null,{"v":-90.07651653679977,"d":"-90.077"},{"v":0,"d":"0.000"},null,{"v":24010820.32634404,"d":"£24,010,820.33"},{"v":0,"d":"£0.00"},null,{"v":-2386.4809097954294,"d":"-2386.481"},{"v":0,"d":"0.000"},null,{"v":75520.03193331383,"d":"£75,520.03"},{"v":0,"d":"£0.00"},null,{"v":-341.8478195923767,"d":"-341.848"},{"v":0,"d":"0.000"},null,{"v":3758241.6211800054,"d":"£3,758,241.62"},{"v":0,"d":"£0.00"},null,{"v":-1584.2376554647128,"d":"-1584.238"},{"v":0,"d":"0.000"},null,{"v":29685454.215930637,"d":"£29,685,454.22"},{"v":0,"d":"£0.00"},null,{"v":-6002.470619319052,"d":"-6002.471"},{"v":0,"d":"0.000"},null,{"v":117181.05037202615,"d":"£117,181"},{"v":117490.76124815058,"d":"£117,491"},null,{"$f":"SUM(IF(BS354:BT354>=BS354, 1))","v":2},{"$f":"SUM(IF(BS354:BT354>=BT354, 1))","v":1},null,{"v":134221.70785955555,"d":"£134,222"},{"v":134494.2090376682,"d":"£134,494"},null,{"$f":"SUM(IF(BY354:BZ354>=BY354, 1))","v":2},{"$f":"SUM(IF(BY354:BZ354>=BZ354, 1))","v":1},null,{"v":90916.5041860776,"d":"£90,917"},{"v":93935.32080334521,"d":"£93,935"},null,{"$f":"SUM(IF(CE354:CF354>=CE354, 1))","v":2},{"$f":"SUM(IF(CE354:CF354>=CF354, 1))","v":1},null,{"v":46786.39578962004,"d":"£46,786"},{"v":47557.82272443001,"d":"£47,558"},null,{"$f":"SUM(IF(CK354:CL354>=CK354, 1))","v":2},{"$f":"SUM(IF(CK354:CL354>=CL354, 1))","v":1},null,{"$f":"AF354*WTP-AC354","v":{"v":41740.1011452929,"d":"£41,740"}},{"v":43999.20589810695,"d":"£43,999"},null,{"$f":"SUM(IF(CQ354:CR354>=CQ354, 1))","v":2},{"$f":"SUM(IF(CQ354:CR354>=CR354, 1))","v":1},null,{"v":-33723441.82701929,"d":"-£33,723,442"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW354:CX354>=CW354, 1))","v":2},{"$f":"SUM(IF(CW354:CX354>=CX354, 1))","v":1},null,{"v":-1915515.0987846556,"d":"-£1,915,515"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC354:DD354>=DC354, 1))","v":2},{"$f":"SUM(IF(DC354:DD354>=DD354, 1))","v":1},null,{"v":-71740438.52225263,"d":"-£71,740,439"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI354:DJ354>=DI354, 1))","v":2},{"$f":"SUM(IF(DI354:DJ354>=DJ354, 1))","v":1},null,{"v":-6912476.423780848,"d":"-£6,912,476"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO354:DP354>=DO354, 1))","v":2},{"$f":"SUM(IF(DO354:DP354>=DP354, 1))","v":1},null,{"v":-35442994.73047426,"d":"-£35,442,995"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU354:DV354>=DU354, 1))","v":2},{"$f":"SUM(IF(DU354:DV354>=DV354, 1))","v":1},null,{"v":-149734866.60231167,"d":"-£149,734,867"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA354:EB354>=EA354, 1))","v":2},{"$f":"SUM(IF(EA354:EB354>=EB354, 1))","v":1}]
[{"$nulls":3},339,{"v":246.65967071247834,"d":"£246.66"},{"v":225.0452407714113,"d":"£225.05"},null,{"v":5.813017310795203,"d":"5.813"},{"v":5.826072539339631,"d":"5.826"},null,{"v":264.6451039444537,"d":"£264.65"},{"v":242.5302373727407,"d":"£242.53"},null,{"v":6.645240317846519,"d":"6.645"},{"v":6.656117369966477,"d":"6.656"},null,{"v":2135.4488323310798,"d":"£2,135.45"},{"v":1387.392958093544,"d":"£1,387.39"},null,{"v":4.779005339635896,"d":"4.779"},{"v":4.851482676040064,"d":"4.851"},null,{"v":11211.232435126582,"d":"£11,211.23"},{"v":11230.964963339262,"d":"£11,230.96"},null,{"v":3.040898468431583,"d":"3.041"},{"v":3.1000378170957763,"d":"3.100"},null,{"v":50219.33785186893,"d":"£50,219.34"},{"v":49898.0441151965,"d":"£49,898.04"},null,{"v":4.481444166643811,"d":"4.481"},{"v":4.592178455458652,"d":"4.592"},null,{"v":2342573.4202832086,"d":"£2,342,573.42"},{"v":0,"d":"£0.00"},null,{"v":-1414.926577628192,"d":"-1414.927"},{"v":0,"d":"0.000"},null,{"v":156006.15798026408,"d":"£156,006.16"},{"v":0,"d":"£0.00"},null,{"v":-76.73060589731078,"d":"-76.731"},{"v":0,"d":"0.000"},null,{"v":17468504.160368968,"d":"£17,468,504.16"},{"v":0,"d":"£0.00"},null,{"v":-1692.4813989317604,"d":"-1692.481"},{"v":0,"d":"0.000"},null,{"v":-170239.57958597867,"d":"-£170,239.58"},{"v":0,"d":"£0.00"},null,{"v":-510.2163161794509,"d":"-510.216"},{"v":0,"d":"0.000"},null,{"v":5046331.240743233,"d":"£5,046,331.24"},{"v":0,"d":"£0.00"},null,{"v":-1739.2243834417857,"d":"-1739.224"},{"v":0,"d":"0.000"},null,{"v":24843175.3997897,"d":"£24,843,175.40"},{"v":0,"d":"£0.00"},null,{"v":-5433.5792820785,"d":"-5433.579"},{"v":0,"d":"0.000"},null,{"v":116013.68654519158,"d":"£116,014"},{"v":116296.4055460212,"d":"£116,296"},null,{"$f":"SUM(IF(BS355:BT355>=BS355, 1))","v":2},{"$f":"SUM(IF(BS355:BT355>=BT355, 1))","v":1},null,{"v":132640.1612529859,"d":"£132,640"},{"v":132879.8171619568,"d":"£132,880"},null,{"$f":"SUM(IF(BY355:BZ355>=BY355, 1))","v":2},{"$f":"SUM(IF(BY355:BZ355>=BZ355, 1))","v":1},null,{"v":93444.65796038684,"d":"£93,445"},{"v":95642.26056270773,"d":"£95,642"},null,{"$f":"SUM(IF(CE355:CF355>=CE355, 1))","v":2},{"$f":"SUM(IF(CE355:CF355>=CF355, 1))","v":1},null,{"v":49606.736933505075,"d":"£49,607"},{"v":50769.791378576265,"d":"£50,770"},null,{"$f":"SUM(IF(CK355:CL355>=CK355, 1))","v":2},{"$f":"SUM(IF(CK355:CL355>=CL355, 1))","v":1},null,{"$f":"AF355*WTP-AC355","v":{"v":39409.5454810073,"d":"£39,410"}},{"v":41945.52499397654,"d":"£41,946"},null,{"$f":"SUM(IF(CQ355:CR355>=CQ355, 1))","v":2},{"$f":"SUM(IF(CQ355:CR355>=CR355, 1))","v":1},null,{"v":-30641104.972847052,"d":"-£30,641,105"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW355:CX355>=CW355, 1))","v":2},{"$f":"SUM(IF(CW355:CX355>=CX355, 1))","v":1},null,{"v":-1690618.2759264798,"d":"-£1,690,618"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC355:DD355>=DC355, 1))","v":2},{"$f":"SUM(IF(DC355:DD355>=DD355, 1))","v":1},null,{"v":-51318132.13900417,"d":"-£51,318,132"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI355:DJ355>=DI355, 1))","v":2},{"$f":"SUM(IF(DI355:DJ355>=DJ355, 1))","v":1},null,{"v":-10034086.74400304,"d":"-£10,034,087"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO355:DP355>=DO355, 1))","v":2},{"$f":"SUM(IF(DO355:DP355>=DP355, 1))","v":1},null,{"v":-39830818.90957895,"d":"-£39,830,819"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU355:DV355>=DU355, 1))","v":2},{"$f":"SUM(IF(DU355:DV355>=DV355, 1))","v":1},null,{"v":-133514761.0413597,"d":"-£133,514,761"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA355:EB355>=EA355, 1))","v":2},{"$f":"SUM(IF(EA355:EB355>=EB355, 1))","v":1}]
[{"$nulls":3},343,{"v":282.64178543104236,"d":"£282.64"},{"v":262.5083242079936,"d":"£262.51"},null,{"v":5.848017668878937,"d":"5.848"},{"v":5.860066036410333,"d":"5.860"},null,{"v":303.56608632316113,"d":"£303.57"},{"v":282.91493085323964,"d":"£282.91"},null,{"v":6.664634575208978,"d":"6.665"},{"v":6.674433524284833,"d":"6.674"},null,{"v":2377.3522216297156,"d":"£2,377.35"},{"v":1273.4628243134828,"d":"£1,273.46"},null,{"v":4.732710014190918,"d":"4.733"},{"v":4.851054407458981,"d":"4.851"},null,{"v":15216.267007916464,"d":"£15,216.27"},{"v":15247.562844906324,"d":"£15,247.56"},null,{"v":3.0241121060399077,"d":"3.024"},{"v":3.085395006143931,"d":"3.085"},null,{"v":50942.61860038534,"d":"£50,942.62"},{"v":50752.74028722626,"d":"£50,752.74"},null,{"v":4.557869422924171,"d":"4.558"},{"v":4.637883246039242,"d":"4.638"},null,{"v":2173688.5483213705,"d":"£2,173,688.55"},{"v":0,"d":"£0.00"},null,{"v":-1300.7896773845316,"d":"-1300.790"},{"v":0,"d":"0.000"},null,{"v":145073.27013455675,"d":"£145,073.27"},{"v":0,"d":"£0.00"},null,{"v":-68.83709671290914,"d":"-68.837"},{"v":0,"d":"0.000"},null,{"v":25163999.416576516,"d":"£25,163,999.42"},{"v":0,"d":"£0.00"},null,{"v":-2697.7505630480496,"d":"-2697.751"},{"v":0,"d":"0.000"},null,{"v":-287778.9625714566,"d":"-£287,778.96"},{"v":0,"d":"£0.00"},null,{"v":-563.5231746963589,"d":"-563.523"},{"v":0,"d":"0.000"},null,{"v":2966619.6685090307,"d":"£2,966,619.67"},{"v":0,"d":"£0.00"},null,{"v":-1250.119497358807,"d":"-1250.119"},{"v":0,"d":"0.000"},null,{"v":30161601.94097002,"d":"£30,161,601.94"},{"v":0,"d":"£0.00"},null,{"v":-5881.020009200656,"d":"-5881.020"},{"v":0,"d":"0.000"},null,{"v":116677.7115921477,"d":"£116,678"},{"v":116938.81240399866,"d":"£116,939"},null,{"$f":"SUM(IF(BS359:BT359>=BS359, 1))","v":2},{"$f":"SUM(IF(BS359:BT359>=BT359, 1))","v":1},null,{"v":132989.12541785638,"d":"£132,989"},{"v":133205.75555484343,"d":"£133,206"},null,{"$f":"SUM(IF(BY359:BZ359>=BY359, 1))","v":2},{"$f":"SUM(IF(BY359:BZ359>=BZ359, 1))","v":1},null,{"v":92276.84806218864,"d":"£92,277"},{"v":95747.62532486614,"d":"£95,748"},null,{"$f":"SUM(IF(CE359:CF359>=CE359, 1))","v":2},{"$f":"SUM(IF(CE359:CF359>=CF359, 1))","v":1},null,{"v":45265.975112881686,"d":"£45,266"},{"v":46460.33727797229,"d":"£46,460"},null,{"$f":"SUM(IF(CK359:CL359>=CK359, 1))","v":2},{"$f":"SUM(IF(CK359:CL359>=CL359, 1))","v":1},null,{"$f":"AF359*WTP-AC359","v":{"v":40214.76985809809,"d":"£40,215"}},{"v":42004.92463355858,"d":"£42,005"},null,{"$f":"SUM(IF(CQ359:CR359>=CQ359, 1))","v":2},{"$f":"SUM(IF(CQ359:CR359>=CR359, 1))","v":1},null,{"v":-28189482.096012004,"d":"-£28,189,482"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW359:CX359>=CW359, 1))","v":2},{"$f":"SUM(IF(CW359:CX359>=CX359, 1))","v":1},null,{"v":-1521815.2043927396,"d":"-£1,521,815"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC359:DD359>=DC359, 1))","v":2},{"$f":"SUM(IF(DC359:DD359>=DD359, 1))","v":1},null,{"v":-79119010.6775375,"d":"-£79,119,011"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI359:DJ359>=DI359, 1))","v":2},{"$f":"SUM(IF(DI359:DJ359>=DJ359, 1))","v":1},null,{"v":-10982684.53135572,"d":"-£10,982,685"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO359:DP359>=DO359, 1))","v":2},{"$f":"SUM(IF(DO359:DP359>=DP359, 1))","v":1},null,{"v":-27969009.615685172,"d":"-£27,969,010"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU359:DV359>=DU359, 1))","v":2},{"$f":"SUM(IF(DU359:DV359>=DV359, 1))","v":1},null,{"v":-147782002.12498313,"d":"-£147,782,002"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA359:EB359>=EA359, 1))","v":2},{"$f":"SUM(IF(EA359:EB359>=EB359, 1))","v":1}]
[{"$nulls":3},344,{"v":257.0151085036393,"d":"£257.02"},{"v":227.69288957785324,"d":"£227.69"},null,{"v":5.807943650208025,"d":"5.808"},{"v":5.8242306310038074,"d":"5.824"},null,{"v":275.44464810064306,"d":"£275.44"},{"v":245.42021206773796,"d":"£245.42"},null,{"v":6.717950964944309,"d":"6.718"},{"v":6.732074500544445,"d":"6.732"},null,{"v":1899.4616919156015,"d":"£1,899.46"},{"v":1343.9080305535729,"d":"£1,343.91"},null,{"v":4.821457107441438,"d":"4.821"},{"v":4.886656881317551,"d":"4.887"},null,{"v":12135.460689460699,"d":"£12,135.46"},{"v":12137.039879246937,"d":"£12,137.04"},null,{"v":2.9456662980256465,"d":"2.946"},{"v":2.9896026410096255,"d":"2.990"},null,{"v":50695.53012890724,"d":"£50,695.53"},{"v":50245.17310084111,"d":"£50,245.17"},null,{"v":4.663410358084894,"d":"4.663"},{"v":4.779673010860622,"d":"4.780"},null,{"v":3175516.1855235733,"d":"£3,175,516.19"},{"v":0,"d":"£0.00"},null,{"v":-1763.8355153550895,"d":"-1763.836"},{"v":0,"d":"0.000"},null,{"v":204360.7232795046,"d":"£204,360.72"},{"v":0,"d":"£0.00"},null,{"v":-96.13156254939464,"d":"-96.132"},{"v":0,"d":"0.000"},null,{"v":12472127.963142091,"d":"£12,472,127.96"},{"v":0,"d":"£0.00"},null,{"v":-1463.7288519657525,"d":"-1463.729"},{"v":0,"d":"0.000"},null,{"v":-14085.303824107124,"d":"-£14,085.30"},{"v":0,"d":"£0.00"},null,{"v":-391.8824356910916,"d":"-391.882"},{"v":0,"d":"0.000"},null,{"v":7260332.275449425,"d":"£7,260,332.28"},{"v":0,"d":"£0.00"},null,{"v":-1874.3029147377651,"d":"-1874.303"},{"v":0,"d":"0.000"},null,{"v":23098251.843570486,"d":"£23,098,251.84"},{"v":0,"d":"£0.00"},null,{"v":-5589.881280299094,"d":"-5589.881"},{"v":0,"d":"0.000"},null,{"v":115901.85789565687,"d":"£115,902"},{"v":116256.9197304983,"d":"£116,257"},null,{"$f":"SUM(IF(BS360:BT360>=BS360, 1))","v":2},{"$f":"SUM(IF(BS360:BT360>=BT360, 1))","v":1},null,{"v":134083.57465078554,"d":"£134,084"},{"v":134396.06979882115,"d":"£134,396"},null,{"$f":"SUM(IF(BY360:BZ360>=BY360, 1))","v":2},{"$f":"SUM(IF(BY360:BZ360>=BZ360, 1))","v":1},null,{"v":94529.68045691316,"d":"£94,530"},{"v":96389.22959579744,"d":"£96,389"},null,{"$f":"SUM(IF(CE360:CF360>=CE360, 1))","v":2},{"$f":"SUM(IF(CE360:CF360>=CF360, 1))","v":1},null,{"v":46777.86527105223,"d":"£46,778"},{"v":47655.01294094558,"d":"£47,655"},null,{"$f":"SUM(IF(CK360:CL360>=CK360, 1))","v":2},{"$f":"SUM(IF(CK360:CL360>=CL360, 1))","v":1},null,{"$f":"AF360*WTP-AC360","v":{"v":42572.67703279064,"d":"£42,573"}},{"v":45348.28711637132,"d":"£45,348"},null,{"$f":"SUM(IF(CQ360:CR360>=CQ360, 1))","v":2},{"$f":"SUM(IF(CQ360:CR360>=CR360, 1))","v":1},null,{"v":-38452226.492625356,"d":"-£38,452,226"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW360:CX360>=CW360, 1))","v":2},{"$f":"SUM(IF(CW360:CX360>=CX360, 1))","v":1},null,{"v":-2126991.9742673975,"d":"-£2,126,992"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC360:DD360>=DC360, 1))","v":2},{"$f":"SUM(IF(DC360:DD360>=DD360, 1))","v":1},null,{"v":-41746705.00245714,"d":"-£41,746,705"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI360:DJ360>=DI360, 1))","v":2},{"$f":"SUM(IF(DI360:DJ360>=DJ360, 1))","v":1},null,{"v":-7823563.409997725,"d":"-£7,823,563"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO360:DP360>=DO360, 1))","v":2},{"$f":"SUM(IF(DO360:DP360>=DP360, 1))","v":1},null,{"v":-44746390.57020473,"d":"-£44,746,391"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU360:DV360>=DU360, 1))","v":2},{"$f":"SUM(IF(DU360:DV360>=DV360, 1))","v":1},null,{"v":-134895877.44955236,"d":"-£134,895,877"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA360:EB360>=EA360, 1))","v":2},{"$f":"SUM(IF(EA360:EB360>=EB360, 1))","v":1}]
[{"$nulls":3},348,{"v":254.4025453989731,"d":"£254.40"},{"v":239.74839784695845,"d":"£239.75"},null,{"v":5.878853147122139,"d":"5.879"},{"v":5.898629913757888,"d":"5.899"},null,{"v":273.63297869489605,"d":"£273.63"},{"v":258.61964674743103,"d":"£258.62"},null,{"v":6.755272603182668,"d":"6.755"},{"v":6.773093104138963,"d":"6.773"},null,{"v":3062.097570163511,"d":"£3,062.10"},{"v":1628.456130817685,"d":"£1,628.46"},null,{"v":4.771664872571111,"d":"4.772"},{"v":4.867645890506371,"d":"4.868"},null,{"v":10452.17575111215,"d":"£10,452.18"},{"v":10414.318813365227,"d":"£10,414.32"},null,{"v":3.203524557917429,"d":"3.204"},{"v":3.2387794803173375,"d":"3.239"},null,{"v":50629.36694068909,"d":"£50,629.37"},{"v":50345.16044314282,"d":"£50,345.16"},null,{"v":4.578503896703745,"d":"4.579"},{"v":4.72276834594442,"d":"4.723"},null,{"v":1582137.6021176537,"d":"£1,582,137.60"},{"v":0,"d":"£0.00"},null,{"v":-2135.202066968576,"d":"-2135.202"},{"v":0,"d":"0.000"},null,{"v":106614.24703137255,"d":"£106,614.25"},{"v":0,"d":"£0.00"},null,{"v":-126.54880993942213,"d":"-126.549"},{"v":0,"d":"0.000"},null,{"v":32370549.771719433,"d":"£32,370,549.77"},{"v":0,"d":"£0.00"},null,{"v":-2167.179486407255,"d":"-2167.179"},{"v":0,"d":"0.000"},null,{"v":343006.99850010173,"d":"£343,007.00"},{"v":0,"d":"£0.00"},null,{"v":-319.4311488052024,"d":"-319.431"},{"v":0,"d":"0.000"},null,{"v":4487685.0827452615,"d":"£4,487,685.08"},{"v":0,"d":"£0.00"},null,{"v":-2277.9683871317434,"d":"-2277.968"},{"v":0,"d":"0.000"},null,{"v":38889993.70211382,"d":"£38,889,993.70"},{"v":0,"d":"£0.00"},null,{"v":-7026.3298992521995,"d":"-7026.330"},{"v":0,"d":"0.000"},null,{"v":117322.6603970438,"d":"£117,323"},{"v":117732.8498773108,"d":"£117,733"},null,{"$f":"SUM(IF(BS364:BT364>=BS364, 1))","v":2},{"$f":"SUM(IF(BS364:BT364>=BT364, 1))","v":1},null,{"v":134831.81908495846,"d":"£134,832"},{"v":135203.24243603184,"d":"£135,203"},null,{"$f":"SUM(IF(BY364:BZ364>=BY364, 1))","v":2},{"$f":"SUM(IF(BY364:BZ364>=BZ364, 1))","v":1},null,{"v":92371.1998812587,"d":"£92,371"},{"v":95724.46167930975,"d":"£95,724"},null,{"$f":"SUM(IF(CE364:CF364>=CE364, 1))","v":2},{"$f":"SUM(IF(CE364:CF364>=CF364, 1))","v":1},null,{"v":53618.31540723643,"d":"£53,618"},{"v":54361.27079298152,"d":"£54,361"},null,{"$f":"SUM(IF(CK364:CL364>=CK364, 1))","v":2},{"$f":"SUM(IF(CK364:CL364>=CL364, 1))","v":1},null,{"$f":"AF364*WTP-AC364","v":{"v":40940.710993385794,"d":"£40,941"}},{"v":44110.20647574559,"d":"£44,110"},null,{"$f":"SUM(IF(CQ364:CR364>=CQ364, 1))","v":2},{"$f":"SUM(IF(CQ364:CR364>=CR364, 1))","v":1},null,{"v":-44286178.941489175,"d":"-£44,286,179"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW364:CX364>=CW364, 1))","v":2},{"$f":"SUM(IF(CW364:CX364>=CX364, 1))","v":1},null,{"v":-2637590.445819815,"d":"-£2,637,590"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC364:DD364>=DC364, 1))","v":2},{"$f":"SUM(IF(DC364:DD364>=DD364, 1))","v":1},null,{"v":-75714139.49986453,"d":"-£75,714,139"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI364:DJ364>=DI364, 1))","v":2},{"$f":"SUM(IF(DI364:DJ364>=DJ364, 1))","v":1},null,{"v":-6731629.97460415,"d":"-£6,731,630"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO364:DP364>=DO364, 1))","v":2},{"$f":"SUM(IF(DO364:DP364>=DP364, 1))","v":1},null,{"v":-50047052.82538013,"d":"-£50,047,053"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU364:DV364>=DU364, 1))","v":2},{"$f":"SUM(IF(DU364:DV364>=DV364, 1))","v":1},null,{"v":-179416591.6871578,"d":"-£179,416,592"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA364:EB364>=EA364, 1))","v":2},{"$f":"SUM(IF(EA364:EB364>=EB364, 1))","v":1}]
[{"$nulls":3},351,{"v":373.1138503931523,"d":"£373.11"},{"v":332.2675436501359,"d":"£332.27"},null,{"v":5.862400059874355,"d":"5.862"},{"v":5.876268384766785,"d":"5.876"},null,{"v":399.9671218607476,"d":"£399.97"},{"v":358.1246331155963,"d":"£358.12"},null,{"v":6.6841723526635946,"d":"6.684"},{"v":6.695398789545032,"d":"6.695"},null,{"v":2400.33403182529,"d":"£2,400.33"},{"v":1590.2096931455228,"d":"£1,590.21"},null,{"v":5.018663907818751,"d":"5.019"},{"v":5.083582881794022,"d":"5.084"},null,{"v":12792.724605348762,"d":"£12,792.72"},{"v":12772.788722969752,"d":"£12,772.79"},null,{"v":2.896462216929522,"d":"2.896"},{"v":2.9381644019197366,"d":"2.938"},null,{"v":48930.267464915145,"d":"£48,930.27"},{"v":49216.83708880055,"d":"£49,216.84"},null,{"v":4.802674380628316,"d":"4.803"},{"v":4.946969608325612,"d":"4.947"},null,{"v":4381752.642572083,"d":"£4,381,752.64"},{"v":0,"d":"£0.00"},null,{"v":-1487.7126989171977,"d":"-1487.713"},{"v":0,"d":"0.000"},null,{"v":298161.8733730505,"d":"£298,161.87"},{"v":0,"d":"£0.00"},null,{"v":-79.9975229069416,"d":"-79.998"},{"v":0,"d":"0.000"},null,{"v":18661688.91831243,"d":"£18,661,688.92"},{"v":0,"d":"£0.00"},null,{"v":-1495.4466115619487,"d":"-1495.447"},{"v":0,"d":"0.000"},null,{"v":175705.50813202173,"d":"£175,705.51"},{"v":0,"d":"£0.00"},null,{"v":-367.54348087627255,"d":"-367.543"},{"v":0,"d":"0.000"},null,{"v":-4374193.40416671,"d":"-£4,374,193.40"},{"v":0,"d":"£0.00"},null,{"v":-2202.5196693514163,"d":"-2202.520"},{"v":0,"d":"0.000"},null,{"v":19143115.538222875,"d":"£19,143,115.54"},{"v":0,"d":"£0.00"},null,{"v":-5633.219983613777,"d":"-5633.220"},{"v":0,"d":"0.000"},null,{"v":116874.88734709394,"d":"£116,875"},{"v":117193.10015168558,"d":"£117,193"},null,{"$f":"SUM(IF(BS367:BT367>=BS367, 1))","v":2},{"$f":"SUM(IF(BS367:BT367>=BT367, 1))","v":1},null,{"v":133283.47993141116,"d":"£133,283"},{"v":133549.85115778504,"d":"£133,550"},null,{"$f":"SUM(IF(BY367:BZ367>=BY367, 1))","v":2},{"$f":"SUM(IF(BY367:BZ367>=BZ367, 1))","v":1},null,{"v":97972.94412454973,"d":"£97,973"},{"v":100081.44794273491,"d":"£100,081"},null,{"$f":"SUM(IF(CE367:CF367>=CE367, 1))","v":2},{"$f":"SUM(IF(CE367:CF367>=CF367, 1))","v":1},null,{"v":45136.51973324168,"d":"£45,137"},{"v":45990.49931542498,"d":"£45,990"},null,{"$f":"SUM(IF(CK367:CL367>=CK367, 1))","v":2},{"$f":"SUM(IF(CK367:CL367>=CL367, 1))","v":1},null,{"$f":"AF367*WTP-AC367","v":{"v":47123.220147651184,"d":"£47,123"}},{"v":49722.555077711695,"d":"£49,723"},null,{"$f":"SUM(IF(CQ367:CR367>=CQ367, 1))","v":2},{"$f":"SUM(IF(CQ367:CR367>=CR367, 1))","v":1},null,{"v":-34136006.62091604,"d":"-£34,136,007"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW367:CX367>=CW367, 1))","v":2},{"$f":"SUM(IF(CW367:CX367>=CX367, 1))","v":1},null,{"v":-1898112.3315118824,"d":"-£1,898,112"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC367:DD367>=DC367, 1))","v":2},{"$f":"SUM(IF(DC367:DD367>=DD367, 1))","v":1},null,{"v":-48570621.14955141,"d":"-£48,570,621"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI367:DJ367>=DI367, 1))","v":2},{"$f":"SUM(IF(DI367:DJ367>=DJ367, 1))","v":1},null,{"v":-7526575.125657473,"d":"-£7,526,575"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO367:DP367>=DO367, 1))","v":2},{"$f":"SUM(IF(DO367:DP367>=DP367, 1))","v":1},null,{"v":-39676199.98286162,"d":"-£39,676,200"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU367:DV367>=DU367, 1))","v":2},{"$f":"SUM(IF(DU367:DV367>=DV367, 1))","v":1},null,{"v":-131807515.21049842,"d":"-£131,807,515"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA367:EB367>=EA367, 1))","v":2},{"$f":"SUM(IF(EA367:EB367>=EB367, 1))","v":1}]
[{"$nulls":3},355,{"v":246.1083710425902,"d":"£246.11"},{"v":224.50632348671274,"d":"£224.51"},null,{"v":5.858760509502988,"d":"5.859"},{"v":5.876534593692336,"d":"5.877"},null,{"v":264.17757079039825,"d":"£264.18"},{"v":242.06461615661527,"d":"£242.06"},null,{"v":6.736416335735277,"d":"6.736"},{"v":6.752215234069105,"d":"6.752"},null,{"v":1584.854178562917,"d":"£1,584.85"},{"v":1104.4441011054566,"d":"£1,104.44"},null,{"v":4.860869541547824,"d":"4.861"},{"v":4.931653493149295,"d":"4.932"},null,{"v":15778.329166226675,"d":"£15,778.33"},{"v":15705.508464115137,"d":"£15,705.51"},null,{"v":3.104928089821386,"d":"3.105"},{"v":3.15739734135339,"d":"3.157"},null,{"v":48805.302372793514,"d":"£48,805.30"},{"v":48658.043254475626,"d":"£48,658.04"},null,{"v":4.431357756617776,"d":"4.431"},{"v":4.567316576390954,"d":"4.567"},null,{"v":2343901.5769864465,"d":"£2,343,901.58"},{"v":0,"d":"£0.00"},null,{"v":-1928.5534786986368,"d":"-1928.553"},{"v":0,"d":"0.000"},null,{"v":155336.62861094726,"d":"£155,336.63"},{"v":0,"d":"£0.00"},null,{"v":-110.98234693588324,"d":"-110.982"},{"v":0,"d":"0.000"},null,{"v":11095615.167138377,"d":"£11,095,615.17"},{"v":0,"d":"£0.00"},null,{"v":-1634.8355786704237,"d":"-1634.836"},{"v":0,"d":"0.000"},null,{"v":639970.2548420619,"d":"£639,970.25"},{"v":0,"d":"£0.00"},null,{"v":-461.11557978220367,"d":"-461.116"},{"v":0,"d":"0.000"},null,{"v":2360662.2984391223,"d":"£2,360,662.30"},{"v":0,"d":"£0.00"},null,{"v":-2179.510944008093,"d":"-2179.511"},{"v":0,"d":"0.000"},null,{"v":16595485.926016955,"d":"£16,595,485.93"},{"v":0,"d":"£0.00"},null,{"v":-6314.997928095241,"d":"-6314.998"},{"v":0,"d":"0.000"},null,{"v":116929.10181901717,"d":"£116,929"},{"v":117306.18555036,"d":"£117,306"},null,{"$f":"SUM(IF(BS371:BT371>=BS371, 1))","v":2},{"$f":"SUM(IF(BS371:BT371>=BT371, 1))","v":1},null,{"v":134464.14914391513,"d":"£134,464"},{"v":134802.2400652255,"d":"£134,802"},null,{"$f":"SUM(IF(BY371:BZ371>=BY371, 1))","v":2},{"$f":"SUM(IF(BY371:BZ371>=BZ371, 1))","v":1},null,{"v":95632.53665239355,"d":"£95,633"},{"v":97528.62576188044,"d":"£97,529"},null,{"$f":"SUM(IF(CE371:CF371>=CE371, 1))","v":2},{"$f":"SUM(IF(CE371:CF371>=CF371, 1))","v":1},null,{"v":46320.23263020105,"d":"£46,320"},{"v":47442.43836295266,"d":"£47,442"},null,{"$f":"SUM(IF(CK371:CL371>=CK371, 1))","v":2},{"$f":"SUM(IF(CK371:CL371>=CL371, 1))","v":1},null,{"$f":"AF371*WTP-AC371","v":{"v":39821.852759562,"d":"£39,822"}},{"v":42688.288273343445,"d":"£42,688"},null,{"$f":"SUM(IF(CQ371:CR371>=CQ371, 1))","v":2},{"$f":"SUM(IF(CQ371:CR371>=CR371, 1))","v":1},null,{"v":-40914971.150959186,"d":"-£40,914,971"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW371:CX371>=CW371, 1))","v":2},{"$f":"SUM(IF(CW371:CX371>=CX371, 1))","v":1},null,{"v":-2374983.567328612,"d":"-£2,374,984"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC371:DD371>=DC371, 1))","v":2},{"$f":"SUM(IF(DC371:DD371>=DD371, 1))","v":1},null,{"v":-43792326.74054685,"d":"-£43,792,327"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI371:DJ371>=DI371, 1))","v":2},{"$f":"SUM(IF(DI371:DJ371>=DJ371, 1))","v":1},null,{"v":-9862281.850486135,"d":"-£9,862,282"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO371:DP371>=DO371, 1))","v":2},{"$f":"SUM(IF(DO371:DP371>=DP371, 1))","v":1},null,{"v":-45950881.17860098,"d":"-£45,950,881"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU371:DV371>=DU371, 1))","v":2},{"$f":"SUM(IF(DU371:DV371>=DV371, 1))","v":1},null,{"v":-142895444.48792177,"d":"-£142,895,444"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA371:EB371>=EA371, 1))","v":2},{"$f":"SUM(IF(EA371:EB371>=EB371, 1))","v":1}]
[{"$nulls":3},356,{"v":291.8467753041642,"d":"£291.85"},{"v":282.32249116856076,"d":"£282.32"},null,{"v":5.803175452634593,"d":"5.803"},{"v":5.817736650973059,"d":"5.818"},null,{"v":314.25571290847586,"d":"£314.26"},{"v":304.46839682367295,"d":"£304.47"},null,{"v":6.727583623319479,"d":"6.728"},{"v":6.740152069648422,"d":"6.740"},null,{"v":2558.2997245304064,"d":"£2,558.30"},{"v":1486.5981685611673,"d":"£1,486.60"},null,{"v":4.816857534359514,"d":"4.817"},{"v":4.886091188312476,"d":"4.886"},null,{"v":12032.755294365918,"d":"£12,032.76"},{"v":12025.819586906773,"d":"£12,025.82"},null,{"v":3.159277074765932,"d":"3.159"},{"v":3.2153025565756708,"d":"3.215"},null,{"v":50815.13606024998,"d":"£50,815.14"},{"v":50396.950731181474,"d":"£50,396.95"},null,{"v":5.180851055625783,"d":"5.181"},{"v":5.3191907513082715,"d":"5.319"},null,{"v":1021811.4959356773,"d":"£1,021,811.50"},{"v":0,"d":"£0.00"},null,{"v":-1562.1961341140257,"d":"-1562.196"},{"v":0,"d":"0.000"},null,{"v":67725.04758156964,"d":"£67,725.05"},{"v":0,"d":"£0.00"},null,{"v":-86.96956533117253,"d":"-86.970"},{"v":0,"d":"0.000"},null,{"v":24982796.00939636,"d":"£24,982,796.01"},{"v":0,"d":"£0.00"},null,{"v":-1613.9290309490295,"d":"-1613.929"},{"v":0,"d":"0.000"},null,{"v":61945.455281028015,"d":"£61,945.46"},{"v":0,"d":"£0.00"},null,{"v":-500.3850001584918,"d":"-500.385"},{"v":0,"d":"0.000"},null,{"v":6607602.246743495,"d":"£6,607,602.25"},{"v":0,"d":"£0.00"},null,{"v":-2185.8578492974484,"d":"-2185.858"},{"v":0,"d":"0.000"},null,{"v":32741880.254938126,"d":"£32,741,880.25"},{"v":0,"d":"£0.00"},null,{"v":-5949.3375798501675,"d":"-5949.338"},{"v":0,"d":"0.000"},null,{"v":115771.6622773877,"d":"£115,772"},{"v":116072.41052829262,"d":"£116,072"},null,{"$f":"SUM(IF(BS372:BT372>=BS372, 1))","v":2},{"$f":"SUM(IF(BS372:BT372>=BT372, 1))","v":1},null,{"v":134237.41675348108,"d":"£134,237"},{"v":134498.57299614477,"d":"£134,499"},null,{"$f":"SUM(IF(BY372:BZ372>=BY372, 1))","v":2},{"$f":"SUM(IF(BY372:BZ372>=BZ372, 1))","v":1},null,{"v":93778.85096265987,"d":"£93,779"},{"v":96235.22559768836,"d":"£96,235"},null,{"$f":"SUM(IF(CE372:CF372>=CE372, 1))","v":2},{"$f":"SUM(IF(CE372:CF372>=CF372, 1))","v":1},null,{"v":51152.78620095272,"d":"£51,153"},{"v":52280.23154460664,"d":"£52,280"},null,{"$f":"SUM(IF(CK372:CL372>=CK372, 1))","v":2},{"$f":"SUM(IF(CK372:CL372>=CL372, 1))","v":1},null,{"$f":"AF372*WTP-AC372","v":{"v":52801.88505226567,"d":"£52,802"}},{"v":55986.86429498395,"d":"£55,987"},null,{"$f":"SUM(IF(CQ372:CR372>=CQ372, 1))","v":2},{"$f":"SUM(IF(CQ372:CR372>=CR372, 1))","v":1},null,{"v":-32265734.178216193,"d":"-£32,265,734"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW372:CX372>=CW372, 1))","v":2},{"$f":"SUM(IF(CW372:CX372>=CX372, 1))","v":1},null,{"v":-1807116.3542050202,"d":"-£1,807,116"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC372:DD372>=DC372, 1))","v":2},{"$f":"SUM(IF(DC372:DD372>=DD372, 1))","v":1},null,{"v":-57261376.628376946,"d":"-£57,261,377"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI372:DJ372>=DI372, 1))","v":2},{"$f":"SUM(IF(DI372:DJ372>=DJ372, 1))","v":1},null,{"v":-10069645.458450865,"d":"-£10,069,645"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO372:DP372>=DO372, 1))","v":2},{"$f":"SUM(IF(DO372:DP372>=DP372, 1))","v":1},null,{"v":-50324759.23269246,"d":"-£50,324,759"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU372:DV372>=DU372, 1))","v":2},{"$f":"SUM(IF(DU372:DV372>=DV372, 1))","v":1},null,{"v":-151728631.85194147,"d":"-£151,728,632"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA372:EB372>=EA372, 1))","v":2},{"$f":"SUM(IF(EA372:EB372>=EB372, 1))","v":1}]
[{"$nulls":3},360,{"v":254.31546931623484,"d":"£254.32"},{"v":213.69166984166748,"d":"£213.69"},null,{"v":5.851049872822911,"d":"5.851"},{"v":5.868148780346469,"d":"5.868"},null,{"v":271.8786879511369,"d":"£271.88"},{"v":230.29697919753863,"d":"£230.30"},null,{"v":6.665528486017943,"d":"6.666"},{"v":6.680407572557575,"d":"6.680"},null,{"v":2161.898911290704,"d":"£2,161.90"},{"v":1449.8782899270632,"d":"£1,449.88"},null,{"v":4.767340513113561,"d":"4.767"},{"v":4.838075341785919,"d":"4.838"},null,{"v":12046.660624906104,"d":"£12,046.66"},{"v":12032.243468501276,"d":"£12,032.24"},null,{"v":3.017919630045486,"d":"3.018"},{"v":3.058769261761807,"d":"3.059"},null,{"v":51592.031214315764,"d":"£51,592.03"},{"v":51238.1656450765,"d":"£51,238.17"},null,{"v":4.346834384011162,"d":"4.347"},{"v":4.4467548510055925,"d":"4.447"},null,{"v":4327954.840770338,"d":"£4,327,954.84"},{"v":0,"d":"£0.00"},null,{"v":-1821.6735151717826,"d":"-1821.674"},{"v":0,"d":"0.000"},null,{"v":288490.30639375397,"d":"£288,490.31"},{"v":0,"d":"£0.00"},null,{"v":-103.2298181903399,"d":"-103.230"},{"v":0,"d":"0.000"},null,{"v":16508841.123914165,"d":"£16,508,841.12"},{"v":0,"d":"£0.00"},null,{"v":-1640.0508825752745,"d":"-1640.051"},{"v":0,"d":"0.000"},null,{"v":133980.73006460976,"d":"£133,980.73"},{"v":0,"d":"£0.00"},null,{"v":-379.6215652061736,"d":"-379.622"},{"v":0,"d":"0.000"},null,{"v":5559151.337083049,"d":"£5,559,151.34"},{"v":0,"d":"£0.00"},null,{"v":-1569.7288631052784,"d":"-1569.729"},{"v":0,"d":"0.000"},null,{"v":26818418.338225916,"d":"£26,818,418.34"},{"v":0,"d":"£0.00"},null,{"v":-5514.3046442488485,"d":"-5514.305"},{"v":0,"d":"0.000"},null,{"v":116766.68198714197,"d":"£116,767"},{"v":117149.28393708772,"d":"£117,149"},null,{"$f":"SUM(IF(BS376:BT376>=BS376, 1))","v":2},{"$f":"SUM(IF(BS376:BT376>=BT376, 1))","v":1},null,{"v":133038.69103240775,"d":"£133,039"},{"v":133377.85447195396,"d":"£133,378"},null,{"$f":"SUM(IF(BY376:BZ376>=BY376, 1))","v":2},{"$f":"SUM(IF(BY376:BZ376>=BZ376, 1))","v":1},null,{"v":93184.91135098053,"d":"£93,185"},{"v":95311.62854579132,"d":"£95,312"},null,{"$f":"SUM(IF(CE376:CF376>=CE376, 1))","v":2},{"$f":"SUM(IF(CE376:CF376>=CF376, 1))","v":1},null,{"v":48311.73197600362,"d":"£48,312"},{"v":49143.141766734865,"d":"£49,143"},null,{"$f":"SUM(IF(CK376:CL376>=CK376, 1))","v":2},{"$f":"SUM(IF(CK376:CL376>=CL376, 1))","v":1},null,{"$f":"AF376*WTP-AC376","v":{"v":35344.65646590748,"d":"£35,345"}},{"v":37696.93137503535,"d":"£37,697"},null,{"$f":"SUM(IF(CQ376:CR376>=CQ376, 1))","v":2},{"$f":"SUM(IF(CQ376:CR376>=CR376, 1))","v":1},null,{"v":-40761425.14420599,"d":"-£40,761,425"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW376:CX376>=CW376, 1))","v":2},{"$f":"SUM(IF(CW376:CX376>=CX376, 1))","v":1},null,{"v":-2353086.670200552,"d":"-£2,353,087"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC376:DD376>=DC376, 1))","v":2},{"$f":"SUM(IF(DC376:DD376>=DD376, 1))","v":1},null,{"v":-49309858.77541965,"d":"-£49,309,859"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI376:DJ376>=DI376, 1))","v":2},{"$f":"SUM(IF(DI376:DJ376>=DJ376, 1))","v":1},null,{"v":-7726412.034188082,"d":"-£7,726,412"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO376:DP376>=DO376, 1))","v":2},{"$f":"SUM(IF(DO376:DP376>=DP376, 1))","v":1},null,{"v":-36953728.59918862,"d":"-£36,953,729"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU376:DV376>=DU376, 1))","v":2},{"$f":"SUM(IF(DU376:DV376>=DV376, 1))","v":1},null,{"v":-137104511.22320288,"d":"-£137,104,511"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA376:EB376>=EA376, 1))","v":2},{"$f":"SUM(IF(EA376:EB376>=EB376, 1))","v":1}]
[{"$nulls":3},361,{"v":281.89310867672117,"d":"£281.89"},{"v":253.6386778519313,"d":"£253.64"},null,{"v":5.894420488155618,"d":"5.894"},{"v":5.91157693535934,"d":"5.912"},null,{"v":302.4270780645112,"d":"£302.43"},{"v":273.49945250849663,"d":"£273.50"},null,{"v":6.663298273923578,"d":"6.663"},{"v":6.678628773420558,"d":"6.679"},null,{"v":1605.3232783522774,"d":"£1,605.32"},{"v":1122.4028269089001,"d":"£1,122.40"},null,{"v":4.734193415844417,"d":"4.734"},{"v":4.790658122613761,"d":"4.791"},null,{"v":13585.795662331597,"d":"£13,585.80"},{"v":13501.161694331859,"d":"£13,501.16"},null,{"v":2.922742724754036,"d":"2.923"},{"v":2.9689077594293485,"d":"2.969"},null,{"v":49314.83914934673,"d":"£49,314.84"},{"v":49437.294305568306,"d":"£49,437.29"},null,{"v":4.977463388164505,"d":"4.977"},{"v":5.178358852709784,"d":"5.178"},null,{"v":3058468.557994868,"d":"£3,058,468.56"},{"v":0,"d":"£0.00"},null,{"v":-1857.140731833269,"d":"-1857.141"},{"v":0,"d":"0.000"},null,{"v":209072.50345519095,"d":"£209,072.50"},{"v":0,"d":"£0.00"},null,{"v":-110.80017275685505,"d":"-110.800"},{"v":0,"d":"0.000"},null,{"v":11089830.35839305,"d":"£11,089,830.36"},{"v":0,"d":"£0.00"},null,{"v":-1296.6608008355354,"d":"-1296.661"},{"v":0,"d":"0.000"},null,{"v":774342.5023876743,"d":"£774,342.50"},{"v":0,"d":"£0.00"},null,{"v":-422.3782639306943,"d":"-422.378"},{"v":0,"d":"0.000"},null,{"v":-1937253.17274888,"d":"-£1,937,253.17"},{"v":0,"d":"£0.00"},null,{"v":-3178.186922378213,"d":"-3178.187"},{"v":0,"d":"0.000"},null,{"v":13194460.749481903,"d":"£13,194,460.75"},{"v":0,"d":"£0.00"},null,{"v":-6865.166891734567,"d":"-6865.167"},{"v":0,"d":"0.000"},null,{"v":117606.51665443565,"d":"£117,607"},{"v":117977.90002933487,"d":"£117,978"},null,{"$f":"SUM(IF(BS377:BT377>=BS377, 1))","v":2},{"$f":"SUM(IF(BS377:BT377>=BT377, 1))","v":1},null,{"v":132963.53840040707,"d":"£132,964"},{"v":133299.07601590265,"d":"£133,299"},null,{"$f":"SUM(IF(BY377:BZ377>=BY377, 1))","v":2},{"$f":"SUM(IF(BY377:BZ377>=BZ377, 1))","v":1},null,{"v":93078.54503853606,"d":"£93,079"},{"v":94690.7596253663,"d":"£94,691"},null,{"$f":"SUM(IF(CE377:CF377>=CE377, 1))","v":2},{"$f":"SUM(IF(CE377:CF377>=CF377, 1))","v":1},null,{"v":44869.05883274912,"d":"£44,869"},{"v":45876.99349425511,"d":"£45,877"},null,{"$f":"SUM(IF(CK377:CL377>=CK377, 1))","v":2},{"$f":"SUM(IF(CK377:CL377>=CL377, 1))","v":1},null,{"$f":"AF377*WTP-AC377","v":{"v":50234.428613943375,"d":"£50,234"}},{"v":54129.88274862737,"d":"£54,130"},null,{"$f":"SUM(IF(CQ377:CR377>=CQ377, 1))","v":2},{"$f":"SUM(IF(CQ377:CR377>=CR377, 1))","v":1},null,{"v":-40201283.19466025,"d":"-£40,201,283"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW377:CX377>=CW377, 1))","v":2},{"$f":"SUM(IF(CW377:CX377>=CX377, 1))","v":1},null,{"v":-2425075.958592292,"d":"-£2,425,076"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC377:DD377>=DC377, 1))","v":2},{"$f":"SUM(IF(DC377:DD377>=DD377, 1))","v":1},null,{"v":-37023046.37510376,"d":"-£37,023,046"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI377:DJ377>=DI377, 1))","v":2},{"$f":"SUM(IF(DI377:DJ377>=DJ377, 1))","v":1},null,{"v":-9221907.78100156,"d":"-£9,221,908"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO377:DP377>=DO377, 1))","v":2},{"$f":"SUM(IF(DO377:DP377>=DP377, 1))","v":1},null,{"v":-61626485.27481538,"d":"-£61,626,485"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU377:DV377>=DU377, 1))","v":2},{"$f":"SUM(IF(DU377:DV377>=DV377, 1))","v":1},null,{"v":-150497798.58417326,"d":"-£150,497,799"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA377:EB377>=EA377, 1))","v":2},{"$f":"SUM(IF(EA377:EB377>=EB377, 1))","v":1}]
[{"$nulls":3},364,{"v":271.9003163665051,"d":"£271.90"},{"v":271.7711713331053,"d":"£271.77"},null,{"v":5.807740712863595,"d":"5.808"},{"v":5.822187686604072,"d":"5.822"},null,{"v":293.3925145585644,"d":"£293.39"},{"v":293.22041355572236,"d":"£293.22"},null,{"v":6.654819305018104,"d":"6.655"},{"v":6.667313525908304,"d":"6.667"},null,{"v":2315.0800981460657,"d":"£2,315.08"},{"v":1485.3173674682137,"d":"£1,485.32"},null,{"v":4.829898868581104,"d":"4.830"},{"v":4.884373736067465,"d":"4.884"},null,{"v":16872.614982242634,"d":"£16,872.61"},{"v":16861.78821949599,"d":"£16,861.79"},null,{"v":3.0407976456712382,"d":"3.041"},{"v":3.0876629948827827,"d":"3.088"},null,{"v":48776.02790850931,"d":"£48,776.03"},{"v":48596.309268010795,"d":"£48,596.31"},null,{"v":4.40923273917241,"d":"4.409"},{"v":4.517320580774604,"d":"4.517"},null,{"v":13844.316463114961,"d":"£13,844.32"},{"v":0,"d":"£0.00"},null,{"v":-1548.712103998257,"d":"-1548.712"},{"v":0,"d":"0.000"},null,{"v":1174.0698348157187,"d":"£1,174.07"},{"v":0,"d":"£0.00"},null,{"v":-85.23534212156999,"d":"-85.235"},{"v":0,"d":"0.000"},null,{"v":19362396.880487062,"d":"£19,362,396.88"},{"v":0,"d":"£0.00"},null,{"v":-1271.1633883835675,"d":"-1271.163"},{"v":0,"d":"0.000"},null,{"v":96633.5090280937,"d":"£96,633.51"},{"v":0,"d":"£0.00"},null,{"v":-418.2933765258688,"d":"-418.293"},{"v":0,"d":"0.000"},null,{"v":2906894.481401703,"d":"£2,906,894.48"},{"v":0,"d":"£0.00"},null,{"v":-1748.2880428456735,"d":"-1748.288"},{"v":0,"d":"0.000"},null,{"v":22380943.25721479,"d":"£22,380,943.26"},{"v":0,"d":"£0.00"},null,{"v":-5071.692253874937,"d":"-5071.692"},{"v":0,"d":"0.000"},null,{"v":115882.91394090539,"d":"£115,883"},{"v":116171.98256074832,"d":"£116,172"},null,{"$f":"SUM(IF(BS380:BT380>=BS380, 1))","v":2},{"$f":"SUM(IF(BS380:BT380>=BT380, 1))","v":1},null,{"v":132802.99358580352,"d":"£132,803"},{"v":133053.05010461036,"d":"£133,053"},null,{"$f":"SUM(IF(BY380:BZ380>=BY380, 1))","v":2},{"$f":"SUM(IF(BY380:BZ380>=BZ380, 1))","v":1},null,{"v":94282.89727347602,"d":"£94,283"},{"v":96202.15735388108,"d":"£96,202"},null,{"$f":"SUM(IF(CE380:CF380>=CE380, 1))","v":2},{"$f":"SUM(IF(CE380:CF380>=CF380, 1))","v":1},null,{"v":43943.33793118213,"d":"£43,943"},{"v":44891.471678159665,"d":"£44,891"},null,{"$f":"SUM(IF(CK380:CL380>=CK380, 1))","v":2},{"$f":"SUM(IF(CK380:CL380>=CL380, 1))","v":1},null,{"$f":"AF380*WTP-AC380","v":{"v":39408.62687493888,"d":"£39,409"}},{"v":41750.10234748128,"d":"£41,750"},null,{"$f":"SUM(IF(CQ380:CR380>=CQ380, 1))","v":2},{"$f":"SUM(IF(CQ380:CR380>=CR380, 1))","v":1},null,{"v":-30988086.396428254,"d":"-£30,988,086"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW380:CX380>=CW380, 1))","v":2},{"$f":"SUM(IF(CW380:CX380>=CX380, 1))","v":1},null,{"v":-1705880.9122662155,"d":"-£1,705,881"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC380:DD380>=DC380, 1))","v":2},{"$f":"SUM(IF(DC380:DD380>=DD380, 1))","v":1},null,{"v":-44785664.648158416,"d":"-£44,785,665"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI380:DJ380>=DI380, 1))","v":2},{"$f":"SUM(IF(DI380:DJ380>=DJ380, 1))","v":1},null,{"v":-8462501.039545469,"d":"-£8,462,501"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO380:DP380>=DO380, 1))","v":2},{"$f":"SUM(IF(DO380:DP380>=DP380, 1))","v":1},null,{"v":-37872655.338315174,"d":"-£37,872,655"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU380:DV380>=DU380, 1))","v":2},{"$f":"SUM(IF(DU380:DV380>=DV380, 1))","v":1},null,{"v":-123814788.33471352,"d":"-£123,814,788"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA380:EB380>=EA380, 1))","v":2},{"$f":"SUM(IF(EA380:EB380>=EB380, 1))","v":1}]
[{"$nulls":3},367,{"v":246.8836187026086,"d":"£246.88"},{"v":208.74347425546898,"d":"£208.74"},null,{"v":5.823949655691732,"d":"5.824"},{"v":5.844908418872721,"d":"5.845"},null,{"v":264.0326195492383,"d":"£264.03"},{"v":225.02607639224513,"d":"£225.03"},null,{"v":6.598483561872156,"d":"6.598"},{"v":6.616540708503893,"d":"6.617"},null,{"v":1994.7873963070513,"d":"£1,994.79"},{"v":1356.736292739003,"d":"£1,356.74"},null,{"v":4.892457964805884,"d":"4.892"},{"v":4.9460503834774405,"d":"4.946"},null,{"v":12615.887012794157,"d":"£12,615.89"},{"v":12551.731436862472,"d":"£12,551.73"},null,{"v":3.106187379457418,"d":"3.106"},{"v":3.146555569305101,"d":"3.147"},null,{"v":50872.93663790272,"d":"£50,872.94"},{"v":50749.68663742455,"d":"£50,749.69"},null,{"v":4.781791268885656,"d":"4.782"},{"v":4.846690213301823,"d":"4.847"},null,{"v":4088761.003656419,"d":"£4,088,761.00"},{"v":0,"d":"£0.00"},null,{"v":-2246.8549823681687,"d":"-2246.855"},{"v":0,"d":"0.000"},null,{"v":270661.21830418473,"d":"£270,661.22"},{"v":0,"d":"£0.00"},null,{"v":-125.29614036221501,"d":"-125.296"},{"v":0,"d":"0.000"},null,{"v":14780770.597223034,"d":"£14,780,770.60"},{"v":0,"d":"£0.00"},null,{"v":-1241.4949863810127,"d":"-1241.495"},{"v":0,"d":"0.000"},null,{"v":560125.5324941719,"d":"£560,125.53"},{"v":0,"d":"£0.00"},null,{"v":-352.444093999504,"d":"-352.444"},{"v":0,"d":"0.000"},null,{"v":1955415.122994276,"d":"£1,955,415.12"},{"v":0,"d":"£0.00"},null,{"v":-1029.6501167171714,"d":"-1029.650"},{"v":0,"d":"0.000"},null,{"v":21655733.47467209,"d":"£21,655,733.47"},{"v":0,"d":"£0.00"},null,{"v":-4995.740319828072,"d":"-4995.740"},{"v":0,"d":"0.000"},null,{"v":116232.10949513204,"d":"£116,232"},{"v":116689.42490319895,"d":"£116,689"},null,{"$f":"SUM(IF(BS383:BT383>=BS383, 1))","v":2},{"$f":"SUM(IF(BS383:BT383>=BT383, 1))","v":1},null,{"v":131705.63861789386,"d":"£131,706"},{"v":132105.78809368564,"d":"£132,106"},null,{"$f":"SUM(IF(BY383:BZ383>=BY383, 1))","v":2},{"$f":"SUM(IF(BY383:BZ383>=BZ383, 1))","v":1},null,{"v":95854.37189981065,"d":"£95,854"},{"v":97564.2713768098,"d":"£97,564"},null,{"$f":"SUM(IF(CE383:CF383>=CE383, 1))","v":2},{"$f":"SUM(IF(CE383:CF383>=CF383, 1))","v":1},null,{"v":49507.86057635421,"d":"£49,508"},{"v":50379.37994923955,"d":"£50,379"},null,{"$f":"SUM(IF(CK383:CL383>=CK383, 1))","v":2},{"$f":"SUM(IF(CK383:CL383>=CL383, 1))","v":1},null,{"$f":"AF383*WTP-AC383","v":{"v":44762.8887398104,"d":"£44,763"}},{"v":46184.11762861191,"d":"£46,184"},null,{"$f":"SUM(IF(CQ383:CR383>=CQ383, 1))","v":2},{"$f":"SUM(IF(CQ383:CR383>=CR383, 1))","v":1},null,{"v":-49025860.65101979,"d":"-£49,025,861"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW383:CX383>=CW383, 1))","v":2},{"$f":"SUM(IF(CW383:CX383>=CX383, 1))","v":1},null,{"v":-2776584.025548485,"d":"-£2,776,584"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC383:DD383>=DC383, 1))","v":2},{"$f":"SUM(IF(DC383:DD383>=DD383, 1))","v":1},null,{"v":-39610670.32484329,"d":"-£39,610,670"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI383:DJ383>=DI383, 1))","v":2},{"$f":"SUM(IF(DI383:DJ383>=DJ383, 1))","v":1},null,{"v":-7609007.412484251,"d":"-£7,609,007"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO383:DP383>=DO383, 1))","v":2},{"$f":"SUM(IF(DO383:DP383>=DP383, 1))","v":1},null,{"v":-22548417.457337704,"d":"-£22,548,417"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU383:DV383>=DU383, 1))","v":2},{"$f":"SUM(IF(DU383:DV383>=DV383, 1))","v":1},null,{"v":-121570539.87123352,"d":"-£121,570,540"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA383:EB383>=EA383, 1))","v":2},{"$f":"SUM(IF(EA383:EB383>=EB383, 1))","v":1}]
[{"$nulls":3},371,{"v":180.8573831039194,"d":"£180.86"},{"v":163.25159806063965,"d":"£163.25"},null,{"v":5.831779143594707,"d":"5.832"},{"v":5.847528789607054,"d":"5.848"},null,{"v":194.07035594529944,"d":"£194.07"},{"v":176.0382336189854,"d":"£176.04"},null,{"v":6.678543334860139,"d":"6.679"},{"v":6.691889444194277,"d":"6.692"},null,{"v":4065.596173033513,"d":"£4,065.60"},{"v":1446.8229854167307,"d":"£1,446.82"},null,{"v":4.883378271864076,"d":"4.883"},{"v":5.047821598513422,"d":"5.048"},null,{"v":12336.7072651597,"d":"£12,336.71"},{"v":12280.625289658265,"d":"£12,280.63"},null,{"v":3.0537925107126704,"d":"3.054"},{"v":3.085951374125913,"d":"3.086"},null,{"v":50294.52435415012,"d":"£50,294.52"},{"v":49966.463259552576,"d":"£49,966.46"},null,{"v":4.476952061921998,"d":"4.477"},{"v":4.568797827160323,"d":"4.569"},null,{"v":1888881.1359119643,"d":"£1,888,881.14"},{"v":0,"d":"£0.00"},null,{"v":-1689.7405697548922,"d":"-1689.741"},{"v":0,"d":"0.000"},null,{"v":126459.84316300115,"d":"£126,459.84"},{"v":0,"d":"£0.00"},null,{"v":-93.59668610768018,"d":"-93.597"},{"v":0,"d":"0.000"},null,{"v":60325297.35793714,"d":"£60,325,297.36"},{"v":0,"d":"£0.00"},null,{"v":-3788.0686367031226,"d":"-3788.069"},{"v":0,"d":"0.000"},null,{"v":505595.2427710155,"d":"£505,595.24"},{"v":0,"d":"£0.00"},null,{"v":-289.92146245351904,"d":"-289.921"},{"v":0,"d":"0.000"},null,{"v":5190608.277889848,"d":"£5,190,608.28"},{"v":0,"d":"£0.00"},null,{"v":-1453.1908756813332,"d":"-1453.191"},{"v":0,"d":"0.000"},null,{"v":68036841.85767296,"d":"£68,036,841.86"},{"v":0,"d":"£0.00"},null,{"v":-7314.518230700547,"d":"-7314.518"},{"v":0,"d":"0.000"},null,{"v":116454.72548879021,"d":"£116,455"},{"v":116787.32419408044,"d":"£116,787"},null,{"$f":"SUM(IF(BS387:BT387>=BS387, 1))","v":2},{"$f":"SUM(IF(BS387:BT387>=BT387, 1))","v":1},null,{"v":133376.7963412575,"d":"£133,377"},{"v":133661.75065026656,"d":"£133,662"},null,{"$f":"SUM(IF(BY387:BZ387>=BY387, 1))","v":2},{"$f":"SUM(IF(BY387:BZ387>=BZ387, 1))","v":1},null,{"v":93601.96926424801,"d":"£93,602"},{"v":99509.6089848517,"d":"£99,510"},null,{"$f":"SUM(IF(CE387:CF387>=CE387, 1))","v":2},{"$f":"SUM(IF(CE387:CF387>=CF387, 1))","v":1},null,{"v":48739.14294909371,"d":"£48,739"},{"v":49438.40219286,"d":"£49,438"},null,{"$f":"SUM(IF(CK387:CL387>=CK387, 1))","v":2},{"$f":"SUM(IF(CK387:CL387>=CL387, 1))","v":1},null,{"$f":"AF387*WTP-AC387","v":{"v":39244.516884289835,"d":"£39,245"}},{"v":41409.493283653894,"d":"£41,409"},null,{"$f":"SUM(IF(CQ387:CR387>=CQ387, 1))","v":2},{"$f":"SUM(IF(CQ387:CR387>=CR387, 1))","v":1},null,{"v":-35683692.53100981,"d":"-£35,683,693"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW387:CX387>=CW387, 1))","v":2},{"$f":"SUM(IF(CW387:CX387>=CX387, 1))","v":1},null,{"v":-1998393.565316605,"d":"-£1,998,394"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC387:DD387>=DC387, 1))","v":2},{"$f":"SUM(IF(DC387:DD387>=DD387, 1))","v":1},null,{"v":-136086670.0919996,"d":"-£136,086,670"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI387:DJ387>=DI387, 1))","v":2},{"$f":"SUM(IF(DI387:DJ387>=DJ387, 1))","v":1},null,{"v":-6304024.491841396,"d":"-£6,304,024"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO387:DP387>=DO387, 1))","v":2},{"$f":"SUM(IF(DO387:DP387>=DP387, 1))","v":1},null,{"v":-34254425.79151651,"d":"-£34,254,426"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU387:DV387>=DU387, 1))","v":2},{"$f":"SUM(IF(DU387:DV387>=DV387, 1))","v":1},null,{"v":-214327206.4716839,"d":"-£214,327,206"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA387:EB387>=EA387, 1))","v":2},{"$f":"SUM(IF(EA387:EB387>=EB387, 1))","v":1}]
[{"$nulls":3},373,{"v":258.759621291091,"d":"£258.76"},{"v":230.21417732521596,"d":"£230.21"},null,{"v":5.752091709753614,"d":"5.752"},{"v":5.771107934890504,"d":"5.771"},null,{"v":277.40250353397636,"d":"£277.40"},{"v":248.16326611059455,"d":"£248.16"},null,{"v":6.737373928801916,"d":"6.737"},{"v":6.754213114680049,"d":"6.754"},null,{"v":2370.734581631694,"d":"£2,370.73"},{"v":1685.1348485450344,"d":"£1,685.13"},null,{"v":4.702514295662984,"d":"4.703"},{"v":4.757396164981752,"d":"4.757"},null,{"v":13071.605111205112,"d":"£13,071.61"},{"v":13034.325422247925,"d":"£13,034.33"},null,{"v":3.064900654011175,"d":"3.065"},{"v":3.093715038511057,"d":"3.094"},null,{"v":48522.75182766406,"d":"£48,522.75"},{"v":48641.61787493864,"d":"£48,641.62"},null,{"v":3.993331322131802,"d":"3.993"},{"v":4.035289002548399,"d":"4.035"},null,{"v":3076525.811715469,"d":"£3,076,525.81"},{"v":0,"d":"£0.00"},null,{"v":-2049.500702983435,"d":"-2049.501"},{"v":0,"d":"0.000"},null,{"v":212104.85214885022,"d":"£212,104.85"},{"v":0,"d":"£0.00"},null,{"v":-122.15342620844585,"d":"-122.153"},{"v":0,"d":"0.000"},null,{"v":16253350.801295502,"d":"£16,253,350.80"},{"v":0,"d":"£0.00"},null,{"v":-1301.0715022493212,"d":"-1301.072"},{"v":0,"d":"0.000"},null,{"v":325248.45569730166,"d":"£325,248.46"},{"v":0,"d":"£0.00"},null,{"v":-251.39249609130638,"d":"-251.392"},{"v":0,"d":"0.000"},null,{"v":-1865750.6208765977,"d":"-£1,865,750.62"},{"v":0,"d":"£0.00"},null,{"v":-658.5780387479243,"d":"-658.578"},{"v":0,"d":"0.000"},null,{"v":18001479.299980525,"d":"£18,001,479.30"},{"v":0,"d":"£0.00"},null,{"v":-4382.696166280433,"d":"-4382.696"},{"v":0,"d":"0.000"},null,{"v":114783.0745737812,"d":"£114,783"},{"v":115191.94452048486,"d":"£115,192"},null,{"$f":"SUM(IF(BS389:BT389>=BS389, 1))","v":2},{"$f":"SUM(IF(BS389:BT389>=BT389, 1))","v":1},null,{"v":134470.07607250434,"d":"£134,470"},{"v":134836.0990274904,"d":"£134,836"},null,{"$f":"SUM(IF(BY389:BZ389>=BY389, 1))","v":2},{"$f":"SUM(IF(BY389:BZ389>=BZ389, 1))","v":1},null,{"v":91679.55133162798,"d":"£91,680"},{"v":93462.78845109,"d":"£93,463"},null,{"$f":"SUM(IF(CE389:CF389>=CE389, 1))","v":2},{"$f":"SUM(IF(CE389:CF389>=CF389, 1))","v":1},null,{"v":48226.407969018386,"d":"£48,226"},{"v":48839.97534797322,"d":"£48,840"},null,{"$f":"SUM(IF(CK389:CL389>=CK389, 1))","v":2},{"$f":"SUM(IF(CK389:CL389>=CL389, 1))","v":1},null,{"$f":"AF389*WTP-AC389","v":{"v":31343.87461497198,"d":"£31,344"}},{"v":32064.162176029356,"d":"£32,064"},null,{"$f":"SUM(IF(CQ389:CR389>=CQ389, 1))","v":2},{"$f":"SUM(IF(CQ389:CR389>=CR389, 1))","v":1},null,{"v":-44066539.87138417,"d":"-£44,066,540"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW389:CX389>=CW389, 1))","v":2},{"$f":"SUM(IF(CW389:CX389>=CX389, 1))","v":1},null,{"v":-2655173.3763177674,"d":"-£2,655,173"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC389:DD389>=DC389, 1))","v":2},{"$f":"SUM(IF(DC389:DD389>=DD389, 1))","v":1},null,{"v":-42274780.84628192,"d":"-£42,274,781"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI389:DJ389>=DI389, 1))","v":2},{"$f":"SUM(IF(DI389:DJ389>=DJ389, 1))","v":1},null,{"v":-5353098.37752343,"d":"-£5,353,098"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO389:DP389>=DO389, 1))","v":2},{"$f":"SUM(IF(DO389:DP389>=DP389, 1))","v":1},null,{"v":-11305810.154081888,"d":"-£11,305,810"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU389:DV389>=DU389, 1))","v":2},{"$f":"SUM(IF(DU389:DV389>=DV389, 1))","v":1},null,{"v":-105655402.62558919,"d":"-£105,655,403"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA389:EB389>=EA389, 1))","v":2},{"$f":"SUM(IF(EA389:EB389>=EB389, 1))","v":1}]
[{"$nulls":3},377,{"v":237.46734896297764,"d":"£237.47"},{"v":210.51137395438204,"d":"£210.51"},null,{"v":5.8508295099405965,"d":"5.851"},{"v":5.869025879838604,"d":"5.869"},null,{"v":254.49614206879704,"d":"£254.50"},{"v":226.90778857374045,"d":"£226.91"},null,{"v":6.772180482017309,"d":"6.772"},{"v":6.78803519151404,"d":"6.788"},null,{"v":2900.067066288877,"d":"£2,900.07"},{"v":1542.2178518995904,"d":"£1,542.22"},null,{"v":4.761627366857727,"d":"4.762"},{"v":4.9055255564864835,"d":"4.906"},null,{"v":12356.04128760447,"d":"£12,356.04"},{"v":12354.235462716859,"d":"£12,354.24"},null,{"v":3.1348841129215343,"d":"3.135"},{"v":3.1817047551378748,"d":"3.182"},null,{"v":49588.16630020932,"d":"£49,588.17"},{"v":49518.05350335764,"d":"£49,518.05"},null,{"v":4.324433790672289,"d":"4.324"},{"v":4.404164498874517,"d":"4.404"},null,{"v":2862631.6514689773,"d":"£2,862,631.65"},{"v":0,"d":"£0.00"},null,{"v":-1932.3917756736537,"d":"-1932.392"},{"v":0,"d":"0.000"},null,{"v":178563.16996909285,"d":"£178,563.17"},{"v":0,"d":"£0.00"},null,{"v":-102.61820036424443,"d":"-102.618"},{"v":0,"d":"0.000"},null,{"v":31530824.919627193,"d":"£31,530,824.92"},{"v":0,"d":"£0.00"},null,{"v":-3341.4819372829384,"d":"-3341.482"},{"v":0,"d":"0.000"},null,{"v":16242.32092138305,"d":"£16,242.32"},{"v":0,"d":"£0.00"},null,{"v":-421.123832017268,"d":"-421.124"},{"v":0,"d":"0.000"},null,{"v":1129677.8398758012,"d":"£1,129,677.84"},{"v":0,"d":"£0.00"},null,{"v":-1284.6444337999772,"d":"-1284.644"},{"v":0,"d":"0.000"},null,{"v":35717939.90186245,"d":"£35,717,939.90"},{"v":0,"d":"£0.00"},null,{"v":-7082.260179138082,"d":"-7082.260"},{"v":0,"d":"0.000"},null,{"v":116779.12284984895,"d":"£116,779"},{"v":117170.0062228177,"d":"£117,170"},null,{"$f":"SUM(IF(BS393:BT393>=BS393, 1))","v":2},{"$f":"SUM(IF(BS393:BT393>=BT393, 1))","v":1},null,{"v":135189.1134982774,"d":"£135,189"},{"v":135533.79604170707,"d":"£135,534"},null,{"$f":"SUM(IF(BY393:BZ393>=BY393, 1))","v":2},{"$f":"SUM(IF(BY393:BZ393>=BZ393, 1))","v":1},null,{"v":92332.48027086566,"d":"£92,332"},{"v":96568.29327783007,"d":"£96,568"},null,{"$f":"SUM(IF(CE393:CF393>=CE393, 1))","v":2},{"$f":"SUM(IF(CE393:CF393>=CF393, 1))","v":1},null,{"v":50341.640970826214,"d":"£50,342"},{"v":51279.85964004063,"d":"£51,280"},null,{"$f":"SUM(IF(CK393:CL393>=CK393, 1))","v":2},{"$f":"SUM(IF(CK393:CL393>=CL393, 1))","v":1},null,{"$f":"AF393*WTP-AC393","v":{"v":36900.50951323647,"d":"£36,901"}},{"v":38565.23647413271,"d":"£38,565"},null,{"$f":"SUM(IF(CQ393:CR393>=CQ393, 1))","v":2},{"$f":"SUM(IF(CQ393:CR393>=CR393, 1))","v":1},null,{"v":-41510467.16494205,"d":"-£41,510,467"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW393:CX393>=CW393, 1))","v":2},{"$f":"SUM(IF(CW393:CX393>=CX393, 1))","v":1},null,{"v":-2230927.1772539816,"d":"-£2,230,927"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC393:DD393>=DC393, 1))","v":2},{"$f":"SUM(IF(DC393:DD393>=DD393, 1))","v":1},null,{"v":-98360463.66528596,"d":"-£98,360,464"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI393:DJ393>=DI393, 1))","v":2},{"$f":"SUM(IF(DI393:DJ393>=DJ393, 1))","v":1},null,{"v":-8438718.961266743,"d":"-£8,438,719"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO393:DP393>=DO393, 1))","v":2},{"$f":"SUM(IF(DO393:DP393>=DP393, 1))","v":1},null,{"v":-26822566.515875347,"d":"-£26,822,567"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU393:DV393>=DU393, 1))","v":2},{"$f":"SUM(IF(DU393:DV393>=DV393, 1))","v":1},null,{"v":-177363143.4846241,"d":"-£177,363,143"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA393:EB393>=EA393, 1))","v":2},{"$f":"SUM(IF(EA393:EB393>=EB393, 1))","v":1}]
[{"$nulls":3},380,{"v":258.18546653016557,"d":"£258.19"},{"v":233.96020257917468,"d":"£233.96"},null,{"v":5.86827870070366,"d":"5.868"},{"v":5.887271330878489,"d":"5.887"},null,{"v":277.1180195504693,"d":"£277.12"},{"v":252.27977620887384,"d":"£252.28"},null,{"v":6.716650916918033,"d":"6.717"},{"v":6.732619121415452,"d":"6.733"},null,{"v":2432.096958741806,"d":"£2,432.10"},{"v":1388.7927990765522,"d":"£1,388.79"},null,{"v":4.854847842256676,"d":"4.855"},{"v":4.957725879784677,"d":"4.958"},null,{"v":10026.717502018197,"d":"£10,026.72"},{"v":10046.432008567419,"d":"£10,046.43"},null,{"v":3.032960489222452,"d":"3.033"},{"v":3.0777937974583107,"d":"3.078"},null,{"v":50343.88911111174,"d":"£50,343.89"},{"v":49716.42741853857,"d":"£49,716.43"},null,{"v":4.429083295342642,"d":"4.429"},{"v":4.572348680321677,"d":"4.572"},null,{"v":2645608.046946175,"d":"£2,645,608.05"},{"v":0,"d":"£0.00"},null,{"v":-2074.1592465144854,"d":"-2074.159"},{"v":0,"d":"0.000"},null,{"v":168067.56880261,"d":"£168,067.57"},{"v":0,"d":"£0.00"},null,{"v":-108.04859551117215,"d":"-108.049"},{"v":0,"d":"0.000"},null,{"v":23824693.67664438,"d":"£23,824,693.68"},{"v":0,"d":"£0.00"},null,{"v":-2349.30313221924,"d":"-2349.303"},{"v":0,"d":"0.000"},null,{"v":-186830.8802208257,"d":"-£186,830.88"},{"v":0,"d":"£0.00"},null,{"v":-424.8773064648437,"d":"-424.877"},{"v":0,"d":"0.000"},null,{"v":9560724.237686886,"d":"£9,560,724.24"},{"v":0,"d":"£0.00"},null,{"v":-2182.955317915091,"d":"-2182.955"},{"v":0,"d":"0.000"},null,{"v":36012262.64985923,"d":"£36,012,262.65"},{"v":0,"d":"£0.00"},null,{"v":-7139.343598624833,"d":"-7139.344"},{"v":0,"d":"0.000"},null,{"v":117107.38854754303,"d":"£117,107"},{"v":117511.46641499062,"d":"£117,511"},null,{"$f":"SUM(IF(BS396:BT396>=BS396, 1))","v":2},{"$f":"SUM(IF(BS396:BT396>=BT396, 1))","v":1},null,{"v":134055.9003188102,"d":"£134,056"},{"v":134400.10265210018,"d":"£134,400"},null,{"$f":"SUM(IF(BY396:BZ396>=BY396, 1))","v":2},{"$f":"SUM(IF(BY396:BZ396>=BZ396, 1))","v":1},null,{"v":94664.85988639171,"d":"£94,665"},{"v":97765.724796617,"d":"£97,766"},null,{"$f":"SUM(IF(CE396:CF396>=CE396, 1))","v":2},{"$f":"SUM(IF(CE396:CF396>=CF396, 1))","v":1},null,{"v":50632.492282430845,"d":"£50,632"},{"v":51509.443940598794,"d":"£51,509"},null,{"$f":"SUM(IF(CK396:CL396>=CK396, 1))","v":2},{"$f":"SUM(IF(CK396:CL396>=CL396, 1))","v":1},null,{"$f":"AF396*WTP-AC396","v":{"v":38237.7767957411,"d":"£38,238"}},{"v":41730.54618789497,"d":"£41,731"},null,{"$f":"SUM(IF(CQ396:CR396>=CQ396, 1))","v":2},{"$f":"SUM(IF(CQ396:CR396>=CR396, 1))","v":1},null,{"v":-44128792.97723588,"d":"-£44,128,793"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW396:CX396>=CW396, 1))","v":2},{"$f":"SUM(IF(CW396:CX396>=CX396, 1))","v":1},null,{"v":-2329039.479026053,"d":"-£2,329,039"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC396:DD396>=DC396, 1))","v":2},{"$f":"SUM(IF(DC396:DD396>=DD396, 1))","v":1},null,{"v":-70810756.32102919,"d":"-£70,810,756"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI396:DJ396>=DI396, 1))","v":2},{"$f":"SUM(IF(DI396:DJ396>=DJ396, 1))","v":1},null,{"v":-8310715.249076047,"d":"-£8,310,715"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO396:DP396>=DO396, 1))","v":2},{"$f":"SUM(IF(DO396:DP396>=DP396, 1))","v":1},null,{"v":-53219830.59598871,"d":"-£53,219,831"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU396:DV396>=DU396, 1))","v":2},{"$f":"SUM(IF(DU396:DV396>=DV396, 1))","v":1},null,{"v":-178799134.62235588,"d":"-£178,799,135"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA396:EB396>=EA396, 1))","v":2},{"$f":"SUM(IF(EA396:EB396>=EB396, 1))","v":1}]
[{"$nulls":3},383,{"v":265.32972662015254,"d":"£265.33"},{"v":232.26264346771177,"d":"£232.26"},null,{"v":5.759473808840535,"d":"5.759"},{"v":5.777182017640835,"d":"5.777"},null,{"v":284.25348720931987,"d":"£284.25"},{"v":250.39667872699704,"d":"£250.40"},null,{"v":6.696477872089265,"d":"6.696"},{"v":6.711611841997394,"d":"6.712"},null,{"v":8391.371605848906,"d":"£8,391.37"},{"v":2018.6029060307897,"d":"£2,018.60"},null,{"v":4.577547501939405,"d":"4.578"},{"v":4.887607370716064,"d":"4.888"},null,{"v":15500.021595198841,"d":"£15,500.02"},{"v":15467.412763048953,"d":"£15,467.41"},null,{"v":2.9637638620807953,"d":"2.964"},{"v":3.0064028788897197,"d":"3.006"},null,{"v":51917.04373403015,"d":"£51,917.04"},{"v":51654.64455626526,"d":"£51,654.64"},null,{"v":4.670751599624026,"d":"4.671"},{"v":4.737479906497785,"d":"4.737"},null,{"v":3569163.6204990367,"d":"£3,569,163.62"},{"v":0,"d":"£0.00"},null,{"v":-1911.3719327121237,"d":"-1911.372"},{"v":0,"d":"0.000"},null,{"v":224489.20918403767,"d":"£224,489.21"},{"v":0,"d":"£0.00"},null,{"v":-100.34652079698655,"d":"-100.347"},{"v":0,"d":"0.000"},null,{"v":146855126.1796782,"d":"£146,855,126.18"},{"v":0,"d":"£0.00"},null,{"v":-7145.070423433122,"d":"-7145.070"},{"v":0,"d":"0.000"},null,{"v":298098.5908374608,"d":"£298,098.59"},{"v":0,"d":"£0.00"},null,{"v":-389.791047008677,"d":"-389.791"},{"v":0,"d":"0.000"},null,{"v":4160042.8595418124,"d":"£4,160,042.86"},{"v":0,"d":"£0.00"},null,{"v":-1057.9020060353105,"d":"-1057.902"},{"v":0,"d":"0.000"},null,{"v":155106920.45974052,"d":"£155,106,920.46"},{"v":0,"d":"£0.00"},null,{"v":-10604.481929986221,"d":"-10604.482"},{"v":0,"d":"0.000"},null,{"v":114924.14645019054,"d":"£114,924"},{"v":115311.37770934899,"d":"£115,311"},null,{"$f":"SUM(IF(BS399:BT399>=BS399, 1))","v":2},{"$f":"SUM(IF(BS399:BT399>=BT399, 1))","v":1},null,{"v":133645.30395457597,"d":"£133,645"},{"v":133981.84016122087,"d":"£133,982"},null,{"$f":"SUM(IF(BY399:BZ399>=BY399, 1))","v":2},{"$f":"SUM(IF(BY399:BZ399>=BZ399, 1))","v":1},null,{"v":83159.57843293919,"d":"£83,160"},{"v":95733.54450829049,"d":"£95,734"},null,{"$f":"SUM(IF(CE399:CF399>=CE399, 1))","v":2},{"$f":"SUM(IF(CE399:CF399>=CF399, 1))","v":1},null,{"v":43775.25564641706,"d":"£43,775"},{"v":44660.64481474544,"d":"£44,661"},null,{"$f":"SUM(IF(CK399:CL399>=CK399, 1))","v":2},{"$f":"SUM(IF(CK399:CL399>=CL399, 1))","v":1},null,{"$f":"AF399*WTP-AC399","v":{"v":41497.98825845037,"d":"£41,498"}},{"v":43094.95357369044,"d":"£43,095"},null,{"$f":"SUM(IF(CQ399:CR399>=CQ399, 1))","v":2},{"$f":"SUM(IF(CQ399:CR399>=CR399, 1))","v":1},null,{"v":-41796602.27474151,"d":"-£41,796,602"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW399:CX399>=CW399, 1))","v":2},{"$f":"SUM(IF(CW399:CX399>=CX399, 1))","v":1},null,{"v":-2231419.6251237686,"d":"-£2,231,420"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC399:DD399>=DC399, 1))","v":2},{"$f":"SUM(IF(DC399:DD399>=DD399, 1))","v":1},null,{"v":-289756534.64834064,"d":"-£289,756,535"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI399:DJ399>=DI399, 1))","v":2},{"$f":"SUM(IF(DI399:DJ399>=DJ399, 1))","v":1},null,{"v":-8093919.531011001,"d":"-£8,093,920"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO399:DP399>=DO399, 1))","v":2},{"$f":"SUM(IF(DO399:DP399>=DP399, 1))","v":1},null,{"v":-25318082.98024802,"d":"-£25,318,083"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU399:DV399>=DU399, 1))","v":2},{"$f":"SUM(IF(DU399:DV399>=DV399, 1))","v":1},null,{"v":-367196559.05946493,"d":"-£367,196,559"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA399:EB399>=EA399, 1))","v":2},{"$f":"SUM(IF(EA399:EB399>=EB399, 1))","v":1}]
[{"$nulls":3},384,{"v":215.8517510401015,"d":"£215.85"},{"v":206.66450692428842,"d":"£206.66"},null,{"v":5.789450698381837,"d":"5.789"},{"v":5.802842385557958,"d":"5.803"},null,{"v":232.28580103828722,"d":"£232.29"},{"v":222.86159660899355,"d":"£222.86"},null,{"v":6.7296177752818656,"d":"6.730"},{"v":6.741167476568054,"d":"6.741"},null,{"v":3319.2623978403103,"d":"£3,319.26"},{"v":1544.566736103756,"d":"£1,544.57"},null,{"v":4.8489050469301604,"d":"4.849"},{"v":5.003953616371147,"d":"5.004"},null,{"v":11487.324037204515,"d":"£11,487.32"},{"v":11537.208019985865,"d":"£11,537.21"},null,{"v":2.735259792639944,"d":"2.735"},{"v":2.801602619162864,"d":"2.802"},null,{"v":49906.01574934813,"d":"£49,906.02"},{"v":49637.29590109898,"d":"£49,637.30"},null,{"v":5.123327224033982,"d":"5.123"},{"v":5.2406069949195055,"d":"5.241"},null,{"v":997497.8167930327,"d":"£997,497.82"},{"v":0,"d":"£0.00"},null,{"v":-1453.9919210771461,"d":"-1453.992"},{"v":0,"d":"0.000"},null,{"v":66246.93233010305,"d":"£66,246.93"},{"v":0,"d":"£0.00"},null,{"v":-81.18799685210068,"d":"-81.188"},{"v":0,"d":"0.000"},null,{"v":41634151.70183663,"d":"£41,634,151.70"},{"v":0,"d":"£0.00"},null,{"v":-3637.421221248837,"d":"-3637.421"},{"v":0,"d":"0.000"},null,{"v":-450175.6088500494,"d":"-£450,175.61"},{"v":0,"d":"£0.00"},null,{"v":-598.7076543927176,"d":"-598.708"},{"v":0,"d":"0.000"},null,{"v":4277478.7006161455,"d":"£4,277,478.70"},{"v":0,"d":"£0.00"},null,{"v":-1866.8577153662188,"d":"-1866.858"},{"v":0,"d":"0.000"},null,{"v":46525199.54272586,"d":"£46,525,199.54"},{"v":0,"d":"£0.00"},null,{"v":-7638.166508937021,"d":"-7638.167"},{"v":0,"d":"0.000"},null,{"v":115573.16221659664,"d":"£115,573"},{"v":115850.18320423487,"d":"£115,850"},null,{"$f":"SUM(IF(BS400:BT400>=BS400, 1))","v":2},{"$f":"SUM(IF(BS400:BT400>=BT400, 1))","v":1},null,{"v":134360.069704599,"d":"£134,360"},{"v":134600.48793475208,"d":"£134,600"},null,{"$f":"SUM(IF(BY400:BZ400>=BY400, 1))","v":2},{"$f":"SUM(IF(BY400:BZ400>=BZ400, 1))","v":1},null,{"v":93658.8385407629,"d":"£93,659"},{"v":98534.50559131918,"d":"£98,535"},null,{"$f":"SUM(IF(CE400:CF400>=CE400, 1))","v":2},{"$f":"SUM(IF(CE400:CF400>=CF400, 1))","v":1},null,{"v":43217.871815594364,"d":"£43,218"},{"v":44494.84436327142,"d":"£44,495"},null,{"$f":"SUM(IF(CK400:CL400>=CK400, 1))","v":2},{"$f":"SUM(IF(CK400:CL400>=CL400, 1))","v":1},null,{"$f":"AF400*WTP-AC400","v":{"v":52560.52873133151,"d":"£52,561"}},{"v":55174.84399729114,"d":"£55,175"},null,{"$f":"SUM(IF(CQ400:CR400>=CQ400, 1))","v":2},{"$f":"SUM(IF(CQ400:CR400>=CR400, 1))","v":1},null,{"v":-30077336.238335956,"d":"-£30,077,336"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW400:CX400>=CW400, 1))","v":2},{"$f":"SUM(IF(CW400:CX400>=CX400, 1))","v":1},null,{"v":-1690006.8693721169,"d":"-£1,690,007"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC400:DD400>=DC400, 1))","v":2},{"$f":"SUM(IF(DC400:DD400>=DD400, 1))","v":1},null,{"v":-114382576.12681337,"d":"-£114,382,576"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI400:DJ400>=DI400, 1))","v":2},{"$f":"SUM(IF(DI400:DJ400>=DJ400, 1))","v":1},null,{"v":-11523977.479004303,"d":"-£11,523,977"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO400:DP400>=DO400, 1))","v":2},{"$f":"SUM(IF(DO400:DP400>=DP400, 1))","v":1},null,{"v":-41614633.00794052,"d":"-£41,614,633"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU400:DV400>=DU400, 1))","v":2},{"$f":"SUM(IF(DU400:DV400>=DV400, 1))","v":1},null,{"v":-199288529.72146627,"d":"-£199,288,530"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA400:EB400>=EA400, 1))","v":2},{"$f":"SUM(IF(EA400:EB400>=EB400, 1))","v":1}]
[{"$nulls":3},388,{"v":298.0609494175324,"d":"£298.06"},{"v":280.22075437940794,"d":"£280.22"},null,{"v":5.821205306854632,"d":"5.821"},{"v":5.836579196927109,"d":"5.837"},null,{"v":320.4996916093483,"d":"£320.50"},{"v":302.2109591078173,"d":"£302.21"},null,{"v":6.711269020758661,"d":"6.711"},{"v":6.724805335407665,"d":"6.725"},null,{"v":2363.198397468237,"d":"£2,363.20"},{"v":1350.460361219172,"d":"£1,350.46"},null,{"v":4.737092599362976,"d":"4.737"},{"v":4.8242746480519045,"d":"4.824"},null,{"v":15309.189014746002,"d":"£15,309.19"},{"v":15224.70252950381,"d":"£15,224.70"},null,{"v":2.9928514075881503,"d":"2.993"},{"v":3.0267679972028976,"d":"3.027"},null,{"v":49018.182603595174,"d":"£49,018.18"},{"v":48926.622642421935,"d":"£48,926.62"},null,{"v":3.8097732479326347,"d":"3.810"},{"v":3.9038387701351636,"d":"3.904"},null,{"v":1923596.152356017,"d":"£1,923,596.15"},{"v":0,"d":"£0.00"},null,{"v":-1657.669982136535,"d":"-1657.670"},{"v":0,"d":"0.000"},null,{"v":121656.01946820752,"d":"£121,656.02"},{"v":0,"d":"£0.00"},null,{"v":-90.04309939626225,"d":"-90.043"},{"v":0,"d":"0.000"},null,{"v":23553453.37625825,"d":"£23,553,453.38"},{"v":0,"d":"£0.00"},null,{"v":-2027.6105424526122,"d":"-2027.611"},{"v":0,"d":"0.000"},null,{"v":745148.1971256654,"d":"£745,148.20"},{"v":0,"d":"£0.00"},null,{"v":-299.1352466803623,"d":"-299.135"},{"v":0,"d":"0.000"},null,{"v":1434469.2015558435,"d":"£1,434,469.20"},{"v":0,"d":"£0.00"},null,{"v":-1473.7238067684161,"d":"-1473.724"},{"v":0,"d":"0.000"},null,{"v":27778322.946763985,"d":"£27,778,322.95"},{"v":0,"d":"£0.00"},null,{"v":-5548.182677434188,"d":"-5548.183"},{"v":0,"d":"0.000"},null,{"v":116126.04518767512,"d":"£116,126"},{"v":116451.36318416276,"d":"£116,451"},null,{"$f":"SUM(IF(BS404:BT404>=BS404, 1))","v":2},{"$f":"SUM(IF(BS404:BT404>=BT404, 1))","v":1},null,{"v":133904.88072356387,"d":"£133,905"},{"v":134193.89574904548,"d":"£134,194"},null,{"$f":"SUM(IF(BY404:BZ404>=BY404, 1))","v":2},{"$f":"SUM(IF(BY404:BZ404>=BZ404, 1))","v":1},null,{"v":92378.65358979128,"d":"£92,379"},{"v":95135.03259981892,"d":"£95,135"},null,{"$f":"SUM(IF(CE404:CF404>=CE404, 1))","v":2},{"$f":"SUM(IF(CE404:CF404>=CF404, 1))","v":1},null,{"v":44547.83913701701,"d":"£44,548"},{"v":45310.65741455414,"d":"£45,311"},null,{"$f":"SUM(IF(CK404:CL404>=CK404, 1))","v":2},{"$f":"SUM(IF(CK404:CL404>=CL404, 1))","v":1},null,{"$f":"AF404*WTP-AC404","v":{"v":27177.28235505752,"d":"£27,177"}},{"v":29150.15276028133,"d":"£29,150"},null,{"$f":"SUM(IF(CQ404:CR404>=CQ404, 1))","v":2},{"$f":"SUM(IF(CQ404:CR404>=CR404, 1))","v":1},null,{"v":-35076995.79508672,"d":"-£35,076,996"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW404:CX404>=CW404, 1))","v":2},{"$f":"SUM(IF(CW404:CX404>=CX404, 1))","v":1},null,{"v":-1922518.0073934526,"d":"-£1,922,518"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC404:DD404>=DC404, 1))","v":2},{"$f":"SUM(IF(DC404:DD404>=DD404, 1))","v":1},null,{"v":-64105664.22531049,"d":"-£64,105,664"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI404:DJ404>=DI404, 1))","v":2},{"$f":"SUM(IF(DI404:DJ404>=DJ404, 1))","v":1},null,{"v":-6727853.130732911,"d":"-£6,727,853"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO404:DP404>=DO404, 1))","v":2},{"$f":"SUM(IF(DO404:DP404>=DP404, 1))","v":1},null,{"v":-30908945.336924165,"d":"-£30,908,945"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU404:DV404>=DU404, 1))","v":2},{"$f":"SUM(IF(DU404:DV404>=DV404, 1))","v":1},null,{"v":-138741976.49544775,"d":"-£138,741,976"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA404:EB404>=EA404, 1))","v":2},{"$f":"SUM(IF(EA404:EB404>=EB404, 1))","v":1}]
[{"$nulls":3},390,{"v":232.33820010122358,"d":"£232.34"},{"v":227.79896045910857,"d":"£227.80"},null,{"v":5.863006882550419,"d":"5.863"},{"v":5.87716651423137,"d":"5.877"},null,{"v":250.4178617777931,"d":"£250.42"},{"v":245.73851142424158,"d":"£245.74"},null,{"v":6.696572849706381,"d":"6.697"},{"v":6.708697952960362,"d":"6.709"},null,{"v":2384.9218505074587,"d":"£2,384.92"},{"v":1229.757617893382,"d":"£1,229.76"},null,{"v":4.8201884320282815,"d":"4.820"},{"v":4.9591949411717415,"d":"4.959"},null,{"v":12126.986090046064,"d":"£12,126.99"},{"v":12139.358679347024,"d":"£12,139.36"},null,{"v":3.040007617069254,"d":"3.040"},{"v":3.1078181908487434,"d":"3.108"},null,{"v":51314.621895494085,"d":"£51,314.62"},{"v":51100.92231802686,"d":"£51,100.92"},null,{"v":4.032910244524422,"d":"4.033"},{"v":4.098731634431568,"d":"4.099"},null,{"v":490320.39774018567,"d":"£490,320.40"},{"v":0,"d":"£0.00"},null,{"v":-1529.4976218580312,"d":"-1529.498"},{"v":0,"d":"0.000"},null,{"v":32115.02529284402,"d":"£32,115.03"},{"v":0,"d":"£0.00"},null,{"v":-83.21625188514011,"d":"-83.216"},{"v":0,"d":"0.000"},null,{"v":26852683.50027779,"d":"£26,852,683.50"},{"v":0,"d":"£0.00"},null,{"v":-3231.3135129373786,"d":"-3231.314"},{"v":0,"d":"0.000"},null,{"v":-111839.9753392644,"d":"-£111,839.98"},{"v":0,"d":"£0.00"},null,{"v":-612.9624700830627,"d":"-612.962"},{"v":0,"d":"0.000"},null,{"v":3385712.3305857056,"d":"£3,385,712.33"},{"v":0,"d":"£0.00"},null,{"v":-1042.8298177570814,"d":"-1042.830"},{"v":0,"d":"0.000"},null,{"v":30648991.278557263,"d":"£30,648,991.28"},{"v":0,"d":"£0.00"},null,{"v":-6499.819674520694,"d":"-6499.820"},{"v":0,"d":"0.000"},null,{"v":117027.79945090716,"d":"£117,028"},{"v":117315.53132416829,"d":"£117,316"},null,{"$f":"SUM(IF(BS406:BT406>=BS406, 1))","v":2},{"$f":"SUM(IF(BS406:BT406>=BT406, 1))","v":1},null,{"v":133681.0391323498,"d":"£133,681"},{"v":133928.22054778298,"d":"£133,928"},null,{"$f":"SUM(IF(BY406:BZ406>=BY406, 1))","v":2},{"$f":"SUM(IF(BY406:BZ406>=BZ406, 1))","v":1},null,{"v":94018.84679005817,"d":"£94,019"},{"v":97954.14120554145,"d":"£97,954"},null,{"$f":"SUM(IF(CE406:CF406>=CE406, 1))","v":2},{"$f":"SUM(IF(CE406:CF406>=CF406, 1))","v":1},null,{"v":48673.16625133902,"d":"£48,673"},{"v":50017.00513762784,"d":"£50,017"},null,{"$f":"SUM(IF(CK406:CL406>=CK406, 1))","v":2},{"$f":"SUM(IF(CK406:CL406>=CL406, 1))","v":1},null,{"$f":"AF406*WTP-AC406","v":{"v":29343.582994994358,"d":"£29,344"}},{"v":30873.710370604487,"d":"£30,874"},null,{"$f":"SUM(IF(CQ406:CR406>=CQ406, 1))","v":2},{"$f":"SUM(IF(CQ406:CR406>=CR406, 1))","v":1},null,{"v":-31080272.834900808,"d":"-£31,080,273"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW406:CX406>=CW406, 1))","v":2},{"$f":"SUM(IF(CW406:CX406>=CX406, 1))","v":1},null,{"v":-1696440.0629956461,"d":"-£1,696,440"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC406:DD406>=DC406, 1))","v":2},{"$f":"SUM(IF(DC406:DD406>=DD406, 1))","v":1},null,{"v":-91478953.75902537,"d":"-£91,478,954"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI406:DJ406>=DI406, 1))","v":2},{"$f":"SUM(IF(DI406:DJ406>=DJ406, 1))","v":1},null,{"v":-12147409.42632199,"d":"-£12,147,409"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO406:DP406>=DO406, 1))","v":2},{"$f":"SUM(IF(DO406:DP406>=DP406, 1))","v":1},null,{"v":-24242308.685727336,"d":"-£24,242,309"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU406:DV406>=DU406, 1))","v":2},{"$f":"SUM(IF(DU406:DV406>=DV406, 1))","v":1},null,{"v":-160645384.76897115,"d":"-£160,645,385"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA406:EB406>=EA406, 1))","v":2},{"$f":"SUM(IF(EA406:EB406>=EB406, 1))","v":1}]
[{"$nulls":3},393,{"v":219.28798869579418,"d":"£219.29"},{"v":188.62039292141412,"d":"£188.62"},null,{"v":5.824534731553843,"d":"5.825"},{"v":5.839442894246404,"d":"5.839"},null,{"v":234.78050844926682,"d":"£234.78"},{"v":203.3763229239334,"d":"£203.38"},null,{"v":6.752071599493453,"d":"6.752"},{"v":6.76453997957085,"d":"6.765"},null,{"v":1653.754669389541,"d":"£1,653.75"},{"v":1267.2366605144452,"d":"£1,267.24"},null,{"v":4.910155349304873,"d":"4.910"},{"v":4.968615301587363,"d":"4.969"},null,{"v":11058.460627591538,"d":"£11,058.46"},{"v":10982.19010293372,"d":"£10,982.19"},null,{"v":3.093232121339592,"d":"3.093"},{"v":3.126440967669385,"d":"3.126"},null,{"v":50587.19713056182,"d":"£50,587.20"},{"v":50514.73395533249,"d":"£50,514.73"},null,{"v":3.8965776520528457,"d":"3.897"},{"v":3.964772296759866,"d":"3.965"},null,{"v":3281378.7924508136,"d":"£3,281,378.79"},{"v":0,"d":"£0.00"},null,{"v":-1595.1471792465495,"d":"-1595.147"},{"v":0,"d":"0.000"},null,{"v":219840.2044324744,"d":"£219,840.20"},{"v":0,"d":"£0.00"},null,{"v":-87.2829904455133,"d":"-87.283"},{"v":0,"d":"0.000"},null,{"v":9054053.80378057,"d":"£9,054,053.80"},{"v":0,"d":"£0.00"},null,{"v":-1369.4046362097342,"d":"-1369.405"},{"v":0,"d":"0.000"},null,{"v":687261.487915109,"d":"£687,261.49"},{"v":0,"d":"£0.00"},null,{"v":-299.23959803544625,"d":"-299.240"},{"v":0,"d":"0.000"},null,{"v":1158782.3913263723,"d":"£1,158,782.39"},{"v":0,"d":"£0.00"},null,{"v":-1090.5229203545916,"d":"-1090.523"},{"v":0,"d":"0.000"},null,{"v":14401316.67990534,"d":"£14,401,316.68"},{"v":0,"d":"£0.00"},null,{"v":-4441.597324291835,"d":"-4441.597"},{"v":0,"d":"0.000"},null,{"v":116271.40664238107,"d":"£116,271"},{"v":116600.23749200666,"d":"£116,600"},null,{"$f":"SUM(IF(BS409:BT409>=BS409, 1))","v":2},{"$f":"SUM(IF(BS409:BT409>=BT409, 1))","v":1},null,{"v":134806.6514814198,"d":"£134,807"},{"v":135087.4232684931,"d":"£135,087"},null,{"$f":"SUM(IF(BY409:BZ409>=BY409, 1))","v":2},{"$f":"SUM(IF(BY409:BZ409>=BZ409, 1))","v":1},null,{"v":96549.35231670791,"d":"£96,549"},{"v":98105.0693712328,"d":"£98,105"},null,{"$f":"SUM(IF(CE409:CF409>=CE409, 1))","v":2},{"$f":"SUM(IF(CE409:CF409>=CF409, 1))","v":1},null,{"v":50806.181799200305,"d":"£50,806"},{"v":51546.62925045399,"d":"£51,547"},null,{"$f":"SUM(IF(CK409:CL409>=CK409, 1))","v":2},{"$f":"SUM(IF(CK409:CL409>=CL409, 1))","v":1},null,{"$f":"AF409*WTP-AC409","v":{"v":27344.3559104951,"d":"£27,344"}},{"v":28780.711979864827,"d":"£28,781"},null,{"$f":"SUM(IF(CQ409:CR409>=CQ409, 1))","v":2},{"$f":"SUM(IF(CQ409:CR409>=CR409, 1))","v":1},null,{"v":-35184322.3773818,"d":"-£35,184,322"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW409:CX409>=CW409, 1))","v":2},{"$f":"SUM(IF(CW409:CX409>=CX409, 1))","v":1},null,{"v":-1965500.0133427405,"d":"-£1,965,500"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC409:DD409>=DC409, 1))","v":2},{"$f":"SUM(IF(DC409:DD409>=DD409, 1))","v":1},null,{"v":-36442146.527975254,"d":"-£36,442,147"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI409:DJ409>=DI409, 1))","v":2},{"$f":"SUM(IF(DI409:DJ409>=DJ409, 1))","v":1},null,{"v":-6672053.4486240335,"d":"-£6,672,053"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO409:DP409>=DO409, 1))","v":2},{"$f":"SUM(IF(DO409:DP409>=DP409, 1))","v":1},null,{"v":-22969240.798418205,"d":"-£22,969,241"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU409:DV409>=DU409, 1))","v":2},{"$f":"SUM(IF(DU409:DV409>=DV409, 1))","v":1},null,{"v":-103233263.16574204,"d":"-£103,233,263"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA409:EB409>=EA409, 1))","v":2},{"$f":"SUM(IF(EA409:EB409>=EB409, 1))","v":1}]
[{"$nulls":3},396,{"v":251.81985208080437,"d":"£251.82"},{"v":232.92010181096873,"d":"£232.92"},null,{"v":5.794277597447905,"d":"5.794"},{"v":5.808663999890547,"d":"5.809"},null,{"v":270.43970939333775,"d":"£270.44"},{"v":251.05776749648462,"d":"£251.06"},null,{"v":6.683806503609752,"d":"6.684"},{"v":6.695606656534342,"d":"6.696"},null,{"v":1978.531080558824,"d":"£1,978.53"},{"v":1146.2683549955937,"d":"£1,146.27"},null,{"v":4.6928713600481,"d":"4.693"},{"v":4.81892884939363,"d":"4.819"},null,{"v":14935.69677062485,"d":"£14,935.70"},{"v":14942.100645837576,"d":"£14,942.10"},null,{"v":2.795220958050349,"d":"2.795"},{"v":2.8400570684842545,"d":"2.840"},null,{"v":50752.47352823171,"d":"£50,752.47"},{"v":50785.71735323229,"d":"£50,785.72"},null,{"v":4.871905921009249,"d":"4.872"},{"v":4.923059017798383,"d":"4.923"},null,{"v":2021498.52824502,"d":"£2,021,498.53"},{"v":0,"d":"£0.00"},null,{"v":-1538.7553247705346,"d":"-1538.755"},{"v":0,"d":"0.000"},null,{"v":126016.8784620385,"d":"£126,016.88"},{"v":0,"d":"£0.00"},null,{"v":-76.72184989745554,"d":"-76.722"},{"v":0,"d":"0.000"},null,{"v":18935629.660806466,"d":"£18,935,629.66"},{"v":0,"d":"£0.00"},null,{"v":-2868.058199533844,"d":"-2868.058"},{"v":0,"d":"0.000"},null,{"v":-56605.60365211903,"d":"-£56,605.60"},{"v":0,"d":"£0.00"},null,{"v":-396.3186371091398,"d":"-396.319"},{"v":0,"d":"0.000"},null,{"v":-526083.9958472959,"d":"-£526,084.00"},{"v":0,"d":"£0.00"},null,{"v":-809.4984725229845,"d":"-809.498"},{"v":0,"d":"0.000"},null,{"v":20500455.46801411,"d":"£20,500,455.47"},{"v":0,"d":"£0.00"},null,{"v":-5689.352483833958,"d":"-5689.352"},{"v":0,"d":"0.000"},null,{"v":115633.73209687728,"d":"£115,634"},{"v":115940.35989599998,"d":"£115,940"},null,{"$f":"SUM(IF(BS412:BT412>=BS412, 1))","v":2},{"$f":"SUM(IF(BS412:BT412>=BT412, 1))","v":1},null,{"v":133405.6903628017,"d":"£133,406"},{"v":133661.07536319038,"d":"£133,661"},null,{"$f":"SUM(IF(BY412:BZ412>=BY412, 1))","v":2},{"$f":"SUM(IF(BY412:BZ412>=BZ412, 1))","v":1},null,{"v":91878.89612040318,"d":"£91,879"},{"v":95232.308632877,"d":"£95,232"},null,{"$f":"SUM(IF(CE412:CF412>=CE412, 1))","v":2},{"$f":"SUM(IF(CE412:CF412>=CF412, 1))","v":1},null,{"v":40968.72239038213,"d":"£40,969"},{"v":41859.040723847516,"d":"£41,859"},null,{"$f":"SUM(IF(CK412:CL412>=CK412, 1))","v":2},{"$f":"SUM(IF(CK412:CL412>=CL412, 1))","v":1},null,{"$f":"AF412*WTP-AC412","v":{"v":46685.64489195327,"d":"£46,686"}},{"v":47675.463002735356,"d":"£47,675"},null,{"$f":"SUM(IF(CQ412:CR412>=CQ412, 1))","v":2},{"$f":"SUM(IF(CQ412:CR412>=CR412, 1))","v":1},null,{"v":-32796605.023655713,"d":"-£32,796,605"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW412:CX412>=CW412, 1))","v":2},{"$f":"SUM(IF(CW412:CX412>=CX412, 1))","v":1},null,{"v":-1660453.8764111493,"d":"-£1,660,454"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC412:DD412>=DC412, 1))","v":2},{"$f":"SUM(IF(DC412:DD412>=DD412, 1))","v":1},null,{"v":-76296793.65148334,"d":"-£76,296,794"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI412:DJ412>=DI412, 1))","v":2},{"$f":"SUM(IF(DI412:DJ412>=DJ412, 1))","v":1},null,{"v":-7869767.138530677,"d":"-£7,869,767"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO412:DP412>=DO412, 1))","v":2},{"$f":"SUM(IF(DO412:DP412>=DP412, 1))","v":1},null,{"v":-15663885.454612393,"d":"-£15,663,885"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU412:DV412>=DU412, 1))","v":2},{"$f":"SUM(IF(DU412:DV412>=DV412, 1))","v":1},null,{"v":-134287505.1446933,"d":"-£134,287,505"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA412:EB412>=EA412, 1))","v":2},{"$f":"SUM(IF(EA412:EB412>=EB412, 1))","v":1}]
[{"$nulls":3},400,{"v":228.95715515070856,"d":"£228.96"},{"v":197.13185058225542,"d":"£197.13"},null,{"v":5.85579004309347,"d":"5.856"},{"v":5.876042961139,"d":"5.876"},null,{"v":245.11916411360605,"d":"£245.12"},{"v":212.51611621902111,"d":"£212.52"},null,{"v":6.7226036348784834,"d":"6.723"},{"v":6.7406159367117935,"d":"6.741"},null,{"v":1655.6461191248206,"d":"£1,655.65"},{"v":838.4525728660651,"d":"£838.45"},null,{"v":4.755997519538085,"d":"4.756"},{"v":4.892810027442665,"d":"4.893"},null,{"v":13594.523104016633,"d":"£13,594.52"},{"v":13630.811796835153,"d":"£13,630.81"},null,{"v":3.0714623682877913,"d":"3.071"},{"v":3.1136351392804484,"d":"3.114"},null,{"v":51566.78770175639,"d":"£51,566.79"},{"v":51188.62603367377,"d":"£51,188.63"},null,{"v":4.676668470139949,"d":"4.677"},{"v":4.778718182648683,"d":"4.779"},null,{"v":3414302.061501005,"d":"£3,414,302.06"},{"v":0,"d":"£0.00"},null,{"v":-2172.786113814918,"d":"-2172.786"},{"v":0,"d":"0.000"},null,{"v":219625.40990099194,"d":"£219,625.41"},{"v":0,"d":"£0.00"},null,{"v":-121.33709664789208,"d":"-121.337"},{"v":0,"d":"0.000"},null,{"v":18969610.52458816,"d":"£18,969,610.52"},{"v":0,"d":"£0.00"},null,{"v":-3175.844941169234,"d":"-3175.845"},{"v":0,"d":"0.000"},null,{"v":-323338.5434470086,"d":"-£323,338.54"},{"v":0,"d":"£0.00"},null,{"v":-375.76669994932627,"d":"-375.767"},{"v":0,"d":"0.000"},null,{"v":5944531.662415774,"d":"£5,944,531.66"},{"v":0,"d":"£0.00"},null,{"v":-1604.1756696928496,"d":"-1604.176"},{"v":0,"d":"0.000"},null,{"v":28224731.11495892,"d":"£28,224,731.11"},{"v":0,"d":"£0.00"},null,{"v":-7449.91052127422,"d":"-7449.911"},{"v":0,"d":"0.000"},null,{"v":116886.84370671869,"d":"£116,887"},{"v":117323.72737219775,"d":"£117,324"},null,{"$f":"SUM(IF(BS416:BT416>=BS416, 1))","v":2},{"$f":"SUM(IF(BS416:BT416>=BT416, 1))","v":1},null,{"v":134206.95353345608,"d":"£134,207"},{"v":134599.80261801684,"d":"£134,600"},null,{"$f":"SUM(IF(BY416:BZ416>=BY416, 1))","v":2},{"$f":"SUM(IF(BY416:BZ416>=BZ416, 1))","v":1},null,{"v":93464.30427163688,"d":"£93,464"},{"v":97017.74797598724,"d":"£97,018"},null,{"$f":"SUM(IF(CE416:CF416>=CE416, 1))","v":2},{"$f":"SUM(IF(CE416:CF416>=CF416, 1))","v":1},null,{"v":47834.7242617392,"d":"£47,835"},{"v":48641.89098877382,"d":"£48,642"},null,{"$f":"SUM(IF(CK416:CL416>=CK416, 1))","v":2},{"$f":"SUM(IF(CK416:CL416>=CL416, 1))","v":1},null,{"$f":"AF416*WTP-AC416","v":{"v":41966.58170104258,"d":"£41,967"}},{"v":44385.7376192999,"d":"£44,386"},null,{"$f":"SUM(IF(CQ416:CR416>=CQ416, 1))","v":2},{"$f":"SUM(IF(CQ416:CR416>=CR416, 1))","v":1},null,{"v":-46870024.33779936,"d":"-£46,870,024"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW416:CX416>=CW416, 1))","v":2},{"$f":"SUM(IF(CW416:CX416>=CX416, 1))","v":1},null,{"v":-2646367.3428588333,"d":"-£2,646,367"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC416:DD416>=DC416, 1))","v":2},{"$f":"SUM(IF(DC416:DD416>=DD416, 1))","v":1},null,{"v":-82486509.34797284,"d":"-£82,486,509"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI416:DJ416>=DI416, 1))","v":2},{"$f":"SUM(IF(DI416:DJ416>=DJ416, 1))","v":1},null,{"v":-7191995.455539517,"d":"-£7,191,995"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO416:DP416>=DO416, 1))","v":2},{"$f":"SUM(IF(DO416:DP416>=DP416, 1))","v":1},null,{"v":-38028045.05627277,"d":"-£38,028,045"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU416:DV416>=DU416, 1))","v":2},{"$f":"SUM(IF(DU416:DV416>=DV416, 1))","v":1},null,{"v":-177222941.5404433,"d":"-£177,222,942"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA416:EB416>=EA416, 1))","v":2},{"$f":"SUM(IF(EA416:EB416>=EB416, 1))","v":1}]
[{"$nulls":3},401,{"v":240.9848406722134,"d":"£240.98"},{"v":218.30250771806587,"d":"£218.30"},null,{"v":5.774122506335947,"d":"5.774"},{"v":5.790157715192885,"d":"5.790"},null,{"v":258.5863368750367,"d":"£258.59"},{"v":235.33669595482817,"d":"£235.34"},null,{"v":6.68227151087919,"d":"6.682"},{"v":6.6958709470551305,"d":"6.696"},null,{"v":2377.840143321069,"d":"£2,377.84"},{"v":1414.5335827058009,"d":"£1,414.53"},null,{"v":4.672078406882389,"d":"4.672"},{"v":4.760591808526465,"d":"4.761"},null,{"v":8190.1092133835955,"d":"£8,190.11"},{"v":8228.3804026834,"d":"£8,228.38"},null,{"v":2.9804410701483426,"d":"2.980"},{"v":3.0317623690980717,"d":"3.032"},null,{"v":51115.67372420575,"d":"£51,115.67"},{"v":50926.44158646048,"d":"£50,926.44"},null,{"v":4.59698434932693,"d":"4.597"},{"v":4.693959075375061,"d":"4.694"},null,{"v":2438480.102656892,"d":"£2,438,480.10"},{"v":0,"d":"£0.00"},null,{"v":-1723.8763675075181,"d":"-1723.876"},{"v":0,"d":"0.000"},null,{"v":156660.07357894327,"d":"£156,660.07"},{"v":0,"d":"£0.00"},null,{"v":-91.6353366173161,"d":"-91.635"},{"v":0,"d":"0.000"},null,{"v":22032137.580385704,"d":"£22,032,137.58"},{"v":0,"d":"£0.00"},null,{"v":-2024.4224657669306,"d":"-2024.422"},{"v":0,"d":"0.000"},null,{"v":-344407.76402658323,"d":"-£344,407.76"},{"v":0,"d":"£0.00"},null,{"v":-461.84751876279216,"d":"-461.848"},{"v":0,"d":"0.000"},null,{"v":2973278.313718103,"d":"£2,973,278.31"},{"v":0,"d":"£0.00"},null,{"v":-1523.6991632245763,"d":"-1523.699"},{"v":0,"d":"0.000"},null,{"v":27256148.30631306,"d":"£27,256,148.31"},{"v":0,"d":"£0.00"},null,{"v":-5825.480851879133,"d":"-5825.481"},{"v":0,"d":"0.000"},null,{"v":115241.46528604672,"d":"£115,241"},{"v":115584.85179613964,"d":"£115,585"},null,{"$f":"SUM(IF(BS417:BT417>=BS417, 1))","v":2},{"$f":"SUM(IF(BS417:BT417>=BT417, 1))","v":1},null,{"v":133386.84388070874,"d":"£133,387"},{"v":133682.0822451478,"d":"£133,682"},null,{"$f":"SUM(IF(BY417:BZ417>=BY417, 1))","v":2},{"$f":"SUM(IF(BY417:BZ417>=BZ417, 1))","v":1},null,{"v":91063.72799432672,"d":"£91,064"},{"v":93797.3025878235,"d":"£93,797"},null,{"$f":"SUM(IF(CE417:CF417>=CE417, 1))","v":2},{"$f":"SUM(IF(CE417:CF417>=CF417, 1))","v":1},null,{"v":51418.71218958325,"d":"£51,419"},{"v":52406.86697927803,"d":"£52,407"},null,{"$f":"SUM(IF(CK417:CL417>=CK417, 1))","v":2},{"$f":"SUM(IF(CK417:CL417>=CL417, 1))","v":1},null,{"$f":"AF417*WTP-AC417","v":{"v":40824.013262332846,"d":"£40,824"}},{"v":42952.739921040746,"d":"£42,953"},null,{"$f":"SUM(IF(CQ417:CR417>=CQ417, 1))","v":2},{"$f":"SUM(IF(CQ417:CR417>=CR417, 1))","v":1},null,{"v":-36916007.452807255,"d":"-£36,916,007"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW417:CX417>=CW417, 1))","v":2},{"$f":"SUM(IF(CW417:CX417>=CX417, 1))","v":1},null,{"v":-1989366.8059252652,"d":"-£1,989,367"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC417:DD417>=DC417, 1))","v":2},{"$f":"SUM(IF(DC417:DD417>=DD417, 1))","v":1},null,{"v":-62520586.89572431,"d":"-£62,520,587"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI417:DJ417>=DI417, 1))","v":2},{"$f":"SUM(IF(DI417:DJ417>=DJ417, 1))","v":1},null,{"v":-8892542.61122926,"d":"-£8,892,543"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO417:DP417>=DO417, 1))","v":2},{"$f":"SUM(IF(DO417:DP417>=DP417, 1))","v":1},null,{"v":-33447261.578209627,"d":"-£33,447,262"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU417:DV417>=DU417, 1))","v":2},{"$f":"SUM(IF(DU417:DV417>=DV417, 1))","v":1},null,{"v":-143765765.34389573,"d":"-£143,765,765"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA417:EB417>=EA417, 1))","v":2},{"$f":"SUM(IF(EA417:EB417>=EB417, 1))","v":1}]
[{"$nulls":3},405,{"v":254.87075030205546,"d":"£254.87"},{"v":230.00857594925213,"d":"£230.01"},null,{"v":5.826814676897703,"d":"5.827"},{"v":5.839885702541256,"d":"5.840"},null,{"v":273.34173421847316,"d":"£273.34"},{"v":247.8939795192239,"d":"£247.89"},null,{"v":6.645838815426165,"d":"6.646"},{"v":6.6571603540516415,"d":"6.657"},null,{"v":1357.8730176256877,"d":"£1,357.87"},{"v":1191.2061835132035,"d":"£1,191.21"},null,{"v":4.770659638704208,"d":"4.771"},{"v":4.808551321982868,"d":"4.809"},null,{"v":7588.92374314494,"d":"£7,588.92"},{"v":7608.717021124194,"d":"£7,608.72"},null,{"v":2.945823726418051,"d":"2.946"},{"v":3.0186214228847166,"d":"3.019"},null,{"v":52654.69622308384,"d":"£52,654.70"},{"v":52587.23471486694,"d":"£52,587.23"},null,{"v":4.979280740618042,"d":"4.979"},{"v":5.075154257238752,"d":"5.075"},null,{"v":2698161.0685244454,"d":"£2,698,161.07"},{"v":0,"d":"£0.00"},null,{"v":-1418.5296915972717,"d":"-1418.530"},{"v":0,"d":"0.000"},null,{"v":183359.95991100537,"d":"£183,359.96"},{"v":0,"d":"£0.00"},null,{"v":-81.57563969914744,"d":"-81.576"},{"v":0,"d":"0.000"},null,{"v":3816611.2516461224,"d":"£3,816,611.25"},{"v":0,"d":"£0.00"},null,{"v":-867.70607670836,"d":"-867.706"},{"v":0,"d":"0.000"},null,{"v":-169146.46031697685,"d":"-£169,146.46"},{"v":0,"d":"£0.00"},null,{"v":-622.1037611593489,"d":"-622.104"},{"v":0,"d":"0.000"},null,{"v":1031353.3362419821,"d":"£1,031,353.34"},{"v":0,"d":"£0.00"},null,{"v":-1465.716878225005,"d":"-1465.717"},{"v":0,"d":"0.000"},null,{"v":7560339.156006579,"d":"£7,560,339.16"},{"v":0,"d":"£0.00"},null,{"v":-4455.632047389133,"d":"-4455.632"},{"v":0,"d":"0.000"},null,{"v":116281.422787652,"d":"£116,281"},{"v":116567.70547487587,"d":"£116,568"},null,{"$f":"SUM(IF(BS421:BT421>=BS421, 1))","v":2},{"$f":"SUM(IF(BS421:BT421>=BT421, 1))","v":1},null,{"v":132643.43457430485,"d":"£132,643"},{"v":132895.3131015136,"d":"£132,895"},null,{"$f":"SUM(IF(BY421:BZ421>=BY421, 1))","v":2},{"$f":"SUM(IF(BY421:BZ421>=BZ421, 1))","v":1},null,{"v":94055.31975645847,"d":"£94,055"},{"v":94979.82025614416,"d":"£94,980"},null,{"$f":"SUM(IF(CE421:CF421>=CE421, 1))","v":2},{"$f":"SUM(IF(CE421:CF421>=CF421, 1))","v":1},null,{"v":51327.55078521608,"d":"£51,328"},{"v":52763.71143657014,"d":"£52,764"},null,{"$f":"SUM(IF(CK421:CL421>=CK421, 1))","v":2},{"$f":"SUM(IF(CK421:CL421>=CL421, 1))","v":1},null,{"$f":"AF421*WTP-AC421","v":{"v":46930.91858927699,"d":"£46,931"}},{"v":48915.85042990809,"d":"£48,916"},null,{"$f":"SUM(IF(CQ421:CR421>=CQ421, 1))","v":2},{"$f":"SUM(IF(CQ421:CR421>=CR421, 1))","v":1},null,{"v":-31068754.90046988,"d":"-£31,068,755"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW421:CX421>=CW421, 1))","v":2},{"$f":"SUM(IF(CW421:CX421>=CX421, 1))","v":1},null,{"v":-1814872.7538939542,"d":"-£1,814,873"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC421:DD421>=DC421, 1))","v":2},{"$f":"SUM(IF(DC421:DD421>=DD421, 1))","v":1},null,{"v":-21170732.785813324,"d":"-£21,170,733"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI421:DJ421>=DI421, 1))","v":2},{"$f":"SUM(IF(DI421:DJ421>=DJ421, 1))","v":1},null,{"v":-12272928.76287,"d":"-£12,272,929"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO421:DP421>=DO421, 1))","v":2},{"$f":"SUM(IF(DO421:DP421>=DP421, 1))","v":1},null,{"v":-30345690.900742084,"d":"-£30,345,691"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU421:DV421>=DU421, 1))","v":2},{"$f":"SUM(IF(DU421:DV421>=DV421, 1))","v":1},null,{"v":-96672980.10378923,"d":"-£96,672,980"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA421:EB421>=EA421, 1))","v":2},{"$f":"SUM(IF(EA421:EB421>=EB421, 1))","v":1}]
[{"$nulls":3},406,{"v":256.88329976029956,"d":"£256.88"},{"v":230.2120450057941,"d":"£230.21"},null,{"v":5.778495057048298,"d":"5.778"},{"v":5.797788986808478,"d":"5.798"},null,{"v":275.5605065196234,"d":"£275.56"},{"v":248.25190880736437,"d":"£248.25"},null,{"v":6.700360512105915,"d":"6.700"},{"v":6.717002710212641,"d":"6.717"},null,{"v":2939.6093004144673,"d":"£2,939.61"},{"v":1775.0601320650671,"d":"£1,775.06"},null,{"v":4.771021475193633,"d":"4.771"},{"v":4.843435383586944,"d":"4.843"},null,{"v":12465.438010955357,"d":"£12,465.44"},{"v":12425.264010833955,"d":"£12,425.26"},null,{"v":2.927285187496198,"d":"2.927"},{"v":2.9755310457656323,"d":"2.976"},null,{"v":49678.43026565712,"d":"£49,678.43"},{"v":49688.15164941811,"d":"£49,688.15"},null,{"v":4.0794711187312105,"d":"4.079"},{"v":4.133942871357362,"d":"4.134"},null,{"v":2879051.167321964,"d":"£2,879,051.17"},{"v":0,"d":"£0.00"},null,{"v":-2082.6995771127417,"d":"-2082.700"},{"v":0,"d":"0.000"},null,{"v":183272.3222400715,"d":"£183,272.32"},{"v":0,"d":"£0.00"},null,{"v":-111.68842597984279,"d":"-111.688"},{"v":0,"d":"0.000"},null,{"v":26766133.41215483,"d":"£26,766,133.41"},{"v":0,"d":"£0.00"},null,{"v":-1664.369685393469,"d":"-1664.370"},{"v":0,"d":"0.000"},null,{"v":347719.8520799461,"d":"£347,719.85"},{"v":0,"d":"£0.00"},null,{"v":-417.5845733614304,"d":"-417.585"},{"v":0,"d":"0.000"},null,{"v":-149524.27601697142,"d":"-£149,524.28"},{"v":0,"d":"£0.00"},null,{"v":-837.8281914438421,"d":"-837.828"},{"v":0,"d":"0.000"},null,{"v":30026652.47777984,"d":"£30,026,652.48"},{"v":0,"d":"£0.00"},null,{"v":-5114.170453291325,"d":"-5114.170"},{"v":0,"d":"0.000"},null,{"v":115313.01784120566,"d":"£115,313"},{"v":115725.56769116377,"d":"£115,726"},null,{"$f":"SUM(IF(BS422:BT422>=BS422, 1))","v":2},{"$f":"SUM(IF(BS422:BT422>=BT422, 1))","v":1},null,{"v":133731.64973559868,"d":"£133,732"},{"v":134091.80229544544,"d":"£134,092"},null,{"$f":"SUM(IF(BY422:BZ422>=BY422, 1))","v":2},{"$f":"SUM(IF(BY422:BZ422>=BZ422, 1))","v":1},null,{"v":92480.82020345819,"d":"£92,481"},{"v":95093.64753967382,"d":"£95,094"},null,{"$f":"SUM(IF(CE422:CF422>=CE422, 1))","v":2},{"$f":"SUM(IF(CE422:CF422>=CF422, 1))","v":1},null,{"v":46080.26573896861,"d":"£46,080"},{"v":47085.35690447869,"d":"£47,085"},null,{"$f":"SUM(IF(CK422:CL422>=CK422, 1))","v":2},{"$f":"SUM(IF(CK422:CL422>=CL422, 1))","v":1},null,{"$f":"AF422*WTP-AC422","v":{"v":31910.992108967082,"d":"£31,911"}},{"v":32990.70577772912,"d":"£32,991"},null,{"$f":"SUM(IF(CQ422:CR422>=CQ422, 1))","v":2},{"$f":"SUM(IF(CQ422:CR422>=CR422, 1))","v":1},null,{"v":-44533042.7095768,"d":"-£44,533,043"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW422:CX422>=CW422, 1))","v":2},{"$f":"SUM(IF(CW422:CX422>=CX422, 1))","v":1},null,{"v":-2417040.841836927,"d":"-£2,417,041"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC422:DD422>=DC422, 1))","v":2},{"$f":"SUM(IF(DC422:DD422>=DD422, 1))","v":1},null,{"v":-60053527.120024204,"d":"-£60,053,527"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI422:DJ422>=DI422, 1))","v":2},{"$f":"SUM(IF(DI422:DJ422>=DJ422, 1))","v":1},null,{"v":-8699411.319308553,"d":"-£8,699,411"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO422:DP422>=DO422, 1))","v":2},{"$f":"SUM(IF(DO422:DP422>=DP422, 1))","v":1},null,{"v":-16607039.55285987,"d":"-£16,607,040"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU422:DV422>=DU422, 1))","v":2},{"$f":"SUM(IF(DU422:DV422>=DV422, 1))","v":1},null,{"v":-132310061.54360634,"d":"-£132,310,062"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA422:EB422>=EA422, 1))","v":2},{"$f":"SUM(IF(EA422:EB422>=EB422, 1))","v":1}]
[{"$nulls":3},409,{"v":293.4795697906026,"d":"£293.48"},{"v":266.0357300181882,"d":"£266.04"},null,{"v":5.8888810218789285,"d":"5.889"},{"v":5.9042822471372025,"d":"5.904"},null,{"v":314.9714158427911,"d":"£314.97"},{"v":286.8863961510362,"d":"£286.89"},null,{"v":6.649972172167427,"d":"6.650"},{"v":6.663373494111161,"d":"6.663"},null,{"v":3114.952111881698,"d":"£3,114.95"},{"v":1263.665477202852,"d":"£1,263.67"},null,{"v":4.838101951225347,"d":"4.838"},{"v":5.010422354302053,"d":"5.010"},null,{"v":13262.168232628263,"d":"£13,262.17"},{"v":13227.0612634528,"d":"£13,227.06"},null,{"v":3.014706173390154,"d":"3.015"},{"v":3.0744799913992007,"d":"3.074"},null,{"v":50087.4422746495,"d":"£50,087.44"},{"v":50026.33460372734,"d":"£50,026.33"},null,{"v":4.66874465554164,"d":"4.669"},{"v":4.745306479353885,"d":"4.745"},null,{"v":2999282.7936773286,"d":"£2,999,282.79"},{"v":0,"d":"£0.00"},null,{"v":-1683.1693488139788,"d":"-1683.169"},{"v":0,"d":"0.000"},null,{"v":192739.91446160065,"d":"£192,739.91"},{"v":0,"d":"£0.00"},null,{"v":-91.96965761309193,"d":"-91.970"},{"v":0,"d":"0.000"},null,{"v":43282196.0840079,"d":"£43,282,196.08"},{"v":0,"d":"£0.00"},null,{"v":-4028.768606399567,"d":"-4028.769"},{"v":0,"d":"0.000"},null,{"v":322912.30389356543,"d":"£322,912.30"},{"v":0,"d":"£0.00"},null,{"v":-549.7968562694064,"d":"-549.797"},{"v":0,"d":"0.000"},null,{"v":923888.644269208,"d":"£923,888.64"},{"v":0,"d":"£0.00"},null,{"v":-1157.5404288403695,"d":"-1157.540"},{"v":0,"d":"0.000"},null,{"v":47721019.740309596,"d":"£47,721,019.74"},{"v":0,"d":"£0.00"},null,{"v":-7511.244897936414,"d":"-7511.245"},{"v":0,"d":"0.000"},null,{"v":117484.14086778797,"d":"£117,484"},{"v":117819.60921272586,"d":"£117,820"},null,{"$f":"SUM(IF(BS425:BT425>=BS425, 1))","v":2},{"$f":"SUM(IF(BS425:BT425>=BT425, 1))","v":1},null,{"v":132684.47202750575,"d":"£132,684"},{"v":132980.5834860722,"d":"£132,981"},null,{"$f":"SUM(IF(BY425:BZ425>=BY425, 1))","v":2},{"$f":"SUM(IF(BY425:BZ425>=BZ425, 1))","v":1},null,{"v":93647.08691262525,"d":"£93,647"},{"v":98944.7816088382,"d":"£98,945"},null,{"$f":"SUM(IF(CE425:CF425>=CE425, 1))","v":2},{"$f":"SUM(IF(CE425:CF425>=CF425, 1))","v":1},null,{"v":47031.95523517482,"d":"£47,032"},{"v":48262.53856453121,"d":"£48,263"},null,{"$f":"SUM(IF(CK425:CL425>=CK425, 1))","v":2},{"$f":"SUM(IF(CK425:CL425>=CL425, 1))","v":1},null,{"$f":"AF425*WTP-AC425","v":{"v":43287.4508361833,"d":"£43,287"}},{"v":44879.79498335036,"d":"£44,880"},null,{"$f":"SUM(IF(CQ425:CR425>=CQ425, 1))","v":2},{"$f":"SUM(IF(CQ425:CR425>=CR425, 1))","v":1},null,{"v":-36662669.76995691,"d":"-£36,662,670"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW425:CX425>=CW425, 1))","v":2},{"$f":"SUM(IF(CW425:CX425>=CX425, 1))","v":1},null,{"v":-2032133.0667234391,"d":"-£2,032,133"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC425:DD425>=DC425, 1))","v":2},{"$f":"SUM(IF(DC425:DD425>=DD425, 1))","v":1},null,{"v":-123857568.21199924,"d":"-£123,857,568"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI425:DJ425>=DI425, 1))","v":2},{"$f":"SUM(IF(DI425:DJ425>=DJ425, 1))","v":1},null,{"v":-11318849.429281693,"d":"-£11,318,849"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO425:DP425>=DO425, 1))","v":2},{"$f":"SUM(IF(DO425:DP425>=DP425, 1))","v":1},null,{"v":-24074697.2210766,"d":"-£24,074,697"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU425:DV425>=DU425, 1))","v":2},{"$f":"SUM(IF(DU425:DV425>=DV425, 1))","v":1},null,{"v":-197945917.69903788,"d":"-£197,945,918"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA425:EB425>=EA425, 1))","v":2},{"$f":"SUM(IF(EA425:EB425>=EB425, 1))","v":1}]
[{"$nulls":3},413,{"v":284.2494739163542,"d":"£284.25"},{"v":261.7318392929799,"d":"£261.73"},null,{"v":5.841518971232705,"d":"5.842"},{"v":5.856492141067627,"d":"5.856"},null,{"v":305.2168693869413,"d":"£305.22"},{"v":282.13361130994235,"d":"£282.13"},null,{"v":6.685047517775487,"d":"6.685"},{"v":6.698009908129563,"d":"6.698"},null,{"v":2856.2280682569767,"d":"£2,856.23"},{"v":1707.1764045377813,"d":"£1,707.18"},null,{"v":4.860497969384944,"d":"4.860"},{"v":4.9377312911146465,"d":"4.938"},null,{"v":11317.390477666238,"d":"£11,317.39"},{"v":11298.63523818951,"d":"£11,298.64"},null,{"v":3.1062105098559907,"d":"3.106"},{"v":3.1649426340011173,"d":"3.165"},null,{"v":48974.24695324615,"d":"£48,974.25"},{"v":49003.8683023386,"d":"£49,003.87"},null,{"v":4.6848733649437655,"d":"4.685"},{"v":4.774615336406583,"d":"4.775"},null,{"v":2429050.667290454,"d":"£2,429,050.67"},{"v":0,"d":"£0.00"},null,{"v":-1615.2046512566394,"d":"-1615.205"},{"v":0,"d":"0.000"},null,{"v":157833.75355964756,"d":"£157,833.75"},{"v":0,"d":"£0.00"},null,{"v":-88.6314539249472,"d":"-88.631"},{"v":0,"d":"0.000"},null,{"v":26620505.836775612,"d":"£26,620,505.84"},{"v":0,"d":"£0.00"},null,{"v":-1789.292994228278,"d":"-1789.293"},{"v":0,"d":"0.000"},null,{"v":167811.60065677328,"d":"£167,811.60"},{"v":0,"d":"£0.00"},null,{"v":-525.5028481505382,"d":"-525.503"},{"v":0,"d":"0.000"},null,{"v":-469939.65312915074,"d":"-£469,939.65"},{"v":0,"d":"£0.00"},null,{"v":-1423.7471361867556,"d":"-1423.747"},{"v":0,"d":"0.000"},null,{"v":28905262.20515334,"d":"£28,905,262.21"},{"v":0,"d":"£0.00"},null,{"v":-5442.379083747159,"d":"-5442.379"},{"v":0,"d":"0.000"},null,{"v":116546.12995073774,"d":"£116,546"},{"v":116868.11098205957,"d":"£116,868"},null,{"$f":"SUM(IF(BS429:BT429>=BS429, 1))","v":2},{"$f":"SUM(IF(BS429:BT429>=BT429, 1))","v":1},null,{"v":133395.7334861228,"d":"£133,396"},{"v":133678.0645512813,"d":"£133,678"},null,{"$f":"SUM(IF(BY429:BZ429>=BY429, 1))","v":2},{"$f":"SUM(IF(BY429:BZ429>=BZ429, 1))","v":1},null,{"v":94353.73131944191,"d":"£94,354"},{"v":97047.44941775515,"d":"£97,047"},null,{"$f":"SUM(IF(CE429:CF429>=CE429, 1))","v":2},{"$f":"SUM(IF(CE429:CF429>=CF429, 1))","v":1},null,{"v":50806.819719453575,"d":"£50,807"},{"v":52000.217441832836,"d":"£52,000"},null,{"$f":"SUM(IF(CK429:CL429>=CK429, 1))","v":2},{"$f":"SUM(IF(CK429:CL429>=CL429, 1))","v":1},null,{"$f":"AF429*WTP-AC429","v":{"v":44723.22034562917,"d":"£44,723"}},{"v":46488.438425793065,"d":"£46,488"},null,{"$f":"SUM(IF(CQ429:CR429>=CQ429, 1))","v":2},{"$f":"SUM(IF(CQ429:CR429>=CR429, 1))","v":1},null,{"v":-34733143.69242324,"d":"-£34,733,144"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW429:CX429>=CW429, 1))","v":2},{"$f":"SUM(IF(CW429:CX429>=CX429, 1))","v":1},null,{"v":-1930462.8320585915,"d":"-£1,930,463"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC429:DD429>=DC429, 1))","v":2},{"$f":"SUM(IF(DC429:DD429>=DD429, 1))","v":1},null,{"v":-62406365.72134118,"d":"-£62,406,366"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI429:DJ429>=DI429, 1))","v":2},{"$f":"SUM(IF(DI429:DJ429>=DJ429, 1))","v":1},null,{"v":-10677868.563667538,"d":"-£10,677,869"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO429:DP429>=DO429, 1))","v":2},{"$f":"SUM(IF(DO429:DP429>=DP429, 1))","v":1},null,{"v":-28005003.070605963,"d":"-£28,005,003"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU429:DV429>=DU429, 1))","v":2},{"$f":"SUM(IF(DU429:DV429>=DV429, 1))","v":1},null,{"v":-137752843.88009652,"d":"-£137,752,844"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA429:EB429>=EA429, 1))","v":2},{"$f":"SUM(IF(EA429:EB429>=EB429, 1))","v":1}]
[{"$nulls":3},416,{"v":269.8113642859542,"d":"£269.81"},{"v":256.3467168564686,"d":"£256.35"},null,{"v":5.826730543284734,"d":"5.827"},{"v":5.84171851181254,"d":"5.842"},null,{"v":290.23182828076926,"d":"£290.23"},{"v":276.42865768022165,"d":"£276.43"},null,{"v":6.708643281898865,"d":"6.709"},{"v":6.721688560317552,"d":"6.722"},null,{"v":2484.295459971989,"d":"£2,484.30"},{"v":1584.7909026219772,"d":"£1,584.79"},null,{"v":4.942784791498367,"d":"4.943"},{"v":5.015049598383105,"d":"5.015"},null,{"v":15023.24836289419,"d":"£15,023.25"},{"v":15014.265487304194,"d":"£15,014.27"},null,{"v":3.0397464675123502,"d":"3.040"},{"v":3.0942936203800424,"d":"3.094"},null,{"v":49638.85661855637,"d":"£49,638.86"},{"v":49559.555357302255,"d":"£49,559.56"},null,{"v":4.685966255396209,"d":"4.686"},{"v":4.804365164880225,"d":"4.804"},null,{"v":1437586.273138822,"d":"£1,437,586.27"},{"v":0,"d":"£0.00"},null,{"v":-1600.2274051845582,"d":"-1600.227"},{"v":0,"d":"0.000"},null,{"v":92483.82885640959,"d":"£92,483.83"},{"v":0,"d":"£0.00"},null,{"v":-87.40580925734662,"d":"-87.406"},{"v":0,"d":"0.000"},null,{"v":20675008.494308412,"d":"£20,675,008.49"},{"v":0,"d":"£0.00"},null,{"v":-1660.9982506182578,"d":"-1660.998"},{"v":0,"d":"0.000"},null,{"v":76653.16944238944,"d":"£76,653.17"},{"v":0,"d":"£0.00"},null,{"v":-465.46477344332277,"d":"-465.465"},{"v":0,"d":"0.000"},null,{"v":1303119.8344147413,"d":"£1,303,119.83"},{"v":0,"d":"£0.00"},null,{"v":-1945.5928554187292,"d":"-1945.593"},{"v":0,"d":"0.000"},null,{"v":23584851.600160774,"d":"£23,584,851.60"},{"v":0,"d":"£0.00"},null,{"v":-5759.689093922215,"d":"-5759.689"},{"v":0,"d":"0.000"},null,{"v":116264.79950140872,"d":"£116,265"},{"v":116578.02351939434,"d":"£116,578"},null,{"$f":"SUM(IF(BS432:BT432>=BS432, 1))","v":2},{"$f":"SUM(IF(BS432:BT432>=BT432, 1))","v":1},null,{"v":133882.6338096965,"d":"£133,883"},{"v":134157.3425486708,"d":"£134,157"},null,{"$f":"SUM(IF(BY432:BZ432>=BY432, 1))","v":2},{"$f":"SUM(IF(BY432:BZ432>=BZ432, 1))","v":1},null,{"v":96371.40036999535,"d":"£96,371"},{"v":98716.20106504014,"d":"£98,716"},null,{"$f":"SUM(IF(CE432:CF432>=CE432, 1))","v":2},{"$f":"SUM(IF(CE432:CF432>=CF432, 1))","v":1},null,{"v":45771.68098735281,"d":"£45,772"},{"v":46871.60692029666,"d":"£46,872"},null,{"$f":"SUM(IF(CK432:CL432>=CK432, 1))","v":2},{"$f":"SUM(IF(CK432:CL432>=CL432, 1))","v":1},null,{"$f":"AF432*WTP-AC432","v":{"v":44080.468489367806,"d":"£44,080"}},{"v":46527.74794030224,"d":"£46,528"},null,{"$f":"SUM(IF(CQ432:CR432>=CQ432, 1))","v":2},{"$f":"SUM(IF(CQ432:CR432>=CR432, 1))","v":1},null,{"v":-33442134.376829986,"d":"-£33,442,134"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW432:CX432>=CW432, 1))","v":2},{"$f":"SUM(IF(CW432:CX432>=CX432, 1))","v":1},null,{"v":-1840600.0140033418,"d":"-£1,840,600"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC432:DD432>=DC432, 1))","v":2},{"$f":"SUM(IF(DC432:DD432>=DD432, 1))","v":1},null,{"v":-53894973.50667357,"d":"-£53,894,974"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI432:DJ432>=DI432, 1))","v":2},{"$f":"SUM(IF(DI432:DJ432>=DJ432, 1))","v":1},null,{"v":-9385948.638308845,"d":"-£9,385,949"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO432:DP432>=DO432, 1))","v":2},{"$f":"SUM(IF(DO432:DP432>=DP432, 1))","v":1},null,{"v":-40214976.94278932,"d":"-£40,214,977"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU432:DV432>=DU432, 1))","v":2},{"$f":"SUM(IF(DU432:DV432>=DV432, 1))","v":1},null,{"v":-138778633.47860506,"d":"-£138,778,633"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA432:EB432>=EA432, 1))","v":2},{"$f":"SUM(IF(EA432:EB432>=EB432, 1))","v":1}]
[{"$nulls":3},418,{"v":213.63570489435563,"d":"£213.64"},{"v":189.49931094942417,"d":"£189.50"},null,{"v":5.8408106119358365,"d":"5.841"},{"v":5.856281817764867,"d":"5.856"},null,{"v":229.00230027763754,"d":"£229.00"},{"v":204.30235743825904,"d":"£204.30"},null,{"v":6.688948713989556,"d":"6.689"},{"v":6.702290369006963,"d":"6.702"},null,{"v":1848.725504399035,"d":"£1,848.73"},{"v":1181.6195686895403,"d":"£1,181.62"},null,{"v":4.749034259236141,"d":"4.749"},{"v":4.8141605290397,"d":"4.814"},null,{"v":13807.439933060828,"d":"£13,807.44"},{"v":13755.732456311629,"d":"£13,755.73"},null,{"v":3.052804975654181,"d":"3.053"},{"v":3.095077698536206,"d":"3.095"},null,{"v":48538.5303445093,"d":"£48,538.53"},{"v":48210.190324030875,"d":"£48,210.19"},null,{"v":4.13089215969255,"d":"4.131"},{"v":4.239370583901436,"d":"4.239"},null,{"v":2626460.7018996896,"d":"£2,626,460.70"},{"v":0,"d":"£0.00"},null,{"v":-1683.5370773968466,"d":"-1683.537"},{"v":0,"d":"0.000"},null,{"v":163432.08780351307,"d":"£163,432.09"},{"v":0,"d":"£0.00"},null,{"v":-88.2777157999249,"d":"-88.278"},{"v":0,"d":"0.000"},null,{"v":15501269.860727029,"d":"£15,501,269.86"},{"v":0,"d":"£0.00"},null,{"v":-1513.3126977408817,"d":"-1513.313"},{"v":0,"d":"0.000"},null,{"v":454732.1525469089,"d":"£454,732.15"},{"v":0,"d":"£0.00"},null,{"v":-371.7598977687457,"d":"-371.760"},{"v":0,"d":"0.000"},null,{"v":5233124.009723623,"d":"£5,233,124.01"},{"v":0,"d":"£0.00"},null,{"v":-1728.942592612779,"d":"-1728.943"},{"v":0,"d":"0.000"},null,{"v":23979018.812700763,"d":"£23,979,018.81"},{"v":0,"d":"£0.00"},null,{"v":-5385.829981319178,"d":"-5385.830"},{"v":0,"d":"0.000"},null,{"v":116602.57653382237,"d":"£116,603"},{"v":116936.13704434791,"d":"£116,936"},null,{"$f":"SUM(IF(BS434:BT434>=BS434, 1))","v":2},{"$f":"SUM(IF(BS434:BT434>=BT434, 1))","v":1},null,{"v":133549.97197951347,"d":"£133,550"},{"v":133841.50502270102,"d":"£133,842"},null,{"$f":"SUM(IF(BY434:BZ434>=BY434, 1))","v":2},{"$f":"SUM(IF(BY434:BZ434>=BZ434, 1))","v":1},null,{"v":93131.9596803238,"d":"£93,132"},{"v":95101.59101210447,"d":"£95,102"},null,{"$f":"SUM(IF(CE434:CF434>=CE434, 1))","v":2},{"$f":"SUM(IF(CE434:CF434>=CF434, 1))","v":1},null,{"v":47248.659580022795,"d":"£47,249"},{"v":48145.82151441249,"d":"£48,146"},null,{"$f":"SUM(IF(CK434:CL434>=CK434, 1))","v":2},{"$f":"SUM(IF(CK434:CL434>=CL434, 1))","v":1},null,{"$f":"AF434*WTP-AC434","v":{"v":34079.3128493417,"d":"£34,079"}},{"v":36577.22135399784,"d":"£36,577"},null,{"$f":"SUM(IF(CQ434:CR434>=CQ434, 1))","v":2},{"$f":"SUM(IF(CQ434:CR434>=CR434, 1))","v":1},null,{"v":-36297202.24983662,"d":"-£36,297,202"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW434:CX434>=CW434, 1))","v":2},{"$f":"SUM(IF(CW434:CX434>=CX434, 1))","v":1},null,{"v":-1928986.4038020112,"d":"-£1,928,986"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC434:DD434>=DC434, 1))","v":2},{"$f":"SUM(IF(DC434:DD434>=DD434, 1))","v":1},null,{"v":-45767523.815544665,"d":"-£45,767,524"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI434:DJ434>=DI434, 1))","v":2},{"$f":"SUM(IF(DI434:DJ434>=DJ434, 1))","v":1},null,{"v":-7889930.107921823,"d":"-£7,889,930"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO434:DP434>=DO434, 1))","v":2},{"$f":"SUM(IF(DO434:DP434>=DP434, 1))","v":1},null,{"v":-39811975.86197921,"d":"-£39,811,976"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU434:DV434>=DU434, 1))","v":2},{"$f":"SUM(IF(DU434:DV434>=DV434, 1))","v":1},null,{"v":-131695618.43908432,"d":"-£131,695,618"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA434:EB434>=EA434, 1))","v":2},{"$f":"SUM(IF(EA434:EB434>=EB434, 1))","v":1}]
[{"$nulls":3},422,{"v":271.6576780994205,"d":"£271.66"},{"v":252.99949404228855,"d":"£253.00"},null,{"v":5.815175507020113,"d":"5.815"},{"v":5.831661111750583,"d":"5.832"},null,{"v":291.8627893635626,"d":"£291.86"},{"v":272.7487633481046,"d":"£272.75"},null,{"v":6.714532570111853,"d":"6.715"},{"v":6.729177423789642,"d":"6.729"},null,{"v":1472.4224965077153,"d":"£1,472.42"},{"v":1172.2923661220939,"d":"£1,172.29"},null,{"v":4.971215858474559,"d":"4.971"},{"v":5.025026740823871,"d":"5.025"},null,{"v":12742.702885172585,"d":"£12,742.70"},{"v":12721.170250719646,"d":"£12,721.17"},null,{"v":3.010333607605907,"d":"3.010"},{"v":3.0571423419972312,"d":"3.057"},null,{"v":49129.20160809991,"d":"£49,129.20"},{"v":49050.90940877767,"d":"£49,050.91"},null,{"v":4.09998815383787,"d":"4.100"},{"v":4.214911845623189,"d":"4.215"},null,{"v":1983934.5629489592,"d":"£1,983,934.56"},{"v":0,"d":"£0.00"},null,{"v":-1752.923055949459,"d":"-1752.923"},{"v":0,"d":"0.000"},null,{"v":135353.96142620852,"d":"£135,353.96"},{"v":0,"d":"£0.00"},null,{"v":-103.70598837695267,"d":"-103.706"},{"v":0,"d":"0.000"},null,{"v":7078971.955841568,"d":"£7,078,971.96"},{"v":0,"d":"£0.00"},null,{"v":-1269.2018844640477,"d":"-1269.202"},{"v":0,"d":"0.000"},null,{"v":195250.3346918711,"d":"£195,250.33"},{"v":0,"d":"£0.00"},null,{"v":-424.4450940912018,"d":"-424.445"},{"v":0,"d":"0.000"},null,{"v":1231301.2888665574,"d":"£1,231,301.29"},{"v":0,"d":"£0.00"},null,{"v":-1807.4047100675598,"d":"-1807.405"},{"v":0,"d":"0.000"},null,{"v":10624812.103775164,"d":"£10,624,812.10"},{"v":0,"d":"£0.00"},null,{"v":-5357.680732949221,"d":"-5357.681"},{"v":0,"d":"0.000"},null,{"v":116031.85246230284,"d":"£116,032"},{"v":116380.22274096937,"d":"£116,380"},null,{"$f":"SUM(IF(BS438:BT438>=BS438, 1))","v":2},{"$f":"SUM(IF(BS438:BT438>=BT438, 1))","v":1},null,{"v":133998.7886128735,"d":"£133,999"},{"v":134310.79971244474,"d":"£134,311"},null,{"$f":"SUM(IF(BY438:BZ438>=BY438, 1))","v":2},{"$f":"SUM(IF(BY438:BZ438>=BZ438, 1))","v":1},null,{"v":97951.89467298346,"d":"£97,952"},{"v":99328.24245035532,"d":"£99,328"},null,{"$f":"SUM(IF(CE438:CF438>=CE438, 1))","v":2},{"$f":"SUM(IF(CE438:CF438>=CF438, 1))","v":1},null,{"v":47463.969266945554,"d":"£47,464"},{"v":48421.676589224975,"d":"£48,422"},null,{"$f":"SUM(IF(CK438:CL438>=CK438, 1))","v":2},{"$f":"SUM(IF(CK438:CL438>=CL438, 1))","v":1},null,{"$f":"AF438*WTP-AC438","v":{"v":32870.56146865749,"d":"£32,871"}},{"v":35247.32750368611,"d":"£35,247"},null,{"$f":"SUM(IF(CQ438:CR438>=CQ438, 1))","v":2},{"$f":"SUM(IF(CQ438:CR438>=CR438, 1))","v":1},null,{"v":-37042395.681938134,"d":"-£37,042,396"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW438:CX438>=CW438, 1))","v":2},{"$f":"SUM(IF(CW438:CX438>=CX438, 1))","v":1},null,{"v":-2209473.728965262,"d":"-£2,209,474"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC438:DD438>=DC438, 1))","v":2},{"$f":"SUM(IF(DC438:DD438>=DD438, 1))","v":1},null,{"v":-32463009.64512252,"d":"-£32,463,010"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI438:DJ438>=DI438, 1))","v":2},{"$f":"SUM(IF(DI438:DJ438>=DJ438, 1))","v":1},null,{"v":-8684152.216515906,"d":"-£8,684,152"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO438:DP438>=DO438, 1))","v":2},{"$f":"SUM(IF(DO438:DP438>=DP438, 1))","v":1},null,{"v":-37379395.49021775,"d":"-£37,379,395"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU438:DV438>=DU438, 1))","v":2},{"$f":"SUM(IF(DU438:DV438>=DV438, 1))","v":1},null,{"v":-117778426.76275958,"d":"-£117,778,427"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA438:EB438>=EA438, 1))","v":2},{"$f":"SUM(IF(EA438:EB438>=EB438, 1))","v":1}]
[{"$nulls":3},425,{"v":233.55601777698215,"d":"£233.56"},{"v":214.46592071130007,"d":"£214.47"},null,{"v":5.794455406524999,"d":"5.794"},{"v":5.812548547698913,"d":"5.813"},null,{"v":250.87492338967462,"d":"£250.87"},{"v":231.28348139657186,"d":"£231.28"},null,{"v":6.735863671384052,"d":"6.736"},{"v":6.750835309811219,"d":"6.751"},null,{"v":1879.8063013054293,"d":"£1,879.81"},{"v":1277.1345088587368,"d":"£1,277.13"},null,{"v":4.6976205832022355,"d":"4.698"},{"v":4.762081437321891,"d":"4.762"},null,{"v":20162.517616967263,"d":"£20,162.52"},{"v":20084.142446227317,"d":"£20,084.14"},null,{"v":3.0400097364661187,"d":"3.040"},{"v":3.074252747034106,"d":"3.074"},null,{"v":49832.55233655482,"d":"£49,832.55"},{"v":49808.30368985206,"d":"£49,808.30"},null,{"v":4.890230761667334,"d":"4.890"},{"v":4.9318375510809185,"d":"4.932"},null,{"v":2050165.799049838,"d":"£2,050,165.80"},{"v":0,"d":"£0.00"},null,{"v":-1943.0985135651015,"d":"-1943.099"},{"v":0,"d":"0.000"},null,{"v":138918.07557465672,"d":"£138,918.08"},{"v":0,"d":"£0.00"},null,{"v":-106.16018970088368,"d":"-106.160"},{"v":0,"d":"0.000"},null,{"v":14112755.680132542,"d":"£14,112,755.68"},{"v":0,"d":"£0.00"},null,{"v":-1509.4787851778024,"d":"-1509.479"},{"v":0,"d":"0.000"},null,{"v":687955.2422168333,"d":"£687,955.24"},{"v":0,"d":"£0.00"},null,{"v":-300.5755318568837,"d":"-300.576"},{"v":0,"d":"0.000"},null,{"v":386002.7550129949,"d":"£386,002.76"},{"v":0,"d":"£0.00"},null,{"v":-662.3188311395139,"d":"-662.319"},{"v":0,"d":"0.000"},null,{"v":17375797.551986866,"d":"£17,375,797.55"},{"v":0,"d":"£0.00"},null,{"v":-4521.6318514401855,"d":"-4521.632"},{"v":0,"d":"0.000"},null,{"v":115655.55211272299,"d":"£115,656"},{"v":116036.50503326696,"d":"£116,037"},null,{"$f":"SUM(IF(BS441:BT441>=BS441, 1))","v":2},{"$f":"SUM(IF(BS441:BT441>=BT441, 1))","v":1},null,{"v":134466.39850429137,"d":"£134,466"},{"v":134785.42271482782,"d":"£134,785"},null,{"$f":"SUM(IF(BY441:BZ441>=BY441, 1))","v":2},{"$f":"SUM(IF(BY441:BZ441>=BZ441, 1))","v":1},null,{"v":92072.60536273928,"d":"£92,073"},{"v":93964.49423757909,"d":"£93,964"},null,{"$f":"SUM(IF(CE441:CF441>=CE441, 1))","v":2},{"$f":"SUM(IF(CE441:CF441>=CF441, 1))","v":1},null,{"v":40637.67711235511,"d":"£40,638"},{"v":41400.91249445481,"d":"£41,401"},null,{"$f":"SUM(IF(CK441:CL441>=CK441, 1))","v":2},{"$f":"SUM(IF(CK441:CL441>=CL441, 1))","v":1},null,{"$f":"AF441*WTP-AC441","v":{"v":47972.06289679187,"d":"£47,972"}},{"v":48828.447331766314,"d":"£48,828"},null,{"$f":"SUM(IF(CQ441:CR441>=CQ441, 1))","v":2},{"$f":"SUM(IF(CQ441:CR441>=CR441, 1))","v":1},null,{"v":-40912136.07035187,"d":"-£40,912,136"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW441:CX441>=CW441, 1))","v":2},{"$f":"SUM(IF(CW441:CX441>=CX441, 1))","v":1},null,{"v":-2262121.8695923304,"d":"-£2,262,122"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC441:DD441>=DC441, 1))","v":2},{"$f":"SUM(IF(DC441:DD441>=DD441, 1))","v":1},null,{"v":-44302331.383688584,"d":"-£44,302,331"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI441:DJ441>=DI441, 1))","v":2},{"$f":"SUM(IF(DI441:DJ441>=DJ441, 1))","v":1},null,{"v":-6699465.879354507,"d":"-£6,699,466"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO441:DP441>=DO441, 1))","v":2},{"$f":"SUM(IF(DO441:DP441>=DP441, 1))","v":1},null,{"v":-13632379.377803273,"d":"-£13,632,379"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU441:DV441>=DU441, 1))","v":2},{"$f":"SUM(IF(DU441:DV441>=DV441, 1))","v":1},null,{"v":-107808434.58079058,"d":"-£107,808,435"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA441:EB441>=EA441, 1))","v":2},{"$f":"SUM(IF(EA441:EB441>=EB441, 1))","v":1}]
[{"$nulls":3},428,{"v":250.03385528789738,"d":"£250.03"},{"v":224.3701405036167,"d":"£224.37"},null,{"v":5.831309185384597,"d":"5.831"},{"v":5.8492924221102225,"d":"5.849"},null,{"v":268.20133573747376,"d":"£268.20"},{"v":241.94544914094848,"d":"£241.95"},null,{"v":6.696312769195229,"d":"6.696"},{"v":6.712555291326912,"d":"6.713"},null,{"v":3105.899438052296,"d":"£3,105.90"},{"v":1685.0735332635181,"d":"£1,685.07"},null,{"v":4.821640603442141,"d":"4.822"},{"v":4.903904310352241,"d":"4.904"},null,{"v":13857.320145188405,"d":"£13,857.32"},{"v":13939.893289433925,"d":"£13,939.89"},null,{"v":3.134973022721616,"d":"3.135"},{"v":3.1988529274542667,"d":"3.199"},null,{"v":49806.194223685714,"d":"£49,806.19"},{"v":49380.55338766661,"d":"£49,380.55"},null,{"v":4.944198985364027,"d":"4.944"},{"v":5.0722190609123405,"d":"5.072"},null,{"v":2758734.4350668048,"d":"£2,758,734.44"},{"v":0,"d":"£0.00"},null,{"v":-1933.117431593705,"d":"-1933.117"},{"v":0,"d":"0.000"},null,{"v":180325.21336106147,"d":"£180,325.21"},{"v":0,"d":"£0.00"},null,{"v":-111.55350851131016,"d":"-111.554"},{"v":0,"d":"0.000"},null,{"v":33154954.55181103,"d":"£33,154,954.55"},{"v":0,"d":"£0.00"},null,{"v":-1919.6225622542545,"d":"-1919.623"},{"v":0,"d":"0.000"},null,{"v":-742534.1362232302,"d":"-£742,534.14"},{"v":0,"d":"£0.00"},null,{"v":-574.4362809007905,"d":"-574.436"},{"v":0,"d":"0.000"},null,{"v":6760889.083844845,"d":"£6,760,889.08"},{"v":0,"d":"£0.00"},null,{"v":-2033.4739011008232,"d":"-2033.474"},{"v":0,"d":"0.000"},null,{"v":42112369.14786052,"d":"£42,112,369.15"},{"v":0,"d":"£0.00"},null,{"v":-6572.203684360884,"d":"-6572.204"},{"v":0,"d":"0.000"},null,{"v":116376.14985240404,"d":"£116,376"},{"v":116761.47830170084,"d":"£116,761"},null,{"$f":"SUM(IF(BS444:BT444>=BS444, 1))","v":2},{"$f":"SUM(IF(BS444:BT444>=BT444, 1))","v":1},null,{"v":133658.0540481671,"d":"£133,658"},{"v":134009.1603773973,"d":"£134,009"},null,{"$f":"SUM(IF(BY444:BZ444>=BY444, 1))","v":2},{"$f":"SUM(IF(BY444:BZ444>=BZ444, 1))","v":1},null,{"v":93326.91263079052,"d":"£93,327"},{"v":96393.01267378128,"d":"£96,393"},null,{"$f":"SUM(IF(CE444:CF444>=CE444, 1))","v":2},{"$f":"SUM(IF(CE444:CF444>=CF444, 1))","v":1},null,{"v":48842.140309243914,"d":"£48,842"},{"v":50037.16525965141,"d":"£50,037"},null,{"$f":"SUM(IF(CK444:CL444>=CK444, 1))","v":2},{"$f":"SUM(IF(CK444:CL444>=CL444, 1))","v":1},null,{"$f":"AF444*WTP-AC444","v":{"v":49077.785483594824,"d":"£49,078"}},{"v":52063.8278305802,"d":"£52,064"},null,{"$f":"SUM(IF(CQ444:CR444>=CQ444, 1))","v":2},{"$f":"SUM(IF(CQ444:CR444>=CR444, 1))","v":1},null,{"v":-41421083.0669409,"d":"-£41,421,083"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW444:CX444>=CW444, 1))","v":2},{"$f":"SUM(IF(CW444:CX444>=CX444, 1))","v":1},null,{"v":-2411395.383587265,"d":"-£2,411,395"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC444:DD444>=DC444, 1))","v":2},{"$f":"SUM(IF(DC444:DD444>=DD444, 1))","v":1},null,{"v":-71547405.79689611,"d":"-£71,547,406"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI444:DJ444>=DI444, 1))","v":2},{"$f":"SUM(IF(DI444:DJ444>=DJ444, 1))","v":1},null,{"v":-10746191.48179258,"d":"-£10,746,191"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO444:DP444>=DO444, 1))","v":2},{"$f":"SUM(IF(DO444:DP444>=DP444, 1))","v":1},null,{"v":-47430367.10586131,"d":"-£47,430,367"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU444:DV444>=DU444, 1))","v":2},{"$f":"SUM(IF(DU444:DV444>=DV444, 1))","v":1},null,{"v":-173556442.8350782,"d":"-£173,556,443"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA444:EB444>=EA444, 1))","v":2},{"$f":"SUM(IF(EA444:EB444>=EB444, 1))","v":1}]
[{"$nulls":3},429,{"v":236.3418928756429,"d":"£236.34"},{"v":221.18489282207608,"d":"£221.18"},null,{"v":5.864211226828233,"d":"5.864"},{"v":5.881657045427656,"d":"5.882"},null,{"v":254.09920908459105,"d":"£254.10"},{"v":238.55957321584108,"d":"£238.56"},null,{"v":6.749716401385099,"d":"6.750"},{"v":6.765016957986824,"d":"6.765"},null,{"v":2849.0736855620726,"d":"£2,849.07"},{"v":1503.927380372807,"d":"£1,503.93"},null,{"v":4.8843125652006405,"d":"4.884"},{"v":4.955615502691202,"d":"4.956"},null,{"v":16987.25795653848,"d":"£16,987.26"},{"v":16907.302642414186,"d":"£16,907.30"},null,{"v":3.0248779166440967,"d":"3.025"},{"v":3.068506604862159,"d":"3.069"},null,{"v":50799.46640464355,"d":"£50,799.47"},{"v":50560.16370855639,"d":"£50,560.16"},null,{"v":4.493148358912472,"d":"4.493"},{"v":4.616425779258493,"d":"4.616"},null,{"v":1642958.6571167149,"d":"£1,642,958.66"},{"v":0,"d":"£0.00"},null,{"v":-1891.0575045927517,"d":"-1891.058"},{"v":0,"d":"0.000"},null,{"v":113150.52351200208,"d":"£113,150.52"},{"v":0,"d":"£0.00"},null,{"v":-111.4096883693274,"d":"-111.410"},{"v":0,"d":"0.000"},null,{"v":30476256.97288242,"d":"£30,476,256.97"},{"v":0,"d":"£0.00"},null,{"v":-1615.4723374703697,"d":"-1615.472"},{"v":0,"d":"0.000"},null,{"v":703128.9134560038,"d":"£703,128.91"},{"v":0,"d":"£0.00"},null,{"v":-383.67171060811467,"d":"-383.672"},{"v":0,"d":"0.000"},null,{"v":3643715.5438171555,"d":"£3,643,715.54"},{"v":0,"d":"£0.00"},null,{"v":-1877.0697533339828,"d":"-1877.070"},{"v":0,"d":"0.000"},null,{"v":36579210.6107843,"d":"£36,579,210.61"},{"v":0,"d":"£0.00"},null,{"v":-5878.680994374547,"d":"-5878.681"},{"v":0,"d":"0.000"},null,{"v":117047.88264368901,"d":"£117,048"},{"v":117411.95601573105,"d":"£117,412"},null,{"$f":"SUM(IF(BS445:BT445>=BS445, 1))","v":2},{"$f":"SUM(IF(BS445:BT445>=BT445, 1))","v":1},null,{"v":134740.22881861738,"d":"£134,740"},{"v":135061.77958652066,"d":"£135,062"},null,{"$f":"SUM(IF(BY445:BZ445>=BY445, 1))","v":2},{"$f":"SUM(IF(BY445:BZ445>=BZ445, 1))","v":1},null,{"v":94837.17761845073,"d":"£94,837"},{"v":97608.38267345123,"d":"£97,608"},null,{"$f":"SUM(IF(CE445:CF445>=CE445, 1))","v":2},{"$f":"SUM(IF(CE445:CF445>=CF445, 1))","v":1},null,{"v":43510.30037634345,"d":"£43,510"},{"v":44462.829454829,"d":"£44,463"},null,{"$f":"SUM(IF(CK445:CL445>=CK445, 1))","v":2},{"$f":"SUM(IF(CK445:CL445>=CL445, 1))","v":1},null,{"$f":"AF445*WTP-AC445","v":{"v":39063.50077360589,"d":"£39,064"}},{"v":41768.35187661346,"d":"£41,768"},null,{"$f":"SUM(IF(CQ445:CR445>=CQ445, 1))","v":2},{"$f":"SUM(IF(CQ445:CR445>=CR445, 1))","v":1},null,{"v":-39464108.748971745,"d":"-£39,464,109"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW445:CX445>=CW445, 1))","v":2},{"$f":"SUM(IF(CW445:CX445>=CX445, 1))","v":1},null,{"v":-2341344.29089855,"d":"-£2,341,344"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC445:DD445>=DC445, 1))","v":2},{"$f":"SUM(IF(DC445:DD445>=DD445, 1))","v":1},null,{"v":-62785703.722289816,"d":"-£62,785,704"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI445:DJ445>=DI445, 1))","v":2},{"$f":"SUM(IF(DI445:DJ445>=DJ445, 1))","v":1},null,{"v":-8376563.125618298,"d":"-£8,376,563"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO445:DP445>=DO445, 1))","v":2},{"$f":"SUM(IF(DO445:DP445>=DP445, 1))","v":1},null,{"v":-41185110.61049681,"d":"-£41,185,111"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU445:DV445>=DU445, 1))","v":2},{"$f":"SUM(IF(DU445:DV445>=DV445, 1))","v":1},null,{"v":-154152830.49827522,"d":"-£154,152,830"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA445:EB445>=EA445, 1))","v":2},{"$f":"SUM(IF(EA445:EB445>=EB445, 1))","v":1}]
[{"$nulls":3},433,{"v":292.28324508097694,"d":"£292.28"},{"v":252.28485139803956,"d":"£252.28"},null,{"v":5.819445562642387,"d":"5.819"},{"v":5.837633313295458,"d":"5.838"},null,{"v":312.9989806715078,"d":"£313.00"},{"v":272.0286090225209,"d":"£272.03"},null,{"v":6.674185229664716,"d":"6.674"},{"v":6.690246715601223,"d":"6.690"},null,{"v":1271.3088303827003,"d":"£1,271.31"},{"v":1031.9838309656739,"d":"£1,031.98"},null,{"v":4.823727690513011,"d":"4.824"},{"v":4.8569636219922465,"d":"4.857"},null,{"v":10521.408183165306,"d":"£10,521.41"},{"v":10471.109642480296,"d":"£10,471.11"},null,{"v":3.058080160535372,"d":"3.058"},{"v":3.110449135496092,"d":"3.110"},null,{"v":49941.79987335889,"d":"£49,941.80"},{"v":49572.47814819937,"d":"£49,572.48"},null,{"v":4.103586724304896,"d":"4.104"},{"v":4.285609773774105,"d":"4.286"},null,{"v":4303148.476779574,"d":"£4,303,148.48"},{"v":0,"d":"£0.00"},null,{"v":-1956.6933647187277,"d":"-1956.693"},{"v":0,"d":"0.000"},null,{"v":282859.40373879025,"d":"£282,859.40"},{"v":0,"d":"£0.00"},null,{"v":-110.88848239119136,"d":"-110.888"},{"v":0,"d":"0.000"},null,{"v":5585074.415385569,"d":"£5,585,074.42"},{"v":0,"d":"£0.00"},null,{"v":-775.6195592953153,"d":"-775.620"},{"v":0,"d":"0.000"},null,{"v":450391.9886833049,"d":"£450,391.99"},{"v":0,"d":"£0.00"},null,{"v":-468.93143333071936,"d":"-468.931"},{"v":0,"d":"0.000"},null,{"v":5918604.298002588,"d":"£5,918,604.30"},{"v":0,"d":"£0.00"},null,{"v":-2917.029596508777,"d":"-2917.030"},{"v":0,"d":"0.000"},null,{"v":16540078.582589826,"d":"£16,540,078.58"},{"v":0,"d":"£0.00"},null,{"v":-6229.162436244731,"d":"-6229.162"},{"v":0,"d":"0.000"},null,{"v":116096.62800776676,"d":"£116,097"},{"v":116500.38141451112,"d":"£116,500"},null,{"$f":"SUM(IF(BS449:BT449>=BS449, 1))","v":2},{"$f":"SUM(IF(BS449:BT449>=BT449, 1))","v":1},null,{"v":133170.7056126228,"d":"£133,171"},{"v":133532.90570300192,"d":"£133,533"},null,{"$f":"SUM(IF(BY449:BZ449>=BY449, 1))","v":2},{"$f":"SUM(IF(BY449:BZ449>=BZ449, 1))","v":1},null,{"v":95203.24497987752,"d":"£95,203"},{"v":96107.28860887926,"d":"£96,107"},null,{"$f":"SUM(IF(CE449:CF449>=CE449, 1))","v":2},{"$f":"SUM(IF(CE449:CF449>=CF449, 1))","v":1},null,{"v":50640.19502754214,"d":"£50,640"},{"v":51737.87306744155,"d":"£51,738"},null,{"$f":"SUM(IF(CK449:CL449>=CK449, 1))","v":2},{"$f":"SUM(IF(CK449:CL449>=CL449, 1))","v":1},null,{"$f":"AF449*WTP-AC449","v":{"v":32129.93461273903,"d":"£32,130"}},{"v":36139.717327282735,"d":"£36,140"},null,{"$f":"SUM(IF(CQ449:CR449>=CQ449, 1))","v":2},{"$f":"SUM(IF(CQ449:CR449>=CR449, 1))","v":1},null,{"v":-43437015.77115413,"d":"-£43,437,016"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW449:CX449>=CW449, 1))","v":2},{"$f":"SUM(IF(CW449:CX449>=CX449, 1))","v":1},null,{"v":-2500629.0515626175,"d":"-£2,500,629"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC449:DD449>=DC449, 1))","v":2},{"$f":"SUM(IF(DC449:DD449>=DD449, 1))","v":1},null,{"v":-21097465.601291876,"d":"-£21,097,466"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI449:DJ449>=DI449, 1))","v":2},{"$f":"SUM(IF(DI449:DJ449>=DJ449, 1))","v":1},null,{"v":-9829020.655297693,"d":"-£9,829,021"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO449:DP449>=DO449, 1))","v":2},{"$f":"SUM(IF(DO449:DP449>=DP449, 1))","v":1},null,{"v":-64259196.22817813,"d":"-£64,259,196"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU449:DV449>=DU449, 1))","v":2},{"$f":"SUM(IF(DU449:DV449>=DV449, 1))","v":1},null,{"v":-141123327.30748445,"d":"-£141,123,327"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA449:EB449>=EA449, 1))","v":2},{"$f":"SUM(IF(EA449:EB449>=EB449, 1))","v":1}]
[{"$nulls":3},435,{"v":247.13016688424656,"d":"£247.13"},{"v":223.79010619654662,"d":"£223.79"},null,{"v":5.851068148693568,"d":"5.851"},{"v":5.8675649390731355,"d":"5.868"},null,{"v":265.1626843594239,"d":"£265.16"},{"v":241.26104555081017,"d":"£241.26"},null,{"v":6.6885036453821725,"d":"6.689"},{"v":6.702611816479819,"d":"6.703"},null,{"v":1804.0575419737297,"d":"£1,804.06"},{"v":1285.2046441769878,"d":"£1,285.20"},null,{"v":4.875325265291537,"d":"4.875"},{"v":4.929787652886849,"d":"4.930"},null,{"v":10352.720653246564,"d":"£10,352.72"},{"v":10287.076371267005,"d":"£10,287.08"},null,{"v":3.0961183952979736,"d":"3.096"},{"v":3.122524198525932,"d":"3.123"},null,{"v":50657.23713011687,"d":"£50,657.24"},{"v":50500.4856371048,"d":"£50,500.49"},null,{"v":4.654656135677591,"d":"4.655"},{"v":4.7322617960532,"d":"4.732"},null,{"v":2521936.958343899,"d":"£2,521,936.96"},{"v":0,"d":"£0.00"},null,{"v":-1782.5088764318227,"d":"-1782.509"},{"v":0,"d":"0.000"},null,{"v":173100.18724204935,"d":"£173,100.19"},{"v":0,"d":"£0.00"},null,{"v":-102.1740424663006,"d":"-102.174"},{"v":0,"d":"0.000"},null,{"v":12444194.45317515,"d":"£12,444,194.45"},{"v":0,"d":"£0.00"},null,{"v":-1306.22869121134,"d":"-1306.229"},{"v":0,"d":"0.000"},null,{"v":567643.119625418,"d":"£567,643.12"},{"v":0,"d":"£0.00"},null,{"v":-228.33782423274292,"d":"-228.338"},{"v":0,"d":"0.000"},null,{"v":2413048.194018102,"d":"£2,413,048.19"},{"v":0,"d":"£0.00"},null,{"v":-1194.6693139345628,"d":"-1194.669"},{"v":0,"d":"0.000"},null,{"v":18119922.91240462,"d":"£18,119,922.91"},{"v":0,"d":"£0.00"},null,{"v":-4613.918748276769,"d":"-4613.919"},{"v":0,"d":"0.000"},null,{"v":116774.23280698711,"d":"£116,774"},{"v":117127.50867526616,"d":"£117,128"},null,{"$f":"SUM(IF(BS451:BT451>=BS451, 1))","v":2},{"$f":"SUM(IF(BS451:BT451>=BT451, 1))","v":1},null,{"v":133504.91022328404,"d":"£133,505"},{"v":133810.97528404556,"d":"£133,811"},null,{"$f":"SUM(IF(BY451:BZ451>=BY451, 1))","v":2},{"$f":"SUM(IF(BY451:BZ451>=BZ451, 1))","v":1},null,{"v":95702.44776385702,"d":"£95,702"},{"v":97310.54841355998,"d":"£97,311"},null,{"$f":"SUM(IF(CE451:CF451>=CE451, 1))","v":2},{"$f":"SUM(IF(CE451:CF451>=CF451, 1))","v":1},null,{"v":51569.64725271291,"d":"£51,570"},{"v":52163.40759925163,"d":"£52,163"},null,{"$f":"SUM(IF(CK451:CL451>=CK451, 1))","v":2},{"$f":"SUM(IF(CK451:CL451>=CL451, 1))","v":1},null,{"$f":"AF451*WTP-AC451","v":{"v":42435.88558343496,"d":"£42,436"}},{"v":44144.7502839592,"d":"£44,145"},null,{"$f":"SUM(IF(CQ451:CR451>=CQ451, 1))","v":2},{"$f":"SUM(IF(CQ451:CR451>=CR451, 1))","v":1},null,{"v":-38172114.48698036,"d":"-£38,172,114"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW451:CX451>=CW451, 1))","v":2},{"$f":"SUM(IF(CW451:CX451>=CX451, 1))","v":1},null,{"v":-2216581.0365680614,"d":"-£2,216,581"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC451:DD451>=DC451, 1))","v":2},{"$f":"SUM(IF(DC451:DD451>=DD451, 1))","v":1},null,{"v":-38568768.277401954,"d":"-£38,568,768"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI451:DJ451>=DI451, 1))","v":2},{"$f":"SUM(IF(DI451:DJ451>=DJ451, 1))","v":1},null,{"v":-5134399.604280276,"d":"-£5,134,400"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO451:DP451>=DO451, 1))","v":2},{"$f":"SUM(IF(DO451:DP451>=DP451, 1))","v":1},null,{"v":-26306434.472709358,"d":"-£26,306,434"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU451:DV451>=DU451, 1))","v":2},{"$f":"SUM(IF(DU451:DV451>=DV451, 1))","v":1},null,{"v":-110398297.87794,"d":"-£110,398,298"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA451:EB451>=EA451, 1))","v":2},{"$f":"SUM(IF(EA451:EB451>=EB451, 1))","v":1}]
[{"$nulls":3},438,{"v":253.7500620865794,"d":"£253.75"},{"v":228.94570674083366,"d":"£228.95"},null,{"v":5.884374626143782,"d":"5.884"},{"v":5.898192043955197,"d":"5.898"},null,{"v":272.25576813793384,"d":"£272.26"},{"v":246.84699897380736,"d":"£246.85"},null,{"v":6.653124956415855,"d":"6.653"},{"v":6.664593430584289,"d":"6.665"},null,{"v":1748.7941284397498,"d":"£1,748.79"},{"v":1186.9049939975935,"d":"£1,186.90"},null,{"v":5.113231582501582,"d":"5.113"},{"v":5.185203836713095,"d":"5.185"},null,{"v":8688.828975955726,"d":"£8,688.83"},{"v":8668.947577866136,"d":"£8,668.95"},null,{"v":2.9257776224919967,"d":"2.926"},{"v":2.9614030430581324,"d":"2.961"},null,{"v":50300.39378640283,"d":"£50,300.39"},{"v":50031.103375081664,"d":"£50,031.10"},null,{"v":4.0104496053322,"d":"4.010"},{"v":4.138906261846989,"d":"4.139"},null,{"v":2653677.9953057426,"d":"£2,653,678.00"},{"v":0,"d":"£0.00"},null,{"v":-1478.24755318161,"d":"-1478.248"},{"v":0,"d":"0.000"},null,{"v":181532.92015113906,"d":"£181,532.92"},{"v":0,"d":"£0.00"},null,{"v":-81.9364996401754,"d":"-81.936"},{"v":0,"d":"0.000"},null,{"v":13366526.047319656,"d":"£13,366,526.05"},{"v":0,"d":"£0.00"},null,{"v":-1712.115347376474,"d":"-1712.115"},{"v":0,"d":"0.000"},null,{"v":180412.97038154185,"d":"£180,412.97"},{"v":0,"d":"£0.00"},null,{"v":-323.28148737152964,"d":"-323.281"},{"v":0,"d":"0.000"},null,{"v":4377948.4896937,"d":"£4,377,948.49"},{"v":0,"d":"£0.00"},null,{"v":-2088.364834904273,"d":"-2088.365"},{"v":0,"d":"0.000"},null,{"v":20760098.42285178,"d":"£20,760,098.42"},{"v":0,"d":"£0.00"},null,{"v":-5683.945722474062,"d":"-5683.946"},{"v":0,"d":"0.000"},null,{"v":117433.74246078907,"d":"£117,434"},{"v":117734.8951723631,"d":"£117,735"},null,{"$f":"SUM(IF(BS454:BT454>=BS454, 1))","v":2},{"$f":"SUM(IF(BS454:BT454>=BT454, 1))","v":1},null,{"v":132790.24336017919,"d":"£132,790"},{"v":133045.02161271198,"d":"£133,045"},null,{"$f":"SUM(IF(BY454:BZ454>=BY454, 1))","v":2},{"$f":"SUM(IF(BY454:BZ454>=BZ454, 1))","v":1},null,{"v":100515.83752159188,"d":"£100,516"},{"v":102517.1717402643,"d":"£102,517"},null,{"$f":"SUM(IF(CE454:CF454>=CE454, 1))","v":2},{"$f":"SUM(IF(CE454:CF454>=CF454, 1))","v":1},null,{"v":49826.72347388421,"d":"£49,827"},{"v":50559.11328329651,"d":"£50,559"},null,{"$f":"SUM(IF(CK454:CL454>=CK454, 1))","v":2},{"$f":"SUM(IF(CK454:CL454>=CL454, 1))","v":1},null,{"$f":"AF454*WTP-AC454","v":{"v":29908.598320241173,"d":"£29,909"}},{"v":32747.02186185812,"d":"£32,747"},null,{"$f":"SUM(IF(CQ454:CR454>=CQ454, 1))","v":2},{"$f":"SUM(IF(CQ454:CR454>=CR454, 1))","v":1},null,{"v":-32218629.058937944,"d":"-£32,218,629"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW454:CX454>=CW454, 1))","v":2},{"$f":"SUM(IF(CW454:CX454>=CX454, 1))","v":1},null,{"v":-1820262.912954647,"d":"-£1,820,263"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC454:DD454>=DC454, 1))","v":2},{"$f":"SUM(IF(DC454:DD454>=DD454, 1))","v":1},null,{"v":-47608832.99484914,"d":"-£47,608,833"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI454:DJ454>=DI454, 1))","v":2},{"$f":"SUM(IF(DI454:DJ454>=DJ454, 1))","v":1},null,{"v":-6646042.717812135,"d":"-£6,646,043"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO454:DP454>=DO454, 1))","v":2},{"$f":"SUM(IF(DO454:DP454>=DP454, 1))","v":1},null,{"v":-46145245.18777916,"d":"-£46,145,245"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU454:DV454>=DU454, 1))","v":2},{"$f":"SUM(IF(DU454:DV454>=DV454, 1))","v":1},null,{"v":-134439012.87233302,"d":"-£134,439,013"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA454:EB454>=EA454, 1))","v":2},{"$f":"SUM(IF(EA454:EB454>=EB454, 1))","v":1}]
[{"$nulls":3},441,{"v":210.6696314356867,"d":"£210.67"},{"v":191.82957945415708,"d":"£191.83"},null,{"v":5.851142507590371,"d":"5.851"},{"v":5.867942342965986,"d":"5.868"},null,{"v":226.13625487724747,"d":"£226.14"},{"v":206.83729459614528,"d":"£206.84"},null,{"v":6.66528050954373,"d":"6.665"},{"v":6.679965478366666,"d":"6.680"},null,{"v":2272.835266457124,"d":"£2,272.84"},{"v":1645.7436125093857,"d":"£1,645.74"},null,{"v":4.883090960331683,"d":"4.883"},{"v":4.930589192194008,"d":"4.931"},null,{"v":13783.87811852223,"d":"£13,783.88"},{"v":13804.972050959053,"d":"£13,804.97"},null,{"v":3.0763098222708036,"d":"3.076"},{"v":3.1349825986326727,"d":"3.135"},null,{"v":51036.34256711279,"d":"£51,036.34"},{"v":50729.67965587988,"d":"£50,729.68"},null,{"v":4.243064630411361,"d":"4.243"},{"v":4.3266454315900065,"d":"4.327"},null,{"v":2025277.3442093257,"d":"£2,025,277.34"},{"v":0,"d":"£0.00"},null,{"v":-1805.9571176361671,"d":"-1805.957"},{"v":0,"d":"0.000"},null,{"v":134803.09286352774,"d":"£134,803.09"},{"v":0,"d":"£0.00"},null,{"v":-102.5743971230795,"d":"-102.574"},{"v":0,"d":"0.000"},null,{"v":14640921.650347976,"d":"£14,640,921.65"},{"v":0,"d":"£0.00"},null,{"v":-1108.95733797203,"d":"-1108.957"},{"v":0,"d":"0.000"},null,{"v":-187170.0923779035,"d":"-£187,170.09"},{"v":0,"d":"£0.00"},null,{"v":-520.6136411316392,"d":"-520.614"},{"v":0,"d":"0.000"},null,{"v":4851750.021165999,"d":"£4,851,750.02"},{"v":0,"d":"£0.00"},null,{"v":-1322.341695176755,"d":"-1322.342"},{"v":0,"d":"0.000"},null,{"v":21465582.016208924,"d":"£21,465,582.02"},{"v":0,"d":"£0.00"},null,{"v":-4860.444189039671,"d":"-4860.444"},{"v":0,"d":"0.000"},null,{"v":116812.18052037174,"d":"£116,812"},{"v":117167.01727986555,"d":"£117,167"},null,{"$f":"SUM(IF(BS457:BT457>=BS457, 1))","v":2},{"$f":"SUM(IF(BS457:BT457>=BT457, 1))","v":1},null,{"v":133079.47393599735,"d":"£133,079"},{"v":133392.47227273718,"d":"£133,392"},null,{"$f":"SUM(IF(BY457:BZ457>=BY457, 1))","v":2},{"$f":"SUM(IF(BY457:BZ457>=BZ457, 1))","v":1},null,{"v":95388.98394017652,"d":"£95,389"},{"v":96966.04023137077,"d":"£96,966"},null,{"$f":"SUM(IF(CE457:CF457>=CE457, 1))","v":2},{"$f":"SUM(IF(CE457:CF457>=CF457, 1))","v":1},null,{"v":47742.31832689384,"d":"£47,742"},{"v":48894.6799216944,"d":"£48,895"},null,{"$f":"SUM(IF(CK457:CL457>=CK457, 1))","v":2},{"$f":"SUM(IF(CK457:CL457>=CL457, 1))","v":1},null,{"$f":"AF457*WTP-AC457","v":{"v":33824.950041114425,"d":"£33,825"}},{"v":35803.228975920254,"d":"£35,803"},null,{"$f":"SUM(IF(CQ457:CR457>=CQ457, 1))","v":2},{"$f":"SUM(IF(CQ457:CR457>=CR457, 1))","v":1},null,{"v":-38144419.69693267,"d":"-£38,144,420"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW457:CX457>=CW457, 1))","v":2},{"$f":"SUM(IF(CW457:CX457>=CX457, 1))","v":1},null,{"v":-2186291.035325118,"d":"-£2,186,291"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC457:DD457>=DC457, 1))","v":2},{"$f":"SUM(IF(DC457:DD457>=DD457, 1))","v":1},null,{"v":-36820068.40978858,"d":"-£36,820,068"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI457:DJ457>=DI457, 1))","v":2},{"$f":"SUM(IF(DI457:DJ457>=DJ457, 1))","v":1},null,{"v":-10225102.730254881,"d":"-£10,225,103"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO457:DP457>=DO457, 1))","v":2},{"$f":"SUM(IF(DO457:DP457>=DP457, 1))","v":1},null,{"v":-31298583.924701095,"d":"-£31,298,584"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU457:DV457>=DU457, 1))","v":2},{"$f":"SUM(IF(DU457:DV457>=DV457, 1))","v":1},null,{"v":-118674465.79700235,"d":"-£118,674,466"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA457:EB457>=EA457, 1))","v":2},{"$f":"SUM(IF(EA457:EB457>=EB457, 1))","v":1}]
[{"$nulls":3},445,{"v":250.73681429430968,"d":"£250.74"},{"v":229.96332338311396,"d":"£229.96"},null,{"v":5.833160360596383,"d":"5.833"},{"v":5.854427537135197,"d":"5.854"},null,{"v":269.3277239450807,"d":"£269.33"},{"v":248.02811164730082,"d":"£248.03"},null,{"v":6.6911292676525935,"d":"6.691"},{"v":6.710043450327829,"d":"6.710"},null,{"v":3328.7896607583752,"d":"£3,328.79"},{"v":1236.6671859265653,"d":"£1,236.67"},null,{"v":4.713718611665399,"d":"4.714"},{"v":4.871531466908152,"d":"4.872"},null,{"v":9565.312616637892,"d":"£9,565.31"},{"v":9589.439563873297,"d":"£9,589.44"},null,{"v":2.907393229199086,"d":"2.907"},{"v":2.9521151228422213,"d":"2.952"},null,{"v":51137.27871489689,"d":"£51,137.28"},{"v":50582.968943618114,"d":"£50,582.97"},null,{"v":4.610279335561671,"d":"4.610"},{"v":4.825882583024081,"d":"4.826"},null,{"v":2253899.6377743976,"d":"£2,253,899.64"},{"v":0,"d":"£0.00"},null,{"v":-2307.463955010213,"d":"-2307.464"},{"v":0,"d":"0.000"},null,{"v":135811.30473007713,"d":"£135,811.30"},{"v":0,"d":"£0.00"},null,{"v":-120.60124809382084,"d":"-120.601"},{"v":0,"d":"0.000"},null,{"v":48445214.13903745,"d":"£48,445,214.14"},{"v":0,"d":"£0.00"},null,{"v":-3654.316445667314,"d":"-3654.316"},{"v":0,"d":"0.000"},null,{"v":-209673.1610221091,"d":"-£209,673.16"},{"v":0,"d":"£0.00"},null,{"v":-388.6517724584114,"d":"-388.652"},{"v":0,"d":"0.000"},null,{"v":8539987.341294065,"d":"£8,539,987.34"},{"v":0,"d":"£0.00"},null,{"v":-3321.6968191326555,"d":"-3321.697"},{"v":0,"d":"0.000"},null,{"v":59165239.26181388,"d":"£59,165,239.26"},{"v":0,"d":"£0.00"},null,{"v":-9792.730240362414,"d":"-9792.730"},{"v":0,"d":"0.000"},null,{"v":116412.47039763335,"d":"£116,412"},{"v":116858.58741932083,"d":"£116,859"},null,{"$f":"SUM(IF(BS461:BT461>=BS461, 1))","v":2},{"$f":"SUM(IF(BS461:BT461>=BT461, 1))","v":1},null,{"v":133553.25762910678,"d":"£133,553"},{"v":133952.84089490928,"d":"£133,953"},null,{"$f":"SUM(IF(BY461:BZ461>=BY461, 1))","v":2},{"$f":"SUM(IF(BY461:BZ461>=BZ461, 1))","v":1},null,{"v":90945.58257254961,"d":"£90,946"},{"v":96193.96215223648,"d":"£96,194"},null,{"$f":"SUM(IF(CE461:CF461>=CE461, 1))","v":2},{"$f":"SUM(IF(CE461:CF461>=CF461, 1))","v":1},null,{"v":48582.551967343825,"d":"£48,583"},{"v":49452.86289297113,"d":"£49,453"},null,{"$f":"SUM(IF(CK461:CL461>=CK461, 1))","v":2},{"$f":"SUM(IF(CK461:CL461>=CL461, 1))","v":1},null,{"$f":"AF461*WTP-AC461","v":{"v":41068.30799633653,"d":"£41,068"}},{"v":45934.6827168635,"d":"£45,935"},null,{"$f":"SUM(IF(CQ461:CR461>=CQ461, 1))","v":2},{"$f":"SUM(IF(CQ461:CR461>=CR461, 1))","v":1},null,{"v":-48403178.73797866,"d":"-£48,403,179"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW461:CX461>=CW461, 1))","v":2},{"$f":"SUM(IF(CW461:CX461>=CX461, 1))","v":1},null,{"v":-2547836.2666064943,"d":"-£2,547,836"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC461:DD461>=DC461, 1))","v":2},{"$f":"SUM(IF(DC461:DD461>=DD461, 1))","v":1},null,{"v":-121531543.05238372,"d":"-£121,531,543"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI461:DJ461>=DI461, 1))","v":2},{"$f":"SUM(IF(DI461:DJ461>=DJ461, 1))","v":1},null,{"v":-7563362.28814612,"d":"-£7,563,362"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO461:DP461>=DO461, 1))","v":2},{"$f":"SUM(IF(DO461:DP461>=DP461, 1))","v":1},null,{"v":-74973923.72394717,"d":"-£74,973,924"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU461:DV461>=DU461, 1))","v":2},{"$f":"SUM(IF(DU461:DV461>=DV461, 1))","v":1},null,{"v":-255019844.06906217,"d":"-£255,019,844"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA461:EB461>=EA461, 1))","v":2},{"$f":"SUM(IF(EA461:EB461>=EB461, 1))","v":1}]
[{"$nulls":3},448,{"v":249.73764109043844,"d":"£249.74"},{"v":215.66753659052904,"d":"£215.67"},null,{"v":5.871580987272115,"d":"5.872"},{"v":5.889464549779684,"d":"5.889"},null,{"v":267.38393905016227,"d":"£267.38"},{"v":232.50505079862143,"d":"£232.51"},null,{"v":6.684239367103221,"d":"6.684"},{"v":6.699784912741163,"d":"6.700"},null,{"v":3018.509180749871,"d":"£3,018.51"},{"v":1617.5226670336135,"d":"£1,617.52"},null,{"v":4.8090876046032704,"d":"4.809"},{"v":4.949038786462096,"d":"4.949"},null,{"v":11314.147052170883,"d":"£11,314.15"},{"v":11314.962466649762,"d":"£11,314.96"},null,{"v":2.9477070885599086,"d":"2.948"},{"v":2.984936419194177,"d":"2.985"},null,{"v":49342.93197017649,"d":"£49,342.93"},{"v":49187.13153982165,"d":"£49,187.13"},null,{"v":4.285463530637181,"d":"4.285"},{"v":4.397563254111239,"d":"4.398"},null,{"v":3646904.02333304,"d":"£3,646,904.02"},{"v":0,"d":"£0.00"},null,{"v":-1914.2775467728354,"d":"-1914.278"},{"v":0,"d":"0.000"},null,{"v":245852.52804936602,"d":"£245,852.53"},{"v":0,"d":"£0.00"},null,{"v":-109.57664898696567,"d":"-109.577"},{"v":0,"d":"0.000"},null,{"v":31258848.26627177,"d":"£31,258,848.27"},{"v":0,"d":"£0.00"},null,{"v":-3122.5944829447885,"d":"-3122.594"},{"v":0,"d":"0.000"},null,{"v":-7220.315371131674,"d":"-£7,220.32"},{"v":0,"d":"£0.00"},null,{"v":-329.6575118523865,"d":"-329.658"},{"v":0,"d":"0.000"},null,{"v":2456127.8889168366,"d":"£2,456,127.89"},{"v":0,"d":"£0.00"},null,{"v":-1767.2047281089997,"d":"-1767.205"},{"v":0,"d":"0.000"},null,{"v":37600512.39119988,"d":"£37,600,512.39"},{"v":0,"d":"£0.00"},null,{"v":-7243.310918665977,"d":"-7243.311"},{"v":0,"d":"0.000"},null,{"v":117181.88210435187,"d":"£117,182"},{"v":117573.62345900317,"d":"£117,574"},null,{"$f":"SUM(IF(BS464:BT464>=BS464, 1))","v":2},{"$f":"SUM(IF(BS464:BT464>=BT464, 1))","v":1},null,{"v":133417.40340301426,"d":"£133,417"},{"v":133763.19320402463,"d":"£133,763"},null,{"$f":"SUM(IF(BY464:BZ464>=BY464, 1))","v":2},{"$f":"SUM(IF(BY464:BZ464>=BZ464, 1))","v":1},null,{"v":93163.24291131554,"d":"£93,163"},{"v":97363.25306220831,"d":"£97,363"},null,{"$f":"SUM(IF(CE464:CF464>=CE464, 1))","v":2},{"$f":"SUM(IF(CE464:CF464>=CF464, 1))","v":1},null,{"v":47639.99471902729,"d":"£47,640"},{"v":48383.76591723377,"d":"£48,384"},null,{"$f":"SUM(IF(CK464:CL464>=CK464, 1))","v":2},{"$f":"SUM(IF(CK464:CL464>=CL464, 1))","v":1},null,{"$f":"AF464*WTP-AC464","v":{"v":36366.338642567134,"d":"£36,366"}},{"v":38764.13354240312,"d":"£38,764"},null,{"$f":"SUM(IF(CQ464:CR464>=CQ464, 1))","v":2},{"$f":"SUM(IF(CQ464:CR464>=CR464, 1))","v":1},null,{"v":-41932454.95878975,"d":"-£41,932,455"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW464:CX464>=CW464, 1))","v":2},{"$f":"SUM(IF(CW464:CX464>=CX464, 1))","v":1},null,{"v":-2437385.5077886796,"d":"-£2,437,386"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC464:DD464>=DC464, 1))","v":2},{"$f":"SUM(IF(DC464:DD464>=DD464, 1))","v":1},null,{"v":-93710737.92516753,"d":"-£93,710,738"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI464:DJ464>=DI464, 1))","v":2},{"$f":"SUM(IF(DI464:DJ464>=DJ464, 1))","v":1},null,{"v":-6585929.9216765985,"d":"-£6,585,930"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO464:DP464>=DO464, 1))","v":2},{"$f":"SUM(IF(DO464:DP464>=DP464, 1))","v":1},null,{"v":-37800222.451096825,"d":"-£37,800,222"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU464:DV464>=DU464, 1))","v":2},{"$f":"SUM(IF(DU464:DV464>=DV464, 1))","v":1},null,{"v":-182466730.76451942,"d":"-£182,466,731"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA464:EB464>=EA464, 1))","v":2},{"$f":"SUM(IF(EA464:EB464>=EB464, 1))","v":1}]
[{"$nulls":3},450,{"v":277.55870101391093,"d":"£277.56"},{"v":264.72877062433264,"d":"£264.73"},null,{"v":5.80264259251227,"d":"5.803"},{"v":5.821519742976578,"d":"5.822"},null,{"v":298.66118709575136,"d":"£298.66"},{"v":285.497655184227,"d":"£285.50"},null,{"v":6.73236844066469,"d":"6.732"},{"v":6.7491953705707814,"d":"6.749"},null,{"v":1997.0594487955875,"d":"£1,997.06"},{"v":1224.9687229268748,"d":"£1,224.97"},null,{"v":4.8853403546280045,"d":"4.885"},{"v":4.984281847578232,"d":"4.984"},null,{"v":10030.995465057482,"d":"£10,031.00"},{"v":10043.317264997979,"d":"£10,043.32"},null,{"v":2.775746547483735,"d":"2.776"},{"v":2.8135749296499672,"d":"2.814"},null,{"v":50620.20163099064,"d":"£50,620.20"},{"v":50714.13450857907,"d":"£50,714.13"},null,{"v":4.368561738563242,"d":"4.369"},{"v":4.4162528718922935,"d":"4.416"},null,{"v":1381516.159202453,"d":"£1,381,516.16"},{"v":0,"d":"£0.00"},null,{"v":-2032.675752264569,"d":"-2032.676"},{"v":0,"d":"0.000"},null,{"v":93523.4049081326,"d":"£93,523.40"},{"v":0,"d":"£0.00"},null,{"v":-119.55087658430296,"d":"-119.551"},{"v":0,"d":"0.000"},null,{"v":17572233.884902023,"d":"£17,572,233.88"},{"v":0,"d":"£0.00"},null,{"v":-2251.8377656804228,"d":"-2251.838"},{"v":0,"d":"0.000"},null,{"v":-107181.87941447968,"d":"-£107,181.88"},{"v":0,"d":"£0.00"},null,{"v":-329.05233937943945,"d":"-329.052"},{"v":0,"d":"0.000"},null,{"v":-1495681.0757077115,"d":"-£1,495,681.08"},{"v":0,"d":"£0.00"},null,{"v":-759.3797553169286,"d":"-759.380"},{"v":0,"d":"0.000"},null,{"v":17444410.493890416,"d":"£17,444,410.49"},{"v":0,"d":"£0.00"},null,{"v":-5492.496489225662,"d":"-5492.496"},{"v":0,"d":"0.000"},null,{"$f":"H466*WTP-E466","v":{"v":115775.29314923148,"d":"£115,775"}},{"$f":"I466*WTP-F466","v":{"v":116165.66608890724,"d":"£116,166"}},null,{"$f":"SUM(IF(BS466:BT466>=BS466, 1))","v":2},{"$f":"SUM(IF(BS466:BT466>=BT466, 1))","v":1},null,{"$f":"N466*WTP-K466","v":{"v":134348.70762619804,"d":"£134,349"}},{"$f":"O466*WTP-L466","v":{"v":134698.40975623138,"d":"£134,698"}},null,{"$f":"SUM(IF(BY466:BZ466>=BY466, 1))","v":2},{"$f":"SUM(IF(BY466:BZ466>=BZ466, 1))","v":1},null,{"$f":"T466*WTP-Q466","v":{"v":95709.74764376451,"d":"£95,710"}},{"$f":"U466*WTP-R466","v":{"v":98460.66822863776,"d":"£98,461"}},null,{"$f":"SUM(IF(CE466:CF466>=CE466, 1))","v":2},{"$f":"SUM(IF(CE466:CF466>=CF466, 1))","v":1},null,{"$f":"Z466*WTP-W466","v":{"v":45483.93548461722,"d":"£45,484"}},{"$f":"AA466*WTP-X466","v":{"v":46228.18132800136,"d":"£46,228"}},null,{"$f":"SUM(IF(CK466:CL466>=CK466, 1))","v":2},{"$f":"SUM(IF(CK466:CL466>=CL466, 1))","v":1},null,{"$f":"AF466*WTP-AC466","v":{"v":36751.03314027421,"d":"£36,751"}},{"$f":"AG466*WTP-AD466","v":{"v":37610.9229292668,"d":"£37,611"}},null,{"$f":"SUM(IF(CQ466:CR466>=CQ466, 1))","v":2},{"$f":"SUM(IF(CQ466:CR466>=CR466, 1))","v":1},null,{"$f":"AL466*WTP-AI466","v":{"v":-42035031.204493836,"d":"-£42,035,031"}},{"$f":"AM466*WTP-AJ466","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(CW466:CX466>=CW466, 1))","v":2},{"$f":"SUM(IF(CW466:CX466>=CX466, 1))","v":1},null,{"$f":"AR466*WTP-AO466","v":{"v":-2484540.936594192,"d":"-£2,484,541"}},{"$f":"AS466*WTP-AP466","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DC466:DD466>=DC466, 1))","v":2},{"$f":"SUM(IF(DC466:DD466>=DD466, 1))","v":1},null,{"$f":"AX466*WTP-AU466","v":{"v":-62608989.198510475,"d":"-£62,608,989"}},{"$f":"AY466*WTP-AV466","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DI466:DJ466>=DI466, 1))","v":2},{"$f":"SUM(IF(DI466:DJ466>=DJ466, 1))","v":1},null,{"$f":"BD466*WTP-BA466","v":{"v":-6473864.90817431,"d":"-£6,473,865"}},{"$f":"BE466*WTP-BB466","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DO466:DP466>=DO466, 1))","v":2},{"$f":"SUM(IF(DO466:DP466>=DP466, 1))","v":1},null,{"$f":"BJ466*WTP-BG466","v":{"v":-13691914.03063086,"d":"-£13,691,914"}},{"$f":"BK466*WTP-BH466","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DU466:DV466>=DU466, 1))","v":2},{"$f":"SUM(IF(DU466:DV466>=DV466, 1))","v":1},null,{"$f":"BP466*WTP-BM466","v":{"v":-127294340.27840365,"d":"-£127,294,340"}},{"$f":"BQ466*WTP-BN466","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(EA466:EB466>=EA466, 1))","v":2},{"$f":"SUM(IF(EA466:EB466>=EB466, 1))","v":1}]
[{"$nulls":3},451,{"v":201.55808761751854,"d":"£201.56"},{"v":177.88895602966892,"d":"£177.89"},null,{"v":5.870318051135692,"d":"5.870"},{"v":5.888167026807983,"d":"5.888"},null,{"v":216.06216205834244,"d":"£216.06"},{"v":191.80944961380226,"d":"£191.81"},null,{"v":6.678891408116838,"d":"6.679"},{"v":6.694628335062383,"d":"6.695"},null,{"v":1486.5660042744696,"d":"£1,486.57"},{"v":1233.1955699263165,"d":"£1,233.20"},null,{"v":4.887699848068416,"d":"4.888"},{"v":4.931527424845261,"d":"4.932"},null,{"v":11116.152926574214,"d":"£11,116.15"},{"v":11145.536454671665,"d":"£11,145.54"},null,{"v":2.9295358827379565,"d":"2.930"},{"v":2.976802536546595,"d":"2.977"},null,{"v":50636.87833218443,"d":"£50,636.88"},{"v":50390.18717363378,"d":"£50,390.19"},null,{"v":4.506338777899086,"d":"4.506"},{"v":4.602735417942831,"d":"4.603"},null,{"v":2567227.0077165016,"d":"£2,567,227.01"},{"v":0,"d":"£0.00"},null,{"v":-1935.9549477303701,"d":"-1935.955"},{"v":0,"d":"0.000"},null,{"v":163207.1459662288,"d":"£163,207.15"},{"v":0,"d":"£0.00"},null,{"v":-105.90068797189726,"d":"-105.901"},{"v":0,"d":"0.000"},null,{"v":5909607.9335091,"d":"£5,909,607.93"},{"v":0,"d":"£0.00"},null,{"v":-1022.233695471469,"d":"-1022.234"},{"v":0,"d":"0.000"},null,{"v":-255336.19854776235,"d":"-£255,336.20"},{"v":0,"d":"£0.00"},null,{"v":-410.7365072548204,"d":"-410.737"},{"v":0,"d":"0.000"},null,{"v":4006229.1638189554,"d":"£4,006,229.16"},{"v":0,"d":"£0.00"},null,{"v":-1565.4676596693344,"d":"-1565.468"},{"v":0,"d":"0.000"},null,{"v":12390935.052463025,"d":"£12,390,935.05"},{"v":0,"d":"£0.00"},null,{"v":-5040.293498097892,"d":"-5040.293"},{"v":0,"d":"0.000"},null,{"v":117204.80293509632,"d":"£117,205"},{"v":117585.45158012999,"d":"£117,585"},null,{"$f":"SUM(IF(BS467:BT467>=BS467, 1))","v":2},{"$f":"SUM(IF(BS467:BT467>=BT467, 1))","v":1},null,{"v":133361.7660002784,"d":"£133,362"},{"v":133700.75725163386,"d":"£133,701"},null,{"$f":"SUM(IF(BY467:BZ467>=BY467, 1))","v":2},{"$f":"SUM(IF(BY467:BZ467>=BZ467, 1))","v":1},null,{"v":96267.43095709385,"d":"£96,267"},{"v":97397.3529269789,"d":"£97,397"},null,{"$f":"SUM(IF(CE467:CF467>=CE467, 1))","v":2},{"$f":"SUM(IF(CE467:CF467>=CF467, 1))","v":1},null,{"v":47474.564728184916,"d":"£47,475"},{"v":48390.51427626023,"d":"£48,391"},null,{"$f":"SUM(IF(CK467:CL467>=CK467, 1))","v":2},{"$f":"SUM(IF(CK467:CL467>=CL467, 1))","v":1},null,{"$f":"AF467*WTP-AC467","v":{"v":39489.897225797286,"d":"£39,490"}},{"v":41664.52118522284,"d":"£41,665"},null,{"$f":"SUM(IF(CQ467:CR467>=CQ467, 1))","v":2},{"$f":"SUM(IF(CQ467:CR467>=CR467, 1))","v":1},null,{"v":-41286325.962323904,"d":"-£41,286,326"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW467:CX467>=CW467, 1))","v":2},{"$f":"SUM(IF(CW467:CX467>=CX467, 1))","v":1},null,{"v":-2281220.905404174,"d":"-£2,281,221"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC467:DD467>=DC467, 1))","v":2},{"$f":"SUM(IF(DC467:DD467>=DD467, 1))","v":1},null,{"v":-26354281.84293848,"d":"-£26,354,282"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI467:DJ467>=DI467, 1))","v":2},{"$f":"SUM(IF(DI467:DJ467>=DJ467, 1))","v":1},null,{"v":-7959393.946548646,"d":"-£7,959,394"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO467:DP467>=DO467, 1))","v":2},{"$f":"SUM(IF(DO467:DP467>=DP467, 1))","v":1},null,{"v":-35315582.357205644,"d":"-£35,315,582"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU467:DV467>=DU467, 1))","v":2},{"$f":"SUM(IF(DU467:DV467>=DV467, 1))","v":1},null,{"v":-113196805.01442085,"d":"-£113,196,805"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA467:EB467>=EA467, 1))","v":2},{"$f":"SUM(IF(EA467:EB467>=EB467, 1))","v":1}]
[{"$nulls":3},454,{"v":248.05529764077548,"d":"£248.06"},{"v":221.456163302714,"d":"£221.46"},null,{"v":5.80665508226376,"d":"5.807"},{"v":5.821055723339806,"d":"5.821"},null,{"v":266.0324859868956,"d":"£266.03"},{"v":238.80768516890066,"d":"£238.81"},null,{"v":6.732322872175578,"d":"6.732"},{"v":6.744877518850741,"d":"6.745"},null,{"v":4135.891148615091,"d":"£4,135.89"},{"v":1647.6814502047278,"d":"£1,647.68"},null,{"v":4.708185108288698,"d":"4.708"},{"v":4.856691664526809,"d":"4.857"},null,{"v":9590.122408262436,"d":"£9,590.12"},{"v":9586.923860086143,"d":"£9,586.92"},null,{"v":2.9704132073187255,"d":"2.970"},{"v":2.9990618467389525,"d":"2.999"},null,{"v":49405.66053274141,"d":"£49,405.66"},{"v":49413.04762915442,"d":"£49,413.05"},null,{"v":4.585436994506687,"d":"4.585"},{"v":4.62317175982446,"d":"4.623"},null,{"v":2830891.68392075,"d":"£2,830,891.68"},{"v":0,"d":"£0.00"},null,{"v":-1532.6308949450038,"d":"-1532.631"},{"v":0,"d":"0.000"},null,{"v":187891.89250581365,"d":"£187,891.89"},{"v":0,"d":"£0.00"},null,{"v":-86.64586159172177,"d":"-86.646"},{"v":0,"d":"0.000"},null,{"v":57521675.96591727,"d":"£57,521,675.97"},{"v":0,"d":"£0.00"},null,{"v":-3433.1294553671723,"d":"-3433.129"},{"v":0,"d":"0.000"},null,{"v":28566.267174653025,"d":"£28,566.27"},{"v":0,"d":"£0.00"},null,{"v":-255.86129792703304,"d":"-255.861"},{"v":0,"d":"0.000"},null,{"v":-116673.47981801281,"d":"-£116,673.48"},{"v":0,"d":"£0.00"},null,{"v":-595.9914604588333,"d":"-595.991"},{"v":0,"d":"0.000"},null,{"v":60452352.32970047,"d":"£60,452,352.33"},{"v":0,"d":"£0.00"},null,{"v":-5904.258970289764,"d":"-5904.259"},{"v":0,"d":"0.000"},null,{"v":115885.04634763443,"d":"£115,885"},{"v":116199.6583034934,"d":"£116,200"},null,{"$f":"SUM(IF(BS470:BT470>=BS470, 1))","v":2},{"$f":"SUM(IF(BS470:BT470>=BT470, 1))","v":1},null,{"v":134380.42495752466,"d":"£134,380"},{"v":134658.74269184592,"d":"£134,659"},null,{"$f":"SUM(IF(BY470:BZ470>=BY470, 1))","v":2},{"$f":"SUM(IF(BY470:BZ470>=BZ470, 1))","v":1},null,{"v":90027.81101715888,"d":"£90,028"},{"v":95486.15184033145,"d":"£95,486"},null,{"$f":"SUM(IF(CE470:CF470>=CE470, 1))","v":2},{"$f":"SUM(IF(CE470:CF470>=CF470, 1))","v":1},null,{"v":49818.14173811207,"d":"£49,818"},{"v":50394.31307469291,"d":"£50,394"},null,{"$f":"SUM(IF(CK470:CL470>=CK470, 1))","v":2},{"$f":"SUM(IF(CK470:CL470>=CL470, 1))","v":1},null,{"$f":"AF470*WTP-AC470","v":{"v":42303.07935739234,"d":"£42,303"}},{"v":43050.387567334794,"d":"£43,050"},null,{"$f":"SUM(IF(CQ470:CR470>=CQ470, 1))","v":2},{"$f":"SUM(IF(CQ470:CR470>=CR470, 1))","v":1},null,{"v":-33483509.582820825,"d":"-£33,483,510"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW470:CX470>=CW470, 1))","v":2},{"$f":"SUM(IF(CW470:CX470>=CX470, 1))","v":1},null,{"v":-1920809.124340249,"d":"-£1,920,809"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC470:DD470>=DC470, 1))","v":2},{"$f":"SUM(IF(DC470:DD470>=DD470, 1))","v":1},null,{"v":-126184265.07326072,"d":"-£126,184,265"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI470:DJ470>=DI470, 1))","v":2},{"$f":"SUM(IF(DI470:DJ470>=DJ470, 1))","v":1},null,{"v":-5145792.225715313,"d":"-£5,145,792"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO470:DP470>=DO470, 1))","v":2},{"$f":"SUM(IF(DO470:DP470>=DP470, 1))","v":1},null,{"v":-11803155.729358654,"d":"-£11,803,156"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU470:DV470>=DU470, 1))","v":2},{"$f":"SUM(IF(DU470:DV470>=DV470, 1))","v":1},null,{"v":-178537531.73549575,"d":"-£178,537,532"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA470:EB470>=EA470, 1))","v":2},{"$f":"SUM(IF(EA470:EB470>=EB470, 1))","v":1}]
[{"$nulls":3},458,{"v":244.29028537070292,"d":"£244.29"},{"v":201.2824429711658,"d":"£201.28"},null,{"v":5.8413201098981595,"d":"5.841"},{"v":5.861796260738627,"d":"5.862"},null,{"v":261.0198025496173,"d":"£261.02"},{"v":217.01924428804537,"d":"£217.02"},null,{"v":6.684854557518562,"d":"6.685"},{"v":6.702710572010556,"d":"6.703"},null,{"v":2828.252909944644,"d":"£2,828.25"},{"v":1462.2523495462146,"d":"£1,462.25"},null,{"v":4.672947179020329,"d":"4.673"},{"v":4.802155307131596,"d":"4.802"},null,{"v":12521.935159369803,"d":"£12,521.94"},{"v":12531.002634568022,"d":"£12,531.00"},null,{"v":3.084157357732479,"d":"3.084"},{"v":3.14060980644723,"d":"3.141"},null,{"v":49402.47864372352,"d":"£49,402.48"},{"v":49241.706196052466,"d":"£49,241.71"},null,{"v":4.365622121322599,"d":"4.366"},{"v":4.449975346781005,"d":"4.450"},null,{"v":4612798.8920115745,"d":"£4,612,798.89"},{"v":0,"d":"£0.00"},null,{"v":-2196.166109244007,"d":"-2196.166"},{"v":0,"d":"0.000"},null,{"v":291941.2771258861,"d":"£291,941.28"},{"v":0,"d":"£0.00"},null,{"v":-118.47367126984572,"d":"-118.474"},{"v":0,"d":"0.000"},null,{"v":31549598.72964918,"d":"£31,549,598.73"},{"v":0,"d":"£0.00"},null,{"v":-2984.2334715664842,"d":"-2984.233"},{"v":0,"d":"0.000"},null,{"v":-81257.83244649618,"d":"-£81,257.83"},{"v":0,"d":"£0.00"},null,{"v":-505.8964616477556,"d":"-505.896"},{"v":0,"d":"0.000"},null,{"v":2561657.454056044,"d":"£2,561,657.45"},{"v":0,"d":"£0.00"},null,{"v":-1344.0366922279272,"d":"-1344.037"},{"v":0,"d":"0.000"},null,{"v":38934738.520396195,"d":"£38,934,738.52"},{"v":0,"d":"£0.00"},null,{"v":-7148.806405956019,"d":"-7148.806"},{"v":0,"d":"0.000"},null,{"v":116582.11191259249,"d":"£116,582"},{"v":117034.64277180139,"d":"£117,035"},null,{"$f":"SUM(IF(BS474:BT474>=BS474, 1))","v":2},{"$f":"SUM(IF(BS474:BT474>=BT474, 1))","v":1},null,{"v":133436.07134782162,"d":"£133,436"},{"v":133837.1921959231,"d":"£133,837"},null,{"$f":"SUM(IF(BY474:BZ474>=BY474, 1))","v":2},{"$f":"SUM(IF(BY474:BZ474>=BZ474, 1))","v":1},null,{"v":90630.69067046193,"d":"£90,631"},{"v":94580.8537930857,"d":"£94,581"},null,{"$f":"SUM(IF(CE474:CF474>=CE474, 1))","v":2},{"$f":"SUM(IF(CE474:CF474>=CF474, 1))","v":1},null,{"v":49161.21199527978,"d":"£49,161"},{"v":50281.193494376574,"d":"£50,281"},null,{"$f":"SUM(IF(CK474:CL474>=CK474, 1))","v":2},{"$f":"SUM(IF(CK474:CL474>=CL474, 1))","v":1},null,{"$f":"AF474*WTP-AC474","v":{"v":37909.96378272845,"d":"£37,910"}},{"v":39757.80073956763,"d":"£39,758"},null,{"$f":"SUM(IF(CQ474:CR474>=CQ474, 1))","v":2},{"$f":"SUM(IF(CQ474:CR474>=CR474, 1))","v":1},null,{"v":-48536121.07689172,"d":"-£48,536,121"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW474:CX474>=CW474, 1))","v":2},{"$f":"SUM(IF(CW474:CX474>=CX474, 1))","v":1},null,{"v":-2661414.702522801,"d":"-£2,661,415"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC474:DD474>=DC474, 1))","v":2},{"$f":"SUM(IF(DC474:DD474>=DD474, 1))","v":1},null,{"v":-91234268.16097885,"d":"-£91,234,268"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI474:DJ474>=DI474, 1))","v":2},{"$f":"SUM(IF(DI474:DJ474>=DJ474, 1))","v":1},null,{"v":-10036671.400508614,"d":"-£10,036,671"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO474:DP474>=DO474, 1))","v":2},{"$f":"SUM(IF(DO474:DP474>=DP474, 1))","v":1},null,{"v":-29442391.298614588,"d":"-£29,442,391"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU474:DV474>=DU474, 1))","v":2},{"$f":"SUM(IF(DU474:DV474>=DV474, 1))","v":1},null,{"v":-181910866.6395166,"d":"-£181,910,867"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA474:EB474>=EA474, 1))","v":2},{"$f":"SUM(IF(EA474:EB474>=EB474, 1))","v":1}]
[{"$nulls":3},461,{"v":256.5256295546034,"d":"£256.53"},{"v":219.97623075532368,"d":"£219.98"},null,{"v":5.880730150263136,"d":"5.881"},{"v":5.897320591969101,"d":"5.897"},null,{"v":274.46726788498785,"d":"£274.47"},{"v":237.06099588148058,"d":"£237.06"},null,{"v":6.713931407695267,"d":"6.714"},{"v":6.728355591679981,"d":"6.728"},null,{"v":2244.7807920475193,"d":"£2,244.78"},{"v":1255.1188600169246,"d":"£1,255.12"},null,{"v":4.890788304835765,"d":"4.891"},{"v":4.979924181346773,"d":"4.980"},null,{"v":12026.195005397432,"d":"£12,026.20"},{"v":12035.563949236455,"d":"£12,035.56"},null,{"v":3.1029436106247483,"d":"3.103"},{"v":3.15168636488891,"d":"3.152"},null,{"v":49874.20918785299,"d":"£49,874.21"},{"v":49276.10222597712,"d":"£49,276.10"},null,{"v":4.529359386091376,"d":"4.529"},{"v":4.639782980127041,"d":"4.640"},null,{"v":3923733.32164416,"d":"£3,923,733.32"},{"v":0,"d":"£0.00"},null,{"v":-1781.054438131353,"d":"-1781.054"},{"v":0,"d":"0.000"},null,{"v":249608.6802678046,"d":"£249,608.68"},{"v":0,"d":"£0.00"},null,{"v":-96.25127914449227,"d":"-96.251"},{"v":0,"d":"0.000"},null,{"v":23065320.620594237,"d":"£23,065,320.62"},{"v":0,"d":"£0.00"},null,{"v":-2077.42412230172,"d":"-2077.424"},{"v":0,"d":"0.000"},null,{"v":-84273.21699835105,"d":"-£84,273.22"},{"v":0,"d":"£0.00"},null,{"v":-438.43882275095285,"d":"-438.439"},{"v":0,"d":"0.000"},null,{"v":9192703.260927428,"d":"£9,192,703.26"},{"v":0,"d":"£0.00"},null,{"v":-1697.173578771441,"d":"-1697.174"},{"v":0,"d":"0.000"},null,{"v":36347092.66643528,"d":"£36,347,092.67"},{"v":0,"d":"£0.00"},null,{"v":-6090.342241099959,"d":"-6090.342"},{"v":0,"d":"0.000"},null,{"v":117358.07737570812,"d":"£117,358"},{"v":117726.4356086267,"d":"£117,726"},null,{"$f":"SUM(IF(BS477:BT477>=BS477, 1))","v":2},{"$f":"SUM(IF(BS477:BT477>=BT477, 1))","v":1},null,{"v":134004.16088602037,"d":"£134,004"},{"v":134330.05083771815,"d":"£134,330"},null,{"$f":"SUM(IF(BY477:BZ477>=BY477, 1))","v":2},{"$f":"SUM(IF(BY477:BZ477>=BZ477, 1))","v":1},null,{"v":95570.98530466779,"d":"£95,571"},{"v":98343.36476691853,"d":"£98,343"},null,{"$f":"SUM(IF(CE477:CF477>=CE477, 1))","v":2},{"$f":"SUM(IF(CE477:CF477>=CF477, 1))","v":1},null,{"v":50032.67720709753,"d":"£50,033"},{"v":50998.16334854174,"d":"£50,998"},null,{"$f":"SUM(IF(CK477:CL477>=CK477, 1))","v":2},{"$f":"SUM(IF(CK477:CL477>=CL477, 1))","v":1},null,{"$f":"AF477*WTP-AC477","v":{"v":40712.97853397453,"d":"£40,713"}},{"v":43519.5573765637,"d":"£43,520"},null,{"$f":"SUM(IF(CQ477:CR477>=CQ477, 1))","v":2},{"$f":"SUM(IF(CQ477:CR477>=CR477, 1))","v":1},null,{"v":-39544822.084271215,"d":"-£39,544,822"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW477:CX477>=CW477, 1))","v":2},{"$f":"SUM(IF(CW477:CX477>=CX477, 1))","v":1},null,{"v":-2174634.26315765,"d":"-£2,174,634"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC477:DD477>=DC477, 1))","v":2},{"$f":"SUM(IF(DC477:DD477>=DD477, 1))","v":1},null,{"v":-64613803.066628635,"d":"-£64,613,803"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI477:DJ477>=DI477, 1))","v":2},{"$f":"SUM(IF(DI477:DJ477>=DJ477, 1))","v":1},null,{"v":-8684503.238020705,"d":"-£8,684,503"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO477:DP477>=DO477, 1))","v":2},{"$f":"SUM(IF(DO477:DP477>=DP477, 1))","v":1},null,{"v":-43136174.83635625,"d":"-£43,136,175"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU477:DV477>=DU477, 1))","v":2},{"$f":"SUM(IF(DU477:DV477>=DV477, 1))","v":1},null,{"v":-158153937.48843446,"d":"-£158,153,937"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA477:EB477>=EA477, 1))","v":2},{"$f":"SUM(IF(EA477:EB477>=EB477, 1))","v":1}]
[{"$nulls":3},463,{"v":268.7750276351021,"d":"£268.78"},{"v":251.11903259078116,"d":"£251.12"},null,{"v":5.852911502958124,"d":"5.853"},{"v":5.86802630337352,"d":"5.868"},null,{"v":288.9017937147545,"d":"£288.90"},{"v":270.8062845043828,"d":"£270.81"},null,{"v":6.672465314350362,"d":"6.672"},{"v":6.685608220821953,"d":"6.686"},null,{"v":2613.8730842380587,"d":"£2,613.87"},{"v":1316.7036764319398,"d":"£1,316.70"},null,{"v":4.712698864101569,"d":"4.713"},{"v":4.852143280858926,"d":"4.852"},null,{"v":9829.14120376195,"d":"£9,829.14"},{"v":9855.47120879024,"d":"£9,855.47"},null,{"v":3.0672223465696007,"d":"3.067"},{"v":3.1144758582702234,"d":"3.114"},null,{"v":51457.85653598174,"d":"£51,457.86"},{"v":51124.72425839016,"d":"£51,124.72"},null,{"v":4.521363904485852,"d":"4.521"},{"v":4.637251049235152,"d":"4.637"},null,{"v":1884465.6573440712,"d":"£1,884,465.66"},{"v":0,"d":"£0.00"},null,{"v":-1613.2380094649482,"d":"-1613.238"},{"v":0,"d":"0.000"},null,{"v":119928.63532663471,"d":"£119,928.64"},{"v":0,"d":"£0.00"},null,{"v":-87.10508331316355,"d":"-87.105"},{"v":0,"d":"0.000"},null,{"v":29357295.23302675,"d":"£29,357,295.23"},{"v":0,"d":"£0.00"},null,{"v":-3155.8799388173948,"d":"-3155.880"},{"v":0,"d":"0.000"},null,{"v":-241848.1536991479,"d":"-£241,848.15"},{"v":0,"d":"£0.00"},null,{"v":-434.0361708369434,"d":"-434.036"},{"v":0,"d":"0.000"},null,{"v":5287193.69493551,"d":"£5,287,193.69"},{"v":0,"d":"£0.00"},null,{"v":-1839.2627261228015,"d":"-1839.263"},{"v":0,"d":"0.000"},null,{"v":36407035.06693382,"d":"£36,407,035.07"},{"v":0,"d":"£0.00"},null,{"v":-7129.521928555252,"d":"-7129.522"},{"v":0,"d":"0.000"},null,{"v":116789.45503152738,"d":"£116,789"},{"v":117109.40703487961,"d":"£117,109"},null,{"$f":"SUM(IF(BS479:BT479>=BS479, 1))","v":2},{"$f":"SUM(IF(BS479:BT479>=BT479, 1))","v":1},null,{"v":133160.40449329247,"d":"£133,160"},{"v":133441.35813193466,"d":"£133,441"},null,{"$f":"SUM(IF(BY479:BZ479>=BY479, 1))","v":2},{"$f":"SUM(IF(BY479:BZ479>=BZ479, 1))","v":1},null,{"v":91640.1041977933,"d":"£91,640"},{"v":95726.16194074659,"d":"£95,726"},null,{"$f":"SUM(IF(CE479:CF479>=CE479, 1))","v":2},{"$f":"SUM(IF(CE479:CF479>=CF479, 1))","v":1},null,{"v":51515.30572763006,"d":"£51,515"},{"v":52434.04595661422,"d":"£52,434"},null,{"$f":"SUM(IF(CK479:CL479>=CK479, 1))","v":2},{"$f":"SUM(IF(CK479:CL479>=CL479, 1))","v":1},null,{"$f":"AF479*WTP-AC479","v":{"v":38969.421553735294,"d":"£38,969"}},{"v":41620.296726312874,"d":"£41,620"},null,{"$f":"SUM(IF(CQ479:CR479>=CQ479, 1))","v":2},{"$f":"SUM(IF(CQ479:CR479>=CR479, 1))","v":1},null,{"v":-34149225.84664304,"d":"-£34,149,226"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW479:CX479>=CW479, 1))","v":2},{"$f":"SUM(IF(CW479:CX479>=CX479, 1))","v":1},null,{"v":-1862030.3015899055,"d":"-£1,862,030"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC479:DD479>=DC479, 1))","v":2},{"$f":"SUM(IF(DC479:DD479>=DD479, 1))","v":1},null,{"v":-92474894.00937465,"d":"-£92,474,894"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI479:DJ479>=DI479, 1))","v":2},{"$f":"SUM(IF(DI479:DJ479>=DJ479, 1))","v":1},null,{"v":-8438875.26303972,"d":"-£8,438,875"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO479:DP479>=DO479, 1))","v":2},{"$f":"SUM(IF(DO479:DP479>=DP479, 1))","v":1},null,{"v":-42072448.217391536,"d":"-£42,072,448"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU479:DV479>=DU479, 1))","v":2},{"$f":"SUM(IF(DU479:DV479>=DV479, 1))","v":1},null,{"v":-178997473.63803884,"d":"-£178,997,474"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA479:EB479>=EA479, 1))","v":2},{"$f":"SUM(IF(EA479:EB479>=EB479, 1))","v":1}]
[{"$nulls":3},467,{"v":216.93947772898312,"d":"£216.94"},{"v":195.4021467516058,"d":"£195.40"},null,{"v":5.907421133579225,"d":"5.907"},{"v":5.921806408570289,"d":"5.922"},null,{"v":232.6952584885998,"d":"£232.70"},{"v":210.63651850532918,"d":"£210.64"},null,{"v":6.6562002764722425,"d":"6.656"},{"v":6.6681170704201165,"d":"6.668"},null,{"v":3547.591000628156,"d":"£3,547.59"},{"v":1457.8489184417956,"d":"£1,457.85"},null,{"v":4.816477895532162,"d":"4.816"},{"v":4.935785865390571,"d":"4.936"},null,{"v":10973.534450230689,"d":"£10,973.53"},{"v":10953.645710585064,"d":"£10,953.65"},null,{"v":3.1522877054547327,"d":"3.152"},{"v":3.1960649235357783,"d":"3.196"},null,{"v":50996.04933946872,"d":"£50,996.05"},{"v":50645.74331063934,"d":"£50,645.74"},null,{"v":3.9243780512702426,"d":"3.924"},{"v":4.008029662212572,"d":"4.008"},null,{"v":2297076.564163686,"d":"£2,297,076.56"},{"v":0,"d":"£0.00"},null,{"v":-1534.2698724243692,"d":"-1534.270"},{"v":0,"d":"0.000"},null,{"v":145580.15927049686,"d":"£145,580.16"},{"v":0,"d":"£0.00"},null,{"v":-78.64677503070854,"d":"-78.647"},{"v":0,"d":"0.000"},null,{"v":46884271.98944603,"d":"£46,884,271.99"},{"v":0,"d":"£0.00"},null,{"v":-2676.726164933222,"d":"-2676.726"},{"v":0,"d":"0.000"},null,{"v":177892.23539188533,"d":"£177,892.24"},{"v":0,"d":"£0.00"},null,{"v":-391.5596122446308,"d":"-391.560"},{"v":0,"d":"0.000"},null,{"v":5325300.621975372,"d":"£5,325,300.62"},{"v":0,"d":"£0.00"},null,{"v":-1271.6594609263607,"d":"-1271.659"},{"v":0,"d":"0.000"},null,{"v":54830121.570247464,"d":"£54,830,121.57"},{"v":0,"d":"£0.00"},null,{"v":-5952.86188555929,"d":"-5952.862"},{"v":0,"d":"0.000"},null,{"v":117931.48319385551,"d":"£117,931"},{"v":118240.72602465417,"d":"£118,241"},null,{"$f":"SUM(IF(BS483:BT483>=BS483, 1))","v":2},{"$f":"SUM(IF(BS483:BT483>=BT483, 1))","v":1},null,{"v":132891.31027095625,"d":"£132,891"},{"v":133151.704889897,"d":"£133,152"},null,{"$f":"SUM(IF(BY483:BZ483>=BY483, 1))","v":2},{"$f":"SUM(IF(BY483:BZ483>=BZ483, 1))","v":1},null,{"v":92781.96691001508,"d":"£92,782"},{"v":97257.86838936961,"d":"£97,258"},null,{"$f":"SUM(IF(CE483:CF483>=CE483, 1))","v":2},{"$f":"SUM(IF(CE483:CF483>=CF483, 1))","v":1},null,{"v":52072.21965886396,"d":"£52,072"},{"v":52967.6527601305,"d":"£52,968"},null,{"$f":"SUM(IF(CK483:CL483>=CK483, 1))","v":2},{"$f":"SUM(IF(CK483:CL483>=CL483, 1))","v":1},null,{"$f":"AF483*WTP-AC483","v":{"v":27491.51168593613,"d":"£27,492"}},{"v":29514.84993361211,"d":"£29,515"},null,{"$f":"SUM(IF(CQ483:CR483>=CQ483, 1))","v":2},{"$f":"SUM(IF(CQ483:CR483>=CR483, 1))","v":1},null,{"v":-32982474.012651067,"d":"-£32,982,474"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW483:CX483>=CW483, 1))","v":2},{"$f":"SUM(IF(CW483:CX483>=CX483, 1))","v":1},null,{"v":-1718515.6598846675,"d":"-£1,718,516"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC483:DD483>=DC483, 1))","v":2},{"$f":"SUM(IF(DC483:DD483>=DD483, 1))","v":1},null,{"v":-100418795.28811046,"d":"-£100,418,795"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI483:DJ483>=DI483, 1))","v":2},{"$f":"SUM(IF(DI483:DJ483>=DJ483, 1))","v":1},null,{"v":-8009084.480284501,"d":"-£8,009,084"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO483:DP483>=DO483, 1))","v":2},{"$f":"SUM(IF(DO483:DP483>=DP483, 1))","v":1},null,{"v":-30758489.840502582,"d":"-£30,758,490"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU483:DV483>=DU483, 1))","v":2},{"$f":"SUM(IF(DU483:DV483>=DV483, 1))","v":1},null,{"v":-173887359.28143328,"d":"-£173,887,359"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA483:EB483>=EA483, 1))","v":2},{"$f":"SUM(IF(EA483:EB483>=EB483, 1))","v":1}]
[{"$nulls":3},470,{"v":244.0476606426695,"d":"£244.05"},{"v":219.26355572499685,"d":"£219.26"},null,{"v":5.80033495894322,"d":"5.800"},{"v":5.815444370833274,"d":"5.815"},null,{"v":261.64834950522027,"d":"£261.65"},{"v":236.27822509360573,"d":"£236.28"},null,{"v":6.661752404277781,"d":"6.662"},{"v":6.674829519904756,"d":"6.675"},null,{"v":3034.2074751750183,"d":"£3,034.21"},{"v":1418.7361478821501,"d":"£1,418.74"},null,{"v":4.689483657976639,"d":"4.689"},{"v":4.793128659538915,"d":"4.793"},null,{"v":12188.99340044492,"d":"£12,188.99"},{"v":12188.181884721156,"d":"£12,188.18"},null,{"v":2.935523207528192,"d":"2.936"},{"v":2.999030708202536,"d":"2.999"},null,{"v":49897.85787483778,"d":"£49,897.86"},{"v":49845.15146910119,"d":"£49,845.15"},null,{"v":4.616089518119111,"d":"4.616"},{"v":4.6872962396016735,"d":"4.687"},null,{"v":2641635.2769682663,"d":"£2,641,635.28"},{"v":0,"d":"£0.00"},null,{"v":-1610.4497457379625,"d":"-1610.450"},{"v":0,"d":"0.000"},null,{"v":175684.00556162687,"d":"£175,684.01"},{"v":0,"d":"£0.00"},null,{"v":-90.55690927111411,"d":"-90.557"},{"v":0,"d":"0.000"},null,{"v":37338690.22712915,"d":"£37,338,690.23"},{"v":0,"d":"£0.00"},null,{"v":-2395.5662607824065,"d":"-2395.566"},{"v":0,"d":"0.000"},null,{"v":7000.979966490456,"d":"£7,000.98"},{"v":0,"d":"£0.00"},null,{"v":-547.8818548093232,"d":"-547.882"},{"v":0,"d":"0.000"},null,{"v":852269.2037609074,"d":"£852,269.20"},{"v":0,"d":"£0.00"},null,{"v":-1151.4216340926178,"d":"-1151.422"},{"v":0,"d":"0.000"},null,{"v":41015279.693386436,"d":"£41,015,279.69"},{"v":0,"d":"£0.00"},null,{"v":-5795.876404693424,"d":"-5795.876"},{"v":0,"d":"0.000"},null,{"v":115762.65151822174,"d":"£115,763"},{"v":116089.62386094047,"d":"£116,090"},null,{"$f":"SUM(IF(BS486:BT486>=BS486, 1))","v":2},{"$f":"SUM(IF(BS486:BT486>=BT486, 1))","v":1},null,{"v":132973.3997360504,"d":"£132,973"},{"v":133260.3121730015,"d":"£133,260"},null,{"$f":"SUM(IF(BY486:BZ486>=BY486, 1))","v":2},{"$f":"SUM(IF(BY486:BZ486>=BZ486, 1))","v":1},null,{"v":90755.46568435775,"d":"£90,755"},{"v":94443.83704289615,"d":"£94,444"},null,{"$f":"SUM(IF(CE486:CF486>=CE486, 1))","v":2},{"$f":"SUM(IF(CE486:CF486>=CF486, 1))","v":1},null,{"v":46521.47075011891,"d":"£46,521"},{"v":47792.432279329565,"d":"£47,792"},null,{"$f":"SUM(IF(CK486:CL486>=CK486, 1))","v":2},{"$f":"SUM(IF(CK486:CL486>=CL486, 1))","v":1},null,{"$f":"AF486*WTP-AC486","v":{"v":42423.93248754444,"d":"£42,424"}},{"v":43900.773322932284,"d":"£43,901"},null,{"$f":"SUM(IF(CQ486:CR486>=CQ486, 1))","v":2},{"$f":"SUM(IF(CQ486:CR486>=CR486, 1))","v":1},null,{"v":-34850630.19172752,"d":"-£34,850,630"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW486:CX486>=CW486, 1))","v":2},{"$f":"SUM(IF(CW486:CX486>=CX486, 1))","v":1},null,{"v":-1986822.1909839092,"d":"-£1,986,822"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC486:DD486>=DC486, 1))","v":2},{"$f":"SUM(IF(DC486:DD486>=DD486, 1))","v":1},null,{"v":-85250015.44277728,"d":"-£85,250,015"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI486:DJ486>=DI486, 1))","v":2},{"$f":"SUM(IF(DI486:DJ486>=DJ486, 1))","v":1},null,{"v":-10964638.076152952,"d":"-£10,964,638"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO486:DP486>=DO486, 1))","v":2},{"$f":"SUM(IF(DO486:DP486>=DP486, 1))","v":1},null,{"v":-23880701.885613263,"d":"-£23,880,702"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU486:DV486>=DU486, 1))","v":2},{"$f":"SUM(IF(DU486:DV486>=DV486, 1))","v":1},null,{"v":-156932807.78725493,"d":"-£156,932,808"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA486:EB486>=EA486, 1))","v":2},{"$f":"SUM(IF(EA486:EB486>=EB486, 1))","v":1}]
[{"$nulls":3},471,{"v":229.48488984387762,"d":"£229.48"},{"v":212.03486697081215,"d":"£212.03"},null,{"v":5.863768805515551,"d":"5.864"},{"v":5.881033050848812,"d":"5.881"},null,{"v":246.55803792188206,"d":"£246.56"},{"v":228.67309921965497,"d":"£228.67"},null,{"v":6.738034135639861,"d":"6.738"},{"v":6.7529234540800775,"d":"6.753"},null,{"v":3054.756388811853,"d":"£3,054.76"},{"v":1657.8949398977675,"d":"£1,657.89"},null,{"v":4.746088390445446,"d":"4.746"},{"v":4.874729046618392,"d":"4.875"},null,{"v":17846.84618732315,"d":"£17,846.85"},{"v":17800.47992119016,"d":"£17,800.48"},null,{"v":3.162397541527607,"d":"3.162"},{"v":3.2227983874197506,"d":"3.223"},null,{"v":49915.68933619021,"d":"£49,915.69"},{"v":49557.06067653373,"d":"£49,557.06"},null,{"v":4.933872311565815,"d":"4.934"},{"v":5.1308545546696145,"d":"5.131"},null,{"v":1859162.0811981,"d":"£1,859,162.08"},{"v":0,"d":"£0.00"},null,{"v":-1839.368951982465,"d":"-1839.369"},{"v":0,"d":"0.000"},null,{"v":120391.91683595684,"d":"£120,391.92"},{"v":0,"d":"£0.00"},null,{"v":-100.2269908353344,"d":"-100.227"},{"v":0,"d":"0.000"},null,{"v":32536059.665854435,"d":"£32,536,059.67"},{"v":0,"d":"£0.00"},null,{"v":-2996.3315745820023,"d":"-2996.332"},{"v":0,"d":"0.000"},null,{"v":438445.04789633135,"d":"£438,445.05"},{"v":0,"d":"£0.00"},null,{"v":-571.1577398577018,"d":"-571.158"},{"v":0,"d":"0.000"},null,{"v":5520189.145220906,"d":"£5,520,189.15"},{"v":0,"d":"£0.00"},null,{"v":-3032.047804613334,"d":"-3032.048"},{"v":0,"d":"0.000"},null,{"v":40474247.85700573,"d":"£40,474,247.86"},{"v":0,"d":"£0.00"},null,{"v":-8539.133061870838,"d":"-8539.133"},{"v":0,"d":"0.000"},null,{"v":117045.89122046714,"d":"£117,046"},{"v":117408.62615000542,"d":"£117,409"},null,{"$f":"SUM(IF(BS487:BT487>=BS487, 1))","v":2},{"$f":"SUM(IF(BS487:BT487>=BT487, 1))","v":1},null,{"v":134514.12467487535,"d":"£134,514"},{"v":134829.7959823819,"d":"£134,830"},null,{"$f":"SUM(IF(BY487:BZ487>=BY487, 1))","v":2},{"$f":"SUM(IF(BY487:BZ487>=BZ487, 1))","v":1},null,{"v":91867.01142009706,"d":"£91,867"},{"v":95836.68599247007,"d":"£95,837"},null,{"$f":"SUM(IF(CE487:CF487>=CE487, 1))","v":2},{"$f":"SUM(IF(CE487:CF487>=CF487, 1))","v":1},null,{"v":45401.104643228995,"d":"£45,401"},{"v":46655.48782720485,"d":"£46,655"},null,{"$f":"SUM(IF(CK487:CL487>=CK487, 1))","v":2},{"$f":"SUM(IF(CK487:CL487>=CL487, 1))","v":1},null,{"$f":"AF487*WTP-AC487","v":{"v":48761.756895126084,"d":"£48,762"}},{"v":53060.03041685856,"d":"£53,060"},null,{"$f":"SUM(IF(CQ487:CR487>=CQ487, 1))","v":2},{"$f":"SUM(IF(CQ487:CR487>=CR487, 1))","v":1},null,{"v":-38646541.120847404,"d":"-£38,646,541"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW487:CX487>=CW487, 1))","v":2},{"$f":"SUM(IF(CW487:CX487>=CX487, 1))","v":1},null,{"v":-2124931.733542645,"d":"-£2,124,932"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC487:DD487>=DC487, 1))","v":2},{"$f":"SUM(IF(DC487:DD487>=DD487, 1))","v":1},null,{"v":-92462691.15749449,"d":"-£92,462,691"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI487:DJ487>=DI487, 1))","v":2},{"$f":"SUM(IF(DI487:DJ487>=DJ487, 1))","v":1},null,{"v":-11861599.845050367,"d":"-£11,861,600"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO487:DP487>=DO487, 1))","v":2},{"$f":"SUM(IF(DO487:DP487>=DP487, 1))","v":1},null,{"v":-66161145.237487584,"d":"-£66,161,145"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU487:DV487>=DU487, 1))","v":2},{"$f":"SUM(IF(DU487:DV487>=DV487, 1))","v":1},null,{"v":-211256909.09442252,"d":"-£211,256,909"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA487:EB487>=EA487, 1))","v":2},{"$f":"SUM(IF(EA487:EB487>=EB487, 1))","v":1}]
[{"$nulls":3},474,{"v":318.3240515511794,"d":"£318.32"},{"v":298.24954947443206,"d":"£298.25"},null,{"v":5.784991852772268,"d":"5.785"},{"v":5.798271654020666,"d":"5.798"},null,{"v":342.1219936292444,"d":"£342.12"},{"v":321.5194618412064,"d":"£321.52"},null,{"v":6.635602422222351,"d":"6.636"},{"v":6.646766914061116,"d":"6.647"},null,{"v":3820.7689626484726,"d":"£3,820.77"},{"v":1534.3972208563189,"d":"£1,534.40"},null,{"v":4.723031017643999,"d":"4.723"},{"v":4.854437990882905,"d":"4.854"},null,{"v":11566.516185788467,"d":"£11,566.52"},{"v":11521.643035769206,"d":"£11,521.64"},null,{"v":2.8412698947931063,"d":"2.841"},{"v":2.8829787350122795,"d":"2.883"},null,{"v":48939.23346132295,"d":"£48,939.23"},{"v":48931.78678005871,"d":"£48,931.79"},null,{"v":4.70233858613145,"d":"4.702"},{"v":4.779745967072911,"d":"4.780"},null,{"v":2171165.751382487,"d":"£2,171,165.75"},{"v":0,"d":"£0.00"},null,{"v":-1436.2821825147896,"d":"-1436.282"},{"v":0,"d":"0.000"},null,{"v":138972.1866089383,"d":"£138,972.19"},{"v":0,"d":"£0.00"},null,{"v":-75.30889209022818,"d":"-75.309"},{"v":0,"d":"0.000"},null,{"v":53619197.24369313,"d":"£53,619,197.24"},{"v":0,"d":"£0.00"},null,{"v":-3081.7107684206826,"d":"-3081.711"},{"v":0,"d":"0.000"},null,{"v":407416.70750566706,"d":"£407,416.71"},{"v":0,"d":"£0.00"},null,{"v":-378.6869954233591,"d":"-378.687"},{"v":0,"d":"0.000"},null,{"v":114263.8640956343,"d":"£114,263.86"},{"v":0,"d":"£0.00"},null,{"v":-1187.759505482575,"d":"-1187.760"},{"v":0,"d":"0.000"},null,{"v":56451015.753285855,"d":"£56,451,015.75"},{"v":0,"d":"£0.00"},null,{"v":-6159.748343931635,"d":"-6159.748"},{"v":0,"d":"0.000"},null,{"v":115381.51300389417,"d":"£115,382"},{"v":115667.18353093888,"d":"£115,667"},null,{"$f":"SUM(IF(BS490:BT490>=BS490, 1))","v":2},{"$f":"SUM(IF(BS490:BT490>=BT490, 1))","v":1},null,{"v":132369.9264508178,"d":"£132,370"},{"v":132613.81881938112,"d":"£132,614"},null,{"$f":"SUM(IF(BY490:BZ490>=BY490, 1))","v":2},{"$f":"SUM(IF(BY490:BZ490>=BZ490, 1))","v":1},null,{"v":90639.8513902315,"d":"£90,640"},{"v":95554.36259680179,"d":"£95,554"},null,{"$f":"SUM(IF(CE490:CF490>=CE490, 1))","v":2},{"$f":"SUM(IF(CE490:CF490>=CF490, 1))","v":1},null,{"v":45258.881710073656,"d":"£45,259"},{"v":46137.93166447638,"d":"£46,138"},null,{"$f":"SUM(IF(CK490:CL490>=CK490, 1))","v":2},{"$f":"SUM(IF(CK490:CL490>=CL490, 1))","v":1},null,{"$f":"AF490*WTP-AC490","v":{"v":45107.53826130605,"d":"£45,108"}},{"v":46663.1325613995,"d":"£46,663"},null,{"$f":"SUM(IF(CQ490:CR490>=CQ490, 1))","v":2},{"$f":"SUM(IF(CQ490:CR490>=CR490, 1))","v":1},null,{"v":-30896809.40167828,"d":"-£30,896,809"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW490:CX490>=CW490, 1))","v":2},{"$f":"SUM(IF(CW490:CX490>=CX490, 1))","v":1},null,{"v":-1645150.028413502,"d":"-£1,645,150"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC490:DD490>=DC490, 1))","v":2},{"$f":"SUM(IF(DC490:DD490>=DD490, 1))","v":1},null,{"v":-115253412.61210677,"d":"-£115,253,413"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI490:DJ490>=DI490, 1))","v":2},{"$f":"SUM(IF(DI490:DJ490>=DJ490, 1))","v":1},null,{"v":-7981156.61597285,"d":"-£7,981,157"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO490:DP490>=DO490, 1))","v":2},{"$f":"SUM(IF(DO490:DP490>=DP490, 1))","v":1},null,{"v":-23869453.973747134,"d":"-£23,869,454"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU490:DV490>=DU490, 1))","v":2},{"$f":"SUM(IF(DU490:DV490>=DV490, 1))","v":1},null,{"v":-179645982.63191855,"d":"-£179,645,983"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA490:EB490>=EA490, 1))","v":2},{"$f":"SUM(IF(EA490:EB490>=EB490, 1))","v":1}]
[{"$nulls":3},478,{"v":241.68932417265438,"d":"£241.69"},{"v":206.89832949751627,"d":"£206.90"},null,{"v":5.834851075243541,"d":"5.835"},{"v":5.85456999689064,"d":"5.855"},null,{"v":258.62540114999786,"d":"£258.63"},{"v":223.03377505802985,"d":"£223.03"},null,{"v":6.76430028694419,"d":"6.764"},{"v":6.78180109361039,"d":"6.782"},null,{"v":2270.024063443639,"d":"£2,270.02"},{"v":1340.120519934322,"d":"£1,340.12"},null,{"v":4.9122084983040555,"d":"4.912"},{"v":5.004493904716314,"d":"5.004"},null,{"v":10520.328708661187,"d":"£10,520.33"},{"v":10614.211968864698,"d":"£10,614.21"},null,{"v":2.9836900416295746,"d":"2.984"},{"v":3.056475205989811,"d":"3.056"},null,{"v":50409.47907702946,"d":"£50,409.48"},{"v":50366.628599121315,"d":"£50,366.63"},null,{"v":3.8145812264605734,"d":"3.815"},{"v":3.89094276082606,"d":"3.891"},null,{"v":3690336.217876126,"d":"£3,690,336.22"},{"v":0,"d":"£0.00"},null,{"v":-2091.6174260390817,"d":"-2091.617"},{"v":0,"d":"0.000"},null,{"v":236250.87656754677,"d":"£236,250.88"},{"v":0,"d":"£0.00"},null,{"v":-116.16723846349088,"d":"-116.167"},{"v":0,"d":"0.000"},null,{"v":21340881.818050247,"d":"£21,340,881.82"},{"v":0,"d":"£0.00"},null,{"v":-2117.9099332629016,"d":"-2117.910"},{"v":0,"d":"0.000"},null,{"v":-863131.3808949769,"d":"-£863,131.38"},{"v":0,"d":"£0.00"},null,{"v":-669.1625246794441,"d":"-669.163"},{"v":0,"d":"0.000"},null,{"v":682091.0704735019,"d":"£682,091.07"},{"v":0,"d":"£0.00"},null,{"v":-1215.5178485992526,"d":"-1215.518"},{"v":0,"d":"0.000"},null,{"v":25086428.602072444,"d":"£25,086,428.60"},{"v":0,"d":"£0.00"},null,{"v":-6210.374971044171,"d":"-6210.375"},{"v":0,"d":"0.000"},null,{"v":116455.33218069817,"d":"£116,455"},{"v":116884.50160831527,"d":"£116,885"},null,{"$f":"SUM(IF(BS494:BT494>=BS494, 1))","v":2},{"$f":"SUM(IF(BS494:BT494>=BT494, 1))","v":1},null,{"v":135027.3803377338,"d":"£135,027"},{"v":135412.9880971498,"d":"£135,413"},null,{"$f":"SUM(IF(BY494:BZ494>=BY494, 1))","v":2},{"$f":"SUM(IF(BY494:BZ494>=BZ494, 1))","v":1},null,{"v":95974.14590263748,"d":"£95,974"},{"v":98749.75757439196,"d":"£98,750"},null,{"$f":"SUM(IF(CE494:CF494>=CE494, 1))","v":2},{"$f":"SUM(IF(CE494:CF494>=CF494, 1))","v":1},null,{"v":49153.4721239303,"d":"£49,153"},{"v":50515.29215093151,"d":"£50,515"},null,{"$f":"SUM(IF(CK494:CL494>=CK494, 1))","v":2},{"$f":"SUM(IF(CK494:CL494>=CL494, 1))","v":1},null,{"$f":"AF494*WTP-AC494","v":{"v":25882.145452182005,"d":"£25,882"}},{"v":27452.226617399887,"d":"£27,452"},null,{"$f":"SUM(IF(CQ494:CR494>=CQ494, 1))","v":2},{"$f":"SUM(IF(CQ494:CR494>=CR494, 1))","v":1},null,{"v":-45522684.738657765,"d":"-£45,522,685"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW494:CX494>=CW494, 1))","v":2},{"$f":"SUM(IF(CW494:CX494>=CX494, 1))","v":1},null,{"v":-2559595.6458373643,"d":"-£2,559,596"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC494:DD494>=DC494, 1))","v":2},{"$f":"SUM(IF(DC494:DD494>=DD494, 1))","v":1},null,{"v":-63699080.483308285,"d":"-£63,699,080"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI494:DJ494>=DI494, 1))","v":2},{"$f":"SUM(IF(DI494:DJ494>=DJ494, 1))","v":1},null,{"v":-12520119.112693904,"d":"-£12,520,119"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO494:DP494>=DO494, 1))","v":2},{"$f":"SUM(IF(DO494:DP494>=DP494, 1))","v":1},null,{"v":-24992448.042458557,"d":"-£24,992,448"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU494:DV494>=DU494, 1))","v":2},{"$f":"SUM(IF(DU494:DV494>=DV494, 1))","v":1},null,{"v":-149293928.02295586,"d":"-£149,293,928"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA494:EB494>=EA494, 1))","v":2},{"$f":"SUM(IF(EA494:EB494>=EB494, 1))","v":1}]
[{"$nulls":3},480,{"v":265.015736620025,"d":"£265.02"},{"v":238.81910911553507,"d":"£238.82"},null,{"v":5.861196060094485,"d":"5.861"},{"v":5.874562094072374,"d":"5.875"},null,{"v":284.3227880734409,"d":"£284.32"},{"v":257.53838200676756,"d":"£257.54"},null,{"v":6.728476487884322,"d":"6.728"},{"v":6.740012460549096,"d":"6.740"},null,{"v":1834.747745498307,"d":"£1,834.75"},{"v":1232.7065051626857,"d":"£1,232.71"},null,{"v":4.912634266033793,"d":"4.913"},{"v":4.980908341379447,"d":"4.981"},null,{"v":17554.57167543125,"d":"£17,554.57"},{"v":17556.909067454686,"d":"£17,556.91"},null,{"v":2.8627995889350695,"d":"2.863"},{"v":2.8993247664136264,"d":"2.899"},null,{"v":48995.57482112834,"d":"£48,995.57"},{"v":48849.87690931883,"d":"£48,849.88"},null,{"v":4.260872779123905,"d":"4.261"},{"v":4.358703043852898,"d":"4.359"},null,{"v":2799512.531849364,"d":"£2,799,512.53"},{"v":0,"d":"£0.00"},null,{"v":-1428.3662893558517,"d":"-1428.366"},{"v":0,"d":"0.000"},null,{"v":191027.1967163972,"d":"£191,027.20"},{"v":0,"d":"£0.00"},null,{"v":-82.27490705088636,"d":"-82.275"},{"v":0,"d":"0.000"},null,{"v":13864631.339897275,"d":"£13,864,631.34"},{"v":0,"d":"£0.00"},null,{"v":-1572.309040178311,"d":"-1572.309"},{"v":0,"d":"0.000"},null,{"v":-21277.29470021181,"d":"-£21,277.29"},{"v":0,"d":"£0.00"},null,{"v":-332.4889267167026,"d":"-332.489"},{"v":0,"d":"0.000"},null,{"v":2337388.9369374677,"d":"£2,337,388.94"},{"v":0,"d":"£0.00"},null,{"v":-1569.4622910874505,"d":"-1569.462"},{"v":0,"d":"0.000"},null,{"v":19171282.71070029,"d":"£19,171,282.71"},{"v":0,"d":"£0.00"},null,{"v":-4984.901454389203,"d":"-4984.901"},{"v":0,"d":"0.000"},null,{"v":116958.90546526967,"d":"£116,959"},{"v":117252.42277233195,"d":"£117,252"},null,{"$f":"SUM(IF(BS496:BT496>=BS496, 1))","v":2},{"$f":"SUM(IF(BS496:BT496>=BT496, 1))","v":1},null,{"v":134285.20696961298,"d":"£134,285"},{"v":134542.71082897513,"d":"£134,543"},null,{"$f":"SUM(IF(BY496:BZ496>=BY496, 1))","v":2},{"$f":"SUM(IF(BY496:BZ496>=BZ496, 1))","v":1},null,{"v":96417.93757517755,"d":"£96,418"},{"v":98385.46032242625,"d":"£98,385"},null,{"$f":"SUM(IF(CE496:CF496>=CE496, 1))","v":2},{"$f":"SUM(IF(CE496:CF496>=CF496, 1))","v":1},null,{"v":39701.42010327014,"d":"£39,701"},{"v":40429.58626081784,"d":"£40,430"},null,{"$f":"SUM(IF(CK496:CL496>=CK496, 1))","v":2},{"$f":"SUM(IF(CK496:CL496>=CL496, 1))","v":1},null,{"$f":"AF496*WTP-AC496","v":{"v":36221.880761349756,"d":"£36,222"}},{"v":38324.18396773914,"d":"£38,324"},null,{"$f":"SUM(IF(CQ496:CR496>=CQ496, 1))","v":2},{"$f":"SUM(IF(CQ496:CR496>=CR496, 1))","v":1},null,{"v":-31366838.318966396,"d":"-£31,366,838"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW496:CX496>=CW496, 1))","v":2},{"$f":"SUM(IF(CW496:CX496>=CX496, 1))","v":1},null,{"v":-1836525.3377341242,"d":"-£1,836,525"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC496:DD496>=DC496, 1))","v":2},{"$f":"SUM(IF(DC496:DD496>=DD496, 1))","v":1},null,{"v":-45310812.14346349,"d":"-£45,310,812"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI496:DJ496>=DI496, 1))","v":2},{"$f":"SUM(IF(DI496:DJ496>=DJ496, 1))","v":1},null,{"v":-6628501.2396338405,"d":"-£6,628,501"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO496:DP496>=DO496, 1))","v":2},{"$f":"SUM(IF(DO496:DP496>=DP496, 1))","v":1},null,{"v":-33726634.758686475,"d":"-£33,726,635"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU496:DV496>=DU496, 1))","v":2},{"$f":"SUM(IF(DU496:DV496>=DV496, 1))","v":1},null,{"v":-118869311.79848434,"d":"-£118,869,312"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA496:EB496>=EA496, 1))","v":2},{"$f":"SUM(IF(EA496:EB496>=EB496, 1))","v":1}]
[{"$nulls":3},483,{"v":259.0230212480779,"d":"£259.02"},{"v":224.94444652111494,"d":"£224.94"},null,{"v":5.81900498635766,"d":"5.819"},{"v":5.833545569508742,"d":"5.834"},null,{"v":277.4263438573152,"d":"£277.43"},{"v":242.4980333704881,"d":"£242.50"},null,{"v":6.666529501004923,"d":"6.667"},{"v":6.678521661622087,"d":"6.679"},null,{"v":1964.8890744266384,"d":"£1,964.89"},{"v":1372.633157219699,"d":"£1,372.63"},null,{"v":4.863114859127983,"d":"4.863"},{"v":4.923644536943335,"d":"4.924"},null,{"v":17253.608029089308,"d":"£17,253.61"},{"v":17319.547769142326,"d":"£17,319.55"},null,{"v":3.226568781159205,"d":"3.227"},{"v":3.300721395768283,"d":"3.301"},null,{"v":49081.32822237331,"d":"£49,081.33"},{"v":49066.298982153145,"d":"£49,066.30"},null,{"v":4.6724730753688934,"d":"4.672"},{"v":4.783782174087088,"d":"4.784"},null,{"v":3661181.7626706753,"d":"£3,661,181.76"},{"v":0,"d":"£0.00"},null,{"v":-1562.1462539986735,"d":"-1562.146"},{"v":0,"d":"0.000"},null,{"v":237255.74393583738,"d":"£237,255.74"},{"v":0,"d":"£0.00"},null,{"v":-81.45853460894983,"d":"-81.459"},{"v":0,"d":"0.000"},null,{"v":13454019.716953184,"d":"£13,454,019.72"},{"v":0,"d":"£0.00"},null,{"v":-1375.026327519176,"d":"-1375.026"},{"v":0,"d":"0.000"},null,{"v":-584401.4340845888,"d":"-£584,401.43"},{"v":0,"d":"£0.00"},null,{"v":-657.1893411139323,"d":"-657.189"},{"v":0,"d":"0.000"},null,{"v":240225.04049206935,"d":"£240,225.04"},{"v":0,"d":"£0.00"},null,{"v":-1779.1473391206162,"d":"-1779.147"},{"v":0,"d":"0.000"},null,{"v":17008280.82996718,"d":"£17,008,280.83"},{"v":0,"d":"£0.00"},null,{"v":-5454.967796361348,"d":"-5454.968"},{"v":0,"d":"0.000"},null,{"v":116121.07670590511,"d":"£116,121"},{"v":116445.96694365374,"d":"£116,446"},null,{"$f":"SUM(IF(BS499:BT499>=BS499, 1))","v":2},{"$f":"SUM(IF(BS499:BT499>=BT499, 1))","v":1},null,{"v":133053.16367624115,"d":"£133,053"},{"v":133327.93519907125,"d":"£133,328"},null,{"$f":"SUM(IF(BY499:BZ499>=BY499, 1))","v":2},{"$f":"SUM(IF(BY499:BZ499>=BZ499, 1))","v":1},null,{"v":95297.40810813302,"d":"£95,297"},{"v":97100.25758164699,"d":"£97,100"},null,{"$f":"SUM(IF(CE499:CF499>=CE499, 1))","v":2},{"$f":"SUM(IF(CE499:CF499>=CF499, 1))","v":1},null,{"v":47277.767594094796,"d":"£47,278"},{"v":48694.880146223324,"d":"£48,695"},null,{"$f":"SUM(IF(CK499:CL499>=CK499, 1))","v":2},{"$f":"SUM(IF(CK499:CL499>=CL499, 1))","v":1},null,{"$f":"AF499*WTP-AC499","v":{"v":44368.13328500456,"d":"£44,368"}},{"v":46609.34449958862,"d":"£46,609"},null,{"$f":"SUM(IF(CQ499:CR499>=CQ499, 1))","v":2},{"$f":"SUM(IF(CQ499:CR499>=CR499, 1))","v":1},null,{"v":-34904106.84264415,"d":"-£34,904,107"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW499:CX499>=CW499, 1))","v":2},{"$f":"SUM(IF(CW499:CX499>=CX499, 1))","v":1},null,{"v":-1866426.4361148342,"d":"-£1,866,426"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC499:DD499>=DC499, 1))","v":2},{"$f":"SUM(IF(DC499:DD499>=DD499, 1))","v":1},null,{"v":-40954546.267336704,"d":"-£40,954,546"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI499:DJ499>=DI499, 1))","v":2},{"$f":"SUM(IF(DI499:DJ499>=DJ499, 1))","v":1},null,{"v":-12559385.388194058,"d":"-£12,559,385"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO499:DP499>=DO499, 1))","v":2},{"$f":"SUM(IF(DO499:DP499>=DP499, 1))","v":1},null,{"v":-35823171.82290439,"d":"-£35,823,172"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU499:DV499>=DU499, 1))","v":2},{"$f":"SUM(IF(DU499:DV499>=DV499, 1))","v":1},null,{"v":-126107636.75719413,"d":"-£126,107,637"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA499:EB499>=EA499, 1))","v":2},{"$f":"SUM(IF(EA499:EB499>=EB499, 1))","v":1}]
[{"$nulls":3},486,{"v":262.79261042321457,"d":"£262.79"},{"v":236.3023720024592,"d":"£236.30"},null,{"v":5.772501835498334,"d":"5.773"},{"v":5.789400724005898,"d":"5.789"},null,{"v":281.8397147907823,"d":"£281.84"},{"v":254.70752656744514,"d":"£254.71"},null,{"v":6.694208290828641,"d":"6.694"},{"v":6.709000462069028,"d":"6.709"},null,{"v":3773.158353451498,"d":"£3,773.16"},{"v":1932.5028463332649,"d":"£1,932.50"},null,{"v":4.864939639817653,"d":"4.865"},{"v":4.961752488439638,"d":"4.962"},null,{"v":14365.51330123585,"d":"£14,365.51"},{"v":14352.157651612051,"d":"£14,352.16"},null,{"v":2.9996788655025477,"d":"3.000"},{"v":3.0499163199760293,"d":"3.050"},null,{"v":51926.08278443419,"d":"£51,926.08"},{"v":51475.399896992836,"d":"£51,475.40"},null,{"v":4.5314024945239435,"d":"4.531"},{"v":4.680271629767779,"d":"4.680"},null,{"v":2834764.437609179,"d":"£2,834,764.44"},{"v":0,"d":"£0.00"},null,{"v":-1808.3781435062826,"d":"-1808.378"},{"v":0,"d":"0.000"},null,{"v":192285.68826429453,"d":"£192,285.69"},{"v":0,"d":"£0.00"},null,{"v":-104.83204688351157,"d":"-104.832"},{"v":0,"d":"0.000"},null,{"v":42362952.38656291,"d":"£42,362,952.39"},{"v":0,"d":"£0.00"},null,{"v":-2228.1616960480114,"d":"-2228.162"},{"v":0,"d":"0.000"},null,{"v":115516.97406935088,"d":"£115,516.97"},{"v":0,"d":"£0.00"},null,{"v":-434.5186411136991,"d":"-434.519"},{"v":0,"d":"0.000"},null,{"v":7366944.229845948,"d":"£7,366,944.23"},{"v":0,"d":"£0.00"},null,{"v":-2433.4418888479245,"d":"-2433.442"},{"v":0,"d":"0.000"},null,{"v":52872463.71635169,"d":"£52,872,463.72"},{"v":0,"d":"£0.00"},null,{"v":-7009.332416399429,"d":"-7009.332"},{"v":0,"d":"0.000"},null,{"v":115187.24409954346,"d":"£115,187"},{"v":115551.71210811549,"d":"£115,552"},null,{"$f":"SUM(IF(BS502:BT502>=BS502, 1))","v":2},{"$f":"SUM(IF(BS502:BT502>=BT502, 1))","v":1},null,{"v":133602.32610178203,"d":"£133,602"},{"v":133925.3017148131,"d":"£133,925"},null,{"$f":"SUM(IF(BY502:BZ502>=BY502, 1))","v":2},{"$f":"SUM(IF(BY502:BZ502>=BZ502, 1))","v":1},null,{"v":93525.63444290156,"d":"£93,526"},{"v":97302.54692245949,"d":"£97,303"},null,{"$f":"SUM(IF(CE502:CF502>=CE502, 1))","v":2},{"$f":"SUM(IF(CE502:CF502>=CF502, 1))","v":1},null,{"v":45628.064008815105,"d":"£45,628"},{"v":46646.16874790854,"d":"£46,646"},null,{"$f":"SUM(IF(CK502:CL502>=CK502, 1))","v":2},{"$f":"SUM(IF(CK502:CL502>=CL502, 1))","v":1},null,{"$f":"AF502*WTP-AC502","v":{"v":38701.96710604468,"d":"£38,702"}},{"v":42130.03269836273,"d":"£42,130"},null,{"$f":"SUM(IF(CQ502:CR502>=CQ502, 1))","v":2},{"$f":"SUM(IF(CQ502:CR502>=CR502, 1))","v":1},null,{"v":-39002327.30773483,"d":"-£39,002,327"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW502:CX502>=CW502, 1))","v":2},{"$f":"SUM(IF(CW502:CX502>=CX502, 1))","v":1},null,{"v":-2288926.625934526,"d":"-£2,288,927"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC502:DD502>=DC502, 1))","v":2},{"$f":"SUM(IF(DC502:DD502>=DD502, 1))","v":1},null,{"v":-86926186.30752313,"d":"-£86,926,186"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI502:DJ502>=DI502, 1))","v":2},{"$f":"SUM(IF(DI502:DJ502>=DJ502, 1))","v":1},null,{"v":-8805889.796343334,"d":"-£8,805,890"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO502:DP502>=DO502, 1))","v":2},{"$f":"SUM(IF(DO502:DP502>=DP502, 1))","v":1},null,{"v":-56035782.00680444,"d":"-£56,035,782"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU502:DV502>=DU502, 1))","v":2},{"$f":"SUM(IF(DU502:DV502>=DV502, 1))","v":1},null,{"v":-193059112.04434028,"d":"-£193,059,112"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA502:EB502>=EA502, 1))","v":2},{"$f":"SUM(IF(EA502:EB502>=EB502, 1))","v":1}]
[{"$nulls":3},490,{"v":223.20266740801338,"d":"£223.20"},{"v":201.76990953440554,"d":"£201.77"},null,{"v":5.858505032529981,"d":"5.859"},{"v":5.87100933019767,"d":"5.871"},null,{"v":239.39765772854818,"d":"£239.40"},{"v":217.46952219185607,"d":"£217.47"},null,{"v":6.635602432391251,"d":"6.636"},{"v":6.6461521334896,"d":"6.646"},null,{"v":2515.7805289438893,"d":"£2,515.78"},{"v":1497.2456239211303,"d":"£1,497.25"},null,{"v":4.838666889261786,"d":"4.839"},{"v":4.916081983295485,"d":"4.916"},null,{"v":10766.158948496663,"d":"£10,766.16"},{"v":10766.492247789089,"d":"£10,766.49"},null,{"v":3.003204089120887,"d":"3.003"},{"v":3.056744560500216,"d":"3.057"},null,{"v":49130.802510577414,"d":"£49,130.80"},{"v":49230.89187361485,"d":"£49,230.89"},null,{"v":4.338856760020417,"d":"4.339"},{"v":4.42764670720399,"d":"4.428"},null,{"v":2338763.673543156,"d":"£2,338,763.67"},{"v":0,"d":"£0.00"},null,{"v":-1364.4812917134718,"d":"-1364.481"},{"v":0,"d":"0.000"},null,{"v":150029.72124209683,"d":"£150,029.72"},{"v":0,"d":"£0.00"},null,{"v":-72.17981265777131,"d":"-72.180"},{"v":0,"d":"0.000"},null,{"v":23632323.53995624,"d":"£23,632,323.54"},{"v":0,"d":"£0.00"},null,{"v":-1796.2060407145673,"d":"-1796.206"},{"v":0,"d":"0.000"},null,{"v":-2878.6611907703636,"d":"-£2,878.66"},{"v":0,"d":"£0.00"},null,{"v":-462.42185506410533,"d":"-462.422"},{"v":0,"d":"0.000"},null,{"v":-1509454.2892217936,"d":"-£1,509,454.29"},{"v":0,"d":"£0.00"},null,{"v":-1339.0470530409361,"d":"-1339.047"},{"v":0,"d":"0.000"},null,{"v":24608783.98432893,"d":"£24,608,783.98"},{"v":0,"d":"£0.00"},null,{"v":-5034.336053190851,"d":"-5034.336"},{"v":0,"d":"0.000"},null,{"v":116946.8979831916,"d":"£116,947"},{"v":117218.41669441901,"d":"£117,218"},null,{"$f":"SUM(IF(BS506:BT506>=BS506, 1))","v":2},{"$f":"SUM(IF(BS506:BT506>=BT506, 1))","v":1},null,{"v":132472.65099009647,"d":"£132,473"},{"v":132705.57314760014,"d":"£132,706"},null,{"$f":"SUM(IF(BY506:BZ506>=BY506, 1))","v":2},{"$f":"SUM(IF(BY506:BZ506>=BZ506, 1))","v":1},null,{"v":94257.55725629184,"d":"£94,258"},{"v":96824.39404198858,"d":"£96,824"},null,{"$f":"SUM(IF(CE506:CF506>=CE506, 1))","v":2},{"$f":"SUM(IF(CE506:CF506>=CF506, 1))","v":1},null,{"v":49297.922833921075,"d":"£49,298"},{"v":50368.39896221524,"d":"£50,368"},null,{"$f":"SUM(IF(CK506:CL506>=CK506, 1))","v":2},{"$f":"SUM(IF(CK506:CL506>=CL506, 1))","v":1},null,{"$f":"AF506*WTP-AC506","v":{"v":37646.33268983093,"d":"£37,646"}},{"v":39322.04227046495,"d":"£39,322"},null,{"$f":"SUM(IF(CQ506:CR506>=CQ506, 1))","v":2},{"$f":"SUM(IF(CQ506:CR506>=CR506, 1))","v":1},null,{"v":-29628389.507812593,"d":"-£29,628,390"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW506:CX506>=CW506, 1))","v":2},{"$f":"SUM(IF(CW506:CX506>=CX506, 1))","v":1},null,{"v":-1593625.9743975229,"d":"-£1,593,626"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC506:DD506>=DC506, 1))","v":2},{"$f":"SUM(IF(DC506:DD506>=DD506, 1))","v":1},null,{"v":-59556444.354247585,"d":"-£59,556,444"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI506:DJ506>=DI506, 1))","v":2},{"$f":"SUM(IF(DI506:DJ506>=DJ506, 1))","v":1},null,{"v":-9245558.440091336,"d":"-£9,245,558"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO506:DP506>=DO506, 1))","v":2},{"$f":"SUM(IF(DO506:DP506>=DP506, 1))","v":1},null,{"v":-25271486.77159693,"d":"-£25,271,487"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU506:DV506>=DU506, 1))","v":2},{"$f":"SUM(IF(DU506:DV506>=DV506, 1))","v":1},null,{"v":-125295505.04814595,"d":"-£125,295,505"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA506:EB506>=EA506, 1))","v":2},{"$f":"SUM(IF(EA506:EB506>=EB506, 1))","v":1}]
[{"$nulls":3},493,{"v":260.9088751591825,"d":"£260.91"},{"v":246.0429833441584,"d":"£246.04"},null,{"v":5.8442488331331575,"d":"5.844"},{"v":5.857336399199475,"d":"5.857"},null,{"v":280.49989459244694,"d":"£280.50"},{"v":265.2681994716078,"d":"£265.27"},null,{"v":6.625810400280881,"d":"6.626"},{"v":6.637413917333666,"d":"6.637"},null,{"v":2345.475893080103,"d":"£2,345.48"},{"v":1191.1793417467782,"d":"£1,191.18"},null,{"v":4.712665396154095,"d":"4.713"},{"v":4.802453602165905,"d":"4.802"},null,{"v":11819.586307359892,"d":"£11,819.59"},{"v":11796.745656620946,"d":"£11,796.75"},null,{"v":2.946321867238596,"d":"2.946"},{"v":2.9851565766553207,"d":"2.985"},null,{"v":51000.05462569684,"d":"£51,000.05"},{"v":50808.59634762338,"d":"£50,808.60"},null,{"v":4.805149014525589,"d":"4.805"},{"v":4.916242699447179,"d":"4.916"},null,{"v":1589664.8451644904,"d":"£1,589,664.85"},{"v":0,"d":"£0.00"},null,{"v":-1399.50188951106,"d":"-1399.502"},{"v":0,"d":"0.000"},null,{"v":105868.19561546278,"d":"£105,868.20"},{"v":0,"d":"£0.00"},null,{"v":-80.65047280856915,"d":"-80.650"},{"v":0,"d":"0.000"},null,{"v":26733054.740649585,"d":"£26,733,054.74"},{"v":0,"d":"£0.00"},null,{"v":-2079.459583939533,"d":"-2079.460"},{"v":0,"d":"0.000"},null,{"v":210483.58243775065,"d":"£210,483.58"},{"v":0,"d":"£0.00"},null,{"v":-357.8737249820752,"d":"-357.874"},{"v":0,"d":"0.000"},null,{"v":3133282.5009413823,"d":"£3,133,282.50"},{"v":0,"d":"£0.00"},null,{"v":-1818.087483249815,"d":"-1818.087"},{"v":0,"d":"0.000"},null,{"v":31772353.864808667,"d":"£31,772,353.86"},{"v":0,"d":"£0.00"},null,{"v":-5735.573154491052,"d":"-5735.573"},{"v":0,"d":"0.000"},null,{"v":116624.06778750397,"d":"£116,624"},{"v":116900.68500064535,"d":"£116,901"},null,{"$f":"SUM(IF(BS509:BT509>=BS509, 1))","v":2},{"$f":"SUM(IF(BS509:BT509>=BT509, 1))","v":1},null,{"v":132235.70811102516,"d":"£132,236"},{"v":132483.0101472017,"d":"£132,483"},null,{"$f":"SUM(IF(BY509:BZ509>=BY509, 1))","v":2},{"$f":"SUM(IF(BY509:BZ509>=BZ509, 1))","v":1},null,{"v":91907.8320300018,"d":"£91,908"},{"v":94857.89270157131,"d":"£94,858"},null,{"$f":"SUM(IF(CE509:CF509>=CE509, 1))","v":2},{"$f":"SUM(IF(CE509:CF509>=CF509, 1))","v":1},null,{"v":47106.85103741202,"d":"£47,107"},{"v":47906.385876485474,"d":"£47,906"},null,{"$f":"SUM(IF(CK509:CL509>=CK509, 1))","v":2},{"$f":"SUM(IF(CK509:CL509>=CL509, 1))","v":1},null,{"$f":"AF509*WTP-AC509","v":{"v":45102.925664814946,"d":"£45,103"}},{"v":47516.2576413202,"d":"£47,516"},null,{"$f":"SUM(IF(CQ509:CR509>=CQ509, 1))","v":2},{"$f":"SUM(IF(CQ509:CR509>=CR509, 1))","v":1},null,{"v":-29579702.63538569,"d":"-£29,579,703"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW509:CX509>=CW509, 1))","v":2},{"$f":"SUM(IF(CW509:CX509>=CX509, 1))","v":1},null,{"v":-1718877.6517868456,"d":"-£1,718,878"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC509:DD509>=DC509, 1))","v":2},{"$f":"SUM(IF(DC509:DD509>=DD509, 1))","v":1},null,{"v":-68322246.41944024,"d":"-£68,322,246"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI509:DJ509>=DI509, 1))","v":2},{"$f":"SUM(IF(DI509:DJ509>=DJ509, 1))","v":1},null,{"v":-7367958.082079255,"d":"-£7,367,958"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO509:DP509>=DO509, 1))","v":2},{"$f":"SUM(IF(DO509:DP509>=DP509, 1))","v":1},null,{"v":-39495032.165937684,"d":"-£39,495,032"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU509:DV509>=DU509, 1))","v":2},{"$f":"SUM(IF(DU509:DV509>=DV509, 1))","v":1},null,{"v":-146483816.95462972,"d":"-£146,483,817"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA509:EB509>=EA509, 1))","v":2},{"$f":"SUM(IF(EA509:EB509>=EB509, 1))","v":1}]
[{"$nulls":3},495,{"v":234.84116013361836,"d":"£234.84"},{"v":212.1710629952131,"d":"£212.17"},null,{"v":5.790055609062447,"d":"5.790"},{"v":5.811293605245372,"d":"5.811"},null,{"v":252.01782594856232,"d":"£252.02"},{"v":228.7682507956502,"d":"£228.77"},null,{"v":6.664143469606239,"d":"6.664"},{"v":6.683137018358364,"d":"6.683"},null,{"v":2289.195600579666,"d":"£2,289.20"},{"v":1037.4137577015983,"d":"£1,037.41"},null,{"v":4.878545142349454,"d":"4.879"},{"v":5.01484010967935,"d":"5.015"},null,{"v":7232.374933173376,"d":"£7,232.37"},{"v":7263.9977333361585,"d":"£7,264.00"},null,{"v":3.0709278702034646,"d":"3.071"},{"v":3.128100897033105,"d":"3.128"},null,{"v":50019.48410250321,"d":"£50,019.48"},{"v":49782.555716434574,"d":"£49,782.56"},null,{"v":4.475643554727612,"d":"4.476"},{"v":4.578155199002932,"d":"4.578"},null,{"v":2422234.1928049587,"d":"£2,422,234.19"},{"v":0,"d":"£0.00"},null,{"v":-2269.21835521347,"d":"-2269.218"},{"v":0,"d":"0.000"},null,{"v":165689.30231748885,"d":"£165,689.30"},{"v":0,"d":"£0.00"},null,{"v":-135.358509588876,"d":"-135.359"},{"v":0,"d":"0.000"},null,{"v":29618015.66727323,"d":"£29,618,015.67"},{"v":0,"d":"£0.00"},null,{"v":-3224.8322666720082,"d":"-3224.832"},{"v":0,"d":"0.000"},null,{"v":-280678.0634637955,"d":"-£280,678.06"},{"v":0,"d":"£0.00"},null,{"v":-507.4570996338727,"d":"-507.457"},{"v":0,"d":"0.000"},null,{"v":3718727.3844536473,"d":"£3,718,727.38"},{"v":0,"d":"£0.00"},null,{"v":-1608.9792578993606,"d":"-1608.979"},{"v":0,"d":"0.000"},null,{"v":35643988.48338553,"d":"£35,643,988.48"},{"v":0,"d":"£0.00"},null,{"v":-7745.845489007588,"d":"-7745.845"},{"v":0,"d":"0.000"},null,{"v":115566.27102111533,"d":"£115,566"},{"v":116013.70104191222,"d":"£116,014"},null,{"$f":"SUM(IF(BS511:BT511>=BS511, 1))","v":2},{"$f":"SUM(IF(BS511:BT511>=BT511, 1))","v":1},null,{"v":133030.85156617622,"d":"£133,031"},{"v":133433.97211637162,"d":"£133,434"},null,{"$f":"SUM(IF(BY511:BZ511>=BY511, 1))","v":2},{"$f":"SUM(IF(BY511:BZ511>=BZ511, 1))","v":1},null,{"v":95281.70724640941,"d":"£95,282"},{"v":99259.3884358854,"d":"£99,259"},null,{"$f":"SUM(IF(CE511:CF511>=CE511, 1))","v":2},{"$f":"SUM(IF(CE511:CF511>=CF511, 1))","v":1},null,{"v":54186.18247089591,"d":"£54,186"},{"v":55298.02020732594,"d":"£55,298"},null,{"$f":"SUM(IF(CK511:CL511>=CK511, 1))","v":2},{"$f":"SUM(IF(CK511:CL511>=CL511, 1))","v":1},null,{"$f":"AF511*WTP-AC511","v":{"v":39493.38699204904,"d":"£39,493"}},{"v":41780.54826362407,"d":"£41,781"},null,{"$f":"SUM(IF(CQ511:CR511>=CQ511, 1))","v":2},{"$f":"SUM(IF(CQ511:CR511>=CR511, 1))","v":1},null,{"v":-47806601.29707436,"d":"-£47,806,601"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW511:CX511>=CW511, 1))","v":2},{"$f":"SUM(IF(CW511:CX511>=CX511, 1))","v":1},null,{"v":-2872859.494095009,"d":"-£2,872,859"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC511:DD511>=DC511, 1))","v":2},{"$f":"SUM(IF(DC511:DD511>=DD511, 1))","v":1},null,{"v":-94114661.0007134,"d":"-£94,114,661"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI511:DJ511>=DI511, 1))","v":2},{"$f":"SUM(IF(DI511:DJ511>=DJ511, 1))","v":1},null,{"v":-9868463.929213658,"d":"-£9,868,464"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO511:DP511>=DO511, 1))","v":2},{"$f":"SUM(IF(DO511:DP511>=DP511, 1))","v":1},null,{"v":-35898312.54244086,"d":"-£35,898,313"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU511:DV511>=DU511, 1))","v":2},{"$f":"SUM(IF(DU511:DV511>=DV511, 1))","v":1},null,{"v":-190560898.2635373,"d":"-£190,560,898"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA511:EB511>=EA511, 1))","v":2},{"$f":"SUM(IF(EA511:EB511>=EB511, 1))","v":1}]
[{"$nulls":3},496,{"v":267.20807932241104,"d":"£267.21"},{"v":235.84136727728261,"d":"£235.84"},null,{"v":5.8466575942725605,"d":"5.847"},{"v":5.86587407151024,"d":"5.866"},null,{"v":286.34498767667037,"d":"£286.34"},{"v":254.28403529473005,"d":"£254.28"},null,{"v":6.771619331782722,"d":"6.772"},{"v":6.78922825174144,"d":"6.789"},null,{"v":1564.17029759394,"d":"£1,564.17"},{"v":1185.8687449274887,"d":"£1,185.87"},null,{"v":4.943137464204993,"d":"4.943"},{"v":5.009355766640377,"d":"5.009"},null,{"v":12391.580909260048,"d":"£12,391.58"},{"v":12345.182807839674,"d":"£12,345.18"},null,{"v":3.0515797197037866,"d":"3.052"},{"v":3.0888827429274275,"d":"3.089"},null,{"v":49658.33427415592,"d":"£49,658.33"},{"v":49501.75205332304,"d":"£49,501.75"},null,{"v":4.495838782770504,"d":"4.496"},{"v":4.6375952529676185,"d":"4.638"},null,{"v":3352895.7910586563,"d":"£3,352,895.79"},{"v":0,"d":"£0.00"},null,{"v":-2054.115380550305,"d":"-2054.115"},{"v":0,"d":"0.000"},null,{"v":217666.48084415347,"d":"£217,666.48"},{"v":0,"d":"£0.00"},null,{"v":-119.54952532974609,"d":"-119.550"},{"v":0,"d":"0.000"},null,{"v":8940061.176352737,"d":"£8,940,061.18"},{"v":0,"d":"£0.00"},null,{"v":-1564.877729403683,"d":"-1564.878"},{"v":0,"d":"0.000"},null,{"v":404741.93504111766,"d":"£404,741.94"},{"v":0,"d":"£0.00"},null,{"v":-325.4033535904596,"d":"-325.403"},{"v":0,"d":"0.000"},null,{"v":2397386.2726981854,"d":"£2,397,386.27"},{"v":0,"d":"£0.00"},null,{"v":-2170.3933812475225,"d":"-2170.393"},{"v":0,"d":"0.000"},null,{"v":15312751.655994851,"d":"£15,312,751.66"},{"v":0,"d":"£0.00"},null,{"v":-6234.339370121716,"d":"-6234.339"},{"v":0,"d":"0.000"},null,{"v":116665.9438061288,"d":"£116,666"},{"v":117081.64006292752,"d":"£117,082"},null,{"$f":"SUM(IF(BS512:BT512>=BS512, 1))","v":2},{"$f":"SUM(IF(BS512:BT512>=BT512, 1))","v":1},null,{"v":135146.04164797775,"d":"£135,146"},{"v":135530.28099953406,"d":"£135,530"},null,{"$f":"SUM(IF(BY512:BZ512>=BY512, 1))","v":2},{"$f":"SUM(IF(BY512:BZ512>=BZ512, 1))","v":1},null,{"v":97298.57898650592,"d":"£97,299"},{"v":99001.24658788006,"d":"£99,001"},null,{"$f":"SUM(IF(CE512:CF512>=CE512, 1))","v":2},{"$f":"SUM(IF(CE512:CF512>=CF512, 1))","v":1},null,{"v":48640.01348481569,"d":"£48,640"},{"v":49432.47205070888,"d":"£49,432"},null,{"$f":"SUM(IF(CK512:CL512>=CK512, 1))","v":2},{"$f":"SUM(IF(CK512:CL512>=CL512, 1))","v":1},null,{"$f":"AF512*WTP-AC512","v":{"v":40258.441381254175,"d":"£40,258"}},{"v":43250.15300602933,"d":"£43,250"},null,{"$f":"SUM(IF(CQ512:CR512>=CQ512, 1))","v":2},{"$f":"SUM(IF(CQ512:CR512>=CR512, 1))","v":1},null,{"v":-44435203.402064756,"d":"-£44,435,203"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW512:CX512>=CW512, 1))","v":2},{"$f":"SUM(IF(CW512:CX512>=CX512, 1))","v":1},null,{"v":-2608656.9874390755,"d":"-£2,608,657"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC512:DD512>=DC512, 1))","v":2},{"$f":"SUM(IF(DC512:DD512>=DD512, 1))","v":1},null,{"v":-40237615.764426395,"d":"-£40,237,616"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI512:DJ512>=DI512, 1))","v":2},{"$f":"SUM(IF(DI512:DJ512>=DJ512, 1))","v":1},null,{"v":-6912809.006850309,"d":"-£6,912,809"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO512:DP512>=DO512, 1))","v":2},{"$f":"SUM(IF(DO512:DP512>=DP512, 1))","v":1},null,{"v":-45805253.89764863,"d":"-£45,805,254"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU512:DV512>=DU512, 1))","v":2},{"$f":"SUM(IF(DU512:DV512>=DV512, 1))","v":1},null,{"v":-139999539.05842915,"d":"-£139,999,539"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA512:EB512>=EA512, 1))","v":2},{"$f":"SUM(IF(EA512:EB512>=EB512, 1))","v":1}]
[{"$nulls":3},499,{"v":217.6213104183268,"d":"£217.62"},{"v":200.17186794634293,"d":"£200.17"},null,{"v":5.919519994649029,"d":"5.920"},{"v":5.936378421838159,"d":"5.936"},null,{"v":233.7376436996892,"d":"£233.74"},{"v":215.87871242797524,"d":"£215.88"},null,{"v":6.717370278747415,"d":"6.717"},{"v":6.732085516033523,"d":"6.732"},null,{"v":3174.55423391447,"d":"£3,174.55"},{"v":1777.395241558702,"d":"£1,777.40"},null,{"v":4.830368840163783,"d":"4.830"},{"v":4.927304581631597,"d":"4.927"},null,{"v":12868.337283397424,"d":"£12,868.34"},{"v":12872.219528044998,"d":"£12,872.22"},null,{"v":3.087796758229916,"d":"3.088"},{"v":3.128281470814283,"d":"3.128"},null,{"v":50487.35676508254,"d":"£50,487.36"},{"v":50410.944871336695,"d":"£50,410.94"},null,{"v":4.45604210233334,"d":"4.456"},{"v":4.525818645434518,"d":"4.526"},null,{"v":1887918.9803090477,"d":"£1,887,918.98"},{"v":0,"d":"£0.00"},null,{"v":-1823.974875966169,"d":"-1823.975"},{"v":0,"d":"0.000"},null,{"v":117437.09505854447,"d":"£117,437.10"},{"v":0,"d":"£0.00"},null,{"v":-96.76473321305542,"d":"-96.765"},{"v":0,"d":"0.000"},null,{"v":31919744.69569137,"d":"£31,919,744.70"},{"v":0,"d":"£0.00"},null,{"v":-2214.6113194483632,"d":"-2214.611"},{"v":0,"d":"0.000"},null,{"v":-33979.20429208725,"d":"-£33,979.20"},{"v":0,"d":"£0.00"},null,{"v":-354.34096624243114,"d":"-354.341"},{"v":0,"d":"0.000"},null,{"v":1191537.529739772,"d":"£1,191,537.53"},{"v":0,"d":"£0.00"},null,{"v":-1088.0684370563251,"d":"-1088.068"},{"v":0,"d":"0.000"},null,{"v":35082659.09650665,"d":"£35,082,659.10"},{"v":0,"d":"£0.00"},null,{"v":-5577.7603319263435,"d":"-5577.760"},{"v":0,"d":"0.000"},null,{"v":118172.77858256226,"d":"£118,173"},{"v":118527.39656881684,"d":"£118,527"},null,{"$f":"SUM(IF(BS515:BT515>=BS515, 1))","v":2},{"$f":"SUM(IF(BS515:BT515>=BT515, 1))","v":1},null,{"v":134113.6679312486,"d":"£134,114"},{"v":134425.83160824247,"d":"£134,426"},null,{"$f":"SUM(IF(BY515:BZ515>=BY515, 1))","v":2},{"$f":"SUM(IF(BY515:BZ515>=BZ515, 1))","v":1},null,{"v":93432.82256936119,"d":"£93,433"},{"v":96768.69639107323,"d":"£96,769"},null,{"$f":"SUM(IF(CE515:CF515>=CE515, 1))","v":2},{"$f":"SUM(IF(CE515:CF515>=CF515, 1))","v":1},null,{"v":48887.5978812009,"d":"£48,888"},{"v":49693.40988824066,"d":"£49,693"},null,{"$f":"SUM(IF(CK515:CL515>=CK515, 1))","v":2},{"$f":"SUM(IF(CK515:CL515>=CL515, 1))","v":1},null,{"$f":"AF515*WTP-AC515","v":{"v":38633.48528158426,"d":"£38,633"}},{"v":40105.42803735367,"d":"£40,105"},null,{"$f":"SUM(IF(CQ515:CR515>=CQ515, 1))","v":2},{"$f":"SUM(IF(CQ515:CR515>=CR515, 1))","v":1},null,{"v":-38367416.499632426,"d":"-£38,367,416"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW515:CX515>=CW515, 1))","v":2},{"$f":"SUM(IF(CW515:CX515>=CX515, 1))","v":1},null,{"v":-2052731.759319653,"d":"-£2,052,732"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC515:DD515>=DC515, 1))","v":2},{"$f":"SUM(IF(DC515:DD515>=DD515, 1))","v":1},null,{"v":-76211971.08465864,"d":"-£76,211,971"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI515:DJ515>=DI515, 1))","v":2},{"$f":"SUM(IF(DI515:DJ515>=DJ515, 1))","v":1},null,{"v":-7052840.120556536,"d":"-£7,052,840"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO515:DP515>=DO515, 1))","v":2},{"$f":"SUM(IF(DO515:DP515>=DP515, 1))","v":1},null,{"v":-22952906.270866275,"d":"-£22,952,906"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU515:DV515>=DU515, 1))","v":2},{"$f":"SUM(IF(DU515:DV515>=DV515, 1))","v":1},null,{"v":-146637865.7350335,"d":"-£146,637,866"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA515:EB515>=EA515, 1))","v":2},{"$f":"SUM(IF(EA515:EB515>=EB515, 1))","v":1}]
[{"$nulls":3},503,{"v":245.81743221939774,"d":"£245.82"},{"v":224.2188588691017,"d":"£224.22"},null,{"v":5.807236526644916,"d":"5.807"},{"v":5.827524366275702,"d":"5.828"},null,{"v":263.9186481900575,"d":"£263.92"},{"v":241.79275792122917,"d":"£241.79"},null,{"v":6.716179089378898,"d":"6.716"},{"v":6.734271026057451,"d":"6.734"},null,{"v":2156.3193517312857,"d":"£2,156.32"},{"v":1512.7452606619047,"d":"£1,512.75"},null,{"v":4.716535884670873,"d":"4.717"},{"v":4.777295515051736,"d":"4.777"},null,{"v":10777.258246314484,"d":"£10,777.26"},{"v":10748.632937702881,"d":"£10,748.63"},null,{"v":2.846994913762552,"d":"2.847"},{"v":2.8760511773494235,"d":"2.876"},null,{"v":50319.9100231404,"d":"£50,319.91"},{"v":50066.89004360287,"d":"£50,066.89"},null,{"v":4.499323398019975,"d":"4.499"},{"v":4.668690239979935,"d":"4.669"},null,{"v":2309419.2969681374,"d":"£2,309,419.30"},{"v":0,"d":"£0.00"},null,{"v":-2169.2695891180147,"d":"-2169.270"},{"v":0,"d":"0.000"},null,{"v":151038.30111864262,"d":"£151,038.30"},{"v":0,"d":"£0.00"},null,{"v":-123.50126239776108,"d":"-123.501"},{"v":0,"d":"0.000"},null,{"v":14733954.34657665,"d":"£14,733,954.35"},{"v":0,"d":"£0.00"},null,{"v":-1391.0280612119875,"d":"-1391.028"},{"v":0,"d":"0.000"},null,{"v":244663.01757449866,"d":"£244,663.02"},{"v":0,"d":"£0.00"},null,{"v":-248.34642745903773,"d":"-248.346"},{"v":0,"d":"0.000"},null,{"v":4022745.330345302,"d":"£4,022,745.33"},{"v":0,"d":"£0.00"},null,{"v":-2692.7504849817706,"d":"-2692.750"},{"v":0,"d":"0.000"},null,{"v":21461820.29258323,"d":"£21,461,820.29"},{"v":0,"d":"£0.00"},null,{"v":-6624.895825168572,"d":"-6624.896"},{"v":0,"d":"0.000"},null,{"v":115898.91310067892,"d":"£115,899"},{"v":116326.26846664493,"d":"£116,326"},null,{"$f":"SUM(IF(BS519:BT519>=BS519, 1))","v":2},{"$f":"SUM(IF(BS519:BT519>=BT519, 1))","v":1},null,{"v":134059.6631393879,"d":"£134,060"},{"v":134443.6277632278,"d":"£134,444"},null,{"$f":"SUM(IF(BY519:BZ519>=BY519, 1))","v":2},{"$f":"SUM(IF(BY519:BZ519>=BZ519, 1))","v":1},null,{"v":92174.39834168617,"d":"£92,174"},{"v":94033.16504037281,"d":"£94,033"},null,{"$f":"SUM(IF(CE519:CF519>=CE519, 1))","v":2},{"$f":"SUM(IF(CE519:CF519>=CF519, 1))","v":1},null,{"v":46162.64002893655,"d":"£46,163"},{"v":46772.39060928559,"d":"£46,772"},null,{"$f":"SUM(IF(CK519:CL519>=CK519, 1))","v":2},{"$f":"SUM(IF(CK519:CL519>=CL519, 1))","v":1},null,{"$f":"AF519*WTP-AC519","v":{"v":39666.55793725909,"d":"£39,667"}},{"v":43306.91475599583,"d":"£43,307"},null,{"$f":"SUM(IF(CQ519:CR519>=CQ519, 1))","v":2},{"$f":"SUM(IF(CQ519:CR519>=CR519, 1))","v":1},null,{"v":-45694811.07932843,"d":"-£45,694,811"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW519:CX519>=CW519, 1))","v":2},{"$f":"SUM(IF(CW519:CX519>=CX519, 1))","v":1},null,{"v":-2621063.5490738642,"d":"-£2,621,064"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC519:DD519>=DC519, 1))","v":2},{"$f":"SUM(IF(DC519:DD519>=DD519, 1))","v":1},null,{"v":-42554515.5708164,"d":"-£42,554,516"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI519:DJ519>=DI519, 1))","v":2},{"$f":"SUM(IF(DI519:DJ519>=DJ519, 1))","v":1},null,{"v":-5211591.566755253,"d":"-£5,211,592"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO519:DP519>=DO519, 1))","v":2},{"$f":"SUM(IF(DO519:DP519>=DP519, 1))","v":1},null,{"v":-57877755.02998071,"d":"-£57,877,755"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU519:DV519>=DU519, 1))","v":2},{"$f":"SUM(IF(DU519:DV519>=DV519, 1))","v":1},null,{"v":-153959736.79595467,"d":"-£153,959,737"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA519:EB519>=EA519, 1))","v":2},{"$f":"SUM(IF(EA519:EB519>=EB519, 1))","v":1}]
[{"$nulls":3},506,{"v":243.19382860660698,"d":"£243.19"},{"v":227.77112416374902,"d":"£227.77"},null,{"v":5.758194198058025,"d":"5.758"},{"v":5.775074650308256,"d":"5.775"},null,{"v":261.4204291804621,"d":"£261.42"},{"v":245.59314580796652,"d":"£245.59"},null,{"v":6.689701311826758,"d":"6.690"},{"v":6.704107133870715,"d":"6.704"},null,{"v":2701.126050747284,"d":"£2,701.13"},{"v":1238.9129316544645,"d":"£1,238.91"},null,{"v":4.7326013009056105,"d":"4.733"},{"v":4.837561559102287,"d":"4.838"},null,{"v":11308.087000729998,"d":"£11,308.09"},{"v":11367.693455719307,"d":"£11,367.69"},null,{"v":2.920756388651971,"d":"2.921"},{"v":2.995188329642419,"d":"2.995"},null,{"v":49564.17882750071,"d":"£49,564.18"},{"v":49157.19069850333,"d":"£49,157.19"},null,{"v":4.622450827625107,"d":"4.622"},{"v":4.78542667232153,"d":"4.785"},null,{"v":1653196.7163193317,"d":"£1,653,196.72"},{"v":0,"d":"£0.00"},null,{"v":-1809.4562035772642,"d":"-1809.456"},{"v":0,"d":"0.000"},null,{"v":104833.60997296628,"d":"£104,833.61"},{"v":0,"d":"£0.00"},null,{"v":-95.41841729583304,"d":"-95.418"},{"v":0,"d":"0.000"},null,{"v":33987773.76331754,"d":"£33,987,773.76"},{"v":0,"d":"£0.00"},null,{"v":-2439.7028471070566,"d":"-2439.703"},{"v":0,"d":"0.000"},null,{"v":-532574.974333016,"d":"-£532,574.97"},{"v":0,"d":"£0.00"},null,{"v":-665.0385276167539,"d":"-665.039"},{"v":0,"d":"0.000"},null,{"v":6476256.820979916,"d":"£6,476,256.82"},{"v":0,"d":"£0.00"},null,{"v":-2593.3764418886904,"d":"-2593.376"},{"v":0,"d":"0.000"},null,{"v":41689485.93625674,"d":"£41,689,485.94"},{"v":0,"d":"£0.00"},null,{"v":-7602.992437485598,"d":"-7602.992"},{"v":0,"d":"0.000"},null,{"v":114920.6901325539,"d":"£114,921"},{"v":115273.72188200138,"d":"£115,274"},null,{"$f":"SUM(IF(BS522:BT522>=BS522, 1))","v":2},{"$f":"SUM(IF(BS522:BT522>=BT522, 1))","v":1},null,{"v":133532.6058073547,"d":"£133,533"},{"v":133836.54953160632,"d":"£133,837"},null,{"$f":"SUM(IF(BY522:BZ522>=BY522, 1))","v":2},{"$f":"SUM(IF(BY522:BZ522>=BZ522, 1))","v":1},null,{"v":91950.89996736492,"d":"£91,951"},{"v":95512.31825039127,"d":"£95,512"},null,{"$f":"SUM(IF(CE522:CF522>=CE522, 1))","v":2},{"$f":"SUM(IF(CE522:CF522>=CF522, 1))","v":1},null,{"v":47107.040772309425,"d":"£47,107"},{"v":48536.07313712907,"d":"£48,536"},null,{"$f":"SUM(IF(CK522:CL522>=CK522, 1))","v":2},{"$f":"SUM(IF(CK522:CL522>=CL522, 1))","v":1},null,{"$f":"AF522*WTP-AC522","v":{"v":42884.83772500143,"d":"£42,885"}},{"v":46551.34274792728,"d":"£46,551"},null,{"$f":"SUM(IF(CQ522:CR522>=CQ522, 1))","v":2},{"$f":"SUM(IF(CQ522:CR522>=CR522, 1))","v":1},null,{"v":-37842320.78786461,"d":"-£37,842,321"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW522:CX522>=CW522, 1))","v":2},{"$f":"SUM(IF(CW522:CX522>=CX522, 1))","v":1},null,{"v":-2013201.955889627,"d":"-£2,013,202"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC522:DD522>=DC522, 1))","v":2},{"$f":"SUM(IF(DC522:DD522>=DD522, 1))","v":1},null,{"v":-82781830.70545867,"d":"-£82,781,831"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI522:DJ522>=DI522, 1))","v":2},{"$f":"SUM(IF(DI522:DJ522>=DJ522, 1))","v":1},null,{"v":-12768195.578002062,"d":"-£12,768,196"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO522:DP522>=DO522, 1))","v":2},{"$f":"SUM(IF(DO522:DP522>=DP522, 1))","v":1},null,{"v":-58343785.65875372,"d":"-£58,343,786"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU522:DV522>=DU522, 1))","v":2},{"$f":"SUM(IF(DU522:DV522>=DV522, 1))","v":1},null,{"v":-193749334.6859687,"d":"-£193,749,335"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA522:EB522>=EA522, 1))","v":2},{"$f":"SUM(IF(EA522:EB522>=EB522, 1))","v":1}]
[{"$nulls":3},508,{"v":318.31120119245986,"d":"£318.31"},{"v":281.56902659098495,"d":"£281.57"},null,{"v":5.826867139135227,"d":"5.827"},{"v":5.842841773917325,"d":"5.843"},null,{"v":341.1154953835333,"d":"£341.12"},{"v":303.432499997986,"d":"£303.43"},null,{"v":6.730683310220188,"d":"6.731"},{"v":6.744408685444578,"d":"6.744"},null,{"v":3502.5890760670877,"d":"£3,502.59"},{"v":1835.9648408647956,"d":"£1,835.96"},null,{"v":4.68908963401618,"d":"4.689"},{"v":4.794526272324981,"d":"4.795"},null,{"v":16844.149567887038,"d":"£16,844.15"},{"v":16867.698525032225,"d":"£16,867.70"},null,{"v":3.0372603171720125,"d":"3.037"},{"v":3.0865940034848127,"d":"3.087"},null,{"v":50706.09729285273,"d":"£50,706.10"},{"v":50577.64059675141,"d":"£50,577.64"},null,{"v":4.293940887857903,"d":"4.294"},{"v":4.416531198034912,"d":"4.417"},null,{"v":3987744.725704063,"d":"£3,987,744.73"},{"v":0,"d":"£0.00"},null,{"v":-1733.7777714115625,"d":"-1733.778"},{"v":0,"d":"0.000"},null,{"v":261317.90852916165,"d":"£261,317.91"},{"v":0,"d":"£0.00"},null,{"v":-95.18050013591109,"d":"-95.181"},{"v":0,"d":"0.000"},null,{"v":39594341.145582944,"d":"£39,594,341.15"},{"v":0,"d":"£0.00"},null,{"v":-2504.8803073089666,"d":"-2504.880"},{"v":0,"d":"0.000"},null,{"v":-206859.05719317452,"d":"-£206,859.06"},{"v":0,"d":"£0.00"},null,{"v":-433.3576122123672,"d":"-433.358"},{"v":0,"d":"0.000"},null,{"v":2077461.962176842,"d":"£2,077,461.96"},{"v":0,"d":"£0.00"},null,{"v":-1982.5880164573846,"d":"-1982.588"},{"v":0,"d":"0.000"},null,{"v":45714006.684799835,"d":"£45,714,006.68"},{"v":0,"d":"£0.00"},null,{"v":-6749.7842075261915,"d":"-6749.784"},{"v":0,"d":"0.000"},null,{"v":116219.03158151208,"d":"£116,219"},{"v":116575.26645175552,"d":"£116,575"},null,{"$f":"SUM(IF(BS524:BT524>=BS524, 1))","v":2},{"$f":"SUM(IF(BS524:BT524>=BT524, 1))","v":1},null,{"v":134272.55070902023,"d":"£134,273"},{"v":134584.74120889357,"d":"£134,585"},null,{"$f":"SUM(IF(BY524:BZ524>=BY524, 1))","v":2},{"$f":"SUM(IF(BY524:BZ524>=BZ524, 1))","v":1},null,{"v":90279.20360425652,"d":"£90,279"},{"v":94054.56060563482,"d":"£94,055"},null,{"$f":"SUM(IF(CE524:CF524>=CE524, 1))","v":2},{"$f":"SUM(IF(CE524:CF524>=CF524, 1))","v":1},null,{"v":43901.05677555321,"d":"£43,901"},{"v":44864.18154466403,"d":"£44,864"},null,{"$f":"SUM(IF(CK524:CL524>=CK524, 1))","v":2},{"$f":"SUM(IF(CK524:CL524>=CL524, 1))","v":1},null,{"$f":"AF524*WTP-AC524","v":{"v":35172.72046430533,"d":"£35,173"}},{"v":37752.983363946834,"d":"£37,753"},null,{"$f":"SUM(IF(CQ524:CR524>=CQ524, 1))","v":2},{"$f":"SUM(IF(CQ524:CR524>=CR524, 1))","v":1},null,{"v":-38663300.15393532,"d":"-£38,663,300"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW524:CX524>=CW524, 1))","v":2},{"$f":"SUM(IF(CW524:CX524>=CX524, 1))","v":1},null,{"v":-2164927.9112473833,"d":"-£2,164,928"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC524:DD524>=DC524, 1))","v":2},{"$f":"SUM(IF(DC524:DD524>=DD524, 1))","v":1},null,{"v":-89691947.29176228,"d":"-£89,691,947"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI524:DJ524>=DI524, 1))","v":2},{"$f":"SUM(IF(DI524:DJ524>=DJ524, 1))","v":1},null,{"v":-8460293.187054168,"d":"-£8,460,293"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO524:DP524>=DO524, 1))","v":2},{"$f":"SUM(IF(DO524:DP524>=DP524, 1))","v":1},null,{"v":-41729222.29132453,"d":"-£41,729,222"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU524:DV524>=DU524, 1))","v":2},{"$f":"SUM(IF(DU524:DV524>=DV524, 1))","v":1},null,{"v":-180709690.8353237,"d":"-£180,709,691"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA524:EB524>=EA524, 1))","v":2},{"$f":"SUM(IF(EA524:EB524>=EB524, 1))","v":1}]
[{"$nulls":3},512,{"v":279.8884969482715,"d":"£279.89"},{"v":277.23841667550806,"d":"£277.24"},null,{"v":5.7633554495031305,"d":"5.763"},{"v":5.7758219834147395,"d":"5.776"},null,{"v":301.8047885674159,"d":"£301.80"},{"v":299.07519318608666,"d":"£299.08"},null,{"v":6.725735940694413,"d":"6.726"},{"v":6.736976029098106,"d":"6.737"},null,{"v":3066.827428639322,"d":"£3,066.83"},{"v":1704.3829376898564,"d":"£1,704.38"},null,{"v":4.718213830983727,"d":"4.718"},{"v":4.824961990148017,"d":"4.825"},null,{"v":12742.589326492169,"d":"£12,742.59"},{"v":12701.079342533676,"d":"£12,701.08"},null,{"v":2.948451194134771,"d":"2.948"},{"v":2.9932918353546065,"d":"2.993"},null,{"v":48843.26625464804,"d":"£48,843.27"},{"v":48898.029947875264,"d":"£48,898.03"},null,{"v":4.811019394916653,"d":"4.811"},{"v":4.931199234189293,"d":"4.931"},null,{"v":286979.54567216494,"d":"£286,979.55"},{"v":0,"d":"£0.00"},null,{"v":-1350.01202598649,"d":"-1350.012"},{"v":0,"d":"0.000"},null,{"v":18618.10003242379,"d":"£18,618.10"},{"v":0,"d":"£0.00"},null,{"v":-76.66670734595084,"d":"-76.667"},{"v":0,"d":"0.000"},null,{"v":32440570.43849074,"d":"£32,440,570.44"},{"v":0,"d":"£0.00"},null,{"v":-2541.733773047216,"d":"-2541.734"},{"v":0,"d":"0.000"},null,{"v":358961.7012883973,"d":"£358,961.70"},{"v":0,"d":"£0.00"},null,{"v":-387.76389013375336,"d":"-387.764"},{"v":0,"d":"0.000"},null,{"v":-838918.6185948092,"d":"-£838,918.62"},{"v":0,"d":"£0.00"},null,{"v":-1841.0209174028782,"d":"-1841.021"},{"v":0,"d":"0.000"},null,{"v":32266211.16688892,"d":"£32,266,211.17"},{"v":0,"d":"£0.00"},null,{"v":-6197.197313916289,"d":"-6197.197"},{"v":0,"d":"0.000"},null,{"v":114987.22049311434,"d":"£114,987"},{"v":115239.20125161928,"d":"£115,239"},null,{"$f":"SUM(IF(BS528:BT528>=BS528, 1))","v":2},{"$f":"SUM(IF(BS528:BT528>=BT528, 1))","v":1},null,{"v":134212.91402532085,"d":"£134,213"},{"v":134440.44538877602,"d":"£134,440"},null,{"$f":"SUM(IF(BY528:BZ528>=BY528, 1))","v":2},{"$f":"SUM(IF(BY528:BZ528>=BZ528, 1))","v":1},null,{"v":91297.44919103521,"d":"£91,297"},{"v":94794.85686527049,"d":"£94,795"},null,{"$f":"SUM(IF(CE528:CF528>=CE528, 1))","v":2},{"$f":"SUM(IF(CE528:CF528>=CF528, 1))","v":1},null,{"v":46226.43455620325,"d":"£46,226"},{"v":47164.757364558456,"d":"£47,165"},null,{"$f":"SUM(IF(CK528:CL528>=CK528, 1))","v":2},{"$f":"SUM(IF(CK528:CL528>=CL528, 1))","v":1},null,{"$f":"AF528*WTP-AC528","v":{"v":47377.12164368502,"d":"£47,377"}},{"v":49725.9547359106,"d":"£49,726"},null,{"$f":"SUM(IF(CQ528:CR528>=CQ528, 1))","v":2},{"$f":"SUM(IF(CQ528:CR528>=CR528, 1))","v":1},null,{"v":-27287220.065401964,"d":"-£27,287,220"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW528:CX528>=CW528, 1))","v":2},{"$f":"SUM(IF(CW528:CX528>=CX528, 1))","v":1},null,{"v":-1551952.2469514406,"d":"-£1,551,952"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC528:DD528>=DC528, 1))","v":2},{"$f":"SUM(IF(DC528:DD528>=DD528, 1))","v":1},null,{"v":-83275245.89943506,"d":"-£83,275,246"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI528:DJ528>=DI528, 1))","v":2},{"$f":"SUM(IF(DI528:DJ528>=DJ528, 1))","v":1},null,{"v":-8114239.503963465,"d":"-£8,114,240"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO528:DP528>=DO528, 1))","v":2},{"$f":"SUM(IF(DO528:DP528>=DP528, 1))","v":1},null,{"v":-35981499.72946276,"d":"-£35,981,500"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU528:DV528>=DU528, 1))","v":2},{"$f":"SUM(IF(DU528:DV528>=DV528, 1))","v":1},null,{"v":-156210157.4452147,"d":"-£156,210,157"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA528:EB528>=EA528, 1))","v":2},{"$f":"SUM(IF(EA528:EB528>=EB528, 1))","v":1}]
[{"$nulls":3},515,{"v":240.64872217697464,"d":"£240.65"},{"v":212.03468877468973,"d":"£212.03"},null,{"v":5.783695566137991,"d":"5.784"},{"v":5.802945419585736,"d":"5.803"},null,{"v":257.89560238863095,"d":"£257.90"},{"v":228.6305408111941,"d":"£228.63"},null,{"v":6.709591503072669,"d":"6.710"},{"v":6.726770897728842,"d":"6.727"},null,{"v":3841.6757867621177,"d":"£3,841.68"},{"v":1874.2381560695367,"d":"£1,874.24"},null,{"v":4.8909876097759515,"d":"4.891"},{"v":4.995834537097878,"d":"4.996"},null,{"v":10112.20287444589,"d":"£10,112.20"},{"v":10140.05822163637,"d":"£10,140.06"},null,{"v":2.8363316759367625,"d":"2.836"},{"v":2.874194397044525,"d":"2.874"},null,{"v":50991.388285054265,"d":"£50,991.39"},{"v":50287.74815057388,"d":"£50,287.75"},null,{"v":4.395808904164237,"d":"4.396"},{"v":4.548936026236581,"d":"4.549"},null,{"v":3068802.6254440313,"d":"£3,068,802.63"},{"v":0,"d":"£0.00"},null,{"v":-2064.511492292266,"d":"-2064.511"},{"v":0,"d":"0.000"},null,{"v":208189.74449500508,"d":"£208,189.74"},{"v":0,"d":"£0.00"},null,{"v":-122.21309613798547,"d":"-122.213"},{"v":0,"d":"0.000"},null,{"v":45662068.052133776,"d":"£45,662,068.05"},{"v":0,"d":"£0.00"},null,{"v":-2433.382108659577,"d":"-2433.382"},{"v":0,"d":"0.000"},null,{"v":-237475.7532121384,"d":"-£237,475.75"},{"v":0,"d":"£0.00"},null,{"v":-322.7918199059491,"d":"-322.792"},{"v":0,"d":"0.000"},null,{"v":11298717.610400936,"d":"£11,298,717.61"},{"v":0,"d":"£0.00"},null,{"v":-2458.842277475352,"d":"-2458.842"},{"v":0,"d":"0.000"},null,{"v":60000302.27926161,"d":"£60,000,302.28"},{"v":0,"d":"£0.00"},null,{"v":-7401.74079447113,"d":"-7401.741"},{"v":0,"d":"0.000"},null,{"v":115433.26260058285,"d":"£115,433"},{"v":115846.87370294004,"d":"£115,847"},null,{"$f":"SUM(IF(BS531:BT531>=BS531, 1))","v":2},{"$f":"SUM(IF(BS531:BT531>=BT531, 1))","v":1},null,{"v":133933.93445906477,"d":"£133,934"},{"v":134306.78741376565,"d":"£134,307"},null,{"$f":"SUM(IF(BY531:BZ531>=BY531, 1))","v":2},{"$f":"SUM(IF(BY531:BZ531>=BZ531, 1))","v":1},null,{"v":93978.07640875691,"d":"£93,978"},{"v":98042.45258588802,"d":"£98,042"},null,{"$f":"SUM(IF(CE531:CF531>=CE531, 1))","v":2},{"$f":"SUM(IF(CE531:CF531>=CF531, 1))","v":1},null,{"v":46614.430644289365,"d":"£46,614"},{"v":47343.82971925413,"d":"£47,344"},null,{"$f":"SUM(IF(CK531:CL531>=CK531, 1))","v":2},{"$f":"SUM(IF(CK531:CL531>=CL531, 1))","v":1},null,{"$f":"AF531*WTP-AC531","v":{"v":36924.78979823048,"d":"£36,925"}},{"v":40690.97237415775,"d":"£40,691"},null,{"$f":"SUM(IF(CQ531:CR531>=CQ531, 1))","v":2},{"$f":"SUM(IF(CQ531:CR531>=CR531, 1))","v":1},null,{"v":-44359032.47128936,"d":"-£44,359,032"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW531:CX531>=CW531, 1))","v":2},{"$f":"SUM(IF(CW531:CX531>=CX531, 1))","v":1},null,{"v":-2652451.6672547143,"d":"-£2,652,452"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC531:DD531>=DC531, 1))","v":2},{"$f":"SUM(IF(DC531:DD531>=DD531, 1))","v":1},null,{"v":-94329710.22532532,"d":"-£94,329,710"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI531:DJ531>=DI531, 1))","v":2},{"$f":"SUM(IF(DI531:DJ531>=DJ531, 1))","v":1},null,{"v":-6218360.644906844,"d":"-£6,218,361"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO531:DP531>=DO531, 1))","v":2},{"$f":"SUM(IF(DO531:DP531>=DP531, 1))","v":1},null,{"v":-60475563.15990798,"d":"-£60,475,563"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU531:DV531>=DU531, 1))","v":2},{"$f":"SUM(IF(DU531:DV531>=DV531, 1))","v":1},null,{"v":-208035118.1686842,"d":"-£208,035,118"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA531:EB531>=EA531, 1))","v":2},{"$f":"SUM(IF(EA531:EB531>=EB531, 1))","v":1}]
[{"$nulls":3},516,{"v":272.78652880205925,"d":"£272.79"},{"v":238.91471033169105,"d":"£238.91"},null,{"v":5.810169291373473,"d":"5.810"},{"v":5.827425823440426,"d":"5.827"},null,{"v":292.17807180785945,"d":"£292.18"},{"v":257.50823835498016,"d":"£257.51"},null,{"v":6.706745054810021,"d":"6.707"},{"v":6.72155740549033,"d":"6.722"},null,{"v":2136.672580938375,"d":"£2,136.67"},{"v":1567.7201738353924,"d":"£1,567.72"},null,{"v":4.6360415756479965,"d":"4.636"},{"v":4.681556841581598,"d":"4.682"},null,{"v":14421.228653755481,"d":"£14,421.23"},{"v":14351.195025766643,"d":"£14,351.20"},null,{"v":2.9829618256271115,"d":"2.983"},{"v":3.0117604066270682,"d":"3.012"},null,{"v":49621.210718605595,"d":"£49,621.21"},{"v":49677.25523749214,"d":"£49,677.26"},null,{"v":4.512090537191684,"d":"4.512"},{"v":4.5621274290167575,"d":"4.562"},null,{"v":3660765.4800609797,"d":"£3,660,765.48"},{"v":0,"d":"£0.00"},null,{"v":-1865.0347028616366,"d":"-1865.035"},{"v":0,"d":"0.000"},null,{"v":235266.2627311008,"d":"£235,266.26"},{"v":0,"d":"£0.00"},null,{"v":-100.51523297783038,"d":"-100.515"},{"v":0,"d":"0.000"},null,{"v":12983733.661671262,"d":"£12,983,733.66"},{"v":0,"d":"£0.00"},null,{"v":-1038.677546740835,"d":"-1038.678"},{"v":0,"d":"0.000"},null,{"v":613103.2637252527,"d":"£613,103.26"},{"v":0,"d":"£0.00"},null,{"v":-252.11465561292394,"d":"-252.115"},{"v":0,"d":"0.000"},null,{"v":-848562.4963330324,"d":"-£848,562.50"},{"v":0,"d":"£0.00"},null,{"v":-757.6018258231702,"d":"-757.602"},{"v":0,"d":"0.000"},null,{"v":16644306.171855561,"d":"£16,644,306.17"},{"v":0,"d":"£0.00"},null,{"v":-4013.943964016396,"d":"-4013.944"},{"v":0,"d":"0.000"},null,{"v":115930.59929866741,"d":"£115,931"},{"v":116309.60175847683,"d":"£116,310"},null,{"$f":"SUM(IF(BS532:BT532>=BS532, 1))","v":2},{"$f":"SUM(IF(BS532:BT532>=BT532, 1))","v":1},null,{"v":133842.72302439256,"d":"£133,843"},{"v":134173.6398714516,"d":"£134,174"},null,{"$f":"SUM(IF(BY532:BZ532>=BY532, 1))","v":2},{"$f":"SUM(IF(BY532:BZ532>=BZ532, 1))","v":1},null,{"v":90584.15893202156,"d":"£90,584"},{"v":92063.41665779657,"d":"£92,063"},null,{"$f":"SUM(IF(CE532:CF532>=CE532, 1))","v":2},{"$f":"SUM(IF(CE532:CF532>=CF532, 1))","v":1},null,{"v":45238.00785878675,"d":"£45,238"},{"v":45884.01310677473,"d":"£45,884"},null,{"$f":"SUM(IF(CK532:CL532>=CK532, 1))","v":2},{"$f":"SUM(IF(CK532:CL532>=CL532, 1))","v":1},null,{"$f":"AF532*WTP-AC532","v":{"v":40620.60002522808,"d":"£40,621"}},{"v":41565.293342843004,"d":"£41,565"},null,{"$f":"SUM(IF(CQ532:CR532>=CQ532, 1))","v":2},{"$f":"SUM(IF(CQ532:CR532>=CR532, 1))","v":1},null,{"v":-40961459.53729371,"d":"-£40,961,460"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW532:CX532>=CW532, 1))","v":2},{"$f":"SUM(IF(CW532:CX532>=CX532, 1))","v":1},null,{"v":-2245570.922287708,"d":"-£2,245,571"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC532:DD532>=DC532, 1))","v":2},{"$f":"SUM(IF(DC532:DD532>=DD532, 1))","v":1},null,{"v":-33757284.59648796,"d":"-£33,757,285"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI532:DJ532>=DI532, 1))","v":2},{"$f":"SUM(IF(DI532:DJ532>=DJ532, 1))","v":1},null,{"v":-5655396.375983732,"d":"-£5,655,396"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO532:DP532>=DO532, 1))","v":2},{"$f":"SUM(IF(DO532:DP532>=DP532, 1))","v":1},null,{"v":-14303474.020130372,"d":"-£14,303,474"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU532:DV532>=DU532, 1))","v":2},{"$f":"SUM(IF(DU532:DV532>=DV532, 1))","v":1},null,{"v":-96923185.45218349,"d":"-£96,923,185"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA532:EB532>=EA532, 1))","v":2},{"$f":"SUM(IF(EA532:EB532>=EB532, 1))","v":1}]
[{"$nulls":3},519,{"v":253.77074722111885,"d":"£253.77"},{"v":236.24311754760757,"d":"£236.24"},null,{"v":5.853264502276143,"d":"5.853"},{"v":5.865871878532845,"d":"5.866"},null,{"v":272.63419355874754,"d":"£272.63"},{"v":254.68133361875454,"d":"£254.68"},null,{"v":6.656851818912803,"d":"6.657"},{"v":6.667647397764723,"d":"6.668"},null,{"v":2480.2940804667646,"d":"£2,480.29"},{"v":1254.558167242787,"d":"£1,254.56"},null,{"v":4.872333147060136,"d":"4.872"},{"v":4.989822677828545,"d":"4.990"},null,{"v":9125.146715579276,"d":"£9,125.15"},{"v":9136.23282230167,"d":"£9,136.23"},null,{"v":2.7800676347276934,"d":"2.780"},{"v":2.8326777622593124,"d":"2.833"},null,{"v":51626.923033223735,"d":"£51,626.92"},{"v":50800.13179995205,"d":"£50,800.13"},null,{"v":4.6214990771028575,"d":"4.621"},{"v":4.78387656803687,"d":"4.784"},null,{"v":1899063.5657586607,"d":"£1,899,063.57"},{"v":0,"d":"£0.00"},null,{"v":-1365.9695780255372,"d":"-1365.970"},{"v":0,"d":"0.000"},null,{"v":119856.32934184084,"d":"£119,856.33"},{"v":0,"d":"£0.00"},null,{"v":-72.07311028083737,"d":"-72.073"},{"v":0,"d":"0.000"},null,{"v":28251117.93264805,"d":"£28,251,117.93"},{"v":0,"d":"£0.00"},null,{"v":-2707.932886505285,"d":"-2707.933"},{"v":0,"d":"0.000"},null,{"v":-94839.37651207746,"d":"-£94,839.38"},{"v":0,"d":"£0.00"},null,{"v":-450.0688851606259,"d":"-450.069"},{"v":0,"d":"0.000"},null,{"v":12760060.0607091,"d":"£12,760,060.06"},{"v":0,"d":"£0.00"},null,{"v":-2506.00932066777,"d":"-2506.009"},{"v":0,"d":"0.000"},null,{"v":42935258.511945575,"d":"£42,935,258.51"},{"v":0,"d":"£0.00"},null,{"v":-7102.053780640055,"d":"-7102.054"},{"v":0,"d":"0.000"},null,{"v":116811.51929830173,"d":"£116,812"},{"v":117081.19445310929,"d":"£117,081"},null,{"$f":"SUM(IF(BS535:BT535>=BS535, 1))","v":2},{"$f":"SUM(IF(BS535:BT535>=BT535, 1))","v":1},null,{"v":132864.4021846973,"d":"£132,864"},{"v":133098.2666216757,"d":"£133,098"},null,{"$f":"SUM(IF(BY535:BZ535>=BY535, 1))","v":2},{"$f":"SUM(IF(BY535:BZ535>=BZ535, 1))","v":1},null,{"v":94966.36886073595,"d":"£94,966"},{"v":98541.8953893281,"d":"£98,542"},null,{"$f":"SUM(IF(CE535:CF535>=CE535, 1))","v":2},{"$f":"SUM(IF(CE535:CF535>=CF535, 1))","v":1},null,{"v":46476.20597897459,"d":"£46,476"},{"v":47517.32242288458,"d":"£47,517"},null,{"$f":"SUM(IF(CK535:CL535>=CK535, 1))","v":2},{"$f":"SUM(IF(CK535:CL535>=CL535, 1))","v":1},null,{"$f":"AF535*WTP-AC535","v":{"v":40803.05850883342,"d":"£40,803"}},{"v":44877.39956078535,"d":"£44,877"},null,{"$f":"SUM(IF(CQ535:CR535>=CQ535, 1))","v":2},{"$f":"SUM(IF(CQ535:CR535>=CR535, 1))","v":1},null,{"v":-29218455.126269404,"d":"-£29,218,455"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW535:CX535>=CW535, 1))","v":2},{"$f":"SUM(IF(CW535:CX535>=CX535, 1))","v":1},null,{"v":-1561318.5349585884,"d":"-£1,561,319"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC535:DD535>=DC535, 1))","v":2},{"$f":"SUM(IF(DC535:DD535>=DD535, 1))","v":1},null,{"v":-82409775.66275375,"d":"-£82,409,776"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI535:DJ535>=DI535, 1))","v":2},{"$f":"SUM(IF(DI535:DJ535>=DJ535, 1))","v":1},null,{"v":-8906538.326700442,"d":"-£8,906,538"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO535:DP535>=DO535, 1))","v":2},{"$f":"SUM(IF(DO535:DP535>=DP535, 1))","v":1},null,{"v":-62880246.4740645,"d":"-£62,880,246"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU535:DV535>=DU535, 1))","v":2},{"$f":"SUM(IF(DU535:DV535>=DV535, 1))","v":1},null,{"v":-184976334.12474668,"d":"-£184,976,334"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA535:EB535>=EA535, 1))","v":2},{"$f":"SUM(IF(EA535:EB535>=EB535, 1))","v":1}]
[{"$nulls":3},522,{"v":243.65021816567292,"d":"£243.65"},{"v":227.09513051787,"d":"£227.10"},null,{"v":5.779545749917218,"d":"5.780"},{"v":5.796911474404941,"d":"5.797"},null,{"v":261.8692251769871,"d":"£261.87"},{"v":244.93322201932838,"d":"£244.93"},null,{"v":6.705884029128581,"d":"6.706"},{"v":6.7216349086554,"d":"6.722"},null,{"v":1436.0650680212548,"d":"£1,436.07"},{"v":1346.363921483232,"d":"£1,346.36"},null,{"v":4.867694672321862,"d":"4.868"},{"v":4.899097944465734,"d":"4.899"},null,{"v":13173.251529983749,"d":"£13,173.25"},{"v":13174.266349924339,"d":"£13,174.27"},null,{"v":3.0070611417397064,"d":"3.007"},{"v":3.0486752180543197,"d":"3.049"},null,{"v":50254.17631164438,"d":"£50,254.18"},{"v":50053.22259367701,"d":"£50,053.22"},null,{"v":4.726772296477342,"d":"4.727"},{"v":4.827044044011978,"d":"4.827"},null,{"v":1774561.276577025,"d":"£1,774,561.28"},{"v":0,"d":"£0.00"},null,{"v":-1861.4544888687656,"d":"-1861.454"},{"v":0,"d":"0.000"},null,{"v":121004.35775325395,"d":"£121,004.36"},{"v":0,"d":"£0.00"},null,{"v":-112.53688626821817,"d":"-112.537"},{"v":0,"d":"0.000"},null,{"v":2080672.7780074645,"d":"£2,080,672.78"},{"v":0,"d":"£0.00"},null,{"v":-728.4180415956886,"d":"-728.418"},{"v":0,"d":"0.000"},null,{"v":-9050.164501442603,"d":"-£9,050.16"},{"v":0,"d":"£0.00"},null,{"v":-371.1143436970335,"d":"-371.114"},{"v":0,"d":"0.000"},null,{"v":3178171.960111389,"d":"£3,178,171.96"},{"v":0,"d":"£0.00"},null,{"v":-1585.8420517389604,"d":"-1585.842"},{"v":0,"d":"0.000"},null,{"v":7145360.20794769,"d":"£7,145,360.21"},{"v":0,"d":"£0.00"},null,{"v":-4659.365812168667,"d":"-4659.366"},{"v":0,"d":"0.000"},null,{"v":115347.26478017868,"d":"£115,347"},{"v":115711.13435758094,"d":"£115,711"},null,{"$f":"SUM(IF(BS538:BT538>=BS538, 1))","v":2},{"$f":"SUM(IF(BS538:BT538>=BT538, 1))","v":1},null,{"v":133855.81135739462,"d":"£133,856"},{"v":134187.76495108867,"d":"£134,188"},null,{"$f":"SUM(IF(BY538:BZ538>=BY538, 1))","v":2},{"$f":"SUM(IF(BY538:BZ538>=BZ538, 1))","v":1},null,{"v":95917.82837841599,"d":"£95,918"},{"v":96635.59496783145,"d":"£96,636"},null,{"$f":"SUM(IF(CE538:CF538>=CE538, 1))","v":2},{"$f":"SUM(IF(CE538:CF538>=CF538, 1))","v":1},null,{"v":46967.97130481038,"d":"£46,968"},{"v":47799.23801116206,"d":"£47,799"},null,{"$f":"SUM(IF(CK538:CL538>=CK538, 1))","v":2},{"$f":"SUM(IF(CK538:CL538>=CL538, 1))","v":1},null,{"$f":"AF538*WTP-AC538","v":{"v":44281.26961790246,"d":"£44,281"}},{"v":46487.65828656255,"d":"£46,488"},null,{"$f":"SUM(IF(CQ538:CR538>=CQ538, 1))","v":2},{"$f":"SUM(IF(CQ538:CR538>=CR538, 1))","v":1},null,{"v":-39003651.05395234,"d":"-£39,003,651"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW538:CX538>=CW538, 1))","v":2},{"$f":"SUM(IF(CW538:CX538>=CX538, 1))","v":1},null,{"v":-2371742.0831176173,"d":"-£2,371,742"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC538:DD538>=DC538, 1))","v":2},{"$f":"SUM(IF(DC538:DD538>=DD538, 1))","v":1},null,{"v":-16649033.609921236,"d":"-£16,649,034"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI538:DJ538>=DI538, 1))","v":2},{"$f":"SUM(IF(DI538:DJ538>=DJ538, 1))","v":1},null,{"v":-7413236.709439227,"d":"-£7,413,237"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO538:DP538>=DO538, 1))","v":2},{"$f":"SUM(IF(DO538:DP538>=DP538, 1))","v":1},null,{"v":-34895012.9948906,"d":"-£34,895,013"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU538:DV538>=DU538, 1))","v":2},{"$f":"SUM(IF(DU538:DV538>=DV538, 1))","v":1},null,{"v":-100332676.45132102,"d":"-£100,332,676"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA538:EB538>=EA538, 1))","v":2},{"$f":"SUM(IF(EA538:EB538>=EB538, 1))","v":1}]
[{"$nulls":3},525,{"v":260.55012297492135,"d":"£260.55"},{"v":244.08904059856266,"d":"£244.09"},null,{"v":5.774729132371592,"d":"5.775"},{"v":5.793171149670542,"d":"5.793"},null,{"v":280.07526029599546,"d":"£280.08"},{"v":263.22138868905887,"d":"£263.22"},null,{"v":6.685505711717477,"d":"6.686"},{"v":6.7019553739385955,"d":"6.702"},null,{"v":3193.398115178553,"d":"£3,193.40"},{"v":1790.6442783073148,"d":"£1,790.64"},null,{"v":4.603531362835664,"d":"4.604"},{"v":4.7038524951837495,"d":"4.704"},null,{"v":13091.03176473839,"d":"£13,091.03"},{"v":13107.199996844582,"d":"£13,107.20"},null,{"v":3.0274600363207376,"d":"3.027"},{"v":3.0726367054106825,"d":"3.073"},null,{"v":50809.72609294619,"d":"£50,809.73"},{"v":50757.22472244314,"d":"£50,757.22"},null,{"v":4.17211997751147,"d":"4.172"},{"v":4.275435447050618,"d":"4.275"},null,{"v":1766782.912867138,"d":"£1,766,782.91"},{"v":0,"d":"£0.00"},null,{"v":-1979.3984561659697,"d":"-1979.398"},{"v":0,"d":"0.000"},null,{"v":118625.01163419333,"d":"£118,625.01"},{"v":0,"d":"£0.00"},null,{"v":-115.78000698401067,"d":"-115.780"},{"v":0,"d":"0.000"},null,{"v":32887455.984766662,"d":"£32,887,455.98"},{"v":0,"d":"£0.00"},null,{"v":-2352.0212440113705,"d":"-2352.021"},{"v":0,"d":"0.000"},null,{"v":-142239.9160087453,"d":"-£142,239.92"},{"v":0,"d":"£0.00"},null,{"v":-397.44145028992824,"d":"-397.441"},{"v":0,"d":"0.000"},null,{"v":822882.7772658546,"d":"£822,882.78"},{"v":0,"d":"£0.00"},null,{"v":-1619.3200233498583,"d":"-1619.320"},{"v":0,"d":"0.000"},null,{"v":35453506.7705251,"d":"£35,453,506.77"},{"v":0,"d":"£0.00"},null,{"v":-6463.961180801138,"d":"-6463.961"},{"v":0,"d":"0.000"},null,{"v":115234.03252445691,"d":"£115,234"},{"v":115619.33395281227,"d":"£115,619"},null,{"$f":"SUM(IF(BS541:BT541>=BS541, 1))","v":2},{"$f":"SUM(IF(BS541:BT541>=BT541, 1))","v":1},null,{"v":133430.03897405355,"d":"£133,430"},{"v":133775.88609008284,"d":"£133,776"},null,{"$f":"SUM(IF(BY541:BZ541>=BY541, 1))","v":2},{"$f":"SUM(IF(BY541:BZ541>=BZ541, 1))","v":1},null,{"v":88877.22914153473,"d":"£88,877"},{"v":92286.40562536767,"d":"£92,286"},null,{"$f":"SUM(IF(CE541:CF541>=CE541, 1))","v":2},{"$f":"SUM(IF(CE541:CF541>=CF541, 1))","v":1},null,{"v":47458.16896167636,"d":"£47,458"},{"v":48345.53411136907,"d":"£48,346"},null,{"$f":"SUM(IF(CK541:CL541>=CK541, 1))","v":2},{"$f":"SUM(IF(CK541:CL541>=CL541, 1))","v":1},null,{"$f":"AF541*WTP-AC541","v":{"v":32632.67345728322,"d":"£32,633"}},{"v":34751.48421856922,"d":"£34,751"},null,{"$f":"SUM(IF(CQ541:CR541>=CQ541, 1))","v":2},{"$f":"SUM(IF(CQ541:CR541>=CR541, 1))","v":1},null,{"v":-41354752.03618653,"d":"-£41,354,752"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW541:CX541>=CW541, 1))","v":2},{"$f":"SUM(IF(CW541:CX541>=CX541, 1))","v":1},null,{"v":-2434225.1513144067,"d":"-£2,434,225"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC541:DD541>=DC541, 1))","v":2},{"$f":"SUM(IF(DC541:DD541>=DD541, 1))","v":1},null,{"v":-79927880.86499408,"d":"-£79,927,881"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI541:DJ541>=DI541, 1))","v":2},{"$f":"SUM(IF(DI541:DJ541>=DJ541, 1))","v":1},null,{"v":-7806589.08978982,"d":"-£7,806,589"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO541:DP541>=DO541, 1))","v":2},{"$f":"SUM(IF(DO541:DP541>=DP541, 1))","v":1},null,{"v":-33209283.24426302,"d":"-£33,209,283"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU541:DV541>=DU541, 1))","v":2},{"$f":"SUM(IF(DU541:DV541>=DV541, 1))","v":1},null,{"v":-164732730.38654786,"d":"-£164,732,730"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA541:EB541>=EA541, 1))","v":2},{"$f":"SUM(IF(EA541:EB541>=EB541, 1))","v":1}]
[{"$nulls":3},528,{"v":192.69844765827207,"d":"£192.70"},{"v":174.5457006144647,"d":"£174.55"},null,{"v":5.845832501306767,"d":"5.846"},{"v":5.8635253069266,"d":"5.864"},null,{"v":206.82044600078976,"d":"£206.82"},{"v":188.21564610750758,"d":"£188.22"},null,{"v":6.705090413681123,"d":"6.705"},{"v":6.720571637736681,"d":"6.721"},null,{"v":1467.623663961677,"d":"£1,467.62"},{"v":1059.07577244265,"d":"£1,059.08"},null,{"v":4.855964716339618,"d":"4.856"},{"v":4.8992251218256095,"d":"4.899"},null,{"v":13176.374740404859,"d":"£13,176.37"},{"v":13072.188804869495,"d":"£13,072.19"},null,{"v":2.8842134802813035,"d":"2.884"},{"v":2.9113775959015813,"d":"2.911"},null,{"v":49985.54962383396,"d":"£49,985.55"},{"v":49500.4775290065,"d":"£49,500.48"},null,{"v":4.134280681310597,"d":"4.134"},{"v":4.2611392987120285,"d":"4.261"},null,{"v":1947132.4516155205,"d":"£1,947,132.45"},{"v":0,"d":"£0.00"},null,{"v":-1897.7973911807214,"d":"-1897.797"},{"v":0,"d":"0.000"},null,{"v":127750.64137983299,"d":"£127,750.64"},{"v":0,"d":"£0.00"},null,{"v":-106.30247644622575,"d":"-106.302"},{"v":0,"d":"0.000"},null,{"v":9530780.03391262,"d":"£9,530,780.03"},{"v":0,"d":"£0.00"},null,{"v":-1009.1972506132736,"d":"-1009.197"},{"v":0,"d":"0.000"},null,{"v":963849.4913504026,"d":"£963,849.49"},{"v":0,"d":"£0.00"},null,{"v":-251.30185652266937,"d":"-251.302"},{"v":0,"d":"0.000"},null,{"v":7694774.654231198,"d":"£7,694,774.65"},{"v":0,"d":"£0.00"},null,{"v":-2012.3781274174569,"d":"-2012.378"},{"v":0,"d":"0.000"},null,{"v":20264287.272489574,"d":"£20,264,287.27"},{"v":0,"d":"£0.00"},null,{"v":-5276.977102180347,"d":"-5276.977"},{"v":0,"d":"0.000"},null,{"v":116723.95157847708,"d":"£116,724"},{"v":117095.96043791753,"d":"£117,096"},null,{"$f":"SUM(IF(BS544:BT544>=BS544, 1))","v":2},{"$f":"SUM(IF(BS544:BT544>=BT544, 1))","v":1},null,{"v":133894.9878276217,"d":"£133,895"},{"v":134223.21710862612,"d":"£134,223"},null,{"$f":"SUM(IF(BY544:BZ544>=BY544, 1))","v":2},{"$f":"SUM(IF(BY544:BZ544>=BZ544, 1))","v":1},null,{"v":95651.67066283067,"d":"£95,652"},{"v":96925.42666406954,"d":"£96,925"},null,{"$f":"SUM(IF(CE544:CF544>=CE544, 1))","v":2},{"$f":"SUM(IF(CE544:CF544>=CF544, 1))","v":1},null,{"v":44507.89486522121,"d":"£44,508"},{"v":45155.36311316213,"d":"£45,155"},null,{"$f":"SUM(IF(CK544:CL544>=CK544, 1))","v":2},{"$f":"SUM(IF(CK544:CL544>=CL544, 1))","v":1},null,{"$f":"AF544*WTP-AC544","v":{"v":32700.064002377978,"d":"£32,700"}},{"v":35722.30844523407,"d":"£35,722"},null,{"$f":"SUM(IF(CQ544:CR544>=CQ544, 1))","v":2},{"$f":"SUM(IF(CQ544:CR544>=CR544, 1))","v":1},null,{"v":-39903080.275229946,"d":"-£39,903,080"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW544:CX544>=CW544, 1))","v":2},{"$f":"SUM(IF(CW544:CX544>=CX544, 1))","v":1},null,{"v":-2253800.1703043478,"d":"-£2,253,800"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC544:DD544>=DC544, 1))","v":2},{"$f":"SUM(IF(DC544:DD544>=DD544, 1))","v":1},null,{"v":-29714725.046178088,"d":"-£29,714,725"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI544:DJ544>=DI544, 1))","v":2},{"$f":"SUM(IF(DI544:DJ544>=DJ544, 1))","v":1},null,{"v":-5989886.62180379,"d":"-£5,989,887"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO544:DP544>=DO544, 1))","v":2},{"$f":"SUM(IF(DO544:DP544>=DP544, 1))","v":1},null,{"v":-47942337.20258033,"d":"-£47,942,337"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU544:DV544>=DU544, 1))","v":2},{"$f":"SUM(IF(DU544:DV544>=DV544, 1))","v":1},null,{"v":-125803829.31609651,"d":"-£125,803,829"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA544:EB544>=EA544, 1))","v":2},{"$f":"SUM(IF(EA544:EB544>=EB544, 1))","v":1}]
[{"$nulls":3},532,{"v":231.90995139891072,"d":"£231.91"},{"v":187.28581064254908,"d":"£187.29"},null,{"v":5.735479030024915,"d":"5.735"},{"v":5.756708317055873,"d":"5.757"},null,{"v":247.4669044407172,"d":"£247.47"},{"v":201.84281200892144,"d":"£201.84"},null,{"v":6.76454773436876,"d":"6.765"},{"v":6.78349421931683,"d":"6.783"},null,{"v":2101.2325925873197,"d":"£2,101.23"},{"v":1636.5296177233365,"d":"£1,636.53"},null,{"v":4.947739174205842,"d":"4.948"},{"v":4.987994254430865,"d":"4.988"},null,{"v":12745.10694879779,"d":"£12,745.11"},{"v":12730.570088174267,"d":"£12,730.57"},null,{"v":3.039673586579051,"d":"3.040"},{"v":3.0986177184755457,"d":"3.099"},null,{"v":50896.21376057382,"d":"£50,896.21"},{"v":50578.85425079928,"d":"£50,578.85"},null,{"v":4.913624134165234,"d":"4.914"},{"v":5.030678391446093,"d":"5.031"},null,{"v":4795287.619390249,"d":"£4,795,287.62"},{"v":0,"d":"£0.00"},null,{"v":-2281.2884582774273,"d":"-2281.288"},{"v":0,"d":"0.000"},null,{"v":303243.417988185,"d":"£303,243.42"},{"v":0,"d":"£0.00"},null,{"v":-125.92901136835299,"d":"-125.929"},{"v":0,"d":"0.000"},null,{"v":10606613.217911676,"d":"£10,606,613.22"},{"v":0,"d":"£0.00"},null,{"v":-918.8020931602573,"d":"-918.802"},{"v":0,"d":"0.000"},null,{"v":129308.75036937752,"d":"£129,308.75"},{"v":0,"d":"£0.00"},null,{"v":-524.3217386847709,"d":"-524.322"},{"v":0,"d":"0.000"},null,{"v":5090237.536209171,"d":"£5,090,237.54"},{"v":0,"d":"£0.00"},null,{"v":-1877.4731994242763,"d":"-1877.473"},{"v":0,"d":"0.000"},null,{"v":20924690.541868657,"d":"£20,924,690.54"},{"v":0,"d":"£0.00"},null,{"v":-5727.814500915085,"d":"-5727.815"},{"v":0,"d":"0.000"},null,{"v":114477.6706490994,"d":"£114,478"},{"v":114946.8805304749,"d":"£114,947"},null,{"$f":"SUM(IF(BS548:BT548>=BS548, 1))","v":2},{"$f":"SUM(IF(BS548:BT548>=BT548, 1))","v":1},null,{"v":135043.48778293448,"d":"£135,043"},{"v":135468.04157432768,"d":"£135,468"},null,{"$f":"SUM(IF(BY548:BZ548>=BY548, 1))","v":2},{"$f":"SUM(IF(BY548:BZ548>=BZ548, 1))","v":1},null,{"v":96853.55089152952,"d":"£96,854"},{"v":98123.35547089396,"d":"£98,123"},null,{"$f":"SUM(IF(CE548:CF548>=CE548, 1))","v":2},{"$f":"SUM(IF(CE548:CF548>=CF548, 1))","v":1},null,{"v":48048.36478278324,"d":"£48,048"},{"v":49241.784281336644,"d":"£49,242"},null,{"$f":"SUM(IF(CK548:CL548>=CK548, 1))","v":2},{"$f":"SUM(IF(CK548:CL548>=CL548, 1))","v":1},null,{"$f":"AF548*WTP-AC548","v":{"v":47376.268922730866,"d":"£47,376"}},{"v":50034.71357812258,"d":"£50,035"},null,{"$f":"SUM(IF(CQ548:CR548>=CQ548, 1))","v":2},{"$f":"SUM(IF(CQ548:CR548>=CR548, 1))","v":1},null,{"v":-50421056.7849388,"d":"-£50,421,057"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW548:CX548>=CW548, 1))","v":2},{"$f":"SUM(IF(CW548:CX548>=CX548, 1))","v":1},null,{"v":-2821823.6453552446,"d":"-£2,821,824"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC548:DD548>=DC548, 1))","v":2},{"$f":"SUM(IF(DC548:DD548>=DD548, 1))","v":1},null,{"v":-28982655.08111682,"d":"-£28,982,655"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI548:DJ548>=DI548, 1))","v":2},{"$f":"SUM(IF(DI548:DJ548>=DJ548, 1))","v":1},null,{"v":-10615743.524064796,"d":"-£10,615,744"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO548:DP548>=DO548, 1))","v":2},{"$f":"SUM(IF(DO548:DP548>=DP548, 1))","v":1},null,{"v":-42639701.5246947,"d":"-£42,639,702"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU548:DV548>=DU548, 1))","v":2},{"$f":"SUM(IF(DU548:DV548>=DV548, 1))","v":1},null,{"v":-135480980.56017035,"d":"-£135,480,981"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA548:EB548>=EA548, 1))","v":2},{"$f":"SUM(IF(EA548:EB548>=EB548, 1))","v":1}]
[{"$nulls":3},535,{"v":206.44757185688493,"d":"£206.45"},{"v":190.44552598255493,"d":"£190.45"},null,{"v":5.859465435542212,"d":"5.859"},{"v":5.876089745873291,"d":"5.876"},null,{"v":221.81454282436775,"d":"£221.81"},{"v":205.41970789306703,"d":"£205.42"},null,{"v":6.680797685706157,"d":"6.681"},{"v":6.695092752482641,"d":"6.695"},null,{"v":2511.0046075968576,"d":"£2,511.00"},{"v":1373.2724967501101,"d":"£1,373.27"},null,{"v":4.740614048261745,"d":"4.741"},{"v":4.834578080085591,"d":"4.835"},null,{"v":14154.953236180783,"d":"£14,154.95"},{"v":14186.280911122032,"d":"£14,186.28"},null,{"v":3.177978724702977,"d":"3.178"},{"v":3.2338791998904233,"d":"3.234"},null,{"v":51449.83304668366,"d":"£51,449.83"},{"v":50762.484412298036,"d":"£50,762.48"},null,{"v":4.937383505936847,"d":"4.937"},{"v":5.058117371802653,"d":"5.058"},null,{"v":1714486.2355672517,"d":"£1,714,486.24"},{"v":0,"d":"£0.00"},null,{"v":-1781.1567009787536,"d":"-1781.157"},{"v":0,"d":"0.000"},null,{"v":112071.85886692771,"d":"£112,071.86"},{"v":0,"d":"£0.00"},null,{"v":-97.71825779159431,"d":"-97.718"},{"v":0,"d":"0.000"},null,{"v":26271415.699108377,"d":"£26,271,415.70"},{"v":0,"d":"£0.00"},null,{"v":-2169.7270537361437,"d":"-2169.727"},{"v":0,"d":"0.000"},null,{"v":-274473.64105589583,"d":"-£274,473.64"},{"v":0,"d":"£0.00"},null,{"v":-489.76526314919124,"d":"-489.765"},{"v":0,"d":"0.000"},null,{"v":10627593.817000521,"d":"£10,627,593.82"},{"v":0,"d":"£0.00"},null,{"v":-1866.7535253414646,"d":"-1866.754"},{"v":0,"d":"0.000"},null,{"v":38451093.96948718,"d":"£38,451,093.97"},{"v":0,"d":"£0.00"},null,{"v":-6405.120800997147,"d":"-6405.121"},{"v":0,"d":"0.000"},null,{"v":116982.86113898735,"d":"£116,983"},{"v":117331.34939148327,"d":"£117,331"},null,{"$f":"SUM(IF(BS551:BT551>=BS551, 1))","v":2},{"$f":"SUM(IF(BS551:BT551>=BT551, 1))","v":1},null,{"v":133394.13917129877,"d":"£133,394"},{"v":133696.43534175976,"d":"£133,696"},null,{"$f":"SUM(IF(BY551:BZ551>=BY551, 1))","v":2},{"$f":"SUM(IF(BY551:BZ551>=BZ551, 1))","v":1},null,{"v":92301.27635763804,"d":"£92,301"},{"v":95318.2891049617,"d":"£95,318"},null,{"$f":"SUM(IF(CE551:CF551>=CE551, 1))","v":2},{"$f":"SUM(IF(CE551:CF551>=CF551, 1))","v":1},null,{"v":49404.62125787875,"d":"£49,405"},{"v":50491.30308668643,"d":"£50,491"},null,{"$f":"SUM(IF(CK551:CL551>=CK551, 1))","v":2},{"$f":"SUM(IF(CK551:CL551>=CL551, 1))","v":1},null,{"$f":"AF551*WTP-AC551","v":{"v":47297.83707205327,"d":"£47,298"}},{"v":50399.86302375502,"d":"£50,400"},null,{"$f":"SUM(IF(CQ551:CR551>=CQ551, 1))","v":2},{"$f":"SUM(IF(CQ551:CR551>=CR551, 1))","v":1},null,{"v":-37337620.25514232,"d":"-£37,337,620"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW551:CX551>=CW551, 1))","v":2},{"$f":"SUM(IF(CW551:CX551>=CX551, 1))","v":1},null,{"v":-2066437.014698814,"d":"-£2,066,437"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC551:DD551>=DC551, 1))","v":2},{"$f":"SUM(IF(DC551:DD551>=DD551, 1))","v":1},null,{"v":-69665956.77383125,"d":"-£69,665,957"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI551:DJ551>=DI551, 1))","v":2},{"$f":"SUM(IF(DI551:DJ551>=DJ551, 1))","v":1},null,{"v":-9520831.62192793,"d":"-£9,520,832"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO551:DP551>=DO551, 1))","v":2},{"$f":"SUM(IF(DO551:DP551>=DP551, 1))","v":1},null,{"v":-47962664.323829815,"d":"-£47,962,664"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU551:DV551>=DU551, 1))","v":2},{"$f":"SUM(IF(DU551:DV551>=DV551, 1))","v":1},null,{"v":-166553509.98943013,"d":"-£166,553,510"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA551:EB551>=EA551, 1))","v":2},{"$f":"SUM(IF(EA551:EB551>=EB551, 1))","v":1}]
[{"$nulls":3},538,{"v":277.1215067653631,"d":"£277.12"},{"v":259.5500821361573,"d":"£259.55"},null,{"v":5.837559941552902,"d":"5.838"},{"v":5.852652406863879,"d":"5.853"},null,{"v":297.86830148249993,"d":"£297.87"},{"v":279.8682105118027,"d":"£279.87"},null,{"v":6.734422145446968,"d":"6.734"},{"v":6.747510460713861,"d":"6.748"},null,{"v":1896.2150151171772,"d":"£1,896.22"},{"v":1174.171314813453,"d":"£1,174.17"},null,{"v":4.8990048189845545,"d":"4.899"},{"v":5.007332043373915,"d":"5.007"},null,{"v":15950.560435772864,"d":"£15,950.56"},{"v":16040.533353604049,"d":"£16,040.53"},null,{"v":3.170599818594916,"d":"3.171"},{"v":3.233608042238412,"d":"3.234"},null,{"v":50560.29880415046,"d":"£50,560.30"},{"v":50333.190289700055,"d":"£50,333.19"},null,{"v":4.282714893968342,"d":"4.283"},{"v":4.364452184371597,"d":"4.364"},null,{"v":1896975.5594662891,"d":"£1,896,975.56"},{"v":0,"d":"£0.00"},null,{"v":-1629.3521118048895,"d":"-1629.352"},{"v":0,"d":"0.000"},null,{"v":123336.62266183691,"d":"£123,336.62"},{"v":0,"d":"£0.00"},null,{"v":-89.68113572202934,"d":"-89.681"},{"v":0,"d":"0.000"},null,{"v":16482098.53975525,"d":"£16,482,098.54"},{"v":0,"d":"£0.00"},null,{"v":-2472.7866002744327,"d":"-2472.787"},{"v":0,"d":"0.000"},null,{"v":-767730.770576206,"d":"-£767,730.77"},{"v":0,"d":"£0.00"},null,{"v":-537.6434737975458,"d":"-537.643"},{"v":0,"d":"0.000"},null,{"v":3636686.1060799332,"d":"£3,636,686.11"},{"v":0,"d":"£0.00"},null,{"v":-1308.8583185772736,"d":"-1308.858"},{"v":0,"d":"0.000"},null,{"v":21371366.057387102,"d":"£21,371,366.06"},{"v":0,"d":"£0.00"},null,{"v":-6038.321640176171,"d":"-6038.322"},{"v":0,"d":"0.000"},null,{"v":116474.07732429267,"d":"£116,474"},{"v":116793.49805514142,"d":"£116,793"},null,{"$f":"SUM(IF(BS554:BT554>=BS554, 1))","v":2},{"$f":"SUM(IF(BS554:BT554>=BT554, 1))","v":1},null,{"v":134390.57460745686,"d":"£134,391"},{"v":134670.3410037654,"d":"£134,670"},null,{"$f":"SUM(IF(BY554:BZ554>=BY554, 1))","v":2},{"$f":"SUM(IF(BY554:BZ554>=BZ554, 1))","v":1},null,{"v":96083.88136457391,"d":"£96,084"},{"v":98972.46955266484,"d":"£98,972"},null,{"$f":"SUM(IF(CE554:CF554>=CE554, 1))","v":2},{"$f":"SUM(IF(CE554:CF554>=CF554, 1))","v":1},null,{"v":47461.435936125454,"d":"£47,461"},{"v":48631.627491164196,"d":"£48,632"},null,{"$f":"SUM(IF(CK554:CL554>=CK554, 1))","v":2},{"$f":"SUM(IF(CK554:CL554>=CL554, 1))","v":1},null,{"$f":"AF554*WTP-AC554","v":{"v":35093.99907521639,"d":"£35,094"}},{"v":36955.85339773189,"d":"£36,956"},null,{"$f":"SUM(IF(CQ554:CR554>=CQ554, 1))","v":2},{"$f":"SUM(IF(CQ554:CR554>=CR554, 1))","v":1},null,{"v":-34484017.79556408,"d":"-£34,484,018"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW554:CX554>=CW554, 1))","v":2},{"$f":"SUM(IF(CW554:CX554>=CX554, 1))","v":1},null,{"v":-1916959.3371024237,"d":"-£1,916,959"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC554:DD554>=DC554, 1))","v":2},{"$f":"SUM(IF(DC554:DD554>=DD554, 1))","v":1},null,{"v":-65937830.545243904,"d":"-£65,937,831"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI554:DJ554>=DI554, 1))","v":2},{"$f":"SUM(IF(DI554:DJ554>=DJ554, 1))","v":1},null,{"v":-9985138.70537471,"d":"-£9,985,139"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO554:DP554>=DO554, 1))","v":2},{"$f":"SUM(IF(DO554:DP554>=DP554, 1))","v":1},null,{"v":-29813852.477625404,"d":"-£29,813,852"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU554:DV554>=DU554, 1))","v":2},{"$f":"SUM(IF(DU554:DV554>=DV554, 1))","v":1},null,{"v":-142137798.86091053,"d":"-£142,137,799"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA554:EB554>=EA554, 1))","v":2},{"$f":"SUM(IF(EA554:EB554>=EB554, 1))","v":1}]
[{"$nulls":3},540,{"v":221.3681916731586,"d":"£221.37"},{"v":205.35559740922093,"d":"£205.36"},null,{"v":5.8681608122838975,"d":"5.868"},{"v":5.88470058751904,"d":"5.885"},null,{"v":237.8637131544719,"d":"£237.86"},{"v":221.43586009610124,"d":"£221.44"},null,{"v":6.693719519028289,"d":"6.694"},{"v":6.707366098901632,"d":"6.707"},null,{"v":3238.6243859769056,"d":"£3,238.62"},{"v":1732.0397929364383,"d":"£1,732.04"},null,{"v":4.8842385171032525,"d":"4.884"},{"v":4.987090270885703,"d":"4.987"},null,{"v":12404.499837157568,"d":"£12,404.50"},{"v":12395.78986878055,"d":"£12,395.79"},null,{"v":3.0339111419872307,"d":"3.034"},{"v":3.076535231776626,"d":"3.077"},null,{"v":48384.05579542215,"d":"£48,384.06"},{"v":48356.299550321375,"d":"£48,356.30"},null,{"v":4.859680912258574,"d":"4.860"},{"v":4.941024000189714,"d":"4.941"},null,{"v":1723386.5278378574,"d":"£1,723,386.53"},{"v":0,"d":"£0.00"},null,{"v":-1780.1254027841362,"d":"-1780.125"},{"v":0,"d":"0.000"},null,{"v":112478.3608272605,"d":"£112,478.36"},{"v":0,"d":"£0.00"},null,{"v":-93.43551647302792,"d":"-93.436"},{"v":0,"d":"0.000"},null,{"v":34911841.30024053,"d":"£34,911,841.30"},{"v":0,"d":"£0.00"},null,{"v":-2383.3670688598777,"d":"-2383.367"},{"v":0,"d":"0.000"},null,{"v":80686.31890976206,"d":"£80,686.32"},{"v":0,"d":"£0.00"},null,{"v":-394.8557277268958,"d":"-394.856"},{"v":0,"d":"0.000"},null,{"v":433249.9907516091,"d":"£433,249.99"},{"v":0,"d":"£0.00"},null,{"v":-1269.6923508896493,"d":"-1269.692"},{"v":0,"d":"0.000"},null,{"v":37261642.49856702,"d":"£37,261,642.50"},{"v":0,"d":"£0.00"},null,{"v":-5921.476066733587,"d":"-5921.476"},{"v":0,"d":"0.000"},null,{"v":117141.84805400479,"d":"£117,142"},{"v":117488.65615297158,"d":"£117,489"},null,{"$f":"SUM(IF(BS556:BT556>=BS556, 1))","v":2},{"$f":"SUM(IF(BS556:BT556>=BT556, 1))","v":1},null,{"v":133636.5266674113,"d":"£133,637"},{"v":133925.88611793655,"d":"£133,926"},null,{"$f":"SUM(IF(BY556:BZ556>=BY556, 1))","v":2},{"$f":"SUM(IF(BY556:BZ556>=BZ556, 1))","v":1},null,{"v":94446.14595608815,"d":"£94,446"},{"v":98009.76562477762,"d":"£98,010"},null,{"$f":"SUM(IF(CE556:CF556>=CE556, 1))","v":2},{"$f":"SUM(IF(CE556:CF556>=CF556, 1))","v":1},null,{"v":48273.72300258705,"d":"£48,274"},{"v":49134.91476675197,"d":"£49,135"},null,{"$f":"SUM(IF(CK556:CL556>=CK556, 1))","v":2},{"$f":"SUM(IF(CK556:CL556>=CL556, 1))","v":1},null,{"$f":"AF556*WTP-AC556","v":{"v":48809.56244974932,"d":"£48,810"}},{"v":50464.1804534729,"d":"£50,464"},null,{"$f":"SUM(IF(CQ556:CR556>=CQ556, 1))","v":2},{"$f":"SUM(IF(CQ556:CR556>=CR556, 1))","v":1},null,{"v":-37325894.583520584,"d":"-£37,325,895"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW556:CX556>=CW556, 1))","v":2},{"$f":"SUM(IF(CW556:CX556>=CX556, 1))","v":1},null,{"v":-1981188.6902878187,"d":"-£1,981,189"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC556:DD556>=DC556, 1))","v":2},{"$f":"SUM(IF(DC556:DD556>=DD556, 1))","v":1},null,{"v":-82579182.67743808,"d":"-£82,579,183"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI556:DJ556>=DI556, 1))","v":2},{"$f":"SUM(IF(DI556:DJ556>=DJ556, 1))","v":1},null,{"v":-7977800.873447678,"d":"-£7,977,801"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO556:DP556>=DO556, 1))","v":2},{"$f":"SUM(IF(DO556:DP556>=DP556, 1))","v":1},null,{"v":-25827097.008544594,"d":"-£25,827,097"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU556:DV556>=DU556, 1))","v":2},{"$f":"SUM(IF(DU556:DV556>=DV556, 1))","v":1},null,{"v":-155691163.83323875,"d":"-£155,691,164"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA556:EB556>=EA556, 1))","v":2},{"$f":"SUM(IF(EA556:EB556>=EB556, 1))","v":1}]
[{"$nulls":3},541,{"v":216.22112984790073,"d":"£216.22"},{"v":203.1649339167585,"d":"£203.16"},null,{"v":5.8681366803380275,"d":"5.868"},{"v":5.887977187859695,"d":"5.888"},null,{"v":232.47677871696504,"d":"£232.48"},{"v":219.10327448936286,"d":"£219.10"},null,{"v":6.702293018169751,"d":"6.702"},{"v":6.72010403246368,"d":"6.720"},null,{"v":3056.0833068203524,"d":"£3,056.08"},{"v":2090.056238107793,"d":"£2,090.06"},null,{"v":4.986284958872122,"d":"4.986"},{"v":5.051463172775112,"d":"5.051"},null,{"v":13151.498069475554,"d":"£13,151.50"},{"v":13147.789834275474,"d":"£13,147.79"},null,{"v":3.0143568445204028,"d":"3.014"},{"v":3.0536931404858865,"d":"3.054"},null,{"v":50455.100623641585,"d":"£50,455.10"},{"v":50108.59291517318,"d":"£50,108.59"},null,{"v":4.565400909887553,"d":"4.565"},{"v":4.735395966989008,"d":"4.735"},null,{"v":1398116.860394264,"d":"£1,398,116.86"},{"v":0,"d":"£0.00"},null,{"v":-2124.6118112135296,"d":"-2124.612"},{"v":0,"d":"0.000"},null,{"v":93820.01781982904,"d":"£93,820.02"},{"v":0,"d":"£0.00"},null,{"v":-124.95077206441593,"d":"-124.951"},{"v":0,"d":"0.000"},null,{"v":21775441.013050467,"d":"£21,775,441.01"},{"v":0,"d":"£0.00"},null,{"v":-1469.197290788184,"d":"-1469.197"},{"v":0,"d":"0.000"},null,{"v":31568.63601761994,"d":"£31,568.64"},{"v":0,"d":"£0.00"},null,{"v":-334.87444636440665,"d":"-334.874"},{"v":0,"d":"0.000"},null,{"v":5349902.174921197,"d":"£5,349,902.17"},{"v":0,"d":"£0.00"},null,{"v":-2624.636922892186,"d":"-2624.637"},{"v":0,"d":"0.000"},null,{"v":28648848.702203378,"d":"£28,648,848.70"},{"v":0,"d":"£0.00"},null,{"v":-6678.2712433227225,"d":"-6678.271"},{"v":0,"d":"0.000"},null,{"v":117146.51247691266,"d":"£117,147"},{"v":117556.37882327713,"d":"£117,556"},null,{"$f":"SUM(IF(BS557:BT557>=BS557, 1))","v":2},{"$f":"SUM(IF(BS557:BT557>=BT557, 1))","v":1},null,{"v":133813.38358467806,"d":"£133,813"},{"v":134182.9773747842,"d":"£134,183"},null,{"$f":"SUM(IF(BY557:BZ557>=BY557, 1))","v":2},{"$f":"SUM(IF(BY557:BZ557>=BZ557, 1))","v":1},null,{"v":96669.61587062209,"d":"£96,670"},{"v":98939.20721739445,"d":"£98,939"},null,{"$f":"SUM(IF(CE557:CF557>=CE557, 1))","v":2},{"$f":"SUM(IF(CE557:CF557>=CF557, 1))","v":1},null,{"v":47135.638820932494,"d":"£47,136"},{"v":47926.07297544225,"d":"£47,926"},null,{"$f":"SUM(IF(CK557:CL557>=CK557, 1))","v":2},{"$f":"SUM(IF(CK557:CL557>=CL557, 1))","v":1},null,{"$f":"AF557*WTP-AC557","v":{"v":40852.91757410948,"d":"£40,853"}},{"v":44599.32642460699,"d":"£44,599"},null,{"$f":"SUM(IF(CQ557:CR557>=CQ557, 1))","v":2},{"$f":"SUM(IF(CQ557:CR557>=CR557, 1))","v":1},null,{"v":-43890353.08466485,"d":"-£43,890,353"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW557:CX557>=CW557, 1))","v":2},{"$f":"SUM(IF(CW557:CX557>=CX557, 1))","v":1},null,{"v":-2592835.4591081473,"d":"-£2,592,835"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC557:DD557>=DC557, 1))","v":2},{"$f":"SUM(IF(DC557:DD557>=DD557, 1))","v":1},null,{"v":-51159386.82881415,"d":"-£51,159,387"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI557:DJ557>=DI557, 1))","v":2},{"$f":"SUM(IF(DI557:DJ557>=DJ557, 1))","v":1},null,{"v":-6729057.563305752,"d":"-£6,729,058"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO557:DP557>=DO557, 1))","v":2},{"$f":"SUM(IF(DO557:DP557>=DP557, 1))","v":1},null,{"v":-57842640.63276491,"d":"-£57,842,641"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU557:DV557>=DU557, 1))","v":2},{"$f":"SUM(IF(DU557:DV557>=DV557, 1))","v":1},null,{"v":-162214273.56865782,"d":"-£162,214,274"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA557:EB557>=EA557, 1))","v":2},{"$f":"SUM(IF(EA557:EB557>=EB557, 1))","v":1}]
[{"$nulls":3},545,{"v":223.9870212443747,"d":"£223.99"},{"v":215.2842456932197,"d":"£215.28"},null,{"v":5.8074706665072435,"d":"5.807"},{"v":5.8208077712173125,"d":"5.821"},null,{"v":241.1444285547554,"d":"£241.14"},{"v":232.2018451233509,"d":"£232.20"},null,{"v":6.73990334836045,"d":"6.740"},{"v":6.751118761166511,"d":"6.751"},null,{"v":2475.7638461744054,"d":"£2,475.76"},{"v":1379.9505051492947,"d":"£1,379.95"},null,{"v":4.672533186936675,"d":"4.673"},{"v":4.783747286588797,"d":"4.784"},null,{"v":17091.610576948417,"d":"£17,091.61"},{"v":17042.85758046288,"d":"£17,042.86"},null,{"v":2.8785808687299115,"d":"2.879"},{"v":2.918784347194506,"d":"2.919"},null,{"v":48440.360391089875,"d":"£48,440.36"},{"v":48512.29378193842,"d":"£48,512.29"},null,{"v":4.567841727681671,"d":"4.568"},{"v":4.636745465647037,"d":"4.637"},null,{"v":939614.3437652708,"d":"£939,614.34"},{"v":0,"d":"£0.00"},null,{"v":-1439.9699057178411,"d":"-1439.970"},{"v":0,"d":"0.000"},null,{"v":61972.51310376688,"d":"£61,972.51"},{"v":0,"d":"£0.00"},null,{"v":-77.72332485564822,"d":"-77.723"},{"v":0,"d":"0.000"},null,{"v":25137032.703799482,"d":"£25,137,032.70"},{"v":0,"d":"£0.00"},null,{"v":-2551.1575333293517,"d":"-2551.158"},{"v":0,"d":"0.000"},null,{"v":424692.2425033563,"d":"£424,692.24"},{"v":0,"d":"£0.00"},null,{"v":-350.2165334725634,"d":"-350.217"},{"v":0,"d":"0.000"},null,{"v":-1155917.2013898387,"d":"-£1,155,917.20"},{"v":0,"d":"£0.00"},null,{"v":-1107.232886072664,"d":"-1107.233"},{"v":0,"d":"0.000"},null,{"v":25407394.60178204,"d":"£25,407,394.60"},{"v":0,"d":"£0.00"},null,{"v":-5526.300183448068,"d":"-5526.300"},{"v":0,"d":"0.000"},null,{"v":115925.4263089005,"d":"£115,925"},{"v":116200.87117865302,"d":"£116,201"},null,{"$f":"SUM(IF(BS561:BT561>=BS561, 1))","v":2},{"$f":"SUM(IF(BS561:BT561>=BT561, 1))","v":1},null,{"v":134556.92253865424,"d":"£134,557"},{"v":134790.17337820688,"d":"£134,790"},null,{"$f":"SUM(IF(BY561:BZ561>=BY561, 1))","v":2},{"$f":"SUM(IF(BY561:BZ561>=BZ561, 1))","v":1},null,{"v":90974.89989255909,"d":"£90,975"},{"v":94294.99522662665,"d":"£94,295"},null,{"$f":"SUM(IF(CE561:CF561>=CE561, 1))","v":2},{"$f":"SUM(IF(CE561:CF561>=CF561, 1))","v":1},null,{"v":40480.00679764981,"d":"£40,480"},{"v":41332.82936342724,"d":"£41,333"},null,{"$f":"SUM(IF(CK561:CL561>=CK561, 1))","v":2},{"$f":"SUM(IF(CK561:CL561>=CL561, 1))","v":1},null,{"$f":"AF561*WTP-AC561","v":{"v":42916.47416254355,"d":"£42,916"}},{"v":44222.615531002324,"d":"£44,223"},null,{"$f":"SUM(IF(CQ561:CR561>=CQ561, 1))","v":2},{"$f":"SUM(IF(CQ561:CR561>=CR561, 1))","v":1},null,{"v":-29739012.458122093,"d":"-£29,739,012"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW561:CX561>=CW561, 1))","v":2},{"$f":"SUM(IF(CW561:CX561>=CX561, 1))","v":1},null,{"v":-1616439.010216731,"d":"-£1,616,439"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC561:DD561>=DC561, 1))","v":2},{"$f":"SUM(IF(DC561:DD561>=DD561, 1))","v":1},null,{"v":-76160183.37038651,"d":"-£76,160,183"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI561:DJ561>=DI561, 1))","v":2},{"$f":"SUM(IF(DI561:DJ561>=DJ561, 1))","v":1},null,{"v":-7429022.911954625,"d":"-£7,429,023"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO561:DP561>=DO561, 1))","v":2},{"$f":"SUM(IF(DO561:DP561>=DP561, 1))","v":1},null,{"v":-20988740.520063445,"d":"-£20,988,741"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU561:DV561>=DU561, 1))","v":2},{"$f":"SUM(IF(DU561:DV561>=DV561, 1))","v":1},null,{"v":-135933398.2707434,"d":"-£135,933,398"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA561:EB561>=EA561, 1))","v":2},{"$f":"SUM(IF(EA561:EB561>=EB561, 1))","v":1}]
[{"$nulls":3},548,{"v":279.885736666595,"d":"£279.89"},{"v":257.7381427802584,"d":"£257.74"},null,{"v":5.8337778042701744,"d":"5.834"},{"v":5.847920140544887,"d":"5.848"},null,{"v":300.60318568272805,"d":"£300.60"},{"v":277.93030268955084,"d":"£277.93"},null,{"v":6.689258967156861,"d":"6.689"},{"v":6.701587212067955,"d":"6.702"},null,{"v":2016.856170383588,"d":"£2,016.86"},{"v":1627.8258344396536,"d":"£1,627.83"},null,{"v":4.877156149875528,"d":"4.877"},{"v":4.91212191068604,"d":"4.912"},null,{"v":9893.246152714326,"d":"£9,893.25"},{"v":9913.857197850562,"d":"£9,913.86"},null,{"v":2.982970692074364,"d":"2.983"},{"v":3.050634026037267,"d":"3.051"},null,{"v":49629.710809360804,"d":"£49,629.71"},{"v":49221.73008054576,"d":"£49,221.73"},null,{"v":4.175927838556146,"d":"4.176"},{"v":4.30482495253496,"d":"4.305"},null,{"v":2398027.103121947,"d":"£2,398,027.10"},{"v":0,"d":"£0.00"},null,{"v":-1531.2591454527133,"d":"-1531.259"},{"v":0,"d":"0.000"},null,{"v":150331.27716710564,"d":"£150,331.28"},{"v":0,"d":"£0.00"},null,{"v":-81.74173541456403,"d":"-81.742"},{"v":0,"d":"0.000"},null,{"v":9143852.861422589,"d":"£9,143,852.86"},{"v":0,"d":"£0.00"},null,{"v":-821.8427780529063,"d":"-821.843"},{"v":0,"d":"0.000"},null,{"v":-181743.66754400922,"d":"-£181,743.67"},{"v":0,"d":"£0.00"},null,{"v":-596.6404125258538,"d":"-596.640"},{"v":0,"d":"0.000"},null,{"v":6258385.090529484,"d":"£6,258,385.09"},{"v":0,"d":"£0.00"},null,{"v":-1977.2693153430907,"d":"-1977.269"},{"v":0,"d":"0.000"},null,{"v":17768852.664697118,"d":"£17,768,852.66"},{"v":0,"d":"£0.00"},null,{"v":-5008.753386789128,"d":"-5008.753"},{"v":0,"d":"0.000"},null,{"v":116395.6703487369,"d":"£116,396"},{"v":116700.66466811748,"d":"£116,701"},null,{"$f":"SUM(IF(BS564:BT564>=BS564, 1))","v":2},{"$f":"SUM(IF(BS564:BT564>=BT564, 1))","v":1},null,{"v":133484.5761574545,"d":"£133,485"},{"v":133753.81393866954,"d":"£133,754"},null,{"$f":"SUM(IF(BY564:BZ564>=BY564, 1))","v":2},{"$f":"SUM(IF(BY564:BZ564>=BZ564, 1))","v":1},null,{"v":95526.26682712698,"d":"£95,526"},{"v":96614.61237928114,"d":"£96,615"},null,{"$f":"SUM(IF(CE564:CF564>=CE564, 1))","v":2},{"$f":"SUM(IF(CE564:CF564>=CF564, 1))","v":1},null,{"v":49766.167688772955,"d":"£49,766"},{"v":51098.82332289478,"d":"£51,099"},null,{"$f":"SUM(IF(CK564:CL564>=CK564, 1))","v":2},{"$f":"SUM(IF(CK564:CL564>=CL564, 1))","v":1},null,{"$f":"AF564*WTP-AC564","v":{"v":33888.84596176212,"d":"£33,889"}},{"v":36874.76897015344,"d":"£36,875"},null,{"$f":"SUM(IF(CQ564:CR564>=CQ564, 1))","v":2},{"$f":"SUM(IF(CQ564:CR564>=CR564, 1))","v":1},null,{"v":-33023210.012176212,"d":"-£33,023,210"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW564:CX564>=CW564, 1))","v":2},{"$f":"SUM(IF(CW564:CX564>=CX564, 1))","v":1},null,{"v":-1785165.9854583861,"d":"-£1,785,166"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC564:DD564>=DC564, 1))","v":2},{"$f":"SUM(IF(DC564:DD564>=DD564, 1))","v":1},null,{"v":-25580708.422480717,"d":"-£25,580,708"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI564:DJ564>=DI564, 1))","v":2},{"$f":"SUM(IF(DI564:DJ564>=DJ564, 1))","v":1},null,{"v":-11751064.582973067,"d":"-£11,751,065"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO564:DP564>=DO564, 1))","v":2},{"$f":"SUM(IF(DO564:DP564>=DP564, 1))","v":1},null,{"v":-45803771.397391304,"d":"-£45,803,771"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU564:DV564>=DU564, 1))","v":2},{"$f":"SUM(IF(DU564:DV564>=DV564, 1))","v":1},null,{"v":-117943920.40047967,"d":"-£117,943,920"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA564:EB564>=EA564, 1))","v":2},{"$f":"SUM(IF(EA564:EB564>=EB564, 1))","v":1}]
[{"$nulls":3},551,{"v":222.80269593690258,"d":"£222.80"},{"v":212.2194606966397,"d":"£212.22"},null,{"v":5.8417380020130425,"d":"5.842"},{"v":5.861510562344347,"d":"5.862"},null,{"v":239.78840994162064,"d":"£239.79"},{"v":228.92407818724067,"d":"£228.92"},null,{"v":6.718502150750502,"d":"6.719"},{"v":6.736055329642306,"d":"6.736"},null,{"v":2519.9078608305354,"d":"£2,519.91"},{"v":1192.3215735415752,"d":"£1,192.32"},null,{"v":4.912665817772685,"d":"4.913"},{"v":5.029326652273552,"d":"5.029"},null,{"v":6713.574071236896,"d":"£6,713.57"},{"v":6689.76206246153,"d":"£6,689.76"},null,{"v":2.9940680668314945,"d":"2.994"},{"v":3.0310357069204783,"d":"3.031"},null,{"v":50952.20103833503,"d":"£50,952.20"},{"v":50824.81204246702,"d":"£50,824.81"},null,{"v":4.9782862514458195,"d":"4.978"},{"v":5.054043818007967,"d":"5.054"},null,{"v":1140587.729877953,"d":"£1,140,587.73"},{"v":0,"d":"£0.00"},null,{"v":-2130.949486633291,"d":"-2130.949"},{"v":0,"d":"0.000"},null,{"v":75886.99597475649,"d":"£75,887.00"},{"v":0,"d":"£0.00"},null,{"v":-122.6083707697426,"d":"-122.608"},{"v":0,"d":"0.000"},null,{"v":30328302.252976883,"d":"£30,328,302.25"},{"v":0,"d":"£0.00"},null,{"v":-2665.0810449782143,"d":"-2665.081"},{"v":0,"d":"0.000"},null,{"v":217289.07815395613,"d":"£217,289.08"},{"v":0,"d":"£0.00"},null,{"v":-337.3366989841064,"d":"-337.337"},{"v":0,"d":"0.000"},null,{"v":2054090.7257490219,"d":"£2,054,090.73"},{"v":0,"d":"£0.00"},null,{"v":-1221.5569627525533,"d":"-1221.557"},{"v":0,"d":"0.000"},null,{"v":33816156.78273257,"d":"£33,816,156.78"},{"v":0,"d":"£0.00"},null,{"v":-6477.532564117908,"d":"-6477.533"},{"v":0,"d":"0.000"},null,{"v":116611.95734432395,"d":"£116,612"},{"v":117017.99178619031,"d":"£117,018"},null,{"$f":"SUM(IF(BS567:BT567>=BS567, 1))","v":2},{"$f":"SUM(IF(BS567:BT567>=BT567, 1))","v":1},null,{"v":134130.25460506842,"d":"£134,130"},{"v":134492.18251465887,"d":"£134,492"},null,{"$f":"SUM(IF(BY567:BZ567>=BY567, 1))","v":2},{"$f":"SUM(IF(BY567:BZ567>=BZ567, 1))","v":1},null,{"v":95733.40849462315,"d":"£95,733"},{"v":99394.21147192946,"d":"£99,394"},null,{"$f":"SUM(IF(CE567:CF567>=CE567, 1))","v":2},{"$f":"SUM(IF(CE567:CF567>=CF567, 1))","v":1},null,{"v":53167.787265392995,"d":"£53,168"},{"v":53930.95207594804,"d":"£53,931"},null,{"$f":"SUM(IF(CK567:CL567>=CK567, 1))","v":2},{"$f":"SUM(IF(CK567:CL567>=CL567, 1))","v":1},null,{"$f":"AF567*WTP-AC567","v":{"v":48613.523990581365,"d":"£48,614"}},{"v":50256.06431769232,"d":"£50,256"},null,{"$f":"SUM(IF(CQ567:CR567>=CQ567, 1))","v":2},{"$f":"SUM(IF(CQ567:CR567>=CR567, 1))","v":1},null,{"v":-43759577.46254378,"d":"-£43,759,577"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW567:CX567>=CW567, 1))","v":2},{"$f":"SUM(IF(CW567:CX567>=CX567, 1))","v":1},null,{"v":-2528054.4113696082,"d":"-£2,528,054"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC567:DD567>=DC567, 1))","v":2},{"$f":"SUM(IF(DC567:DD567>=DD567, 1))","v":1},null,{"v":-83629923.15254118,"d":"-£83,629,923"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI567:DJ567>=DI567, 1))","v":2},{"$f":"SUM(IF(DI567:DJ567>=DJ567, 1))","v":1},null,{"v":-6964023.057836084,"d":"-£6,964,023"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO567:DP567>=DO567, 1))","v":2},{"$f":"SUM(IF(DO567:DP567>=DP567, 1))","v":1},null,{"v":-26485229.98080009,"d":"-£26,485,230"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU567:DV567>=DU567, 1))","v":2},{"$f":"SUM(IF(DU567:DV567>=DV567, 1))","v":1},null,{"v":-163366808.06509072,"d":"-£163,366,808"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA567:EB567>=EA567, 1))","v":2},{"$f":"SUM(IF(EA567:EB567>=EB567, 1))","v":1}]
[{"$nulls":3},555,{"v":219.77060340683227,"d":"£219.77"},{"v":191.01313202121986,"d":"£191.01"},null,{"v":5.92724148979079,"d":"5.927"},{"v":5.942954271229694,"d":"5.943"},null,{"v":235.40847649662044,"d":"£235.41"},{"v":205.95885293366004,"d":"£205.96"},null,{"v":6.815231142854277,"d":"6.815"},{"v":6.8291136697725365,"d":"6.829"},null,{"v":3406.6737942551986,"d":"£3,406.67"},{"v":1317.70052680507,"d":"£1,317.70"},null,{"v":4.723226392643457,"d":"4.723"},{"v":4.866926551952392,"d":"4.867"},null,{"v":15953.63049340096,"d":"£15,953.63"},{"v":16032.67366630013,"d":"£16,032.67"},null,{"v":2.9416517410825724,"d":"2.942"},{"v":3.013712510063493,"d":"3.014"},null,{"v":52124.541969404,"d":"£52,124.54"},{"v":51943.93887508493,"d":"£51,943.94"},null,{"v":3.9195353841328635,"d":"3.920"},{"v":4.020069580757348,"d":"4.020"},null,{"v":3075907.1527326684,"d":"£3,075,907.15"},{"v":0,"d":"£0.00"},null,{"v":-1680.643481103545,"d":"-1680.643"},{"v":0,"d":"0.000"},null,{"v":198553.06937804082,"d":"£198,553.07"},{"v":0,"d":"£0.00"},null,{"v":-93.59774410870885,"d":"-93.598"},{"v":0,"d":"0.000"},null,{"v":48715090.813614085,"d":"£48,715,090.81"},{"v":0,"d":"£0.00"},null,{"v":-3351.103826814624,"d":"-3351.104"},{"v":0,"d":"0.000"},null,{"v":-776722.705205396,"d":"-£776,722.71"},{"v":0,"d":"£0.00"},null,{"v":-708.1096743603737,"d":"-708.110"},{"v":0,"d":"0.000"},null,{"v":2899908.463032778,"d":"£2,899,908.46"},{"v":0,"d":"£0.00"},null,{"v":-1614.2578770022749,"d":"-1614.258"},{"v":0,"d":"0.000"},null,{"v":54112736.793552175,"d":"£54,112,736.79"},{"v":0,"d":"£0.00"},null,{"v":-7447.7126033895265,"d":"-7447.713"},{"v":0,"d":"0.000"},null,{"v":118325.05919240897,"d":"£118,325"},{"v":118668.07229257266,"d":"£118,668"},null,{"$f":"SUM(IF(BS571:BT571>=BS571, 1))","v":2},{"$f":"SUM(IF(BS571:BT571>=BT571, 1))","v":1},null,{"v":136069.21438058894,"d":"£136,069"},{"v":136376.31454251707,"d":"£136,376"},null,{"$f":"SUM(IF(BY571:BZ571>=BY571, 1))","v":2},{"$f":"SUM(IF(BY571:BZ571>=BZ571, 1))","v":1},null,{"v":91057.85405861394,"d":"£91,058"},{"v":96020.83051224276,"d":"£96,021"},null,{"$f":"SUM(IF(CE571:CF571>=CE571, 1))","v":2},{"$f":"SUM(IF(CE571:CF571>=CF571, 1))","v":1},null,{"v":42879.404328250486,"d":"£42,879"},{"v":44241.57653496973,"d":"£44,242"},null,{"$f":"SUM(IF(CK571:CL571>=CK571, 1))","v":2},{"$f":"SUM(IF(CK571:CL571>=CL571, 1))","v":1},null,{"$f":"AF571*WTP-AC571","v":{"v":26266.16571325327,"d":"£26,266"}},{"v":28457.452740062028,"d":"£28,457"},null,{"$f":"SUM(IF(CQ571:CR571>=CQ571, 1))","v":2},{"$f":"SUM(IF(CQ571:CR571>=CR571, 1))","v":1},null,{"v":-36688776.77480357,"d":"-£36,688,777"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW571:CX571>=CW571, 1))","v":2},{"$f":"SUM(IF(CW571:CX571>=CX571, 1))","v":1},null,{"v":-2070507.9515522178,"d":"-£2,070,508"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC571:DD571>=DC571, 1))","v":2},{"$f":"SUM(IF(DC571:DD571>=DD571, 1))","v":1},null,{"v":-115737167.34990656,"d":"-£115,737,167"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI571:DJ571>=DI571, 1))","v":2},{"$f":"SUM(IF(DI571:DJ571>=DJ571, 1))","v":1},null,{"v":-13385470.782002078,"d":"-£13,385,471"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO571:DP571>=DO571, 1))","v":2},{"$f":"SUM(IF(DO571:DP571>=DP571, 1))","v":1},null,{"v":-35185066.003078274,"d":"-£35,185,066"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU571:DV571>=DU571, 1))","v":2},{"$f":"SUM(IF(DU571:DV571>=DV571, 1))","v":1},null,{"v":-203066988.86134273,"d":"-£203,066,989"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA571:EB571>=EA571, 1))","v":2},{"$f":"SUM(IF(EA571:EB571>=EB571, 1))","v":1}]
[{"$nulls":3},557,{"v":337.271049297499,"d":"£337.27"},{"v":311.07210360857607,"d":"£311.07"},null,{"v":5.774805833969858,"d":"5.775"},{"v":5.78803818362778,"d":"5.788"},null,{"v":362.18439015887043,"d":"£362.18"},{"v":335.32232746198537,"d":"£335.32"},null,{"v":6.7473146360526925,"d":"6.747"},{"v":6.75848656422548,"d":"6.758"},null,{"v":2472.7818897273955,"d":"£2,472.78"},{"v":1655.6261756141046,"d":"£1,655.63"},null,{"v":4.66502826201518,"d":"4.665"},{"v":4.737189794280624,"d":"4.737"},null,{"v":11058.876206110432,"d":"£11,058.88"},{"v":11062.452108270625,"d":"£11,062.45"},null,{"v":3.0115191616077737,"d":"3.012"},{"v":3.0596798114916584,"d":"3.060"},null,{"v":50302.43391223424,"d":"£50,302.43"},{"v":50156.74965519865,"d":"£50,156.75"},null,{"v":4.048610965135084,"d":"4.049"},{"v":4.120167222427663,"d":"4.120"},null,{"v":2797848.367721188,"d":"£2,797,848.37"},{"v":0,"d":"£0.00"},null,{"v":-1413.114418080771,"d":"-1413.114"},{"v":0,"d":"0.000"},null,{"v":187209.15823261728,"d":"£187,209.16"},{"v":0,"d":"£0.00"},null,{"v":-77.86026310277919,"d":"-77.860"},{"v":0,"d":"0.000"},null,{"v":19133304.269811064,"d":"£19,133,304.27"},{"v":0,"d":"£0.00"},null,{"v":-1689.6272394163534,"d":"-1689.627"},{"v":0,"d":"0.000"},null,{"v":-30965.753504039145,"d":"-£30,965.75"},{"v":0,"d":"£0.00"},null,{"v":-417.05022847102504,"d":"-417.050"},{"v":0,"d":"0.000"},null,{"v":2255474.531480595,"d":"£2,255,474.53"},{"v":0,"d":"£0.00"},null,{"v":-1107.8294880692051,"d":"-1107.829"},{"v":0,"d":"0.000"},null,{"v":24342870.57374143,"d":"£24,342,870.57"},{"v":0,"d":"£0.00"},null,{"v":-4705.481637140134,"d":"-4705.482"},{"v":0,"d":"0.000"},null,{"v":115158.84563009966,"d":"£115,159"},{"v":115449.69156894702,"d":"£115,450"},null,{"$f":"SUM(IF(BS573:BT573>=BS573, 1))","v":2},{"$f":"SUM(IF(BS573:BT573>=BT573, 1))","v":1},null,{"v":134584.108330895,"d":"£134,584"},{"v":134834.40895704762,"d":"£134,834"},null,{"$f":"SUM(IF(BY573:BZ573>=BY573, 1))","v":2},{"$f":"SUM(IF(BY573:BZ573>=BZ573, 1))","v":1},null,{"v":90827.7833505762,"d":"£90,828"},{"v":93088.16970999839,"d":"£93,088"},null,{"$f":"SUM(IF(CE573:CF573>=CE573, 1))","v":2},{"$f":"SUM(IF(CE573:CF573>=CF573, 1))","v":1},null,{"v":49171.507026045045,"d":"£49,172"},{"v":50131.14412156254,"d":"£50,131"},null,{"$f":"SUM(IF(CK573:CL573>=CK573, 1))","v":2},{"$f":"SUM(IF(CK573:CL573>=CL573, 1))","v":1},null,{"$f":"AF573*WTP-AC573","v":{"v":30669.785390467434,"d":"£30,670"}},{"v":32246.59479335462,"d":"£32,247"},null,{"$f":"SUM(IF(CQ573:CR573>=CQ573, 1))","v":2},{"$f":"SUM(IF(CQ573:CR573>=CR573, 1))","v":1},null,{"v":-31060136.72933661,"d":"-£31,060,137"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW573:CX573>=CW573, 1))","v":2},{"$f":"SUM(IF(CW573:CX573>=CX573, 1))","v":1},null,{"v":-1744414.420288201,"d":"-£1,744,414"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC573:DD573>=DC573, 1))","v":2},{"$f":"SUM(IF(DC573:DD573>=DD573, 1))","v":1},null,{"v":-52925849.05813813,"d":"-£52,925,849"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI573:DJ573>=DI573, 1))","v":2},{"$f":"SUM(IF(DI573:DJ573>=DJ573, 1))","v":1},null,{"v":-8310038.815916462,"d":"-£8,310,039"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO573:DP573>=DO573, 1))","v":2},{"$f":"SUM(IF(DO573:DP573>=DP573, 1))","v":1},null,{"v":-24412064.2928647,"d":"-£24,412,064"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU573:DV573>=DU573, 1))","v":2},{"$f":"SUM(IF(DU573:DV573>=DV573, 1))","v":1},null,{"v":-118452503.31654412,"d":"-£118,452,503"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA573:EB573>=EA573, 1))","v":2},{"$f":"SUM(IF(EA573:EB573>=EB573, 1))","v":1}]
[{"$nulls":3},560,{"v":246.08875673049684,"d":"£246.09"},{"v":233.30786406571966,"d":"£233.31"},null,{"v":5.80617397062567,"d":"5.806"},{"v":5.823007722439812,"d":"5.823"},null,{"v":264.6653192465397,"d":"£264.67"},{"v":251.5631073095444,"d":"£251.56"},null,{"v":6.673965299673322,"d":"6.674"},{"v":6.68904763453532,"d":"6.689"},null,{"v":2546.1422808695847,"d":"£2,546.14"},{"v":1707.9797188392215,"d":"£1,707.98"},null,{"v":4.756991818834338,"d":"4.757"},{"v":4.824312434701354,"d":"4.824"},null,{"v":15294.287489147238,"d":"£15,294.29"},{"v":15177.835502159198,"d":"£15,177.84"},null,{"v":2.9690120745982225,"d":"2.969"},{"v":2.9863193299294717,"d":"2.986"},null,{"v":49918.58131258086,"d":"£49,918.58"},{"v":49972.04017488605,"d":"£49,972.04"},null,{"v":4.2317596332067655,"d":"4.232"},{"v":4.342022191408322,"d":"4.342"},null,{"v":1394240.122543925,"d":"£1,394,240.12"},{"v":0,"d":"£0.00"},null,{"v":-1836.3578200531053,"d":"-1836.358"},{"v":0,"d":"0.000"},null,{"v":92833.19205325704,"d":"£92,833.19"},{"v":0,"d":"£0.00"},null,{"v":-106.86297058758316,"d":"-106.863"},{"v":0,"d":"0.000"},null,{"v":18962865.631195243,"d":"£18,962,865.63"},{"v":0,"d":"£0.00"},null,{"v":-1523.08376766807,"d":"-1523.084"},{"v":0,"d":"0.000"},null,{"v":1042414.2400748105,"d":"£1,042,414.24"},{"v":0,"d":"£0.00"},null,{"v":-154.92504576806996,"d":"-154.925"},{"v":0,"d":"0.000"},null,{"v":-856743.1585522689,"d":"-£856,743.16"},{"v":0,"d":"£0.00"},null,{"v":-1767.0913354713239,"d":"-1767.091"},{"v":0,"d":"0.000"},null,{"v":20635610.027314965,"d":"£20,635,610.03"},{"v":0,"d":"£0.00"},null,{"v":-5388.320939548153,"d":"-5388.321"},{"v":0,"d":"0.000"},null,{"v":115877.39065578289,"d":"£115,877"},{"v":116226.84658473052,"d":"£116,227"},null,{"$f":"SUM(IF(BS576:BT576>=BS576, 1))","v":2},{"$f":"SUM(IF(BS576:BT576>=BT576, 1))","v":1},null,{"v":133214.6406742199,"d":"£133,215"},{"v":133529.38958339684,"d":"£133,529"},null,{"$f":"SUM(IF(BY576:BZ576>=BY576, 1))","v":2},{"$f":"SUM(IF(BY576:BZ576>=BZ576, 1))","v":1},null,{"v":92593.69409581719,"d":"£92,594"},{"v":94778.26897518785,"d":"£94,778"},null,{"$f":"SUM(IF(CE576:CF576>=CE576, 1))","v":2},{"$f":"SUM(IF(CE576:CF576>=CF576, 1))","v":1},null,{"v":44085.95400281721,"d":"£44,086"},{"v":44548.55109643024,"d":"£44,549"},null,{"$f":"SUM(IF(CK576:CL576>=CK576, 1))","v":2},{"$f":"SUM(IF(CK576:CL576>=CL576, 1))","v":1},null,{"$f":"AF576*WTP-AC576","v":{"v":34716.61135155444,"d":"£34,717"}},{"v":36868.403653280395,"d":"£36,868"},null,{"$f":"SUM(IF(CQ576:CR576>=CQ576, 1))","v":2},{"$f":"SUM(IF(CQ576:CR576>=CR576, 1))","v":1},null,{"v":-38121396.52360603,"d":"-£38,121,397"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW576:CX576>=CW576, 1))","v":2},{"$f":"SUM(IF(CW576:CX576>=CX576, 1))","v":1},null,{"v":-2230092.6038049203,"d":"-£2,230,093"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC576:DD576>=DC576, 1))","v":2},{"$f":"SUM(IF(DC576:DD576>=DD576, 1))","v":1},null,{"v":-49424540.984556645,"d":"-£49,424,541"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI576:DJ576>=DI576, 1))","v":2},{"$f":"SUM(IF(DI576:DJ576>=DJ576, 1))","v":1},null,{"v":-4140915.15543621,"d":"-£4,140,915"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO576:DP576>=DO576, 1))","v":2},{"$f":"SUM(IF(DO576:DP576>=DP576, 1))","v":1},null,{"v":-34485083.55087421,"d":"-£34,485,084"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU576:DV576>=DU576, 1))","v":2},{"$f":"SUM(IF(DU576:DV576>=DV576, 1))","v":1},null,{"v":-128402028.81827801,"d":"-£128,402,029"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA576:EB576>=EA576, 1))","v":2},{"$f":"SUM(IF(EA576:EB576>=EB576, 1))","v":1}]
[{"$nulls":3},561,{"v":263.7310119144821,"d":"£263.73"},{"v":231.58903993670424,"d":"£231.59"},null,{"v":5.7702597469640855,"d":"5.770"},{"v":5.791777807538495,"d":"5.792"},null,{"v":282.59727374109656,"d":"£282.60"},{"v":249.71085008425504,"d":"£249.71"},null,{"v":6.727897457739437,"d":"6.728"},{"v":6.747106893439157,"d":"6.747"},null,{"v":1889.305601261461,"d":"£1,889.31"},{"v":1481.8830379890553,"d":"£1,481.88"},null,{"v":4.808327922410343,"d":"4.808"},{"v":4.8543004752849015,"d":"4.854"},null,{"v":14620.65483075073,"d":"£14,620.65"},{"v":14607.924484713723,"d":"£14,607.92"},null,{"v":2.8264569882747725,"d":"2.826"},{"v":2.873183064645227,"d":"2.873"},null,{"v":50698.54571253005,"d":"£50,698.55"},{"v":50226.72707521652,"d":"£50,226.73"},null,{"v":4.247579580274677,"d":"4.248"},{"v":4.413642927841535,"d":"4.414"},null,{"v":3456050.1223209053,"d":"£3,456,050.12"},{"v":0,"d":"£0.00"},null,{"v":-2313.719143670264,"d":"-2313.719"},{"v":0,"d":"0.000"},null,{"v":222633.45003212016,"d":"£222,633.45"},{"v":0,"d":"£0.00"},null,{"v":-130.04341814799676,"d":"-130.043"},{"v":0,"d":"0.000"},null,{"v":9499318.1778312,"d":"£9,499,318.18"},{"v":0,"d":"£0.00"},null,{"v":-1071.879533855402,"d":"-1071.880"},{"v":0,"d":"0.000"},null,{"v":110753.22882160507,"d":"£110,753.23"},{"v":0,"d":"£0.00"},null,{"v":-406.5139952322866,"d":"-406.514"},{"v":0,"d":"0.000"},null,{"v":7560742.961573071,"d":"£7,560,742.96"},{"v":0,"d":"£0.00"},null,{"v":-2661.112103244525,"d":"-2661.112"},{"v":0,"d":"0.000"},null,{"v":20849497.940578904,"d":"£20,849,497.94"},{"v":0,"d":"£0.00"},null,{"v":-6583.268194150474,"d":"-6583.268"},{"v":0,"d":"0.000"},null,{"v":115141.46392736722,"d":"£115,141"},{"v":115603.9671108332,"d":"£115,604"},null,{"$f":"SUM(IF(BS577:BT577>=BS577, 1))","v":2},{"$f":"SUM(IF(BS577:BT577>=BT577, 1))","v":1},null,{"v":134275.35188104765,"d":"£134,275"},{"v":134692.4270186989,"d":"£134,692"},null,{"$f":"SUM(IF(BY577:BZ577>=BY577, 1))","v":2},{"$f":"SUM(IF(BY577:BZ577>=BZ577, 1))","v":1},null,{"v":94277.25284694541,"d":"£94,277"},{"v":95604.12646770898,"d":"£95,604"},null,{"$f":"SUM(IF(CE577:CF577>=CE577, 1))","v":2},{"$f":"SUM(IF(CE577:CF577>=CF577, 1))","v":1},null,{"v":41908.484934744716,"d":"£41,908"},{"v":42855.73680819081,"d":"£42,856"},null,{"$f":"SUM(IF(CK577:CL577>=CK577, 1))","v":2},{"$f":"SUM(IF(CK577:CL577>=CL577, 1))","v":1},null,{"$f":"AF577*WTP-AC577","v":{"v":34253.045892963484,"d":"£34,253"}},{"v":38046.13148161417,"d":"£38,046"},null,{"$f":"SUM(IF(CQ577:CR577>=CQ577, 1))","v":2},{"$f":"SUM(IF(CQ577:CR577>=CR577, 1))","v":1},null,{"v":-49730432.99572619,"d":"-£49,730,433"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW577:CX577>=CW577, 1))","v":2},{"$f":"SUM(IF(CW577:CX577>=CX577, 1))","v":1},null,{"v":-2823501.8129920554,"d":"-£2,823,502"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC577:DD577>=DC577, 1))","v":2},{"$f":"SUM(IF(DC577:DD577>=DD577, 1))","v":1},null,{"v":-30936908.854939245,"d":"-£30,936,909"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI577:DJ577>=DI577, 1))","v":2},{"$f":"SUM(IF(DI577:DJ577>=DJ577, 1))","v":1},null,{"v":-8241033.133467338,"d":"-£8,241,033"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO577:DP577>=DO577, 1))","v":2},{"$f":"SUM(IF(DO577:DP577>=DP577, 1))","v":1},null,{"v":-60782985.02646357,"d":"-£60,782,985"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU577:DV577>=DU577, 1))","v":2},{"$f":"SUM(IF(DU577:DV577>=DV577, 1))","v":1},null,{"v":-152514861.8235884,"d":"-£152,514,862"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA577:EB577>=EA577, 1))","v":2},{"$f":"SUM(IF(EA577:EB577>=EB577, 1))","v":1}]
[{"$nulls":3},564,{"v":278.22387479741724,"d":"£278.22"},{"v":234.20050913242784,"d":"£234.20"},null,{"v":5.8664455099207435,"d":"5.866"},{"v":5.882636544505757,"d":"5.883"},null,{"v":297.4629913468891,"d":"£297.46"},{"v":252.43860604030166,"d":"£252.44"},null,{"v":6.679503101660968,"d":"6.680"},{"v":6.693456871585292,"d":"6.693"},null,{"v":1179.4394287496118,"d":"£1,179.44"},{"v":1020.2736448240586,"d":"£1,020.27"},null,{"v":4.763023093826179,"d":"4.763"},{"v":4.808575152221025,"d":"4.809"},null,{"v":11868.326750651937,"d":"£11,868.33"},{"v":11818.054286097626,"d":"£11,818.05"},null,{"v":2.974953550848051,"d":"2.975"},{"v":3.0128111278208185,"d":"3.013"},null,{"v":49811.58198824825,"d":"£49,811.58"},{"v":49676.860864154376,"d":"£49,676.86"},null,{"v":4.277092439124929,"d":"4.277"},{"v":4.342035995911255,"d":"4.342"},null,{"v":4734020.496909596,"d":"£4,734,020.50"},{"v":0,"d":"£0.00"},null,{"v":-1741.0910872855188,"d":"-1741.091"},{"v":0,"d":"0.000"},null,{"v":311483.6536210548,"d":"£311,483.65"},{"v":0,"d":"£0.00"},null,{"v":-96.53371630106793,"d":"-96.534"},{"v":0,"d":"0.000"},null,{"v":3516785.4316338543,"d":"£3,516,785.43"},{"v":0,"d":"£0.00"},null,{"v":-1006.4777202294837,"d":"-1006.478"},{"v":0,"d":"0.000"},null,{"v":445682.1272788181,"d":"£445,682.13"},{"v":0,"d":"£0.00"},null,{"v":-335.62001760659103,"d":"-335.620"},{"v":0,"d":"0.000"},null,{"v":2159082.603948961,"d":"£2,159,082.60"},{"v":0,"d":"£0.00"},null,{"v":-1040.8056245004818,"d":"-1040.806"},{"v":0,"d":"0.000"},null,{"v":11167054.313392285,"d":"£11,167,054.31"},{"v":0,"d":"£0.00"},null,{"v":-4220.528165923143,"d":"-4220.528"},{"v":0,"d":"0.000"},null,{"v":117050.68632361745,"d":"£117,051"},{"v":117418.5303809827,"d":"£117,419"},null,{"$f":"SUM(IF(BS580:BT580>=BS580, 1))","v":2},{"$f":"SUM(IF(BS580:BT580>=BT580, 1))","v":1},null,{"v":133292.59904187245,"d":"£133,293"},{"v":133616.69882566555,"d":"£133,617"},null,{"$f":"SUM(IF(BY580:BZ580>=BY580, 1))","v":2},{"$f":"SUM(IF(BY580:BZ580>=BZ580, 1))","v":1},null,{"v":94081.02244777397,"d":"£94,081"},{"v":95151.22939959644,"d":"£95,151"},null,{"$f":"SUM(IF(CE580:CF580>=CE580, 1))","v":2},{"$f":"SUM(IF(CE580:CF580>=CF580, 1))","v":1},null,{"v":47630.74426630908,"d":"£47,631"},{"v":48438.16827031874,"d":"£48,438"},null,{"$f":"SUM(IF(CK580:CL580>=CK580, 1))","v":2},{"$f":"SUM(IF(CK580:CL580>=CL580, 1))","v":1},null,{"$f":"AF580*WTP-AC580","v":{"v":35730.26679425033,"d":"£35,730"}},{"v":37163.859054070716,"d":"£37,164"},null,{"$f":"SUM(IF(CQ580:CR580>=CQ580, 1))","v":2},{"$f":"SUM(IF(CQ580:CR580>=CR580, 1))","v":1},null,{"v":-39555842.24261997,"d":"-£39,555,842"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW580:CX580>=CW580, 1))","v":2},{"$f":"SUM(IF(CW580:CX580>=CX580, 1))","v":1},null,{"v":-2242157.9796424136,"d":"-£2,242,158"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC580:DD580>=DC580, 1))","v":2},{"$f":"SUM(IF(DC580:DD580>=DD580, 1))","v":1},null,{"v":-23646339.836223528,"d":"-£23,646,340"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI580:DJ580>=DI580, 1))","v":2},{"$f":"SUM(IF(DI580:DJ580>=DJ580, 1))","v":1},null,{"v":-7158082.479410638,"d":"-£7,158,082"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO580:DP580>=DO580, 1))","v":2},{"$f":"SUM(IF(DO580:DP580>=DP580, 1))","v":1},null,{"v":-22975195.093958598,"d":"-£22,975,195"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU580:DV580>=DU580, 1))","v":2},{"$f":"SUM(IF(DU580:DV580>=DV580, 1))","v":1},null,{"v":-95577617.63185515,"d":"-£95,577,618"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA580:EB580>=EA580, 1))","v":2},{"$f":"SUM(IF(EA580:EB580>=EB580, 1))","v":1}]
[{"$nulls":3},568,{"v":240.69361728246233,"d":"£240.69"},{"v":206.42698797320895,"d":"£206.43"},null,{"v":5.886931699776237,"d":"5.887"},{"v":5.906929271267427,"d":"5.907"},null,{"v":257.5966054595533,"d":"£257.60"},{"v":222.57192004537444,"d":"£222.57"},null,{"v":6.698391455979054,"d":"6.698"},{"v":6.716591853660111,"d":"6.717"},null,{"v":1712.446640648717,"d":"£1,712.45"},{"v":1065.8195980480198,"d":"£1,065.82"},null,{"v":4.825921841223711,"d":"4.826"},{"v":4.910614233801614,"d":"4.911"},null,{"v":8033.89925184365,"d":"£8,033.90"},{"v":8036.071251085963,"d":"£8,036.07"},null,{"v":2.9360405817245487,"d":"2.936"},{"v":2.979244946376962,"d":"2.979"},null,{"v":49675.968268877645,"d":"£49,675.97"},{"v":49561.72934887892,"d":"£49,561.73"},null,{"v":4.683835466136003,"d":"4.684"},{"v":4.7446144667727665,"d":"4.745"},null,{"v":3680283.516840959,"d":"£3,680,283.52"},{"v":0,"d":"£0.00"},null,{"v":-2147.7669154929886,"d":"-2147.767"},{"v":0,"d":"0.000"},null,{"v":242483.96849310576,"d":"£242,483.97"},{"v":0,"d":"£0.00"},null,{"v":-126.00554739226442,"d":"-126.006"},{"v":0,"d":"0.000"},null,{"v":15470989.936933175,"d":"£15,470,989.94"},{"v":0,"d":"£0.00"},null,{"v":-2026.3228522544928,"d":"-2026.323"},{"v":0,"d":"0.000"},null,{"v":-19482.801418613064,"d":"-£19,482.80"},{"v":0,"d":"£0.00"},null,{"v":-387.54251868148043,"d":"-387.543"},{"v":0,"d":"0.000"},null,{"v":1779185.2893063924,"d":"£1,779,185.29"},{"v":0,"d":"£0.00"},null,{"v":-946.5872386826023,"d":"-946.587"},{"v":0,"d":"0.000"},null,{"v":21153459.910155017,"d":"£21,153,459.91"},{"v":0,"d":"£0.00"},null,{"v":-5634.225072503828,"d":"-5634.225"},{"v":0,"d":"0.000"},null,{"v":117497.94037824227,"d":"£117,498"},{"v":117932.15843737534,"d":"£117,932"},null,{"$f":"SUM(IF(BS584:BT584>=BS584, 1))","v":2},{"$f":"SUM(IF(BS584:BT584>=BT584, 1))","v":1},null,{"v":133710.2325141215,"d":"£133,710"},{"v":134109.26515315686,"d":"£134,109"},null,{"$f":"SUM(IF(BY584:BZ584>=BY584, 1))","v":2},{"$f":"SUM(IF(BY584:BZ584>=BZ584, 1))","v":1},null,{"v":94805.9901838255,"d":"£94,806"},{"v":97146.46507798426,"d":"£97,146"},null,{"$f":"SUM(IF(CE584:CF584>=CE584, 1))","v":2},{"$f":"SUM(IF(CE584:CF584>=CF584, 1))","v":1},null,{"v":50686.91238264732,"d":"£50,687"},{"v":51548.82767645328,"d":"£51,549"},null,{"$f":"SUM(IF(CK584:CL584>=CK584, 1))","v":2},{"$f":"SUM(IF(CK584:CL584>=CL584, 1))","v":1},null,{"$f":"AF584*WTP-AC584","v":{"v":44000.74105384241,"d":"£44,001"}},{"v":45330.559986576416,"d":"£45,331"},null,{"$f":"SUM(IF(CQ584:CR584>=CQ584, 1))","v":2},{"$f":"SUM(IF(CQ584:CR584>=CR584, 1))","v":1},null,{"v":-46635621.82670073,"d":"-£46,635,622"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW584:CX584>=CW584, 1))","v":2},{"$f":"SUM(IF(CW584:CX584>=CX584, 1))","v":1},null,{"v":-2762594.9163383944,"d":"-£2,762,595"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC584:DD584>=DC584, 1))","v":2},{"$f":"SUM(IF(DC584:DD584>=DD584, 1))","v":1},null,{"v":-55997446.98202303,"d":"-£55,997,447"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI584:DJ584>=DI584, 1))","v":2},{"$f":"SUM(IF(DI584:DJ584>=DJ584, 1))","v":1},null,{"v":-7731367.5722109955,"d":"-£7,731,368"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO584:DP584>=DO584, 1))","v":2},{"$f":"SUM(IF(DO584:DP584>=DP584, 1))","v":1},null,{"v":-20710930.062958438,"d":"-£20,710,930"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU584:DV584>=DU584, 1))","v":2},{"$f":"SUM(IF(DU584:DV584>=DV584, 1))","v":1},null,{"v":-133837961.36023158,"d":"-£133,837,961"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA584:EB584>=EA584, 1))","v":2},{"$f":"SUM(IF(EA584:EB584>=EB584, 1))","v":1}]
[{"$nulls":3},570,{"v":236.706309767831,"d":"£236.71"},{"v":224.59580858968803,"d":"£224.60"},null,{"v":5.8896756013428275,"d":"5.890"},{"v":5.905593891483427,"d":"5.906"},null,{"v":254.63634931314107,"d":"£254.64"},{"v":242.20400774288987,"d":"£242.20"},null,{"v":6.6983492019009745,"d":"6.698"},{"v":6.71182169600239,"d":"6.712"},null,{"v":2064.4902423712074,"d":"£2,064.49"},{"v":1395.745934215463,"d":"£1,395.75"},null,{"v":4.901586060257888,"d":"4.902"},{"v":4.968560030015714,"d":"4.969"},null,{"v":14209.399943294855,"d":"£14,209.40"},{"v":14134.872495967047,"d":"£14,134.87"},null,{"v":2.9289938768359236,"d":"2.929"},{"v":2.9649254421253617,"d":"2.965"},null,{"v":51087.701469595275,"d":"£51,087.70"},{"v":50789.71226891234,"d":"£50,789.71"},null,{"v":4.441854685366062,"d":"4.442"},{"v":4.558641352559147,"d":"4.559"},null,{"v":1307316.1137097238,"d":"£1,307,316.11"},{"v":0,"d":"£0.00"},null,{"v":-1718.3630055765884,"d":"-1718.363"},{"v":0,"d":"0.000"},null,{"v":89097.48780183785,"d":"£89,097.49"},{"v":0,"d":"£0.00"},null,{"v":-96.5518339468359,"d":"-96.552"},{"v":0,"d":"0.000"},null,{"v":15517687.311027177,"d":"£15,517,687.31"},{"v":0,"d":"£0.00"},null,{"v":-1554.0784542095798,"d":"-1554.078"},{"v":0,"d":"0.000"},null,{"v":632671.5726776533,"d":"£632,671.57"},{"v":0,"d":"£0.00"},null,{"v":-305.02694960755025,"d":"-305.027"},{"v":0,"d":"0.000"},null,{"v":4499496.766275453,"d":"£4,499,496.77"},{"v":0,"d":"£0.00"},null,{"v":-1763.423742119093,"d":"-1763.424"},{"v":0,"d":"0.000"},null,{"v":22046269.251491845,"d":"£22,046,269.25"},{"v":0,"d":"£0.00"},null,{"v":-5437.443985459648,"d":"-5437.444"},{"v":0,"d":"0.000"},null,{"v":117556.80571708872,"d":"£117,557"},{"v":117887.28202107886,"d":"£117,887"},null,{"$f":"SUM(IF(BS586:BT586>=BS586, 1))","v":2},{"$f":"SUM(IF(BS586:BT586>=BT586, 1))","v":1},null,{"v":133712.34768870636,"d":"£133,712"},{"v":133994.2299123049,"d":"£133,994"},null,{"$f":"SUM(IF(BY586:BZ586>=BY586, 1))","v":2},{"$f":"SUM(IF(BY586:BZ586>=BZ586, 1))","v":1},null,{"v":95967.23096278655,"d":"£95,967"},{"v":97975.45466609881,"d":"£97,975"},null,{"$f":"SUM(IF(CE586:CF586>=CE586, 1))","v":2},{"$f":"SUM(IF(CE586:CF586>=CF586, 1))","v":1},null,{"v":44370.47759342362,"d":"£44,370"},{"v":45163.63634654018,"d":"£45,164"},null,{"$f":"SUM(IF(CK586:CL586>=CK586, 1))","v":2},{"$f":"SUM(IF(CK586:CL586>=CL586, 1))","v":1},null,{"$f":"AF586*WTP-AC586","v":{"v":37749.392237725966,"d":"£37,749"}},{"v":40383.11478227059,"d":"£40,383"},null,{"$f":"SUM(IF(CQ586:CR586>=CQ586, 1))","v":2},{"$f":"SUM(IF(CQ586:CR586>=CR586, 1))","v":1},null,{"v":-35674576.2252415,"d":"-£35,674,576"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW586:CX586>=CW586, 1))","v":2},{"$f":"SUM(IF(CW586:CX586>=CX586, 1))","v":1},null,{"v":-2020134.1667385558,"d":"-£2,020,134"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC586:DD586>=DC586, 1))","v":2},{"$f":"SUM(IF(DC586:DD586>=DD586, 1))","v":1},null,{"v":-46599256.395218775,"d":"-£46,599,256"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI586:DJ586>=DI586, 1))","v":2},{"$f":"SUM(IF(DI586:DJ586>=DJ586, 1))","v":1},null,{"v":-6733210.5648286585,"d":"-£6,733,211"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO586:DP586>=DO586, 1))","v":2},{"$f":"SUM(IF(DO586:DP586>=DP586, 1))","v":1},null,{"v":-39767971.60865731,"d":"-£39,767,972"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU586:DV586>=DU586, 1))","v":2},{"$f":"SUM(IF(DU586:DV586>=DV586, 1))","v":1},null,{"v":-130795148.96068479,"d":"-£130,795,149"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA586:EB586>=EA586, 1))","v":2},{"$f":"SUM(IF(EA586:EB586>=EB586, 1))","v":1}]
[{"$nulls":3},573,{"v":185.16725095385482,"d":"£185.17"},{"v":166.919091489473,"d":"£166.92"},null,{"v":5.872342913732986,"d":"5.872"},{"v":5.892080371237472,"d":"5.892"},null,{"v":198.67933847998526,"d":"£198.68"},{"v":180.00372013910462,"d":"£180.00"},null,{"v":6.742172647533771,"d":"6.742"},{"v":6.759869236357277,"d":"6.760"},null,{"v":1734.1449165261336,"d":"£1,734.14"},{"v":1250.7038977455168,"d":"£1,250.70"},null,{"v":4.726498659409313,"d":"4.726"},{"v":4.775594240155767,"d":"4.776"},null,{"v":12227.232998409556,"d":"£12,227.23"},{"v":12140.508003481911,"d":"£12,140.51"},null,{"v":2.9439545857751415,"d":"2.944"},{"v":2.982924605862623,"d":"2.983"},null,{"v":49281.58885635784,"d":"£49,281.59"},{"v":49299.25276447254,"d":"£49,299.25"},null,{"v":5.028269077307961,"d":"5.028"},{"v":5.0949566518275375,"d":"5.095"},null,{"v":1972140.0743449647,"d":"£1,972,140.07"},{"v":0,"d":"£0.00"},null,{"v":-2133.093531227325,"d":"-2133.094"},{"v":0,"d":"0.000"},null,{"v":130608.06492755265,"d":"£130,608.06"},{"v":0,"d":"£0.00"},null,{"v":-123.76121528449096,"d":"-123.761"},{"v":0,"d":"0.000"},null,{"v":11259524.49496569,"d":"£11,259,524.49"},{"v":0,"d":"£0.00"},null,{"v":-1143.4546770639638,"d":"-1143.455"},{"v":0,"d":"0.000"},null,{"v":767442.5488369216,"d":"£767,442.55"},{"v":0,"d":"£0.00"},null,{"v":-344.85158020608236,"d":"-344.852"},{"v":0,"d":"0.000"},null,{"v":-276856.77624086145,"d":"-£276,856.78"},{"v":0,"d":"£0.00"},null,{"v":-1045.2334091030975,"d":"-1045.233"},{"v":0,"d":"0.000"},null,{"v":13852858.406834267,"d":"£13,852,858.41"},{"v":0,"d":"£0.00"},null,{"v":-4790.39441288496,"d":"-4790.394"},{"v":0,"d":"0.000"},null,{"v":117261.69102370588,"d":"£117,262"},{"v":117674.68833325997,"d":"£117,675"},null,{"$f":"SUM(IF(BS589:BT589>=BS589, 1))","v":2},{"$f":"SUM(IF(BS589:BT589>=BT589, 1))","v":1},null,{"v":134644.77361219542,"d":"£134,645"},{"v":135017.38100700645,"d":"£135,017"},null,{"$f":"SUM(IF(BY589:BZ589>=BY589, 1))","v":2},{"$f":"SUM(IF(BY589:BZ589>=BZ589, 1))","v":1},null,{"v":92795.82827166014,"d":"£92,796"},{"v":94261.18090536982,"d":"£94,261"},null,{"$f":"SUM(IF(CE589:CF589>=CE589, 1))","v":2},{"$f":"SUM(IF(CE589:CF589>=CF589, 1))","v":1},null,{"v":46651.85871709327,"d":"£46,652"},{"v":47517.984113770544,"d":"£47,518"},null,{"$f":"SUM(IF(CK589:CL589>=CK589, 1))","v":2},{"$f":"SUM(IF(CK589:CL589>=CL589, 1))","v":1},null,{"$f":"AF589*WTP-AC589","v":{"v":51283.792689801376,"d":"£51,284"}},{"v":52599.880272078204,"d":"£52,600"},null,{"$f":"SUM(IF(CQ589:CR589>=CQ589, 1))","v":2},{"$f":"SUM(IF(CQ589:CR589>=CR589, 1))","v":1},null,{"v":-44634010.69889146,"d":"-£44,634,011"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW589:CX589>=CW589, 1))","v":2},{"$f":"SUM(IF(CW589:CX589>=CX589, 1))","v":1},null,{"v":-2605832.370617372,"d":"-£2,605,832"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC589:DD589>=DC589, 1))","v":2},{"$f":"SUM(IF(DC589:DD589>=DD589, 1))","v":1},null,{"v":-34128618.036244966,"d":"-£34,128,618"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI589:DJ589>=DI589, 1))","v":2},{"$f":"SUM(IF(DI589:DJ589>=DJ589, 1))","v":1},null,{"v":-7664474.152958568,"d":"-£7,664,474"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO589:DP589>=DO589, 1))","v":2},{"$f":"SUM(IF(DO589:DP589>=DP589, 1))","v":1},null,{"v":-20627811.40582109,"d":"-£20,627,811"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU589:DV589>=DU589, 1))","v":2},{"$f":"SUM(IF(DU589:DV589>=DV589, 1))","v":1},null,{"v":-109660746.66453347,"d":"-£109,660,747"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA589:EB589>=EA589, 1))","v":2},{"$f":"SUM(IF(EA589:EB589>=EB589, 1))","v":1}]
[{"$nulls":3},577,{"v":302.97110496703243,"d":"£302.97"},{"v":283.1300868579957,"d":"£283.13"},null,{"v":5.8661855275126165,"d":"5.866"},{"v":5.882949519711282,"d":"5.883"},null,{"v":325.71223278340887,"d":"£325.71"},{"v":305.37748253500837,"d":"£305.38"},null,{"v":6.6644751739571335,"d":"6.664"},{"v":6.678956201633261,"d":"6.679"},null,{"v":2044.9544277808245,"d":"£2,044.95"},{"v":1089.01059583022,"d":"£1,089.01"},null,{"v":4.726292070015566,"d":"4.726"},{"v":4.829272145766651,"d":"4.829"},null,{"v":12940.917686658091,"d":"£12,940.92"},{"v":12854.322377844295,"d":"£12,854.32"},null,{"v":3.181356247513246,"d":"3.181"},{"v":3.2361258698955324,"d":"3.236"},null,{"v":51276.52264840982,"d":"£51,276.52"},{"v":50922.73666683922,"d":"£50,922.74"},null,{"v":4.848375727731219,"d":"4.848"},{"v":4.973255784214074,"d":"4.973"},null,{"v":2135371.6875153044,"d":"£2,135,371.69"},{"v":0,"d":"£0.00"},null,{"v":-1804.2095478181975,"d":"-1804.210"},{"v":0,"d":"0.000"},null,{"v":138734.98745512124,"d":"£138,734.99"},{"v":0,"d":"£0.00"},null,{"v":-98.7976330391758,"d":"-98.798"},{"v":0,"d":"0.000"},null,{"v":22335957.376256667,"d":"£22,335,957.38"},{"v":0,"d":"£0.00"},null,{"v":-2406.1649918138405,"d":"-2406.165"},{"v":0,"d":"0.000"},null,{"v":785108.9343511472,"d":"£785,108.93"},{"v":0,"d":"£0.00"},null,{"v":-496.5640801147089,"d":"-496.564"},{"v":0,"d":"0.000"},null,{"v":5638697.254879607,"d":"£5,638,697.25"},{"v":0,"d":"£0.00"},null,{"v":-1990.3582062608466,"d":"-1990.358"},{"v":0,"d":"0.000"},null,{"v":31033870.240457848,"d":"£31,033,870.24"},{"v":0,"d":"£0.00"},null,{"v":-6796.09445904677,"d":"-6796.094"},{"v":0,"d":"0.000"},null,{"v":117020.7394452853,"d":"£117,021"},{"v":117375.86030736763,"d":"£117,376"},null,{"$f":"SUM(IF(BS593:BT593>=BS593, 1))","v":2},{"$f":"SUM(IF(BS593:BT593>=BT593, 1))","v":1},null,{"v":132963.79124635927,"d":"£132,964"},{"v":133273.74655013022,"d":"£133,274"},null,{"$f":"SUM(IF(BY593:BZ593>=BY593, 1))","v":2},{"$f":"SUM(IF(BY593:BZ593>=BZ593, 1))","v":1},null,{"v":92480.88697253048,"d":"£92,481"},{"v":95496.4323195028,"d":"£95,496"},null,{"$f":"SUM(IF(CE593:CF593>=CE593, 1))","v":2},{"$f":"SUM(IF(CE593:CF593>=CF593, 1))","v":1},null,{"v":50686.20726360683,"d":"£50,686"},{"v":51868.195020066356,"d":"£51,868"},null,{"$f":"SUM(IF(CK593:CL593>=CK593, 1))","v":2},{"$f":"SUM(IF(CK593:CL593>=CL593, 1))","v":1},null,{"$f":"AF593*WTP-AC593","v":{"v":45690.99190621457,"d":"£45,691"}},{"v":48542.37901744226,"d":"£48,542"},null,{"$f":"SUM(IF(CQ593:CR593>=CQ593, 1))","v":2},{"$f":"SUM(IF(CQ593:CR593>=CR593, 1))","v":1},null,{"v":-38219562.64387926,"d":"-£38,219,563"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW593:CX593>=CW593, 1))","v":2},{"$f":"SUM(IF(CW593:CX593>=CX593, 1))","v":1},null,{"v":-2114687.6482386375,"d":"-£2,114,688"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC593:DD593>=DC593, 1))","v":2},{"$f":"SUM(IF(DC593:DD593>=DD593, 1))","v":1},null,{"v":-70459257.21253347,"d":"-£70,459,257"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI593:DJ593>=DI593, 1))","v":2},{"$f":"SUM(IF(DI593:DJ593>=DJ593, 1))","v":1},null,{"v":-10716390.536645323,"d":"-£10,716,391"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO593:DP593>=DO593, 1))","v":2},{"$f":"SUM(IF(DO593:DP593>=DP593, 1))","v":1},null,{"v":-45445861.38009654,"d":"-£45,445,861"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU593:DV593>=DU593, 1))","v":2},{"$f":"SUM(IF(DU593:DV593>=DV593, 1))","v":1},null,{"v":-166955759.42139322,"d":"-£166,955,759"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA593:EB593>=EA593, 1))","v":2},{"$f":"SUM(IF(EA593:EB593>=EB593, 1))","v":1}]
[{"$nulls":3},580,{"v":269.22760513760653,"d":"£269.23"},{"v":233.8685773098962,"d":"£233.87"},null,{"v":5.8915202604912915,"d":"5.892"},{"v":5.909335531315489,"d":"5.909"},null,{"v":288.3218103139659,"d":"£288.32"},{"v":252.1233780366436,"d":"£252.12"},null,{"v":6.694101305531208,"d":"6.694"},{"v":6.709588321674444,"d":"6.710"},null,{"v":1785.5652045280542,"d":"£1,785.57"},{"v":1471.0654433910338,"d":"£1,471.07"},null,{"v":4.977174885081524,"d":"4.977"},{"v":5.009494567959689,"d":"5.009"},null,{"v":7666.357309447365,"d":"£7,666.36"},{"v":7628.067110082302,"d":"£7,628.07"},null,{"v":3.092687895642895,"d":"3.093"},{"v":3.131714990712099,"d":"3.132"},null,{"v":49778.349709338356,"d":"£49,778.35"},{"v":49783.92965111685,"d":"£49,783.93"},null,{"v":5.0343471169960585,"d":"5.034"},{"v":5.12885141889801,"d":"5.129"},null,{"v":3792697.5809708303,"d":"£3,792,697.58"},{"v":0,"d":"£0.00"},null,{"v":-1910.9104155381176,"d":"-1910.910"},{"v":0,"d":"0.000"},null,{"v":247076.48986859506,"d":"£247,076.49"},{"v":0,"d":"£0.00"},null,{"v":-105.70837869147452,"d":"-105.708"},{"v":0,"d":"0.000"},null,{"v":7351569.666594245,"d":"£7,351,569.67"},{"v":0,"d":"£0.00"},null,{"v":-755.4867432078757,"d":"-755.487"},{"v":0,"d":"0.000"},null,{"v":341505.3008670514,"d":"£341,505.30"},{"v":0,"d":"£0.00"},null,{"v":-348.07757767216816,"d":"-348.078"},{"v":0,"d":"0.000"},null,{"v":-87161.21813506282,"d":"-£87,161.22"},{"v":0,"d":"£0.00"},null,{"v":-1476.2000034702764,"d":"-1476.200"},{"v":0,"d":"0.000"},null,{"v":11645687.820165658,"d":"£11,645,687.82"},{"v":0,"d":"£0.00"},null,{"v":-4596.383118579912,"d":"-4596.383"},{"v":0,"d":"0.000"},null,{"v":117561.17760468822,"d":"£117,561"},{"v":117952.84204899988,"d":"£117,953"},null,{"$f":"SUM(IF(BS596:BT596>=BS596, 1))","v":2},{"$f":"SUM(IF(BS596:BT596>=BT596, 1))","v":1},null,{"v":133593.7043003102,"d":"£133,594"},{"v":133939.64305545224,"d":"£133,940"},null,{"$f":"SUM(IF(BY596:BZ596>=BY596, 1))","v":2},{"$f":"SUM(IF(BY596:BZ596>=BZ596, 1))","v":1},null,{"v":97757.93249710243,"d":"£97,758"},{"v":98718.82591580275,"d":"£98,719"},null,{"$f":"SUM(IF(CE596:CF596>=CE596, 1))","v":2},{"$f":"SUM(IF(CE596:CF596>=CF596, 1))","v":1},null,{"v":54187.40060341054,"d":"£54,187"},{"v":55006.23270415968,"d":"£55,006"},null,{"$f":"SUM(IF(CK596:CL596>=CK596, 1))","v":2},{"$f":"SUM(IF(CK596:CL596>=CL596, 1))","v":1},null,{"$f":"AF596*WTP-AC596","v":{"v":50908.59263058281,"d":"£50,909"}},{"v":52793.09872684334,"d":"£52,793"},null,{"$f":"SUM(IF(CQ596:CR596>=CQ596, 1))","v":2},{"$f":"SUM(IF(CQ596:CR596>=CR596, 1))","v":1},null,{"v":-42010905.891733184,"d":"-£42,010,906"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW596:CX596>=CW596, 1))","v":2},{"$f":"SUM(IF(CW596:CX596>=CX596, 1))","v":1},null,{"v":-2361244.0636980855,"d":"-£2,361,244"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC596:DD596>=DC596, 1))","v":2},{"$f":"SUM(IF(DC596:DD596>=DD596, 1))","v":1},null,{"v":-22461304.530751757,"d":"-£22,461,305"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI596:DJ596>=DI596, 1))","v":2},{"$f":"SUM(IF(DI596:DJ596>=DJ596, 1))","v":1},null,{"v":-7303056.854310415,"d":"-£7,303,057"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO596:DP596>=DO596, 1))","v":2},{"$f":"SUM(IF(DO596:DP596>=DP596, 1))","v":1},null,{"v":-29436838.851270467,"d":"-£29,436,839"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU596:DV596>=DU596, 1))","v":2},{"$f":"SUM(IF(DU596:DV596>=DV596, 1))","v":1},null,{"v":-103573350.1917639,"d":"-£103,573,350"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA596:EB596>=EA596, 1))","v":2},{"$f":"SUM(IF(EA596:EB596>=EB596, 1))","v":1}]
[{"$nulls":3},583,{"v":281.69903647659714,"d":"£281.70"},{"v":227.40325663294476,"d":"£227.40"},null,{"v":5.826680199033251,"d":"5.827"},{"v":5.848781581075812,"d":"5.849"},null,{"v":300.61771629960015,"d":"£300.62"},{"v":245.09986372360385,"d":"£245.10"},null,{"v":6.679326616078759,"d":"6.679"},{"v":6.6992699696900795,"d":"6.699"},null,{"v":1739.5199678015315,"d":"£1,739.52"},{"v":887.3188049431357,"d":"£887.32"},null,{"v":4.727191267167133,"d":"4.727"},{"v":4.86439891786098,"d":"4.864"},null,{"v":11315.723377637927,"d":"£11,315.72"},{"v":11391.487530953918,"d":"£11,391.49"},null,{"v":3.1526402375203615,"d":"3.153"},{"v":3.2176039003090797,"d":"3.218"},null,{"v":48456.861685417614,"d":"£48,456.86"},{"v":48455.82505215568,"d":"£48,455.83"},null,{"v":4.572989995617724,"d":"4.573"},{"v":4.66700788235871,"d":"4.667"},null,{"v":5861630.636169142,"d":"£5,861,630.64"},{"v":0,"d":"£0.00"},null,{"v":-2386.0075028925335,"d":"-2386.008"},{"v":0,"d":"0.000"},null,{"v":389702.63686213247,"d":"£389,702.64"},{"v":0,"d":"£0.00"},null,{"v":-139.9905999528111,"d":"-139.991"},{"v":0,"d":"0.000"},null,{"v":20069672.142036773,"d":"£20,069,672.14"},{"v":0,"d":"£0.00"},null,{"v":-3231.2940709541926,"d":"-3231.294"},{"v":0,"d":"0.000"},null,{"v":-678328.2281274745,"d":"-£678,328.23"},{"v":0,"d":"£0.00"},null,{"v":-581.6297595031791,"d":"-581.630"},{"v":0,"d":"0.000"},null,{"v":16228.333950360746,"d":"£16,228.33"},{"v":0,"d":"£0.00"},null,{"v":-1471.8355269516926,"d":"-1471.836"},{"v":0,"d":"0.000"},null,{"v":25658905.520890933,"d":"£25,658,905.52"},{"v":0,"d":"£0.00"},null,{"v":-7810.757460254408,"d":"-7810.757"},{"v":0,"d":"0.000"},null,{"v":116251.90494418843,"d":"£116,252"},{"v":116748.2283648833,"d":"£116,748"},null,{"$f":"SUM(IF(BS599:BT599>=BS599, 1))","v":2},{"$f":"SUM(IF(BS599:BT599>=BT599, 1))","v":1},null,{"v":133285.91460527558,"d":"£133,286"},{"v":133740.299530078,"d":"£133,740"},null,{"$f":"SUM(IF(BY599:BZ599>=BY599, 1))","v":2},{"$f":"SUM(IF(BY599:BZ599>=BZ599, 1))","v":1},null,{"v":92804.30537554112,"d":"£92,804"},{"v":96400.65955227645,"d":"£96,401"},null,{"$f":"SUM(IF(CE599:CF599>=CE599, 1))","v":2},{"$f":"SUM(IF(CE599:CF599>=CF599, 1))","v":1},null,{"v":51737.0813727693,"d":"£51,737"},{"v":52960.59047522768,"d":"£52,961"},null,{"$f":"SUM(IF(CK599:CL599>=CK599, 1))","v":2},{"$f":"SUM(IF(CK599:CL599>=CL599, 1))","v":1},null,{"$f":"AF599*WTP-AC599","v":{"v":43002.93822693687,"d":"£43,003"}},{"v":44884.33259501851,"d":"£44,884"},null,{"$f":"SUM(IF(CQ599:CR599>=CQ599, 1))","v":2},{"$f":"SUM(IF(CQ599:CR599>=CR599, 1))","v":1},null,{"v":-53581780.69401981,"d":"-£53,581,781"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW599:CX599>=CW599, 1))","v":2},{"$f":"SUM(IF(CW599:CX599>=CX599, 1))","v":1},null,{"v":-3189514.6359183546,"d":"-£3,189,515"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC599:DD599>=DC599, 1))","v":2},{"$f":"SUM(IF(DC599:DD599>=DD599, 1))","v":1},null,{"v":-84695553.56112063,"d":"-£84,695,554"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI599:DJ599>=DI599, 1))","v":2},{"$f":"SUM(IF(DI599:DJ599>=DJ599, 1))","v":1},null,{"v":-10954266.961936109,"d":"-£10,954,267"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO599:DP599>=DO599, 1))","v":2},{"$f":"SUM(IF(DO599:DP599>=DP599, 1))","v":1},null,{"v":-29452938.872984212,"d":"-£29,452,939"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU599:DV599>=DU599, 1))","v":2},{"$f":"SUM(IF(DU599:DV599>=DV599, 1))","v":1},null,{"v":-181874054.7259791,"d":"-£181,874,055"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA599:EB599>=EA599, 1))","v":2},{"$f":"SUM(IF(EA599:EB599>=EB599, 1))","v":1}]
[{"$nulls":3},584,{"v":245.8385741495625,"d":"£245.84"},{"v":232.32887145403615,"d":"£232.33"},null,{"v":5.869189385977497,"d":"5.869"},{"v":5.884808431617741,"d":"5.885"},null,{"v":264.41523007080696,"d":"£264.42"},{"v":250.54933628524407,"d":"£250.55"},null,{"v":6.737182356115343,"d":"6.737"},{"v":6.750473643380482,"d":"6.750"},null,{"v":2331.1995338308116,"d":"£2,331.20"},{"v":1352.6578825263396,"d":"£1,352.66"},null,{"v":4.989586992718075,"d":"4.990"},{"v":5.118626076344269,"d":"5.119"},null,{"v":8120.4208903825875,"d":"£8,120.42"},{"v":8154.60523821935,"d":"£8,154.61"},null,{"v":2.994705623038829,"d":"2.995"},{"v":3.047817863978772,"d":"3.048"},null,{"v":51187.380463422625,"d":"£51,187.38"},{"v":50818.37399024434,"d":"£50,818.37"},null,{"v":4.65118797748958,"d":"4.651"},{"v":4.804151552172426,"d":"4.804"},null,{"v":1465505.2463844193,"d":"£1,465,505.25"},{"v":0,"d":"£0.00"},null,{"v":-1694.3225062144284,"d":"-1694.323"},{"v":0,"d":"0.000"},null,{"v":95262.9155314394,"d":"£95,262.92"},{"v":0,"d":"£0.00"},null,{"v":-91.31519364163263,"d":"-91.315"},{"v":0,"d":"0.000"},null,{"v":22164131.711710334,"d":"£22,164,131.71"},{"v":0,"d":"£0.00"},null,{"v":-2922.7567795777586,"d":"-2922.757"},{"v":0,"d":"0.000"},null,{"v":-303606.9120603437,"d":"-£303,606.91"},{"v":0,"d":"£0.00"},null,{"v":-471.71423428588747,"d":"-471.714"},{"v":0,"d":"0.000"},null,{"v":5903195.175586409,"d":"£5,903,195.18"},{"v":0,"d":"£0.00"},null,{"v":-2447.040639506503,"d":"-2447.041"},{"v":0,"d":"0.000"},null,{"v":29324488.13715226,"d":"£29,324,488.14"},{"v":0,"d":"£0.00"},null,{"v":-7627.14935322621,"d":"-7627.149"},{"v":0,"d":"0.000"},null,{"v":117137.94914540037,"d":"£117,138"},{"v":117463.83976090078,"d":"£117,464"},null,{"$f":"SUM(IF(BS600:BT600>=BS600, 1))","v":2},{"$f":"SUM(IF(BS600:BT600>=BT600, 1))","v":1},null,{"v":134479.23189223607,"d":"£134,479"},{"v":134758.9235313244,"d":"£134,759"},null,{"$f":"SUM(IF(BY600:BZ600>=BY600, 1))","v":2},{"$f":"SUM(IF(BY600:BZ600>=BZ600, 1))","v":1},null,{"v":97460.54032053068,"d":"£97,461"},{"v":101019.86364435902,"d":"£101,020"},null,{"$f":"SUM(IF(CE600:CF600>=CE600, 1))","v":2},{"$f":"SUM(IF(CE600:CF600>=CF600, 1))","v":1},null,{"v":51773.691570393996,"d":"£51,774"},{"v":52801.752041356085,"d":"£52,802"},null,{"$f":"SUM(IF(CK600:CL600>=CK600, 1))","v":2},{"$f":"SUM(IF(CK600:CL600>=CL600, 1))","v":1},null,{"$f":"AF600*WTP-AC600","v":{"v":41836.37908636898,"d":"£41,836"}},{"v":45264.65705320417,"d":"£45,265"},null,{"$f":"SUM(IF(CQ600:CR600>=CQ600, 1))","v":2},{"$f":"SUM(IF(CQ600:CR600>=CR600, 1))","v":1},null,{"v":-35351955.370672986,"d":"-£35,351,955"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW600:CX600>=CW600, 1))","v":2},{"$f":"SUM(IF(CW600:CX600>=CX600, 1))","v":1},null,{"v":-1921566.7883640921,"d":"-£1,921,567"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC600:DD600>=DC600, 1))","v":2},{"$f":"SUM(IF(DC600:DD600>=DD600, 1))","v":1},null,{"v":-80619267.30326551,"d":"-£80,619,267"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI600:DJ600>=DI600, 1))","v":2},{"$f":"SUM(IF(DI600:DJ600>=DJ600, 1))","v":1},null,{"v":-9130677.773657406,"d":"-£9,130,678"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO600:DP600>=DO600, 1))","v":2},{"$f":"SUM(IF(DO600:DP600>=DP600, 1))","v":1},null,{"v":-54844007.96571647,"d":"-£54,844,008"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU600:DV600>=DU600, 1))","v":2},{"$f":"SUM(IF(DU600:DV600>=DV600, 1))","v":1},null,{"v":-181867475.20167646,"d":"-£181,867,475"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA600:EB600>=EA600, 1))","v":2},{"$f":"SUM(IF(EA600:EB600>=EB600, 1))","v":1}]
[{"$nulls":3},587,{"v":255.7997520644327,"d":"£255.80"},{"v":240.22368117177825,"d":"£240.22"},null,{"v":5.8469440888871995,"d":"5.847"},{"v":5.860470559975209,"d":"5.860"},null,{"v":275.04143869372245,"d":"£275.04"},{"v":259.0873227520887,"d":"£259.09"},null,{"v":6.691390304833351,"d":"6.691"},{"v":6.702901080188379,"d":"6.703"},null,{"v":2909.4520958505855,"d":"£2,909.45"},{"v":1447.2722087890547,"d":"£1,447.27"},null,{"v":4.7982451729743625,"d":"4.798"},{"v":4.921954476667345,"d":"4.922"},null,{"v":13210.23650838026,"d":"£13,210.24"},{"v":13192.412302373692,"d":"£13,192.41"},null,{"v":3.051673413537973,"d":"3.052"},{"v":3.103912324765124,"d":"3.104"},null,{"v":47987.47914444729,"d":"£47,987.48"},{"v":47988.0974243566,"d":"£47,988.10"},null,{"v":4.083357841906216,"d":"4.083"},{"v":4.13937398750143,"d":"4.139"},null,{"v":1684696.13409923,"d":"£1,684,696.13"},{"v":0,"d":"£0.00"},null,{"v":-1463.012957954674,"d":"-1463.013"},{"v":0,"d":"0.000"},null,{"v":105921.0156614758,"d":"£105,921.02"},{"v":0,"d":"£0.00"},null,{"v":-76.42122077563731,"d":"-76.421"},{"v":0,"d":"0.000"},null,{"v":33605485.76254089,"d":"£33,605,485.76"},{"v":0,"d":"£0.00"},null,{"v":-2843.2283064042917,"d":"-2843.228"},{"v":0,"d":"0.000"},null,{"v":160145.03838726872,"d":"£160,145.04"},{"v":0,"d":"£0.00"},null,{"v":-469.35063703250967,"d":"-469.351"},{"v":0,"d":"0.000"},null,{"v":-9875.820947616892,"d":"-£9,875.82"},{"v":0,"d":"£0.00"},null,{"v":-894.749151216932,"d":"-894.749"},{"v":0,"d":"0.000"},null,{"v":35546372.12974125,"d":"£35,546,372.13"},{"v":0,"d":"£0.00"},null,{"v":-5746.762273384044,"d":"-5746.762"},{"v":0,"d":"0.000"},null,{"v":116683.08202567956,"d":"£116,683"},{"v":116969.1875183324,"d":"£116,969"},null,{"$f":"SUM(IF(BS603:BT603>=BS603, 1))","v":2},{"$f":"SUM(IF(BS603:BT603>=BT603, 1))","v":1},null,{"v":133552.76465797328,"d":"£133,553"},{"v":133798.9342810155,"d":"£133,799"},null,{"$f":"SUM(IF(BY603:BZ603>=BY603, 1))","v":2},{"$f":"SUM(IF(BY603:BZ603>=BZ603, 1))","v":1},null,{"v":93055.45136363666,"d":"£93,055"},{"v":96991.81732455785,"d":"£96,992"},null,{"$f":"SUM(IF(CE603:CF603>=CE603, 1))","v":2},{"$f":"SUM(IF(CE603:CF603>=CF603, 1))","v":1},null,{"v":47823.2317623792,"d":"£47,823"},{"v":48885.834192928785,"d":"£48,886"},null,{"$f":"SUM(IF(CK603:CL603>=CK603, 1))","v":2},{"$f":"SUM(IF(CK603:CL603>=CL603, 1))","v":1},null,{"$f":"AF603*WTP-AC603","v":{"v":33679.67769367704,"d":"£33,680"}},{"v":34799.38232567199,"d":"£34,799"},null,{"$f":"SUM(IF(CQ603:CR603>=CQ603, 1))","v":2},{"$f":"SUM(IF(CQ603:CR603>=CR603, 1))","v":1},null,{"v":-30944955.29319271,"d":"-£30,944,955"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW603:CX603>=CW603, 1))","v":2},{"$f":"SUM(IF(CW603:CX603>=CX603, 1))","v":1},null,{"v":-1634345.431174222,"d":"-£1,634,345"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC603:DD603>=DC603, 1))","v":2},{"$f":"SUM(IF(DC603:DD603>=DD603, 1))","v":1},null,{"v":-90470051.89062673,"d":"-£90,470,052"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI603:DJ603>=DI603, 1))","v":2},{"$f":"SUM(IF(DI603:DJ603>=DJ603, 1))","v":1},null,{"v":-9547157.779037463,"d":"-£9,547,158"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO603:DP603>=DO603, 1))","v":2},{"$f":"SUM(IF(DO603:DP603>=DP603, 1))","v":1},null,{"v":-17885107.203391023,"d":"-£17,885,107"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU603:DV603>=DU603, 1))","v":2},{"$f":"SUM(IF(DU603:DV603>=DV603, 1))","v":1},null,{"v":-150481617.59742212,"d":"-£150,481,618"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA603:EB603>=EA603, 1))","v":2},{"$f":"SUM(IF(EA603:EB603>=EB603, 1))","v":1}]
[{"$nulls":3},590,{"v":218.69373972310964,"d":"£218.69"},{"v":208.59770567057782,"d":"£208.60"},null,{"v":5.77815592843653,"d":"5.778"},{"v":5.791186142296863,"d":"5.791"},null,{"v":235.30901800475027,"d":"£235.31"},{"v":224.96046100328255,"d":"£224.96"},null,{"v":6.71543514660641,"d":"6.715"},{"v":6.726593442521649,"d":"6.727"},null,{"v":1736.538126544778,"d":"£1,736.54"},{"v":1404.4478047629905,"d":"£1,404.45"},null,{"v":4.837963837371801,"d":"4.838"},{"v":4.872801331336454,"d":"4.873"},null,{"v":9807.25150628979,"d":"£9,807.25"},{"v":9814.060152320895,"d":"£9,814.06"},null,{"v":3.1439387510469192,"d":"3.144"},{"v":3.187394327166734,"d":"3.187"},null,{"v":48856.61260680854,"d":"£48,856.61"},{"v":48790.75045775329,"d":"£48,790.75"},null,{"v":4.6340166878338325,"d":"4.634"},{"v":4.75362730384992,"d":"4.754"},null,{"v":1075676.1504870562,"d":"£1,075,676.15"},{"v":0,"d":"£0.00"},null,{"v":-1388.2966531586521,"d":"-1388.297"},{"v":0,"d":"0.000"},null,{"v":69654.43697325996,"d":"£69,654.44"},{"v":0,"d":"£0.00"},null,{"v":-75.10465656678169,"d":"-75.105"},{"v":0,"d":"0.000"},null,{"v":7596479.118274542,"d":"£7,596,479.12"},{"v":0,"d":"£0.00"},null,{"v":-796.8985486105191,"d":"-796.899"},{"v":0,"d":"0.000"},null,{"v":-60552.6027632436,"d":"-£60,552.60"},{"v":0,"d":"£0.00"},null,{"v":-386.4715872450174,"d":"-386.472"},{"v":0,"d":"0.000"},null,{"v":1037845.807820947,"d":"£1,037,845.81"},{"v":0,"d":"£0.00"},null,{"v":-1884.8060408571596,"d":"-1884.806"},{"v":0,"d":"0.000"},null,{"v":9719102.910792563,"d":"£9,719,102.91"},{"v":0,"d":"£0.00"},null,{"v":-4531.57748643813,"d":"-4531.577"},{"v":0,"d":"0.000"},null,{"v":115344.42482900749,"d":"£115,344"},{"v":115615.12514026668,"d":"£115,615"},null,{"$f":"SUM(IF(BS606:BT606>=BS606, 1))","v":2},{"$f":"SUM(IF(BS606:BT606>=BT606, 1))","v":1},null,{"v":134073.39391412344,"d":"£134,073"},{"v":134306.9083894297,"d":"£134,307"},null,{"$f":"SUM(IF(BY606:BZ606>=BY606, 1))","v":2},{"$f":"SUM(IF(BY606:BZ606>=BZ606, 1))","v":1},null,{"v":95022.73862089124,"d":"£95,023"},{"v":96051.57882196609,"d":"£96,052"},null,{"$f":"SUM(IF(CE606:CF606>=CE606, 1))","v":2},{"$f":"SUM(IF(CE606:CF606>=CF606, 1))","v":1},null,{"v":53071.523514648594,"d":"£53,072"},{"v":53933.82639101378,"d":"£53,934"},null,{"$f":"SUM(IF(CK606:CL606>=CK606, 1))","v":2},{"$f":"SUM(IF(CK606:CL606>=CL606, 1))","v":1},null,{"$f":"AF606*WTP-AC606","v":{"v":43823.7211498681,"d":"£43,824"}},{"v":46281.79561924512,"d":"£46,282"},null,{"$f":"SUM(IF(CQ606:CR606>=CQ606, 1))","v":2},{"$f":"SUM(IF(CQ606:CR606>=CR606, 1))","v":1},null,{"v":-28841609.213660102,"d":"-£28,841,609"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW606:CX606>=CW606, 1))","v":2},{"$f":"SUM(IF(CW606:CX606>=CX606, 1))","v":1},null,{"v":-1571747.5683088938,"d":"-£1,571,748"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC606:DD606>=DC606, 1))","v":2},{"$f":"SUM(IF(DC606:DD606>=DD606, 1))","v":1},null,{"v":-23534450.090484925,"d":"-£23,534,450"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI606:DJ606>=DI606, 1))","v":2},{"$f":"SUM(IF(DI606:DJ606>=DJ606, 1))","v":1},null,{"v":-7668879.142137105,"d":"-£7,668,879"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO606:DP606>=DO606, 1))","v":2},{"$f":"SUM(IF(DO606:DP606>=DP606, 1))","v":1},null,{"v":-38733966.62496414,"d":"-£38,733,967"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU606:DV606>=DU606, 1))","v":2},{"$f":"SUM(IF(DU606:DV606>=DV606, 1))","v":1},null,{"v":-100350652.63955516,"d":"-£100,350,653"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA606:EB606>=EA606, 1))","v":2},{"$f":"SUM(IF(EA606:EB606>=EB606, 1))","v":1}]
[{"$nulls":3},593,{"v":228.64222662054195,"d":"£228.64"},{"v":200.65873778002907,"d":"£200.66"},null,{"v":5.798425878724962,"d":"5.798"},{"v":5.820431593037507,"d":"5.820"},null,{"v":244.99668353757988,"d":"£245.00"},{"v":216.35024135764053,"d":"£216.35"},null,{"v":6.73328682290302,"d":"6.733"},{"v":6.752838245343244,"d":"6.753"},null,{"v":2158.9710994208854,"d":"£2,158.97"},{"v":1123.0894865745581,"d":"£1,123.09"},null,{"v":4.821001377564237,"d":"4.821"},{"v":4.947756579697783,"d":"4.948"},null,{"v":14039.228260125015,"d":"£14,039.23"},{"v":14038.675274279482,"d":"£14,038.68"},null,{"v":2.8360933931816357,"d":"2.836"},{"v":2.8863560064619684,"d":"2.886"},null,{"v":48281.39728586541,"d":"£48,281.40"},{"v":48165.67117841035,"d":"£48,165.67"},null,{"v":4.688830836038572,"d":"4.689"},{"v":4.839530619093602,"d":"4.840"},null,{"v":3018160.7595634325,"d":"£3,018,160.76"},{"v":0,"d":"£0.00"},null,{"v":-2373.427552326243,"d":"-2373.428"},{"v":0,"d":"0.000"},null,{"v":201690.17676603945,"d":"£201,690.18"},{"v":0,"d":"£0.00"},null,{"v":-137.6551343872553,"d":"-137.655"},{"v":0,"d":"0.000"},null,{"v":24010348.93393447,"d":"£24,010,348.93"},{"v":0,"d":"£0.00"},null,{"v":-2938.015883934161,"d":"-2938.016"},{"v":0,"d":"0.000"},null,{"v":5057.364603636461,"d":"£5,057.36"},{"v":0,"d":"£0.00"},null,{"v":-459.67968862716094,"d":"-459.680"},{"v":0,"d":"0.000"},null,{"v":1811594.3948337918,"d":"£1,811,594.39"},{"v":0,"d":"£0.00"},null,{"v":-2359.077724887526,"d":"-2359.078"},{"v":0,"d":"0.000"},null,{"v":29046851.62970137,"d":"£29,046,851.63"},{"v":0,"d":"£0.00"},null,{"v":-8267.855984162346,"d":"-8267.856"},{"v":0,"d":"0.000"},null,{"v":115739.8753478787,"d":"£115,740"},{"v":116207.97312297011,"d":"£116,208"},null,{"$f":"SUM(IF(BS609:BT609>=BS609, 1))","v":2},{"$f":"SUM(IF(BS609:BT609>=BT609, 1))","v":1},null,{"v":134420.7397745228,"d":"£134,421"},{"v":134840.41466550724,"d":"£134,840"},null,{"$f":"SUM(IF(BY609:BZ609>=BY609, 1))","v":2},{"$f":"SUM(IF(BY609:BZ609>=BZ609, 1))","v":1},null,{"v":94261.05645186384,"d":"£94,261"},{"v":97832.0421073811,"d":"£97,832"},null,{"$f":"SUM(IF(CE609:CF609>=CE609, 1))","v":2},{"$f":"SUM(IF(CE609:CF609>=CF609, 1))","v":1},null,{"v":42682.639603507705,"d":"£42,683"},{"v":43688.44485495989,"d":"£43,688"},null,{"$f":"SUM(IF(CK609:CL609>=CK609, 1))","v":2},{"$f":"SUM(IF(CK609:CL609>=CL609, 1))","v":1},null,{"$f":"AF609*WTP-AC609","v":{"v":45495.21943490604,"d":"£45,495"}},{"v":48624.94120346168,"d":"£48,625"},null,{"$f":"SUM(IF(CQ609:CR609>=CQ609, 1))","v":2},{"$f":"SUM(IF(CQ609:CR609>=CR609, 1))","v":1},null,{"v":-50486711.80608829,"d":"-£50,486,712"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW609:CX609>=CW609, 1))","v":2},{"$f":"SUM(IF(CW609:CX609>=CX609, 1))","v":1},null,{"v":-2954792.8645111453,"d":"-£2,954,793"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC609:DD609>=DC609, 1))","v":2},{"$f":"SUM(IF(DC609:DD609>=DD609, 1))","v":1},null,{"v":-82770666.61261769,"d":"-£82,770,667"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI609:DJ609>=DI609, 1))","v":2},{"$f":"SUM(IF(DI609:DJ609>=DJ609, 1))","v":1},null,{"v":-9198651.137146855,"d":"-£9,198,651"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO609:DP609>=DO609, 1))","v":2},{"$f":"SUM(IF(DO609:DP609>=DP609, 1))","v":1},null,{"v":-48993148.89258431,"d":"-£48,993,149"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU609:DV609>=DU609, 1))","v":2},{"$f":"SUM(IF(DU609:DV609>=DV609, 1))","v":1},null,{"v":-194403971.31294832,"d":"-£194,403,971"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA609:EB609>=EA609, 1))","v":2},{"$f":"SUM(IF(EA609:EB609>=EB609, 1))","v":1}]
[{"$nulls":3},596,{"v":207.198823724426,"d":"£207.20"},{"v":188.5563733483176,"d":"£188.56"},null,{"v":5.8417032613847795,"d":"5.842"},{"v":5.859438945069168,"d":"5.859"},null,{"v":222.45279701252622,"d":"£222.45"},{"v":203.3635096331522,"d":"£203.36"},null,{"v":6.72140778373303,"d":"6.721"},{"v":6.737048261655353,"d":"6.737"},null,{"v":1636.0263455270401,"d":"£1,636.03"},{"v":1057.5088825215391,"d":"£1,057.51"},null,{"v":4.675186674159896,"d":"4.675"},{"v":4.766118427057887,"d":"4.766"},null,{"v":10923.006980041155,"d":"£10,923.01"},{"v":10954.642350899447,"d":"£10,954.64"},null,{"v":3.139079851136787,"d":"3.139"},{"v":3.2078351812533223,"d":"3.208"},null,{"v":50321.705701228064,"d":"£50,321.71"},{"v":50021.230238700104,"d":"£50,021.23"},null,{"v":4.803868151071082,"d":"4.804"},{"v":4.966191043575805,"d":"4.966"},null,{"v":1996690.336171841,"d":"£1,996,690.34"},{"v":0,"d":"£0.00"},null,{"v":-1899.5715425587214,"d":"-1899.572"},{"v":0,"d":"0.000"},null,{"v":129485.67544376788,"d":"£129,485.68"},{"v":0,"d":"£0.00"},null,{"v":-106.0918518217516,"d":"-106.092"},{"v":0,"d":"0.000"},null,{"v":13345201.39378626,"d":"£13,345,201.39"},{"v":0,"d":"£0.00"},null,{"v":-2097.607476201913,"d":"-2097.607"},{"v":0,"d":"0.000"},null,{"v":-288957.21310245263,"d":"-£288,957.21"},{"v":0,"d":"£0.00"},null,{"v":-628.010610825691,"d":"-628.011"},{"v":0,"d":"0.000"},null,{"v":4829919.222581707,"d":"£4,829,919.22"},{"v":0,"d":"£0.00"},null,{"v":-2609.2195754609143,"d":"-2609.220"},{"v":0,"d":"0.000"},null,{"v":20012339.414881125,"d":"£20,012,339.41"},{"v":0,"d":"£0.00"},null,{"v":-7340.501056868992,"d":"-7340.501"},{"v":0,"d":"0.000"},null,{"v":116626.86640397117,"d":"£116,627"},{"v":117000.22252803504,"d":"£117,000"},null,{"$f":"SUM(IF(BS612:BT612>=BS612, 1))","v":2},{"$f":"SUM(IF(BS612:BT612>=BT612, 1))","v":1},null,{"v":134205.7028776481,"d":"£134,206"},{"v":134537.60172347393,"d":"£134,538"},null,{"$f":"SUM(IF(BY612:BZ612>=BY612, 1))","v":2},{"$f":"SUM(IF(BY612:BZ612>=BZ612, 1))","v":1},null,{"v":91867.70713767088,"d":"£91,868"},{"v":94264.85965863621,"d":"£94,265"},null,{"$f":"SUM(IF(CE612:CF612>=CE612, 1))","v":2},{"$f":"SUM(IF(CE612:CF612>=CF612, 1))","v":1},null,{"v":51858.59004269459,"d":"£51,859"},{"v":53202.061274167,"d":"£53,202"},null,{"$f":"SUM(IF(CK612:CL612>=CK612, 1))","v":2},{"$f":"SUM(IF(CK612:CL612>=CL612, 1))","v":1},null,{"$f":"AF612*WTP-AC612","v":{"v":45755.65732019359,"d":"£45,756"}},{"v":49302.590632816,"d":"£49,303"},null,{"$f":"SUM(IF(CQ612:CR612>=CQ612, 1))","v":2},{"$f":"SUM(IF(CQ612:CR612>=CR612, 1))","v":1},null,{"v":-39988121.18734627,"d":"-£39,988,121"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW612:CX612>=CW612, 1))","v":2},{"$f":"SUM(IF(CW612:CX612>=CX612, 1))","v":1},null,{"v":-2251322.7118788003,"d":"-£2,251,323"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC612:DD612>=DC612, 1))","v":2},{"$f":"SUM(IF(DC612:DD612>=DD612, 1))","v":1},null,{"v":-55297350.91782452,"d":"-£55,297,351"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI612:DJ612>=DI612, 1))","v":2},{"$f":"SUM(IF(DI612:DJ612>=DJ612, 1))","v":1},null,{"v":-12271255.003411366,"d":"-£12,271,255"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO612:DP612>=DO612, 1))","v":2},{"$f":"SUM(IF(DO612:DP612>=DP612, 1))","v":1},null,{"v":-57014310.73179999,"d":"-£57,014,311"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU612:DV612>=DU612, 1))","v":2},{"$f":"SUM(IF(DU612:DV612>=DV612, 1))","v":1},null,{"v":-166822360.552261,"d":"-£166,822,361"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA612:EB612>=EA612, 1))","v":2},{"$f":"SUM(IF(EA612:EB612>=EB612, 1))","v":1}]
[{"$nulls":3},600,{"v":245.35283745334263,"d":"£245.35"},{"v":217.610874139328,"d":"£217.61"},null,{"v":5.789479235404303,"d":"5.789"},{"v":5.806719983879512,"d":"5.807"},null,{"v":263.0605946631563,"d":"£263.06"},{"v":234.66146892005176,"d":"£234.66"},null,{"v":6.693524880906754,"d":"6.694"},{"v":6.708335265209011,"d":"6.708"},null,{"v":2382.26376649218,"d":"£2,382.26"},{"v":1289.7377490549045,"d":"£1,289.74"},null,{"v":4.780853175740723,"d":"4.781"},{"v":4.8800332926693475,"d":"4.880"},null,{"v":13897.741698715929,"d":"£13,897.74"},{"v":13854.470578473352,"d":"£13,854.47"},null,{"v":2.953169090229507,"d":"2.953"},{"v":3.0001403727400557,"d":"3.000"},null,{"v":50260.596390247076,"d":"£50,260.60"},{"v":50012.49020615046,"d":"£50,012.49"},null,{"v":4.340289671911131,"d":"4.340"},{"v":4.542466748761952,"d":"4.542"},null,{"v":2987994.0925664655,"d":"£2,987,994.09"},{"v":0,"d":"£0.00"},null,{"v":-1856.9433609381422,"d":"-1856.943"},{"v":0,"d":"0.000"},null,{"v":198911.37183978187,"d":"£198,911.37"},{"v":0,"d":"£0.00"},null,{"v":-103.7339629989023,"d":"-103.734"},{"v":0,"d":"0.000"},null,{"v":25709775.168006357,"d":"£25,709,775.17"},{"v":0,"d":"£0.00"},null,{"v":-2333.9476284077746,"d":"-2333.948"},{"v":0,"d":"0.000"},null,{"v":383294.48869966273,"d":"£383,294.49"},{"v":0,"d":"£0.00"},null,{"v":-416.0704324852103,"d":"-416.070"},{"v":0,"d":"0.000"},null,{"v":4108446.5281923655,"d":"£4,108,446.53"},{"v":0,"d":"£0.00"},null,{"v":-3347.8960328710914,"d":"-3347.896"},{"v":0,"d":"0.000"},null,{"v":33388421.649304636,"d":"£33,388,421.65"},{"v":0,"d":"£0.00"},null,{"v":-8058.59141770112,"d":"-8058.591"},{"v":0,"d":"0.000"},null,{"v":115544.23187063272,"d":"£115,544"},{"v":115916.78880345092,"d":"£115,917"},null,{"$f":"SUM(IF(BS616:BT616>=BS616, 1))","v":2},{"$f":"SUM(IF(BS616:BT616>=BT616, 1))","v":1},null,{"v":133607.4370234719,"d":"£133,607"},{"v":133932.04383526015,"d":"£133,932"},null,{"$f":"SUM(IF(BY616:BZ616>=BY616, 1))","v":2},{"$f":"SUM(IF(BY616:BZ616>=BZ616, 1))","v":1},null,{"v":93234.79974832229,"d":"£93,235"},{"v":96310.92810433204,"d":"£96,311"},null,{"$f":"SUM(IF(CE616:CF616>=CE616, 1))","v":2},{"$f":"SUM(IF(CE616:CF616>=CF616, 1))","v":1},null,{"v":45165.640105874205,"d":"£45,166"},{"v":46148.33687632776,"d":"£46,148"},null,{"$f":"SUM(IF(CK616:CL616>=CK616, 1))","v":2},{"$f":"SUM(IF(CK616:CL616>=CL616, 1))","v":1},null,{"$f":"AF616*WTP-AC616","v":{"v":36545.19704797553,"d":"£36,545"}},{"v":40836.84476908857,"d":"£40,837"},null,{"$f":"SUM(IF(CQ616:CR616>=CQ616, 1))","v":2},{"$f":"SUM(IF(CQ616:CR616>=CR616, 1))","v":1},null,{"v":-40126861.31132931,"d":"-£40,126,861"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW616:CX616>=CW616, 1))","v":2},{"$f":"SUM(IF(CW616:CX616>=CX616, 1))","v":1},null,{"v":-2273590.631817828,"d":"-£2,273,591"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC616:DD616>=DC616, 1))","v":2},{"$f":"SUM(IF(DC616:DD616>=DD616, 1))","v":1},null,{"v":-72388727.73616184,"d":"-£72,388,728"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI616:DJ616>=DI616, 1))","v":2},{"$f":"SUM(IF(DI616:DJ616>=DJ616, 1))","v":1},null,{"v":-8704703.138403868,"d":"-£8,704,703"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO616:DP616>=DO616, 1))","v":2},{"$f":"SUM(IF(DO616:DP616>=DP616, 1))","v":1},null,{"v":-71066367.1856142,"d":"-£71,066,367"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU616:DV616>=DU616, 1))","v":2},{"$f":"SUM(IF(DU616:DV616>=DV616, 1))","v":1},null,{"v":-194560250.00332704,"d":"-£194,560,250"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA616:EB616>=EA616, 1))","v":2},{"$f":"SUM(IF(EA616:EB616>=EB616, 1))","v":1}]
[{"$nulls":3},602,{"v":213.4323477203732,"d":"£213.43"},{"v":202.22619427622985,"d":"£202.23"},null,{"v":5.823375369295948,"d":"5.823"},{"v":5.837608547578024,"d":"5.838"},null,{"v":229.58079466177287,"d":"£229.58"},{"v":218.07964983659153,"d":"£218.08"},null,{"v":6.685965765504072,"d":"6.686"},{"v":6.697948998829864,"d":"6.698"},null,{"v":2443.7158488523646,"d":"£2,443.72"},{"v":1289.5943660165483,"d":"£1,289.59"},null,{"v":4.761548832933072,"d":"4.762"},{"v":4.8476991116050545,"d":"4.848"},null,{"v":11421.029602058872,"d":"£11,421.03"},{"v":11360.116359654412,"d":"£11,360.12"},null,{"v":3.148616317746711,"d":"3.149"},{"v":3.182133100795225,"d":"3.182"},null,{"v":50841.33528116247,"d":"£50,841.34"},{"v":50476.190744833126,"d":"£50,476.19"},null,{"v":4.507747325196142,"d":"4.508"},{"v":4.603206150720738,"d":"4.603"},null,{"v":1202390.799415316,"d":"£1,202,390.80"},{"v":0,"d":"£0.00"},null,{"v":-1527.1826053524571,"d":"-1527.183"},{"v":0,"d":"0.000"},null,{"v":83482.26793089768,"d":"£83,482.27"},{"v":0,"d":"£0.00"},null,{"v":-86.98155795690393,"d":"-86.982"},{"v":0,"d":"0.000"},null,{"v":26490365.888233725,"d":"£26,490,365.89"},{"v":0,"d":"£0.00"},null,{"v":-1977.3935736700655,"d":"-1977.394"},{"v":0,"d":"0.000"},null,{"v":561655.8722582384,"d":"£561,655.87"},{"v":0,"d":"£0.00"},null,{"v":-309.0444257327036,"d":"-309.044"},{"v":0,"d":"0.000"},null,{"v":5782987.042221958,"d":"£5,782,987.04"},{"v":0,"d":"£0.00"},null,{"v":-1511.8318806680704,"d":"-1511.832"},{"v":0,"d":"0.000"},null,{"v":34120881.87006014,"d":"£34,120,881.87"},{"v":0,"d":"£0.00"},null,{"v":-5412.434043380201,"d":"-5412.434"},{"v":0,"d":"0.000"},null,{"v":116254.07503819859,"d":"£116,254"},{"v":116549.94475728426,"d":"£116,550"},null,{"$f":"SUM(IF(BS618:BT618>=BS618, 1))","v":2},{"$f":"SUM(IF(BS618:BT618>=BT618, 1))","v":1},null,{"v":133489.73451541967,"d":"£133,490"},{"v":133740.90032676072,"d":"£133,741"},null,{"$f":"SUM(IF(BY618:BZ618>=BY618, 1))","v":2},{"$f":"SUM(IF(BY618:BZ618>=BZ618, 1))","v":1},null,{"v":92787.26080980907,"d":"£92,787"},{"v":95664.38786608454,"d":"£95,664"},null,{"$f":"SUM(IF(CE618:CF618>=CE618, 1))","v":2},{"$f":"SUM(IF(CE618:CF618>=CF618, 1))","v":1},null,{"v":51551.29675287534,"d":"£51,551"},{"v":52282.545656250084,"d":"£52,283"},null,{"$f":"SUM(IF(CK618:CL618>=CK618, 1))","v":2},{"$f":"SUM(IF(CK618:CL618>=CL618, 1))","v":1},null,{"$f":"AF618*WTP-AC618","v":{"v":39313.611222760366,"d":"£39,314"}},{"v":41587.932269581645,"d":"£41,588"},null,{"$f":"SUM(IF(CQ618:CR618>=CQ618, 1))","v":2},{"$f":"SUM(IF(CQ618:CR618>=CR618, 1))","v":1},null,{"v":-31746042.906464458,"d":"-£31,746,043"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW618:CX618>=CW618, 1))","v":2},{"$f":"SUM(IF(CW618:CX618>=CX618, 1))","v":1},null,{"v":-1823113.4270689762,"d":"-£1,823,113"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC618:DD618>=DC618, 1))","v":2},{"$f":"SUM(IF(DC618:DD618>=DD618, 1))","v":1},null,{"v":-66038237.36163503,"d":"-£66,038,237"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI618:DJ618>=DI618, 1))","v":2},{"$f":"SUM(IF(DI618:DJ618>=DJ618, 1))","v":1},null,{"v":-6742544.3869123105,"d":"-£6,742,544"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO618:DP618>=DO618, 1))","v":2},{"$f":"SUM(IF(DO618:DP618>=DP618, 1))","v":1},null,{"v":-36019624.65558337,"d":"-£36,019,625"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU618:DV618>=DU618, 1))","v":2},{"$f":"SUM(IF(DU618:DV618>=DV618, 1))","v":1},null,{"v":-142369562.73766416,"d":"-£142,369,563"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA618:EB618>=EA618, 1))","v":2},{"$f":"SUM(IF(EA618:EB618>=EB618, 1))","v":1}]
[{"$nulls":3},603,{"v":312.7550457987978,"d":"£312.76"},{"v":268.83852655235006,"d":"£268.84"},null,{"v":5.808493156878873,"d":"5.808"},{"v":5.828340161519334,"d":"5.828"},null,{"v":334.73943442389265,"d":"£334.74"},{"v":289.8452776766377,"d":"£289.85"},null,{"v":6.75336137260408,"d":"6.753"},{"v":6.771231511203625,"d":"6.771"},null,{"v":2790.697043149087,"d":"£2,790.70"},{"v":1589.135183162497,"d":"£1,589.14"},null,{"v":4.704265123467297,"d":"4.704"},{"v":4.785109386872263,"d":"4.785"},null,{"v":11569.58782632594,"d":"£11,569.59"},{"v":11526.38932685323,"d":"£11,526.39"},null,{"v":3.0097215334356737,"d":"3.010"},{"v":3.0536727041470497,"d":"3.054"},null,{"v":51322.50983988961,"d":"£51,322.51"},{"v":50547.14187954003,"d":"£50,547.14"},null,{"v":4.046122721735508,"d":"4.046"},{"v":4.189785494197858,"d":"4.190"},null,{"v":4757700.894986954,"d":"£4,757,700.89"},{"v":0,"d":"£0.00"},null,{"v":-2150.127409024307,"d":"-2150.127"},{"v":0,"d":"0.000"},null,{"v":298401.71942155715,"d":"£298,401.72"},{"v":0,"d":"£0.00"},null,{"v":-118.77893406989882,"d":"-118.779"},{"v":0,"d":"0.000"},null,{"v":27778439.2496872,"d":"£27,778,439.25"},{"v":0,"d":"£0.00"},null,{"v":-1869.0069437670288,"d":"-1869.007"},{"v":0,"d":"0.000"},null,{"v":382678.45801144064,"d":"£382,678.46"},{"v":0,"d":"£0.00"},null,{"v":-389.34607546385337,"d":"-389.346"},{"v":0,"d":"0.000"},null,{"v":12450952.42172073,"d":"£12,450,952.42"},{"v":0,"d":"£0.00"},null,{"v":-2306.954163923351,"d":"-2306.954"},{"v":0,"d":"0.000"},null,{"v":45668172.74382788,"d":"£45,668,172.74"},{"v":0,"d":"£0.00"},null,{"v":-6834.213526248439,"d":"-6834.214"},{"v":0,"d":"0.000"},null,{"v":115857.10809177866,"d":"£115,857"},{"v":116297.96470383432,"d":"£116,298"},null,{"$f":"SUM(IF(BS619:BT619>=BS619, 1))","v":2},{"$f":"SUM(IF(BS619:BT619>=BT619, 1))","v":1},null,{"v":134732.4880176577,"d":"£134,732"},{"v":135134.78494639587,"d":"£135,135"},null,{"$f":"SUM(IF(BY619:BZ619>=BY619, 1))","v":2},{"$f":"SUM(IF(BY619:BZ619>=BZ619, 1))","v":1},null,{"v":91294.60542619685,"d":"£91,295"},{"v":94113.05255428278,"d":"£94,113"},null,{"$f":"SUM(IF(CE619:CF619>=CE619, 1))","v":2},{"$f":"SUM(IF(CE619:CF619>=CF619, 1))","v":1},null,{"v":48624.84284238753,"d":"£48,625"},{"v":49547.06475608777,"d":"£49,547"},null,{"$f":"SUM(IF(CK619:CL619>=CK619, 1))","v":2},{"$f":"SUM(IF(CK619:CL619>=CL619, 1))","v":1},null,{"$f":"AF619*WTP-AC619","v":{"v":29599.944594820554,"d":"£29,600"}},{"v":33248.56800441714,"d":"£33,249"},null,{"$f":"SUM(IF(CQ619:CR619>=CQ619, 1))","v":2},{"$f":"SUM(IF(CQ619:CR619>=CR619, 1))","v":1},null,{"v":-47760249.075473085,"d":"-£47,760,249"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW619:CX619>=CW619, 1))","v":2},{"$f":"SUM(IF(CW619:CX619>=CX619, 1))","v":1},null,{"v":-2673980.4008195335,"d":"-£2,673,980"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC619:DD619>=DC619, 1))","v":2},{"$f":"SUM(IF(DC619:DD619>=DD619, 1))","v":1},null,{"v":-65158578.125027776,"d":"-£65,158,578"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI619:DJ619>=DI619, 1))","v":2},{"$f":"SUM(IF(DI619:DJ619>=DJ619, 1))","v":1},null,{"v":-8169599.967288508,"d":"-£8,169,600"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO619:DP619>=DO619, 1))","v":2},{"$f":"SUM(IF(DO619:DP619>=DP619, 1))","v":1},null,{"v":-58590035.70018775,"d":"-£58,590,036"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU619:DV619>=DU619, 1))","v":2},{"$f":"SUM(IF(DU619:DV619>=DV619, 1))","v":1},null,{"v":-182352443.26879665,"d":"-£182,352,443"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA619:EB619>=EA619, 1))","v":2},{"$f":"SUM(IF(EA619:EB619>=EB619, 1))","v":1}]
[{"$nulls":3},606,{"v":306.68575210248355,"d":"£306.69"},{"v":263.5062288882731,"d":"£263.51"},null,{"v":5.833632378073391,"d":"5.834"},{"v":5.849353952748016,"d":"5.849"},null,{"v":328.1426590656719,"d":"£328.14"},{"v":283.9811073202956,"d":"£283.98"},null,{"v":6.6862156883453,"d":"6.686"},{"v":6.699944680386333,"d":"6.700"},null,{"v":1850.108791658227,"d":"£1,850.11"},{"v":1092.6298548625791,"d":"£1,092.63"},null,{"v":4.8084545864235695,"d":"4.808"},{"v":4.888419417729783,"d":"4.888"},null,{"v":10340.781716965716,"d":"£10,340.78"},{"v":10335.381961772378,"d":"£10,335.38"},null,{"v":3.0028574004366986,"d":"3.003"},{"v":3.05985262316294,"d":"3.060"},null,{"v":50869.282487520824,"d":"£50,869.28"},{"v":50429.49702128452,"d":"£50,429.50"},null,{"v":4.858720940591407,"d":"4.859"},{"v":5.053156325738222,"d":"5.053"},null,{"v":4687400.387841664,"d":"£4,687,400.39"},{"v":0,"d":"£0.00"},null,{"v":-1706.6727407278963,"d":"-1706.673"},{"v":0,"d":"0.000"},null,{"v":302149.1438712542,"d":"£302,149.14"},{"v":0,"d":"£0.00"},null,{"v":-93.93245996723651,"d":"-93.932"},{"v":0,"d":"0.000"},null,{"v":16979730.54040319,"d":"£16,979,730.54"},{"v":0,"d":"£0.00"},null,{"v":-1792.500388237997,"d":"-1792.500"},{"v":0,"d":"0.000"},null,{"v":47340.75750092965,"d":"£47,340.76"},{"v":0,"d":"£0.00"},null,{"v":-499.6887675803981,"d":"-499.689"},{"v":0,"d":"0.000"},null,{"v":6868652.116357374,"d":"£6,868,652.12"},{"v":0,"d":"£0.00"},null,{"v":-3036.728410133138,"d":"-3036.728"},{"v":0,"d":"0.000"},null,{"v":28885272.945974413,"d":"£28,885,272.95"},{"v":0,"d":"£0.00"},null,{"v":-7129.522766646666,"d":"-7129.523"},{"v":0,"d":"0.000"},null,{"v":116365.96180936534,"d":"£116,366"},{"v":116723.57282607205,"d":"£116,724"},null,{"$f":"SUM(IF(BS622:BT622>=BS622, 1))","v":2},{"$f":"SUM(IF(BS622:BT622>=BT622, 1))","v":1},null,{"v":133396.17110784032,"d":"£133,396"},{"v":133714.91250040638,"d":"£133,715"},null,{"$f":"SUM(IF(BY622:BZ622>=BY622, 1))","v":2},{"$f":"SUM(IF(BY622:BZ622>=BZ622, 1))","v":1},null,{"v":94318.98293681316,"d":"£94,319"},{"v":96675.75849973309,"d":"£96,676"},null,{"$f":"SUM(IF(CE622:CF622>=CE622, 1))","v":2},{"$f":"SUM(IF(CE622:CF622>=CF622, 1))","v":1},null,{"v":49716.36629176826,"d":"£49,716"},{"v":50861.67050148643,"d":"£50,862"},null,{"$f":"SUM(IF(CK622:CL622>=CK622, 1))","v":2},{"$f":"SUM(IF(CK622:CL622>=CL622, 1))","v":1},null,{"$f":"AF622*WTP-AC622","v":{"v":46305.13632430732,"d":"£46,305"}},{"v":50633.62949347991,"d":"£50,634"},null,{"$f":"SUM(IF(CQ622:CR622>=CQ622, 1))","v":2},{"$f":"SUM(IF(CQ622:CR622>=CR622, 1))","v":1},null,{"v":-38820855.20239959,"d":"-£38,820,855"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW622:CX622>=CW622, 1))","v":2},{"$f":"SUM(IF(CW622:CX622>=CX622, 1))","v":1},null,{"v":-2180798.3432159843,"d":"-£2,180,798"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC622:DD622>=DC622, 1))","v":2},{"$f":"SUM(IF(DC622:DD622>=DD622, 1))","v":1},null,{"v":-52829738.30516313,"d":"-£52,829,738"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI622:DJ622>=DI622, 1))","v":2},{"$f":"SUM(IF(DI622:DJ622>=DJ622, 1))","v":1},null,{"v":-10041116.109108891,"d":"-£10,041,116"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO622:DP622>=DO622, 1))","v":2},{"$f":"SUM(IF(DO622:DP622>=DP622, 1))","v":1},null,{"v":-67603220.31902014,"d":"-£67,603,220"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU622:DV622>=DU622, 1))","v":2},{"$f":"SUM(IF(DU622:DV622>=DV622, 1))","v":1},null,{"v":-171475728.27890775,"d":"-£171,475,728"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA622:EB622>=EA622, 1))","v":2},{"$f":"SUM(IF(EA622:EB622>=EB622, 1))","v":1}]
[{"$nulls":3},609,{"v":259.8390094887802,"d":"£259.84"},{"v":246.68668030976144,"d":"£246.69"},null,{"v":5.916192120100573,"d":"5.916"},{"v":5.932964780811571,"d":"5.933"},null,{"v":279.59525882123984,"d":"£279.60"},{"v":266.10246408486023,"d":"£266.10"},null,{"v":6.696379095140143,"d":"6.696"},{"v":6.710869753808554,"d":"6.711"},null,{"v":3220.4298341695726,"d":"£3,220.43"},{"v":1990.1771064879665,"d":"£1,990.18"},null,{"v":4.796895473881827,"d":"4.797"},{"v":4.878865611939818,"d":"4.879"},null,{"v":10551.751206267674,"d":"£10,551.75"},{"v":10576.680260580566,"d":"£10,576.68"},null,{"v":3.0884251070240887,"d":"3.088"},{"v":3.1437919748204006,"d":"3.144"},null,{"v":51070.44627977126,"d":"£51,070.45"},{"v":50941.47377151824,"d":"£50,941.47"},null,{"v":4.710448701115695,"d":"4.710"},{"v":4.776575551622212,"d":"4.777"},null,{"v":1395717.5697919868,"d":"£1,395,717.57"},{"v":0,"d":"£0.00"},null,{"v":-1779.9050592380825,"d":"-1779.905"},{"v":0,"d":"0.000"},null,{"v":91834.04128720955,"d":"£91,834.04"},{"v":0,"d":"£0.00"},null,{"v":-98.62565705870682,"d":"-98.626"},{"v":0,"d":"0.000"},null,{"v":28504044.836416014,"d":"£28,504,044.84"},{"v":0,"d":"£0.00"},null,{"v":-1899.187409123041,"d":"-1899.187"},{"v":0,"d":"0.000"},null,{"v":-228536.28902669958,"d":"-£228,536.29"},{"v":0,"d":"£0.00"},null,{"v":-507.5739473461478,"d":"-507.574"},{"v":0,"d":"0.000"},null,{"v":2018218.201258236,"d":"£2,018,218.20"},{"v":0,"d":"£0.00"},null,{"v":-1034.7818701200636,"d":"-1034.782"},{"v":0,"d":"0.000"},null,{"v":31781278.359726746,"d":"£31,781,278.36"},{"v":0,"d":"£0.00"},null,{"v":-5320.073942886042,"d":"-5320.074"},{"v":0,"d":"0.000"},null,{"v":118064.00339252266,"d":"£118,064"},{"v":118412.60893592166,"d":"£118,413"},null,{"$f":"SUM(IF(BS625:BT625>=BS625, 1))","v":2},{"$f":"SUM(IF(BS625:BT625>=BT625, 1))","v":1},null,{"v":133647.98664398163,"d":"£133,648"},{"v":133951.29261208622,"d":"£133,951"},null,{"$f":"SUM(IF(BY625:BZ625>=BY625, 1))","v":2},{"$f":"SUM(IF(BY625:BZ625>=BZ625, 1))","v":1},null,{"v":92717.47964346697,"d":"£92,717"},{"v":95587.1351323084,"d":"£95,587"},null,{"$f":"SUM(IF(CE625:CF625>=CE625, 1))","v":2},{"$f":"SUM(IF(CE625:CF625>=CF625, 1))","v":1},null,{"v":51216.7509342141,"d":"£51,217"},{"v":52299.15923582745,"d":"£52,299"},null,{"$f":"SUM(IF(CK625:CL625>=CK625, 1))","v":2},{"$f":"SUM(IF(CK625:CL625>=CL625, 1))","v":1},null,{"$f":"AF625*WTP-AC625","v":{"v":43138.52774254263,"d":"£43,139"}},{"v":44590.037260925994,"d":"£44,590"},null,{"$f":"SUM(IF(CQ625:CR625>=CQ625, 1))","v":2},{"$f":"SUM(IF(CQ625:CR625>=CR625, 1))","v":1},null,{"v":-36993818.75455364,"d":"-£36,993,819"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW625:CX625>=CW625, 1))","v":2},{"$f":"SUM(IF(CW625:CX625>=CX625, 1))","v":1},null,{"v":-2064347.182461346,"d":"-£2,064,347"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC625:DD625>=DC625, 1))","v":2},{"$f":"SUM(IF(DC625:DD625>=DD625, 1))","v":1},null,{"v":-66487793.018876836,"d":"-£66,487,793"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI625:DJ625>=DI625, 1))","v":2},{"$f":"SUM(IF(DI625:DJ625>=DJ625, 1))","v":1},null,{"v":-9922942.657896256,"d":"-£9,922,943"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO625:DP625>=DO625, 1))","v":2},{"$f":"SUM(IF(DO625:DP625>=DP625, 1))","v":1},null,{"v":-22713855.603659507,"d":"-£22,713,856"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU625:DV625>=DU625, 1))","v":2},{"$f":"SUM(IF(DU625:DV625>=DV625, 1))","v":1},null,{"v":-138182757.21744758,"d":"-£138,182,757"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA625:EB625>=EA625, 1))","v":2},{"$f":"SUM(IF(EA625:EB625>=EB625, 1))","v":1}]
[{"$nulls":3},613,{"v":320.06865983699697,"d":"£320.07"},{"v":292.2231687030297,"d":"£292.22"},null,{"v":5.807827318558986,"d":"5.808"},{"v":5.8227136816446725,"d":"5.823"},null,{"v":343.6051203614218,"d":"£343.61"},{"v":315.0584475074514,"d":"£315.06"},null,{"v":6.646599770018871,"d":"6.647"},{"v":6.658869693036882,"d":"6.659"},null,{"v":1561.3945028857433,"d":"£1,561.39"},{"v":1230.2248068906658,"d":"£1,230.22"},null,{"v":4.7237561944645305,"d":"4.724"},{"v":4.753116885902103,"d":"4.753"},null,{"v":14342.484876933311,"d":"£14,342.48"},{"v":14307.725584115862,"d":"£14,307.73"},null,{"v":2.9548216622114256,"d":"2.955"},{"v":2.9908975669721998,"d":"2.991"},null,{"v":49394.761773172846,"d":"£49,394.76"},{"v":49152.89723869418,"d":"£49,152.90"},null,{"v":4.876567559681354,"d":"4.877"},{"v":4.994641746740724,"d":"4.995"},null,{"v":3014346.8680201937,"d":"£3,014,346.87"},{"v":0,"d":"£0.00"},null,{"v":-1611.4875377009596,"d":"-1611.488"},{"v":0,"d":"0.000"},null,{"v":200282.17615179814,"d":"£200,282.18"},{"v":0,"d":"£0.00"},null,{"v":-86.0852294708148,"d":"-86.085"},{"v":0,"d":"0.000"},null,{"v":7685345.214713634,"d":"£7,685,345.21"},{"v":0,"d":"£0.00"},null,{"v":-681.363820933018,"d":"-681.364"},{"v":0,"d":"0.000"},null,{"v":315385.992600999,"d":"£315,385.99"},{"v":0,"d":"£0.00"},null,{"v":-327.33217823822457,"d":"-327.332"},{"v":0,"d":"0.000"},null,{"v":3992324.3941014023,"d":"£3,992,324.39"},{"v":0,"d":"£0.00"},null,{"v":-1948.985444794091,"d":"-1948.985"},{"v":0,"d":"0.000"},null,{"v":15207684.645588027,"d":"£15,207,684.65"},{"v":0,"d":"£0.00"},null,{"v":-4655.254211137108,"d":"-4655.254"},{"v":0,"d":"0.000"},null,{"v":115836.47771134273,"d":"£115,836"},{"v":116162.05046419043,"d":"£116,162"},null,{"$f":"SUM(IF(BS629:BT629>=BS629, 1))","v":2},{"$f":"SUM(IF(BS629:BT629>=BT629, 1))","v":1},null,{"v":132588.390280016,"d":"£132,588"},{"v":132862.3354132302,"d":"£132,862"},null,{"$f":"SUM(IF(BY629:BZ629>=BY629, 1))","v":2},{"$f":"SUM(IF(BY629:BZ629>=BZ629, 1))","v":1},null,{"v":92913.72938640487,"d":"£92,914"},{"v":93832.1129111514,"d":"£93,832"},null,{"$f":"SUM(IF(CE629:CF629>=CE629, 1))","v":2},{"$f":"SUM(IF(CE629:CF629>=CF629, 1))","v":1},null,{"v":44753.948367295205,"d":"£44,754"},{"v":45510.22575532813,"d":"£45,510"},null,{"$f":"SUM(IF(CK629:CL629>=CK629, 1))","v":2},{"$f":"SUM(IF(CK629:CL629>=CL629, 1))","v":1},null,{"$f":"AF629*WTP-AC629","v":{"v":48136.589420454235,"d":"£48,137"}},{"v":50739.9376961203,"d":"£50,740"},null,{"$f":"SUM(IF(CQ629:CR629>=CQ629, 1))","v":2},{"$f":"SUM(IF(CQ629:CR629>=CR629, 1))","v":1},null,{"v":-35244097.622039385,"d":"-£35,244,098"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW629:CX629>=CW629, 1))","v":2},{"$f":"SUM(IF(CW629:CX629>=CX629, 1))","v":1},null,{"v":-1921986.765568094,"d":"-£1,921,987"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC629:DD629>=DC629, 1))","v":2},{"$f":"SUM(IF(DC629:DD629>=DD629, 1))","v":1},null,{"v":-21312621.633373994,"d":"-£21,312,622"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI629:DJ629>=DI629, 1))","v":2},{"$f":"SUM(IF(DI629:DJ629>=DJ629, 1))","v":1},null,{"v":-6862029.55736549,"d":"-£6,862,030"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO629:DP629>=DO629, 1))","v":2},{"$f":"SUM(IF(DO629:DP629>=DP629, 1))","v":1},null,{"v":-42972033.28998323,"d":"-£42,972,033"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU629:DV629>=DU629, 1))","v":2},{"$f":"SUM(IF(DU629:DV629>=DV629, 1))","v":1},null,{"v":-108312768.86833018,"d":"-£108,312,769"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA629:EB629>=EA629, 1))","v":2},{"$f":"SUM(IF(EA629:EB629>=EB629, 1))","v":1}]
[{"$nulls":3},615,{"v":271.7760345503191,"d":"£271.78"},{"v":244.89848832860423,"d":"£244.90"},null,{"v":5.840009807818014,"d":"5.840"},{"v":5.855047918632635,"d":"5.855"},null,{"v":291.5459193306688,"d":"£291.55"},{"v":264.00225926203916,"d":"£264.00"},null,{"v":6.700782143998662,"d":"6.701"},{"v":6.7130417666622,"d":"6.713"},null,{"v":1851.1817426123416,"d":"£1,851.18"},{"v":1557.5464076835044,"d":"£1,557.55"},null,{"v":4.8256619079201934,"d":"4.826"},{"v":4.869440826978636,"d":"4.869"},null,{"v":16211.818311629682,"d":"£16,211.82"},{"v":16160.345291100926,"d":"£16,160.35"},null,{"v":2.7949634473271465,"d":"2.795"},{"v":2.839295740997435,"d":"2.839"},null,{"v":50151.48270326711,"d":"£50,151.48"},{"v":49963.12932660766,"d":"£49,963.13"},null,{"v":4.4343721164077365,"d":"4.434"},{"v":4.512313462452592,"d":"4.512"},null,{"v":2928078.42403117,"d":"£2,928,078.42"},{"v":0,"d":"£0.00"},null,{"v":-1638.2733546899124,"d":"-1638.273"},{"v":0,"d":"0.000"},null,{"v":185963.48536738355,"d":"£185,963.49"},{"v":0,"d":"£0.00"},null,{"v":-82.77193931815367,"d":"-82.772"},{"v":0,"d":"0.000"},null,{"v":6884073.16937119,"d":"£6,884,073.17"},{"v":0,"d":"£0.00"},null,{"v":-1026.3658566409758,"d":"-1026.366"},{"v":0,"d":"0.000"},null,{"v":470799.143793615,"d":"£470,799.14"},{"v":0,"d":"£0.00"},null,{"v":-405.4863244467784,"d":"-405.486"},{"v":0,"d":"0.000"},null,{"v":3001995.8956331233,"d":"£3,001,995.90"},{"v":0,"d":"£0.00"},null,{"v":-1242.2373576547125,"d":"-1242.237"},{"v":0,"d":"0.000"},null,{"v":13470910.118196482,"d":"£13,470,910.12"},{"v":0,"d":"£0.00"},null,{"v":-4395.134832750533,"d":"-4395.135"},{"v":0,"d":"0.000"},null,{"v":116528.42012180995,"d":"£116,528"},{"v":116856.05988432409,"d":"£116,856"},null,{"$f":"SUM(IF(BS631:BT631>=BS631, 1))","v":2},{"$f":"SUM(IF(BS631:BT631>=BT631, 1))","v":1},null,{"v":133724.09696064258,"d":"£133,724"},{"v":133996.83307398195,"d":"£133,997"},null,{"$f":"SUM(IF(BY631:BZ631>=BY631, 1))","v":2},{"$f":"SUM(IF(BY631:BZ631>=BZ631, 1))","v":1},null,{"v":94662.05641579152,"d":"£94,662"},{"v":95831.2701318892,"d":"£95,831"},null,{"$f":"SUM(IF(CE631:CF631>=CE631, 1))","v":2},{"$f":"SUM(IF(CE631:CF631>=CF631, 1))","v":1},null,{"v":39687.45063491324,"d":"£39,687"},{"v":40625.56952884777,"d":"£40,626"},null,{"$f":"SUM(IF(CK631:CL631>=CK631, 1))","v":2},{"$f":"SUM(IF(CK631:CL631>=CL631, 1))","v":1},null,{"$f":"AF631*WTP-AC631","v":{"v":38535.959624887626,"d":"£38,536"}},{"v":40283.13992244418,"d":"£40,283"},null,{"$f":"SUM(IF(CQ631:CR631>=CQ631, 1))","v":2},{"$f":"SUM(IF(CQ631:CR631>=CR631, 1))","v":1},null,{"v":-35693545.51782942,"d":"-£35,693,546"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW631:CX631>=CW631, 1))","v":2},{"$f":"SUM(IF(CW631:CX631>=CX631, 1))","v":1},null,{"v":-1841402.271730457,"d":"-£1,841,402"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC631:DD631>=DC631, 1))","v":2},{"$f":"SUM(IF(DC631:DD631>=DD631, 1))","v":1},null,{"v":-27411390.302190706,"d":"-£27,411,390"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI631:DJ631>=DI631, 1))","v":2},{"$f":"SUM(IF(DI631:DJ631>=DJ631, 1))","v":1},null,{"v":-8580525.632729182,"d":"-£8,580,526"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO631:DP631>=DO631, 1))","v":2},{"$f":"SUM(IF(DO631:DP631>=DP631, 1))","v":1},null,{"v":-27846743.048727375,"d":"-£27,846,743"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU631:DV631>=DU631, 1))","v":2},{"$f":"SUM(IF(DU631:DV631>=DV631, 1))","v":1},null,{"v":-101373606.77320714,"d":"-£101,373,607"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA631:EB631>=EA631, 1))","v":2},{"$f":"SUM(IF(EA631:EB631>=EB631, 1))","v":1}]
[{"$nulls":3},618,{"v":260.622488612331,"d":"£260.62"},{"v":239.48738501878435,"d":"£239.49"},null,{"v":5.831837787449152,"d":"5.832"},{"v":5.847449163301426,"d":"5.847"},null,{"v":279.90030709586136,"d":"£279.90"},{"v":258.2423907948808,"d":"£258.24"},null,{"v":6.710972553335565,"d":"6.711"},{"v":6.7241697697434555,"d":"6.724"},null,{"v":2504.7692756488286,"d":"£2,504.77"},{"v":1759.0083180678828,"d":"£1,759.01"},null,{"v":4.8419147060469285,"d":"4.842"},{"v":4.8977988356285085,"d":"4.898"},null,{"v":12203.60978093844,"d":"£12,203.61"},{"v":12220.346389479462,"d":"£12,220.35"},null,{"v":2.871767010784893,"d":"2.872"},{"v":2.914584201884097,"d":"2.915"},null,{"v":51362.051108040905,"d":"£51,362.05"},{"v":50904.419427902656,"d":"£50,904.42"},null,{"v":4.272454117776949,"d":"4.272"},{"v":4.4268386110750555,"d":"4.427"},null,{"v":2268591.469329151,"d":"£2,268,591.47"},{"v":0,"d":"£0.00"},null,{"v":-1675.6877450921388,"d":"-1675.688"},{"v":0,"d":"0.000"},null,{"v":149169.0463419661,"d":"£149,169.05"},{"v":0,"d":"£0.00"},null,{"v":-90.89591808259333,"d":"-90.896"},{"v":0,"d":"0.000"},null,{"v":17326594.635371942,"d":"£17,326,594.64"},{"v":0,"d":"£0.00"},null,{"v":-1298.380734426601,"d":"-1298.381"},{"v":0,"d":"0.000"},null,{"v":-159296.7639719682,"d":"-£159,296.76"},{"v":0,"d":"£0.00"},null,{"v":-407.52820189075203,"d":"-407.528"},{"v":0,"d":"0.000"},null,{"v":7266905.893759166,"d":"£7,266,905.89"},{"v":0,"d":"£0.00"},null,{"v":-2451.529544270432,"d":"-2451.530"},{"v":0,"d":"0.000"},null,{"v":26851964.280830253,"d":"£26,851,964.28"},{"v":0,"d":"£0.00"},null,{"v":-5924.022143762517,"d":"-5924.022"},{"v":0,"d":"0.000"},null,{"v":116376.13326037071,"d":"£116,376"},{"v":116709.49588100973,"d":"£116,709"},null,{"$f":"SUM(IF(BS634:BT634>=BS634, 1))","v":2},{"$f":"SUM(IF(BS634:BT634>=BT634, 1))","v":1},null,{"v":133939.55075961543,"d":"£133,940"},{"v":134225.15300407424,"d":"£134,225"},null,{"$f":"SUM(IF(BY634:BZ634>=BY634, 1))","v":2},{"$f":"SUM(IF(BY634:BZ634>=BZ634, 1))","v":1},null,{"v":94333.52484528975,"d":"£94,334"},{"v":96196.9683945023,"d":"£96,197"},null,{"$f":"SUM(IF(CE634:CF634>=CE634, 1))","v":2},{"$f":"SUM(IF(CE634:CF634>=CF634, 1))","v":1},null,{"v":45231.730434759425,"d":"£45,232"},{"v":46071.337648202476,"d":"£46,071"},null,{"$f":"SUM(IF(CK634:CL634>=CK634, 1))","v":2},{"$f":"SUM(IF(CK634:CL634>=CL634, 1))","v":1},null,{"$f":"AF634*WTP-AC634","v":{"v":34087.031247498075,"d":"£34,087"}},{"v":37632.35279359846,"d":"£37,632"},null,{"$f":"SUM(IF(CQ634:CR634>=CQ634, 1))","v":2},{"$f":"SUM(IF(CQ634:CR634>=CR634, 1))","v":1},null,{"v":-35782346.37117193,"d":"-£35,782,346"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW634:CX634>=CW634, 1))","v":2},{"$f":"SUM(IF(CW634:CX634>=CX634, 1))","v":1},null,{"v":-1967087.4079938326,"d":"-£1,967,087"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC634:DD634>=DC634, 1))","v":2},{"$f":"SUM(IF(DC634:DD634>=DD634, 1))","v":1},null,{"v":-43294209.32390396,"d":"-£43,294,209"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI634:DJ634>=DI634, 1))","v":2},{"$f":"SUM(IF(DI634:DJ634>=DJ634, 1))","v":1},null,{"v":-7991267.273843072,"d":"-£7,991,267"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO634:DP634>=DO634, 1))","v":2},{"$f":"SUM(IF(DO634:DP634>=DP634, 1))","v":1},null,{"v":-56297496.77916781,"d":"-£56,297,497"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU634:DV634>=DU634, 1))","v":2},{"$f":"SUM(IF(DU634:DV634>=DV634, 1))","v":1},null,{"v":-145332407.1560806,"d":"-£145,332,407"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA634:EB634>=EA634, 1))","v":2},{"$f":"SUM(IF(EA634:EB634>=EB634, 1))","v":1}]
[{"$nulls":3},622,{"v":289.3211514953132,"d":"£289.32"},{"v":260.69331524065603,"d":"£260.69"},null,{"v":5.867075915104073,"d":"5.867"},{"v":5.886481506239174,"d":"5.886"},null,{"v":310.4971270306505,"d":"£310.50"},{"v":281.1734677542964,"d":"£281.17"},null,{"v":6.718171039155296,"d":"6.718"},{"v":6.735190871747726,"d":"6.735"},null,{"v":2682.305058908719,"d":"£2,682.31"},{"v":1375.5800724244607,"d":"£1,375.58"},null,{"v":4.91776408399183,"d":"4.918"},{"v":5.028216358166853,"d":"5.028"},null,{"v":9351.235861945077,"d":"£9,351.24"},{"v":9371.159837565281,"d":"£9,371.16"},null,{"v":2.908578049695898,"d":"2.909"},{"v":2.9505605271465614,"d":"2.951"},null,{"v":51036.140820007204,"d":"£51,036.14"},{"v":50770.162007511375,"d":"£50,770.16"},null,{"v":4.690594455334956,"d":"4.691"},{"v":4.813270406591049,"d":"4.813"},null,{"v":3088201.546600331,"d":"£3,088,201.55"},{"v":0,"d":"£0.00"},null,{"v":-2093.360323254006,"d":"-2093.360"},{"v":0,"d":"0.000"},null,{"v":190787.25277660138,"d":"£190,787.25"},{"v":0,"d":"£0.00"},null,{"v":-110.73539875856547,"d":"-110.735"},{"v":0,"d":"0.000"},null,{"v":29692576.30562483,"d":"£29,692,576.31"},{"v":0,"d":"£0.00"},null,{"v":-2509.7955675397693,"d":"-2509.796"},{"v":0,"d":"0.000"},null,{"v":-174611.94708613484,"d":"-£174,611.95"},{"v":0,"d":"£0.00"},null,{"v":-367.9306916901847,"d":"-367.931"},{"v":0,"d":"0.000"},null,{"v":4181017.992972591,"d":"£4,181,017.99"},{"v":0,"d":"£0.00"},null,{"v":-1928.3880347228633,"d":"-1928.388"},{"v":0,"d":"0.000"},null,{"v":36977971.15088822,"d":"£36,977,971.15"},{"v":0,"d":"£0.00"},null,{"v":-7010.210015965389,"d":"-7010.210"},{"v":0,"d":"0.000"},null,{"v":117052.19715058614,"d":"£117,052"},{"v":117468.93680954282,"d":"£117,469"},null,{"$f":"SUM(IF(BS638:BT638>=BS638, 1))","v":2},{"$f":"SUM(IF(BS638:BT638>=BT638, 1))","v":1},null,{"v":134052.92365607526,"d":"£134,053"},{"v":134422.64396720022,"d":"£134,423"},null,{"$f":"SUM(IF(BY638:BZ638>=BY638, 1))","v":2},{"$f":"SUM(IF(BY638:BZ638>=BZ638, 1))","v":1},null,{"v":95672.97662092789,"d":"£95,673"},{"v":99188.7470909126,"d":"£99,189"},null,{"$f":"SUM(IF(CE638:CF638>=CE638, 1))","v":2},{"$f":"SUM(IF(CE638:CF638>=CF638, 1))","v":1},null,{"v":48820.32513197288,"d":"£48,820"},{"v":49640.050705365946,"d":"£49,640"},null,{"$f":"SUM(IF(CK638:CL638>=CK638, 1))","v":2},{"$f":"SUM(IF(CK638:CL638>=CL638, 1))","v":1},null,{"$f":"AF638*WTP-AC638","v":{"v":42775.748286691916,"d":"£42,776"}},{"v":45495.246124309604,"d":"£45,495"},null,{"$f":"SUM(IF(CQ638:CR638>=CQ638, 1))","v":2},{"$f":"SUM(IF(CQ638:CR638>=CR638, 1))","v":1},null,{"v":-44955408.011680454,"d":"-£44,955,408"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW638:CX638>=CW638, 1))","v":2},{"$f":"SUM(IF(CW638:CX638>=CX638, 1))","v":1},null,{"v":-2405495.227947911,"d":"-£2,405,495"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC638:DD638>=DC638, 1))","v":2},{"$f":"SUM(IF(DC638:DD638>=DD638, 1))","v":1},null,{"v":-79888487.65642022,"d":"-£79,888,488"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI638:DJ638>=DI638, 1))","v":2},{"$f":"SUM(IF(DI638:DJ638>=DJ638, 1))","v":1},null,{"v":-7184001.886717559,"d":"-£7,184,002"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO638:DP638>=DO638, 1))","v":2},{"$f":"SUM(IF(DO638:DP638>=DP638, 1))","v":1},null,{"v":-42748778.68742985,"d":"-£42,748,779"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU638:DV638>=DU638, 1))","v":2},{"$f":"SUM(IF(DU638:DV638>=DV638, 1))","v":1},null,{"v":-177182171.470196,"d":"-£177,182,171"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA638:EB638>=EA638, 1))","v":2},{"$f":"SUM(IF(EA638:EB638>=EB638, 1))","v":1}]
[{"$nulls":3},625,{"v":189.93688735248745,"d":"£189.94"},{"v":173.58929390656198,"d":"£173.59"},null,{"v":5.841608218490513,"d":"5.842"},{"v":5.857608827087998,"d":"5.858"},null,{"v":203.93903968206942,"d":"£203.94"},{"v":187.2013474244539,"d":"£187.20"},null,{"v":6.735446487283091,"d":"6.735"},{"v":6.749639546360516,"d":"6.750"},null,{"v":2400.356947262996,"d":"£2,400.36"},{"v":1112.9776732503249,"d":"£1,112.98"},null,{"v":4.600939189718004,"d":"4.601"},{"v":4.734584245593272,"d":"4.735"},null,{"v":15576.314224540705,"d":"£15,576.31"},{"v":15446.998574611735,"d":"£15,447.00"},null,{"v":3.140717740032178,"d":"3.141"},{"v":3.164486660546821,"d":"3.164"},null,{"v":51069.49130690514,"d":"£51,069.49"},{"v":50660.83224681873,"d":"£50,660.83"},null,{"v":4.5494074257551675,"d":"4.549"},{"v":4.691367051745342,"d":"4.691"},null,{"v":1758881.8503557406,"d":"£1,758,881.85"},{"v":0,"d":"£0.00"},null,{"v":-1721.5488108298557,"d":"-1721.549"},{"v":0,"d":"0.000"},null,{"v":115597.75032240032,"d":"£115,597.75"},{"v":0,"d":"£0.00"},null,{"v":-98.02341172790935,"d":"-98.023"},{"v":0,"d":"0.000"},null,{"v":30573418.80054079,"d":"£30,573,418.80"},{"v":0,"d":"£0.00"},null,{"v":-3173.8791717226386,"d":"-3173.879"},{"v":0,"d":"0.000"},null,{"v":1141397.5212139993,"d":"£1,141,397.52"},{"v":0,"d":"£0.00"},null,{"v":-209.79507872594996,"d":"-209.795"},{"v":0,"d":"0.000"},null,{"v":6531280.273973844,"d":"£6,531,280.27"},{"v":0,"d":"£0.00"},null,{"v":-2268.8304151002703,"d":"-2268.830"},{"v":0,"d":"0.000"},null,{"v":40120576.196406774,"d":"£40,120,576.20"},{"v":0,"d":"£0.00"},null,{"v":-7472.076888106624,"d":"-7472.077"},{"v":0,"d":"0.000"},null,{"v":116642.22748245776,"d":"£116,642"},{"v":116978.5872478534,"d":"£116,979"},null,{"$f":"SUM(IF(BS641:BT641>=BS641, 1))","v":2},{"$f":"SUM(IF(BS641:BT641>=BT641, 1))","v":1},null,{"v":134504.99070597976,"d":"£134,505"},{"v":134805.58957978588,"d":"£134,806"},null,{"$f":"SUM(IF(BY641:BZ641>=BY641, 1))","v":2},{"$f":"SUM(IF(BY641:BZ641>=BZ641, 1))","v":1},null,{"v":89618.4268470971,"d":"£89,618"},{"v":93578.70723861511,"d":"£93,579"},null,{"$f":"SUM(IF(CE641:CF641>=CE641, 1))","v":2},{"$f":"SUM(IF(CE641:CF641>=CF641, 1))","v":1},null,{"v":47238.04057610286,"d":"£47,238"},{"v":47842.73463632469,"d":"£47,843"},null,{"$f":"SUM(IF(CK641:CL641>=CK641, 1))","v":2},{"$f":"SUM(IF(CK641:CL641>=CL641, 1))","v":1},null,{"$f":"AF641*WTP-AC641","v":{"v":39918.657208198216,"d":"£39,919"}},{"v":43166.50878808811,"d":"£43,167"},null,{"$f":"SUM(IF(CQ641:CR641>=CQ641, 1))","v":2},{"$f":"SUM(IF(CQ641:CR641>=CR641, 1))","v":1},null,{"v":-36189858.066952854,"d":"-£36,189,858"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW641:CX641>=CW641, 1))","v":2},{"$f":"SUM(IF(CW641:CX641>=CX641, 1))","v":1},null,{"v":-2076065.9848805873,"d":"-£2,076,066"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC641:DD641>=DC641, 1))","v":2},{"$f":"SUM(IF(DC641:DD641>=DD641, 1))","v":1},null,{"v":-94051002.23499356,"d":"-£94,051,002"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI641:DJ641>=DI641, 1))","v":2},{"$f":"SUM(IF(DI641:DJ641>=DJ641, 1))","v":1},null,{"v":-5337299.095732998,"d":"-£5,337,299"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO641:DP641>=DO641, 1))","v":2},{"$f":"SUM(IF(DO641:DP641>=DP641, 1))","v":1},null,{"v":-51907888.575979255,"d":"-£51,907,889"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU641:DV641>=DU641, 1))","v":2},{"$f":"SUM(IF(DU641:DV641>=DV641, 1))","v":1},null,{"v":-189562113.95853928,"d":"-£189,562,114"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA641:EB641>=EA641, 1))","v":2},{"$f":"SUM(IF(EA641:EB641>=EB641, 1))","v":1}]
[{"$nulls":3},626,{"v":211.33940212133913,"d":"£211.34"},{"v":187.71552999130435,"d":"£187.72"},null,{"v":5.846062607493972,"d":"5.846"},{"v":5.865135358701413,"d":"5.865"},null,{"v":226.58353342734168,"d":"£226.58"},{"v":202.4011293602938,"d":"£202.40"},null,{"v":6.756218348520408,"d":"6.756"},{"v":6.773018094078651,"d":"6.773"},null,{"v":2708.649594861169,"d":"£2,708.65"},{"v":1224.8758438444481,"d":"£1,224.88"},null,{"v":4.8225114774982725,"d":"4.823"},{"v":5.002319309710981,"d":"5.002"},null,{"v":13499.442329706113,"d":"£13,499.44"},{"v":13482.01063631714,"d":"£13,482.01"},null,{"v":3.076825253632796,"d":"3.077"},{"v":3.1258076000455133,"d":"3.126"},null,{"v":50185.88118262507,"d":"£50,185.88"},{"v":49913.4066140725,"d":"£49,913.41"},null,{"v":4.449380116303859,"d":"4.449"},{"v":4.544790511664983,"d":"4.545"},null,{"v":2538148.415534455,"d":"£2,538,148.42"},{"v":0,"d":"£0.00"},null,{"v":-2049.176061848974,"d":"-2049.176"},{"v":0,"d":"0.000"},null,{"v":173050.3117039982,"d":"£173,050.31"},{"v":0,"d":"£0.00"},null,{"v":-120.21969351522698,"d":"-120.220"},{"v":0,"d":"0.000"},null,{"v":34667645.565612495,"d":"£34,667,645.57"},{"v":0,"d":"£0.00"},null,{"v":-4201.121763206784,"d":"-4201.122"},{"v":0,"d":"0.000"},null,{"v":158370.73845928046,"d":"£158,370.74"},{"v":0,"d":"£0.00"},null,{"v":-445.01530630164933,"d":"-445.015"},{"v":0,"d":"0.000"},null,{"v":4194122.8436557795,"d":"£4,194,122.84"},{"v":0,"d":"£0.00"},null,{"v":-1468.6248365565002,"d":"-1468.625"},{"v":0,"d":"0.000"},null,{"v":41731337.87496601,"d":"£41,731,337.87"},{"v":0,"d":"£0.00"},null,{"v":-8284.157661429135,"d":"-8284.158"},{"v":0,"d":"0.000"},null,{"v":116709.9127477581,"d":"£116,710"},{"v":117114.99164403696,"d":"£117,115"},null,{"$f":"SUM(IF(BS642:BT642>=BS642, 1))","v":2},{"$f":"SUM(IF(BS642:BT642>=BT642, 1))","v":1},null,{"v":134897.78343698083,"d":"£134,898"},{"v":135257.96075221273,"d":"£135,258"},null,{"$f":"SUM(IF(BY642:BZ642>=BY642, 1))","v":2},{"$f":"SUM(IF(BY642:BZ642>=BZ642, 1))","v":1},null,{"v":93741.57995510427,"d":"£93,742"},{"v":98821.51035037517,"d":"£98,822"},null,{"$f":"SUM(IF(CE642:CF642>=CE642, 1))","v":2},{"$f":"SUM(IF(CE642:CF642>=CF642, 1))","v":1},null,{"v":48037.062742949805,"d":"£48,037"},{"v":49034.14136459313,"d":"£49,034"},null,{"$f":"SUM(IF(CK642:CL642>=CK642, 1))","v":2},{"$f":"SUM(IF(CK642:CL642>=CL642, 1))","v":1},null,{"$f":"AF642*WTP-AC642","v":{"v":38801.72114345211,"d":"£38,802"}},{"v":40982.40361922717,"d":"£40,982"},null,{"$f":"SUM(IF(CQ642:CR642>=CQ642, 1))","v":2},{"$f":"SUM(IF(CQ642:CR642>=CR642, 1))","v":1},null,{"v":-43521669.65251393,"d":"-£43,521,670"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW642:CX642>=CW642, 1))","v":2},{"$f":"SUM(IF(CW642:CX642>=CX642, 1))","v":1},null,{"v":-2577444.182008538,"d":"-£2,577,444"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC642:DD642>=DC642, 1))","v":2},{"$f":"SUM(IF(DC642:DD642>=DD642, 1))","v":1},null,{"v":-118690080.82974817,"d":"-£118,690,081"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI642:DJ642>=DI642, 1))","v":2},{"$f":"SUM(IF(DI642:DJ642>=DJ642, 1))","v":1},null,{"v":-9058676.864492266,"d":"-£9,058,677"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO642:DP642>=DO642, 1))","v":2},{"$f":"SUM(IF(DO642:DP642>=DP642, 1))","v":1},null,{"v":-33566619.574785784,"d":"-£33,566,620"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU642:DV642>=DU642, 1))","v":2},{"$f":"SUM(IF(DU642:DV642>=DV642, 1))","v":1},null,{"v":-207414491.1035487,"d":"-£207,414,491"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA642:EB642>=EA642, 1))","v":2},{"$f":"SUM(IF(EA642:EB642>=EB642, 1))","v":1}]
[{"$nulls":3},629,{"v":213.14446144794243,"d":"£213.14"},{"v":190.17864029897882,"d":"£190.18"},null,{"v":5.835129772082076,"d":"5.835"},{"v":5.854682867617302,"d":"5.855"},null,{"v":228.51813336238519,"d":"£228.52"},{"v":205.0035498088117,"d":"£205.00"},null,{"v":6.6938059956281055,"d":"6.694"},{"v":6.711228279558723,"d":"6.711"},null,{"v":2779.155542897019,"d":"£2,779.16"},{"v":1639.1108853499532,"d":"£1,639.11"},null,{"v":4.792977399212874,"d":"4.793"},{"v":4.8759460862209245,"d":"4.876"},null,{"v":12097.359041036558,"d":"£12,097.36"},{"v":12069.54755802956,"d":"£12,069.55"},null,{"v":2.8606249104034727,"d":"2.861"},{"v":2.905652597560029,"d":"2.906"},null,{"v":50730.60645266065,"d":"£50,730.61"},{"v":50611.44464340443,"d":"£50,611.44"},null,{"v":4.199668533212691,"d":"4.200"},{"v":4.305728236839211,"d":"4.306"},null,{"v":2473067.0680564116,"d":"£2,473,067.07"},{"v":0,"d":"£0.00"},null,{"v":-2105.5688073627066,"d":"-2105.569"},{"v":0,"d":"0.000"},null,{"v":168720.4943816449,"d":"£168,720.49"},{"v":0,"d":"£0.00"},null,{"v":-125.0073747355165,"d":"-125.007"},{"v":0,"d":"0.000"},null,{"v":26503103.31887407,"d":"£26,503,103.32"},{"v":0,"d":"£0.00"},null,{"v":-1928.8083755744528,"d":"-1928.808"},{"v":0,"d":"0.000"},null,{"v":260973.29349781646,"d":"£260,973.29"},{"v":0,"d":"£0.00"},null,{"v":-422.52417150424344,"d":"-422.524"},{"v":0,"d":"0.000"},null,{"v":1949328.24309545,"d":"£1,949,328.24"},{"v":0,"d":"£0.00"},null,{"v":-1734.9952725958285,"d":"-1734.995"},{"v":0,"d":"0.000"},null,{"v":31355192.41790539,"d":"£31,355,192.42"},{"v":0,"d":"£0.00"},null,{"v":-6316.9040017727475,"d":"-6316.904"},{"v":0,"d":"0.000"},null,{"v":116489.45098019358,"d":"£116,489"},{"v":116903.47871204706,"d":"£116,903"},null,{"$f":"SUM(IF(BS645:BT645>=BS645, 1))","v":2},{"$f":"SUM(IF(BS645:BT645>=BT645, 1))","v":1},null,{"v":133647.60177919973,"d":"£133,648"},{"v":134019.56204136566,"d":"£134,020"},null,{"$f":"SUM(IF(BY645:BZ645>=BY645, 1))","v":2},{"$f":"SUM(IF(BY645:BZ645>=BZ645, 1))","v":1},null,{"v":93080.39244136045,"d":"£93,080"},{"v":95879.81083906854,"d":"£95,880"},null,{"$f":"SUM(IF(CE645:CF645>=CE645, 1))","v":2},{"$f":"SUM(IF(CE645:CF645>=CF645, 1))","v":1},null,{"v":45115.139167032896,"d":"£45,115"},{"v":46043.50439317102,"d":"£46,044"},null,{"$f":"SUM(IF(CK645:CL645>=CK645, 1))","v":2},{"$f":"SUM(IF(CK645:CL645>=CL645, 1))","v":1},null,{"$f":"AF645*WTP-AC645","v":{"v":33262.76421159317,"d":"£33,263"}},{"v":35503.12009337979,"d":"£35,503"},null,{"$f":"SUM(IF(CQ645:CR645>=CQ645, 1))","v":2},{"$f":"SUM(IF(CQ645:CR645>=CR645, 1))","v":1},null,{"v":-44584443.215310544,"d":"-£44,584,443"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW645:CX645>=CW645, 1))","v":2},{"$f":"SUM(IF(CW645:CX645>=CX645, 1))","v":1},null,{"v":-2668867.9890919747,"d":"-£2,668,868"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC645:DD645>=DC645, 1))","v":2},{"$f":"SUM(IF(DC645:DD645>=DD645, 1))","v":1},null,{"v":-65079270.830363125,"d":"-£65,079,271"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI645:DJ645>=DI645, 1))","v":2},{"$f":"SUM(IF(DI645:DJ645>=DJ645, 1))","v":1},null,{"v":-8711456.723582685,"d":"-£8,711,457"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO645:DP645>=DO645, 1))","v":2},{"$f":"SUM(IF(DO645:DP645>=DP645, 1))","v":1},null,{"v":-36649233.69501202,"d":"-£36,649,234"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU645:DV645>=DU645, 1))","v":2},{"$f":"SUM(IF(DU645:DV645>=DV645, 1))","v":1},null,{"v":-157693272.45336032,"d":"-£157,693,272"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA645:EB645>=EA645, 1))","v":2},{"$f":"SUM(IF(EA645:EB645>=EB645, 1))","v":1}]
[{"$nulls":3},632,{"v":273.6054504685472,"d":"£273.61"},{"v":251.20978661035178,"d":"£251.21"},null,{"v":5.791006782705943,"d":"5.791"},{"v":5.807109519583253,"d":"5.807"},null,{"v":293.8151938653426,"d":"£293.82"},{"v":270.8698272415049,"d":"£270.87"},null,{"v":6.695200688420998,"d":"6.695"},{"v":6.709164230961246,"d":"6.709"},null,{"v":3315.603446878608,"d":"£3,315.60"},{"v":1716.7887878050728,"d":"£1,716.79"},null,{"v":4.746894119084117,"d":"4.747"},{"v":4.856207968251658,"d":"4.856"},null,{"v":14340.183237657762,"d":"£14,340.18"},{"v":14238.649294833285,"d":"£14,238.65"},null,{"v":2.925152051747076,"d":"2.925"},{"v":2.962570538923267,"d":"2.963"},null,{"v":51508.983741227035,"d":"£51,508.98"},{"v":51011.09431921266,"d":"£51,011.09"},null,{"v":3.6083804099890258,"d":"3.608"},{"v":3.724376977836616,"d":"3.724"},null,{"v":2394856.1361440187,"d":"£2,394,856.14"},{"v":0,"d":"£0.00"},null,{"v":-1721.928783335768,"d":"-1721.929"},{"v":0,"d":"0.000"},null,{"v":150528.40499918163,"d":"£150,528.40"},{"v":0,"d":"£0.00"},null,{"v":-91.60497721304938,"d":"-91.605"},{"v":0,"d":"0.000"},null,{"v":37021264.52222968,"d":"£37,021,264.52"},{"v":0,"d":"£0.00"},null,{"v":-2531.2107960779695,"d":"-2531.211"},{"v":0,"d":"0.000"},null,{"v":889473.2830651078,"d":"£889,473.28"},{"v":0,"d":"£0.00"},null,{"v":-327.79919414212304,"d":"-327.799"},{"v":0,"d":"0.000"},null,{"v":7798072.455422448,"d":"£7,798,072.46"},{"v":0,"d":"£0.00"},null,{"v":-1816.768143006891,"d":"-1816.768"},{"v":0,"d":"0.000"},null,{"v":48254194.80186044,"d":"£48,254,194.80"},{"v":0,"d":"£0.00"},null,{"v":-6489.311893775801,"d":"-6489.312"},{"v":0,"d":"0.000"},null,{"v":115546.53020365031,"d":"£115,547"},{"v":115890.9806050547,"d":"£115,891"},null,{"$f":"SUM(IF(BS648:BT648>=BS648, 1))","v":2},{"$f":"SUM(IF(BS648:BT648>=BT648, 1))","v":1},null,{"v":133610.19857455464,"d":"£133,610"},{"v":133912.41479198344,"d":"£133,912"},null,{"$f":"SUM(IF(BY648:BZ648>=BY648, 1))","v":2},{"$f":"SUM(IF(BY648:BZ648>=BZ648, 1))","v":1},null,{"v":91622.27893480373,"d":"£91,622"},{"v":95407.3705772281,"d":"£95,407"},null,{"$f":"SUM(IF(CE648:CF648>=CE648, 1))","v":2},{"$f":"SUM(IF(CE648:CF648>=CF648, 1))","v":1},null,{"v":44162.85779728377,"d":"£44,163"},{"v":45012.76148363206,"d":"£45,013"},null,{"$f":"SUM(IF(CK648:CL648>=CK648, 1))","v":2},{"$f":"SUM(IF(CK648:CL648>=CL648, 1))","v":1},null,{"$f":"AF648*WTP-AC648","v":{"v":20658.62445855348,"d":"£20,659"}},{"v":23476.445237519656,"d":"£23,476"},null,{"$f":"SUM(IF(CQ648:CR648>=CQ648, 1))","v":2},{"$f":"SUM(IF(CQ648:CR648>=CR648, 1))","v":1},null,{"v":-36833431.80285938,"d":"-£36,833,432"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW648:CX648>=CW648, 1))","v":2},{"$f":"SUM(IF(CW648:CX648>=CX648, 1))","v":1},null,{"v":-1982627.9492601692,"d":"-£1,982,628"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC648:DD648>=DC648, 1))","v":2},{"$f":"SUM(IF(DC648:DD648>=DD648, 1))","v":1},null,{"v":-87645480.44378906,"d":"-£87,645,480"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI648:DJ648>=DI648, 1))","v":2},{"$f":"SUM(IF(DI648:DJ648>=DJ648, 1))","v":1},null,{"v":-7445457.165907568,"d":"-£7,445,457"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO648:DP648>=DO648, 1))","v":2},{"$f":"SUM(IF(DO648:DP648>=DP648, 1))","v":1},null,{"v":-44133435.31556027,"d":"-£44,133,435"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU648:DV648>=DU648, 1))","v":2},{"$f":"SUM(IF(DU648:DV648>=DV648, 1))","v":1},null,{"v":-178040432.67737645,"d":"-£178,040,433"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA648:EB648>=EA648, 1))","v":2},{"$f":"SUM(IF(EA648:EB648>=EB648, 1))","v":1}]
[{"$nulls":3},635,{"v":274.2454526308874,"d":"£274.25"},{"v":267.9754922167872,"d":"£267.98"},null,{"v":5.80491647581577,"d":"5.805"},{"v":5.8209542015838736,"d":"5.821"},null,{"v":295.5563286698811,"d":"£295.56"},{"v":289.09745774526243,"d":"£289.10"},null,{"v":6.694377907260931,"d":"6.694"},{"v":6.708295404259943,"d":"6.708"},null,{"v":3448.02948816027,"d":"£3,448.03"},{"v":1751.8025497543936,"d":"£1,751.80"},null,{"v":4.858734711750671,"d":"4.859"},{"v":4.961442242247185,"d":"4.961"},null,{"v":11088.516177778036,"d":"£11,088.52"},{"v":11031.57879875008,"d":"£11,031.58"},null,{"v":2.977892870525835,"d":"2.978"},{"v":3.0005397636036784,"d":"3.001"},null,{"v":50716.30460317109,"d":"£50,716.30"},{"v":50695.302560482894,"d":"£50,695.30"},null,{"v":4.263666715515148,"d":"4.264"},{"v":4.355801094095567,"d":"4.356"},null,{"v":674382.5394755582,"d":"£674,382.54"},{"v":0,"d":"£0.00"},null,{"v":-1724.980943513363,"d":"-1724.981"},{"v":0,"d":"0.000"},null,{"v":41307.71837032032,"d":"£41,307.72"},{"v":0,"d":"£0.00"},null,{"v":-89.00937225168958,"d":"-89.009"},{"v":0,"d":"0.000"},null,{"v":38504854.08864154,"d":"£38,504,854.09"},{"v":0,"d":"£0.00"},null,{"v":-2331.4913741964597,"d":"-2331.491"},{"v":0,"d":"0.000"},null,{"v":504638.3202622666,"d":"£504,638.32"},{"v":0,"d":"£0.00"},null,{"v":-200.72034008363428,"d":"-200.720"},{"v":0,"d":"0.000"},null,{"v":332450.78592919384,"d":"£332,450.79"},{"v":0,"d":"£0.00"},null,{"v":-1458.4365447163316,"d":"-1458.437"},{"v":0,"d":"0.000"},null,{"v":40057633.45267888,"d":"£40,057,633.45"},{"v":0,"d":"£0.00"},null,{"v":-5804.638574761479,"d":"-5804.639"},{"v":0,"d":"0.000"},null,{"v":115824.08406368452,"d":"£115,824"},{"v":116151.10853946068,"d":"£116,151"},null,{"$f":"SUM(IF(BS651:BT651>=BS651, 1))","v":2},{"$f":"SUM(IF(BS651:BT651>=BT651, 1))","v":1},null,{"v":133592.00181654873,"d":"£133,592"},{"v":133876.8106274536,"d":"£133,877"},null,{"$f":"SUM(IF(BY651:BZ651>=BY651, 1))","v":2},{"$f":"SUM(IF(BY651:BZ651>=BZ651, 1))","v":1},null,{"v":93726.66474685314,"d":"£93,727"},{"v":97477.0422951893,"d":"£97,477"},null,{"$f":"SUM(IF(CE651:CF651>=CE651, 1))","v":2},{"$f":"SUM(IF(CE651:CF651>=CF651, 1))","v":1},null,{"v":48469.34123273867,"d":"£48,469"},{"v":48979.21647332349,"d":"£48,979"},null,{"$f":"SUM(IF(CK651:CL651>=CK651, 1))","v":2},{"$f":"SUM(IF(CK651:CL651>=CL651, 1))","v":1},null,{"$f":"AF651*WTP-AC651","v":{"v":34557.02970713187,"d":"£34,557"}},{"v":36420.719321428456,"d":"£36,421"},null,{"$f":"SUM(IF(CQ651:CR651>=CQ651, 1))","v":2},{"$f":"SUM(IF(CQ651:CR651>=CR651, 1))","v":1},null,{"v":-35174001.40974282,"d":"-£35,174,001"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW651:CX651>=CW651, 1))","v":2},{"$f":"SUM(IF(CW651:CX651>=CX651, 1))","v":1},null,{"v":-1821495.163404112,"d":"-£1,821,495"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC651:DD651>=DC651, 1))","v":2},{"$f":"SUM(IF(DC651:DD651>=DD651, 1))","v":1},null,{"v":-85134681.57257074,"d":"-£85,134,682"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI651:DJ651>=DI651, 1))","v":2},{"$f":"SUM(IF(DI651:DJ651>=DJ651, 1))","v":1},null,{"v":-4519045.121934952,"d":"-£4,519,045"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO651:DP651>=DO651, 1))","v":2},{"$f":"SUM(IF(DO651:DP651>=DP651, 1))","v":1},null,{"v":-29501181.680255827,"d":"-£29,501,182"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU651:DV651>=DU651, 1))","v":2},{"$f":"SUM(IF(DU651:DV651>=DV651, 1))","v":1},null,{"v":-156150404.94790846,"d":"-£156,150,405"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA651:EB651>=EA651, 1))","v":2},{"$f":"SUM(IF(EA651:EB651>=EB651, 1))","v":1}]
[{"$nulls":3},638,{"v":323.5844274877394,"d":"£323.58"},{"v":280.72247386473714,"d":"£280.72"},null,{"v":5.826939795434656,"d":"5.827"},{"v":5.84444276943714,"d":"5.844"},null,{"v":346.411935745347,"d":"£346.41"},{"v":302.55037270013435,"d":"£302.55"},null,{"v":6.736531605474292,"d":"6.737"},{"v":6.751630691489827,"d":"6.752"},null,{"v":1893.2956918712607,"d":"£1,893.30"},{"v":1434.7324738866262,"d":"£1,434.73"},null,{"v":4.960989563956031,"d":"4.961"},{"v":5.008712347700831,"d":"5.009"},null,{"v":11241.187337819538,"d":"£11,241.19"},{"v":11260.638908165822,"d":"£11,260.64"},null,{"v":3.080507924494389,"d":"3.081"},{"v":3.1282702370608173,"d":"3.128"},null,{"v":48127.98722509696,"d":"£48,127.99"},{"v":48069.582186713174,"d":"£48,069.58"},null,{"v":4.164404795710396,"d":"4.164"},{"v":4.28988962362768,"d":"4.290"},null,{"v":4581664.919361747,"d":"£4,581,664.92"},{"v":0,"d":"£0.00"},null,{"v":-1870.9544291196978,"d":"-1870.954"},{"v":0,"d":"0.000"},null,{"v":310597.9201473108,"d":"£310,597.92"},{"v":0,"d":"£0.00"},null,{"v":-106.921513665989,"d":"-106.922"},{"v":0,"d":"0.000"},null,{"v":10614726.132753626,"d":"£10,614,726.13"},{"v":0,"d":"£0.00"},null,{"v":-1104.6770867711684,"d":"-1104.677"},{"v":0,"d":"0.000"},null,{"v":-174546.43979403368,"d":"-£174,546.44"},{"v":0,"d":"£0.00"},null,{"v":-428.5896442490868,"d":"-428.590"},{"v":0,"d":"0.000"},null,{"v":934129.7696477657,"d":"£934,129.77"},{"v":0,"d":"£0.00"},null,{"v":-2007.003447654811,"d":"-2007.003"},{"v":0,"d":"0.000"},null,{"v":16266572.302116416,"d":"£16,266,572.30"},{"v":0,"d":"£0.00"},null,{"v":-5518.1461214607525,"d":"-5518.146"},{"v":0,"d":"0.000"},null,{"v":116215.21148120538,"d":"£116,215"},{"v":116608.13291487806,"d":"£116,608"},null,{"$f":"SUM(IF(BS654:BT654>=BS654, 1))","v":2},{"$f":"SUM(IF(BS654:BT654>=BT654, 1))","v":1},null,{"v":134384.2201737405,"d":"£134,384"},{"v":134730.06345709637,"d":"£134,730"},null,{"$f":"SUM(IF(BY654:BZ654>=BY654, 1))","v":2},{"$f":"SUM(IF(BY654:BZ654>=BZ654, 1))","v":1},null,{"v":97326.49558724936,"d":"£97,326"},{"v":98739.51448012999,"d":"£98,740"},null,{"$f":"SUM(IF(CE654:CF654>=CE654, 1))","v":2},{"$f":"SUM(IF(CE654:CF654>=CF654, 1))","v":1},null,{"v":50368.97115206824,"d":"£50,369"},{"v":51304.76583305053,"d":"£51,305"},null,{"$f":"SUM(IF(CK654:CL654>=CK654, 1))","v":2},{"$f":"SUM(IF(CK654:CL654>=CL654, 1))","v":1},null,{"$f":"AF654*WTP-AC654","v":{"v":35160.10868911095,"d":"£35,160"}},{"v":37728.210285840425,"d":"£37,728"},null,{"$f":"SUM(IF(CQ654:CR654>=CQ654, 1))","v":2},{"$f":"SUM(IF(CQ654:CR654>=CR654, 1))","v":1},null,{"v":-42000753.50175571,"d":"-£42,000,754"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW654:CX654>=CW654, 1))","v":2},{"$f":"SUM(IF(CW654:CX654>=CX654, 1))","v":1},null,{"v":-2449028.193467091,"d":"-£2,449,028"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC654:DD654>=DC654, 1))","v":2},{"$f":"SUM(IF(DC654:DD654>=DD654, 1))","v":1},null,{"v":-32708267.868176993,"d":"-£32,708,268"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI654:DJ654>=DI654, 1))","v":2},{"$f":"SUM(IF(DI654:DJ654>=DJ654, 1))","v":1},null,{"v":-8397246.445187703,"d":"-£8,397,246"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO654:DP654>=DO654, 1))","v":2},{"$f":"SUM(IF(DO654:DP654>=DP654, 1))","v":1},null,{"v":-41074198.72274398,"d":"-£41,074,199"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU654:DV654>=DU654, 1))","v":2},{"$f":"SUM(IF(DU654:DV654>=DV654, 1))","v":1},null,{"v":-126629494.73133147,"d":"-£126,629,495"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA654:EB654>=EA654, 1))","v":2},{"$f":"SUM(IF(EA654:EB654>=EB654, 1))","v":1}]
[{"$nulls":3},642,{"v":243.76344525220654,"d":"£243.76"},{"v":227.75226763142297,"d":"£227.75"},null,{"v":5.830754483016739,"d":"5.831"},{"v":5.848783003062153,"d":"5.849"},null,{"v":262.00049970990847,"d":"£262.00"},{"v":245.61555352131964,"d":"£245.62"},null,{"v":6.73532563965757,"d":"6.735"},{"v":6.751558491304455,"d":"6.752"},null,{"v":3395.792630712036,"d":"£3,395.79"},{"v":1995.747738902538,"d":"£1,995.75"},null,{"v":4.825085548162857,"d":"4.825"},{"v":4.896470364938265,"d":"4.896"},null,{"v":13683.753309546506,"d":"£13,683.75"},{"v":13694.269844061586,"d":"£13,694.27"},null,{"v":3.0628168086055156,"d":"3.063"},{"v":3.1208125009295795,"d":"3.121"},null,{"v":50534.314569968825,"d":"£50,534.31"},{"v":50113.048978540515,"d":"£50,113.05"},null,{"v":4.474478428947691,"d":"4.474"},{"v":4.620956938242311,"d":"4.621"},null,{"v":1713661.90487134,"d":"£1,713,661.90"},{"v":0,"d":"£0.00"},null,{"v":-1929.576245717979,"d":"-1929.576"},{"v":0,"d":"0.000"},null,{"v":113079.23609140662,"d":"£113,079.24"},{"v":0,"d":"£0.00"},null,{"v":-112.02956925749812,"d":"-112.030"},{"v":0,"d":"0.000"},null,{"v":32002374.65414653,"d":"£32,002,374.65"},{"v":0,"d":"£0.00"},null,{"v":-1631.7217143741896,"d":"-1631.722"},{"v":0,"d":"0.000"},null,{"v":-91180.61702301503,"d":"-£91,180.62"},{"v":0,"d":"£0.00"},null,{"v":-502.8351310217612,"d":"-502.835"},{"v":0,"d":"0.000"},null,{"v":6614222.073417593,"d":"£6,614,222.07"},{"v":0,"d":"£0.00"},null,{"v":-2299.8350901931076,"d":"-2299.835"},{"v":0,"d":"0.000"},null,{"v":40352157.251503855,"d":"£40,352,157.25"},{"v":0,"d":"£0.00"},null,{"v":-6475.997750564535,"d":"-6475.998"},{"v":0,"d":"0.000"},null,{"$f":"H658*WTP-E658","v":{"v":116371.32621508258,"d":"£116,371"}},{"$f":"I658*WTP-F658","v":{"v":116747.90779361164,"d":"£116,748"}},null,{"$f":"SUM(IF(BS658:BT658>=BS658, 1))","v":2},{"$f":"SUM(IF(BS658:BT658>=BT658, 1))","v":1},null,{"$f":"N658*WTP-K658","v":{"v":134444.51229344148,"d":"£134,445"}},{"$f":"O658*WTP-L658","v":{"v":134785.5542725678,"d":"£134,786"}},null,{"$f":"SUM(IF(BY658:BZ658>=BY658, 1))","v":2},{"$f":"SUM(IF(BY658:BZ658>=BZ658, 1))","v":1},null,{"$f":"T658*WTP-Q658","v":{"v":93105.9183325451,"d":"£93,106"}},{"$f":"U658*WTP-R658","v":{"v":95933.65955986276,"d":"£95,934"}},null,{"$f":"SUM(IF(CE658:CF658>=CE658, 1))","v":2},{"$f":"SUM(IF(CE658:CF658>=CF658, 1))","v":1},null,{"$f":"Z658*WTP-W658","v":{"v":47572.58286256381,"d":"£47,573"}},{"$f":"AA658*WTP-X658","v":{"v":48721.98017453001,"d":"£48,722"}},null,{"$f":"SUM(IF(CK658:CL658>=CK658, 1))","v":2},{"$f":"SUM(IF(CK658:CL658>=CL658, 1))","v":1},null,{"$f":"AF658*WTP-AC658","v":{"v":38955.254008985,"d":"£38,955"}},{"$f":"AG658*WTP-AD658","v":{"v":42306.08978630571,"d":"£42,306"}},null,{"$f":"SUM(IF(CQ658:CR658>=CQ658, 1))","v":2},{"$f":"SUM(IF(CQ658:CR658>=CR658, 1))","v":1},null,{"$f":"AL658*WTP-AI658","v":{"v":-40305186.819230914,"d":"-£40,305,187"}},{"$f":"AM658*WTP-AJ658","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(CW658:CX658>=CW658, 1))","v":2},{"$f":"SUM(IF(CW658:CX658>=CX658, 1))","v":1},null,{"$f":"AR658*WTP-AO658","v":{"v":-2353670.621241369,"d":"-£2,353,671"}},{"$f":"AS658*WTP-AP658","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DC658:DD658>=DC658, 1))","v":2},{"$f":"SUM(IF(DC658:DD658>=DD658, 1))","v":1},null,{"$f":"AX658*WTP-AU658","v":{"v":-64636808.94163032,"d":"-£64,636,809"}},{"$f":"AY658*WTP-AV658","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DI658:DJ658>=DI658, 1))","v":2},{"$f":"SUM(IF(DI658:DJ658>=DJ658, 1))","v":1},null,{"$f":"BD658*WTP-BA658","v":{"v":-9965522.003412208,"d":"-£9,965,522"}},{"$f":"BE658*WTP-BB658","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DO658:DP658>=DO658, 1))","v":2},{"$f":"SUM(IF(DO658:DP658>=DP658, 1))","v":1},null,{"$f":"BJ658*WTP-BG658","v":{"v":-52610923.87727974,"d":"-£52,610,924"}},{"$f":"BK658*WTP-BH658","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DU658:DV658>=DU658, 1))","v":2},{"$f":"SUM(IF(DU658:DV658>=DV658, 1))","v":1},null,{"$f":"BP658*WTP-BM658","v":{"v":-169872112.26279455,"d":"-£169,872,112"}},{"$f":"BQ658*WTP-BN658","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(EA658:EB658>=EA658, 1))","v":2},{"$f":"SUM(IF(EA658:EB658>=EB658, 1))","v":1}]
[{"$nulls":3},645,{"v":302.48002205196065,"d":"£302.48"},{"v":277.3512231856469,"d":"£277.35"},null,{"v":5.860777618328004,"d":"5.861"},{"v":5.87599455533733,"d":"5.876"},null,{"v":324.77567812525893,"d":"£324.78"},{"v":299.0245156360703,"d":"£299.02"},null,{"v":6.657273176725083,"d":"6.657"},{"v":6.670601458980282,"d":"6.671"},null,{"v":3356.3921195715575,"d":"£3,356.39"},{"v":1371.1494028609422,"d":"£1,371.15"},null,{"v":4.862478612372144,"d":"4.862"},{"v":5.03051762574084,"d":"5.031"},null,{"v":13567.830499578513,"d":"£13,567.83"},{"v":13532.95689967923,"d":"£13,532.96"},null,{"v":3.1890955144338697,"d":"3.189"},{"v":3.238957535114806,"d":"3.239"},null,{"v":50020.718814463384,"d":"£50,020.72"},{"v":49770.73012890276,"d":"£49,770.73"},null,{"v":4.827823431410725,"d":"4.828"},{"v":4.967499282906823,"d":"4.967"},null,{"v":2714805.3996633347,"d":"£2,714,805.40"},{"v":0,"d":"£0.00"},null,{"v":-1643.9712450656048,"d":"-1643.971"},{"v":0,"d":"0.000"},null,{"v":182379.74997076255,"d":"£182,379.75"},{"v":0,"d":"£0.00"},null,{"v":-94.39607964353205,"d":"-94.396"},{"v":0,"d":"0.000"},null,{"v":45591167.113316625,"d":"£45,591,167.11"},{"v":0,"d":"£0.00"},null,{"v":-3859.02170830923,"d":"-3859.022"},{"v":0,"d":"0.000"},null,{"v":309645.14118449995,"d":"£309,645.14"},{"v":0,"d":"£0.00"},null,{"v":-442.7283812994082,"d":"-442.728"},{"v":0,"d":"0.000"},null,{"v":3924543.5616568127,"d":"£3,924,543.56"},{"v":0,"d":"£0.00"},null,{"v":-2192.7550940100923,"d":"-2192.755"},{"v":0,"d":"0.000"},null,{"v":52722540.96579204,"d":"£52,722,540.97"},{"v":0,"d":"£0.00"},null,{"v":-8232.872508327868,"d":"-8232.873"},{"v":0,"d":"0.000"},null,{"v":116913.07234450812,"d":"£116,913"},{"v":117242.53988356097,"d":"£117,243"},null,{"$f":"SUM(IF(BS661:BT661>=BS661, 1))","v":2},{"$f":"SUM(IF(BS661:BT661>=BT661, 1))","v":1},null,{"v":132820.68785637637,"d":"£132,821"},{"v":133113.00466396956,"d":"£133,113"},null,{"$f":"SUM(IF(BY661:BZ661>=BY661, 1))","v":2},{"$f":"SUM(IF(BY661:BZ661>=BZ661, 1))","v":1},null,{"v":93893.18012787134,"d":"£93,893"},{"v":99239.20311195585,"d":"£99,239"},null,{"$f":"SUM(IF(CE661:CF661>=CE661, 1))","v":2},{"$f":"SUM(IF(CE661:CF661>=CF661, 1))","v":1},null,{"v":50214.07978909888,"d":"£50,214"},{"v":51246.19380261689,"d":"£51,246"},null,{"$f":"SUM(IF(CK661:CL661>=CK661, 1))","v":2},{"$f":"SUM(IF(CK661:CL661>=CL661, 1))","v":1},null,{"$f":"AF661*WTP-AC661","v":{"v":46535.74981375113,"d":"£46,536"}},{"v":49579.25552923371,"d":"£49,579"},null,{"$f":"SUM(IF(CQ661:CR661>=CQ661, 1))","v":2},{"$f":"SUM(IF(CQ661:CR661>=CR661, 1))","v":1},null,{"v":-35594230.30097543,"d":"-£35,594,230"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW661:CX661>=CW661, 1))","v":2},{"$f":"SUM(IF(CW661:CX661>=CX661, 1))","v":1},null,{"v":-2070301.3428414036,"d":"-£2,070,301"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC661:DD661>=DC661, 1))","v":2},{"$f":"SUM(IF(DC661:DD661>=DD661, 1))","v":1},null,{"v":-122771601.27950121,"d":"-£122,771,601"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI661:DJ661>=DI661, 1))","v":2},{"$f":"SUM(IF(DI661:DJ661>=DJ661, 1))","v":1},null,{"v":-9164212.767172664,"d":"-£9,164,213"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO661:DP661>=DO661, 1))","v":2},{"$f":"SUM(IF(DO661:DP661>=DP661, 1))","v":1},null,{"v":-47779645.44185866,"d":"-£47,779,645"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU661:DV661>=DU661, 1))","v":2},{"$f":"SUM(IF(DU661:DV661>=DV661, 1))","v":1},null,{"v":-217379991.13234937,"d":"-£217,379,991"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA661:EB661>=EA661, 1))","v":2},{"$f":"SUM(IF(EA661:EB661>=EB661, 1))","v":1}]
[{"$nulls":3},647,{"v":246.7531980923873,"d":"£246.75"},{"v":237.0472884071171,"d":"£237.05"},null,{"v":5.804620312434803,"d":"5.805"},{"v":5.817589655488066,"d":"5.818"},null,{"v":265.5853651065169,"d":"£265.59"},{"v":255.607900341019,"d":"£255.61"},null,{"v":6.688373202609152,"d":"6.688"},{"v":6.698990746197612,"d":"6.699"},null,{"v":3122.704162565365,"d":"£3,122.70"},{"v":1420.8294535962023,"d":"£1,420.83"},null,{"v":4.833691252496067,"d":"4.834"},{"v":5.011068141013586,"d":"5.011"},null,{"v":8791.660742316191,"d":"£8,791.66"},{"v":8800.060375544375,"d":"£8,800.06"},null,{"v":3.1937921855873888,"d":"3.194"},{"v":3.2468500110494674,"d":"3.247"},null,{"v":49232.031216308154,"d":"£49,232.03"},{"v":49055.87351839767,"d":"£49,055.87"},null,{"v":4.83253779743011,"d":"4.833"},{"v":4.955141690415332,"d":"4.955"},null,{"v":1041149.4453922623,"d":"£1,041,149.45"},{"v":0,"d":"£0.00"},null,{"v":-1391.2167704897618,"d":"-1391.217"},{"v":0,"d":"0.000"},null,{"v":69613.67007017919,"d":"£69,613.67"},{"v":0,"d":"£0.00"},null,{"v":-74.07955765263365,"d":"-74.080"},{"v":0,"d":"0.000"},null,{"v":39615327.17304156,"d":"£39,615,327.17"},{"v":0,"d":"£0.00"},null,{"v":-4128.884126736845,"d":"-4128.884"},{"v":0,"d":"0.000"},null,{"v":-76890.50828185477,"d":"-£76,890.51"},{"v":0,"d":"£0.00"},null,{"v":-485.693012692551,"d":"-485.693"},{"v":0,"d":"0.000"},null,{"v":2868365.6901793256,"d":"£2,868,365.69"},{"v":0,"d":"£0.00"},null,{"v":-1996.3521565769443,"d":"-1996.352"},{"v":0,"d":"0.000"},null,{"v":43517565.47040147,"d":"£43,517,565.47"},{"v":0,"d":"£0.00"},null,{"v":-8076.225624148736,"d":"-8076.226"},{"v":0,"d":"0.000"},null,{"v":115845.65305060368,"d":"£115,846"},{"v":116114.74582135421,"d":"£116,115"},null,{"$f":"SUM(IF(BS663:BT663>=BS663, 1))","v":2},{"$f":"SUM(IF(BS663:BT663>=BT663, 1))","v":1},null,{"v":133501.8786870765,"d":"£133,502"},{"v":133724.20702361123,"d":"£133,724"},null,{"$f":"SUM(IF(BY663:BZ663>=BY663, 1))","v":2},{"$f":"SUM(IF(BY663:BZ663>=BZ663, 1))","v":1},null,{"v":93551.12088735597,"d":"£93,551"},{"v":98800.53336667552,"d":"£98,801"},null,{"$f":"SUM(IF(CE663:CF663>=CE663, 1))","v":2},{"$f":"SUM(IF(CE663:CF663>=CF663, 1))","v":1},null,{"v":55084.18296943158,"d":"£55,084"},{"v":56136.93984544498,"d":"£56,137"},null,{"$f":"SUM(IF(CK663:CL663>=CK663, 1))","v":2},{"$f":"SUM(IF(CK663:CL663>=CL663, 1))","v":1},null,{"$f":"AF663*WTP-AC663","v":{"v":47418.72473229404,"d":"£47,419"}},{"v":50046.96028990898,"d":"£50,047"},null,{"$f":"SUM(IF(CQ663:CR663>=CQ663, 1))","v":2},{"$f":"SUM(IF(CQ663:CR663>=CR663, 1))","v":1},null,{"v":-28865484.855187498,"d":"-£28,865,485"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW663:CX663>=CW663, 1))","v":2},{"$f":"SUM(IF(CW663:CX663>=CX663, 1))","v":1},null,{"v":-1551204.8231228522,"d":"-£1,551,205"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC663:DD663>=DC663, 1))","v":2},{"$f":"SUM(IF(DC663:DD663>=DD663, 1))","v":1},null,{"v":-122193009.70777845,"d":"-£122,193,010"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI663:DJ663>=DI663, 1))","v":2},{"$f":"SUM(IF(DI663:DJ663>=DJ663, 1))","v":1},null,{"v":-9636969.745569166,"d":"-£9,636,970"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO663:DP663>=DO663, 1))","v":2},{"$f":"SUM(IF(DO663:DP663>=DP663, 1))","v":1},null,{"v":-42795408.82171821,"d":"-£42,795,409"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU663:DV663>=DU663, 1))","v":2},{"$f":"SUM(IF(DU663:DV663>=DV663, 1))","v":1},null,{"v":-205042077.95337617,"d":"-£205,042,078"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA663:EB663>=EA663, 1))","v":2},{"$f":"SUM(IF(EA663:EB663>=EB663, 1))","v":1}]
[{"$nulls":3},648,{"v":232.47937115565026,"d":"£232.48"},{"v":212.88035380715917,"d":"£212.88"},null,{"v":5.79706692333463,"d":"5.797"},{"v":5.812723536994527,"d":"5.813"},null,{"v":249.62485584509162,"d":"£249.62"},{"v":229.54569021906173,"d":"£229.55"},null,{"v":6.698784139615913,"d":"6.699"},{"v":6.712384846393228,"d":"6.712"},null,{"v":2178.800417133536,"d":"£2,178.80"},{"v":1230.8612599495941,"d":"£1,230.86"},null,{"v":4.810173318490446,"d":"4.810"},{"v":4.899398858378881,"d":"4.899"},null,{"v":13927.999535040763,"d":"£13,928.00"},{"v":13932.50056403018,"d":"£13,932.50"},null,{"v":3.0376742737975855,"d":"3.038"},{"v":3.090413317930256,"d":"3.090"},null,{"v":50000.393388938806,"d":"£50,000.39"},{"v":49708.02913814772,"d":"£49,708.03"},null,{"v":4.663246134300178,"d":"4.663"},{"v":4.867051794876716,"d":"4.867"},null,{"v":2100834.7162005496,"d":"£2,100,834.72"},{"v":0,"d":"£0.00"},null,{"v":-1678.2452369931555,"d":"-1678.245"},{"v":0,"d":"0.000"},null,{"v":137581.61616964816,"d":"£137,581.62"},{"v":0,"d":"£0.00"},null,{"v":-93.19148286951837,"d":"-93.191"},{"v":0,"d":"0.000"},null,{"v":22097168.023344364,"d":"£22,097,168.02"},{"v":0,"d":"£0.00"},null,{"v":-2079.913812976674,"d":"-2079.914"},{"v":0,"d":"0.000"},null,{"v":-41955.39755288947,"d":"-£41,955.40"},{"v":0,"d":"£0.00"},null,{"v":-491.59593691745346,"d":"-491.596"},{"v":0,"d":"0.000"},null,{"v":4734659.766568897,"d":"£4,734,659.77"},{"v":0,"d":"£0.00"},null,{"v":-3300.5077013340324,"d":"-3300.508"},{"v":0,"d":"0.000"},null,{"v":29028288.724730574,"d":"£29,028,288.72"},{"v":0,"d":"£0.00"},null,{"v":-7643.454171090833,"d":"-7643.454"},{"v":0,"d":"0.000"},null,{"v":115708.85909553694,"d":"£115,709"},{"v":116041.59038608338,"d":"£116,042"},null,{"$f":"SUM(IF(BS664:BT664>=BS664, 1))","v":2},{"$f":"SUM(IF(BS664:BT664>=BT664, 1))","v":1},null,{"v":133726.05793647317,"d":"£133,726"},{"v":134018.15123764548,"d":"£134,018"},null,{"$f":"SUM(IF(BY664:BZ664>=BY664, 1))","v":2},{"$f":"SUM(IF(BY664:BZ664>=BZ664, 1))","v":1},null,{"v":94024.6659526754,"d":"£94,025"},{"v":96757.11590762802,"d":"£96,757"},null,{"$f":"SUM(IF(CE664:CF664>=CE664, 1))","v":2},{"$f":"SUM(IF(CE664:CF664>=CF664, 1))","v":1},null,{"v":46825.48594091095,"d":"£46,825"},{"v":47875.76579457494,"d":"£47,876"},null,{"$f":"SUM(IF(CK664:CL664>=CK664, 1))","v":2},{"$f":"SUM(IF(CK664:CL664>=CL664, 1))","v":1},null,{"$f":"AF664*WTP-AC664","v":{"v":43264.52929706475,"d":"£43,265"}},{"v":47633.00675938659,"d":"£47,633"},null,{"$f":"SUM(IF(CQ664:CR664>=CQ664, 1))","v":2},{"$f":"SUM(IF(CQ664:CR664>=CR664, 1))","v":1},null,{"v":-35665739.456063665,"d":"-£35,665,739"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW664:CX664>=CW664, 1))","v":2},{"$f":"SUM(IF(CW664:CX664>=CX664, 1))","v":1},null,{"v":-2001411.2735600155,"d":"-£2,001,411"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC664:DD664>=DC664, 1))","v":2},{"$f":"SUM(IF(DC664:DD664>=DD664, 1))","v":1},null,{"v":-63695444.28287785,"d":"-£63,695,444"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI664:DJ664>=DI664, 1))","v":2},{"$f":"SUM(IF(DI664:DJ664>=DJ664, 1))","v":1},null,{"v":-9789963.34079618,"d":"-£9,789,963"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO664:DP664>=DO664, 1))","v":2},{"$f":"SUM(IF(DO664:DP664>=DP664, 1))","v":1},null,{"v":-70744813.79324955,"d":"-£70,744,814"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU664:DV664>=DU664, 1))","v":2},{"$f":"SUM(IF(DU664:DV664>=DV664, 1))","v":1},null,{"v":-181897372.14654726,"d":"-£181,897,372"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA664:EB664>=EA664, 1))","v":2},{"$f":"SUM(IF(EA664:EB664>=EB664, 1))","v":1}]
[{"$nulls":3},651,{"v":249.16965084755762,"d":"£249.17"},{"v":221.18809726322243,"d":"£221.19"},null,{"v":5.822218378653358,"d":"5.822"},{"v":5.837710811836631,"d":"5.838"},null,{"v":267.048116585492,"d":"£267.05"},{"v":238.4060342294023,"d":"£238.41"},null,{"v":6.65053758504346,"d":"6.651"},{"v":6.663674992496,"d":"6.664"},null,{"v":2584.7768795844904,"d":"£2,584.78"},{"v":1839.657028849728,"d":"£1,839.66"},null,{"v":4.727369174584992,"d":"4.727"},{"v":4.789967500840709,"d":"4.790"},null,{"v":11648.805406675065,"d":"£11,648.81"},{"v":11612.250592516557,"d":"£11,612.25"},null,{"v":3.0342881450587282,"d":"3.034"},{"v":3.070933186579945,"d":"3.071"},null,{"v":49347.16713309448,"d":"£49,347.17"},{"v":49261.28020829897,"d":"£49,261.28"},null,{"v":3.9183975094793895,"d":"3.918"},{"v":4.035598685074387,"d":"4.036"},null,{"v":3009528.183424285,"d":"£3,009,528.18"},{"v":0,"d":"£0.00"},null,{"v":-1666.273252282193,"d":"-1666.273"},{"v":0,"d":"0.000"},null,{"v":192309.4624324177,"d":"£192,309.46"},{"v":0,"d":"£0.00"},null,{"v":-88.2075448825234,"d":"-88.208"},{"v":0,"d":"0.000"},null,{"v":17988663.087733515,"d":"£17,988,663.09"},{"v":0,"d":"£0.00"},null,{"v":-1511.2470829487488,"d":"-1511.247"},{"v":0,"d":"0.000"},null,{"v":324094.77383081574,"d":"£324,094.77"},{"v":0,"d":"£0.00"},null,{"v":-324.89472911396194,"d":"-324.895"},{"v":0,"d":"0.000"},null,{"v":1352957.5309113243,"d":"£1,352,957.53"},{"v":0,"d":"£0.00"},null,{"v":-1846.2439251429025,"d":"-1846.244"},{"v":0,"d":"0.000"},null,{"v":22867553.038332354,"d":"£22,867,553.04"},{"v":0,"d":"£0.00"},null,{"v":-5436.86653437033,"d":"-5436.867"},{"v":0,"d":"0.000"},null,{"v":116195.1979222196,"d":"£116,195"},{"v":116533.0281394694,"d":"£116,533"},null,{"$f":"SUM(IF(BS667:BT667>=BS667, 1))","v":2},{"$f":"SUM(IF(BS667:BT667>=BT667, 1))","v":1},null,{"v":132743.7035842837,"d":"£132,744"},{"v":133035.0938156906,"d":"£133,035"},null,{"$f":"SUM(IF(BY667:BZ667>=BY667, 1))","v":2},{"$f":"SUM(IF(BY667:BZ667>=BZ667, 1))","v":1},null,{"v":91962.60661211536,"d":"£91,963"},{"v":93959.69298796446,"d":"£93,960"},null,{"$f":"SUM(IF(CE667:CF667>=CE667, 1))","v":2},{"$f":"SUM(IF(CE667:CF667>=CF667, 1))","v":1},null,{"v":49036.957494499504,"d":"£49,037"},{"v":49806.413139082346,"d":"£49,806"},null,{"$f":"SUM(IF(CK667:CL667>=CK667, 1))","v":2},{"$f":"SUM(IF(CK667:CL667>=CL667, 1))","v":1},null,{"$f":"AF667*WTP-AC667","v":{"v":29020.78305649331,"d":"£29,021"}},{"v":31450.69349318876,"d":"£31,451"},null,{"$f":"SUM(IF(CQ667:CR667>=CQ667, 1))","v":2},{"$f":"SUM(IF(CQ667:CR667>=CR667, 1))","v":1},null,{"v":-36334993.229068145,"d":"-£36,334,993"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW667:CX667>=CW667, 1))","v":2},{"$f":"SUM(IF(CW667:CX667>=CX667, 1))","v":1},null,{"v":-1956460.3600828857,"d":"-£1,956,460"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC667:DD667>=DC667, 1))","v":2},{"$f":"SUM(IF(DC667:DD667>=DD667, 1))","v":1},null,{"v":-48213604.74670849,"d":"-£48,213,605"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI667:DJ667>=DI667, 1))","v":2},{"$f":"SUM(IF(DI667:DJ667>=DJ667, 1))","v":1},null,{"v":-6821989.356110055,"d":"-£6,821,989"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO667:DP667>=DO667, 1))","v":2},{"$f":"SUM(IF(DO667:DP667>=DP667, 1))","v":1},null,{"v":-38277836.03376938,"d":"-£38,277,836"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU667:DV667>=DU667, 1))","v":2},{"$f":"SUM(IF(DU667:DV667>=DV667, 1))","v":1},null,{"v":-131604883.72573896,"d":"-£131,604,884"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA667:EB667>=EA667, 1))","v":2},{"$f":"SUM(IF(EA667:EB667>=EB667, 1))","v":1}]
[{"$nulls":3},654,{"v":342.58505575008616,"d":"£342.59"},{"v":304.66902385513157,"d":"£304.67"},null,{"v":5.871531626678675,"d":"5.872"},{"v":5.890767417310738,"d":"5.891"},null,{"v":367.3538927987938,"d":"£367.35"},{"v":328.517488742695,"d":"£328.52"},null,{"v":6.664105048751143,"d":"6.664"},{"v":6.68082216137043,"d":"6.681"},null,{"v":1834.5167426310231,"d":"£1,834.52"},{"v":1227.7993306095511,"d":"£1,227.80"},null,{"v":4.844018642746407,"d":"4.844"},{"v":4.915196400814884,"d":"4.915"},null,{"v":15888.262875703094,"d":"£15,888.26"},{"v":15788.41632441583,"d":"£15,788.42"},null,{"v":2.9109812265388397,"d":"2.911"},{"v":2.9386760641882232,"d":"2.939"},null,{"v":49781.54082955558,"d":"£49,781.54"},{"v":49855.31593596875,"d":"£49,855.32"},null,{"v":4.39892181774861,"d":"4.399"},{"v":4.4783892403723975,"d":"4.478"},null,{"v":4008674.1591176987,"d":"£4,008,674.16"},{"v":0,"d":"£0.00"},null,{"v":-2033.7048204458945,"d":"-2033.705"},{"v":0,"d":"0.000"},null,{"v":267298.7969613855,"d":"£267,298.80"},{"v":0,"d":"£0.00"},null,{"v":-115.05864665917014,"d":"-115.059"},{"v":0,"d":"0.000"},null,{"v":13942190.660750154,"d":"£13,942,190.66"},{"v":0,"d":"£0.00"},null,{"v":-1635.6442952395973,"d":"-1635.644"},{"v":0,"d":"0.000"},null,{"v":916278.9044080551,"d":"£916,278.90"},{"v":0,"d":"£0.00"},null,{"v":-254.15194788378088,"d":"-254.152"},{"v":0,"d":"0.000"},null,{"v":-1154112.763618093,"d":"-£1,154,112.76"},{"v":0,"d":"£0.00"},null,{"v":-1243.161429389397,"d":"-1243.161"},{"v":0,"d":"0.000"},null,{"v":17980329.757619202,"d":"£17,980,329.76"},{"v":0,"d":"£0.00"},null,{"v":-5281.72113961784,"d":"-5281.721"},{"v":0,"d":"0.000"},null,{"v":117088.04747782342,"d":"£117,088"},{"v":117510.67932235963,"d":"£117,511"},null,{"$f":"SUM(IF(BS670:BT670>=BS670, 1))","v":2},{"$f":"SUM(IF(BS670:BT670>=BT670, 1))","v":1},null,{"v":132914.74708222406,"d":"£132,915"},{"v":133287.92573866592,"d":"£133,288"},null,{"$f":"SUM(IF(BY670:BZ670>=BY670, 1))","v":2},{"$f":"SUM(IF(BY670:BZ670>=BZ670, 1))","v":1},null,{"v":95045.85611229713,"d":"£95,046"},{"v":97076.12868568813,"d":"£97,076"},null,{"$f":"SUM(IF(CE670:CF670>=CE670, 1))","v":2},{"$f":"SUM(IF(CE670:CF670>=CF670, 1))","v":1},null,{"v":42331.361655073706,"d":"£42,331"},{"v":42985.10495934864,"d":"£42,985"},null,{"$f":"SUM(IF(CK670:CL670>=CK670, 1))","v":2},{"$f":"SUM(IF(CK670:CL670>=CL670, 1))","v":1},null,{"$f":"AF670*WTP-AC670","v":{"v":38196.89552541661,"d":"£38,197"}},{"v":39712.46887147921,"d":"£39,712"},null,{"$f":"SUM(IF(CQ670:CR670>=CQ670, 1))","v":2},{"$f":"SUM(IF(CQ670:CR670>=CR670, 1))","v":1},null,{"v":-44682770.56803559,"d":"-£44,682,771"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW670:CX670>=CW670, 1))","v":2},{"$f":"SUM(IF(CW670:CX670>=CX670, 1))","v":1},null,{"v":-2568471.7301447885,"d":"-£2,568,472"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC670:DD670>=DC670, 1))","v":2},{"$f":"SUM(IF(DC670:DD670>=DD670, 1))","v":1},null,{"v":-46655076.5655421,"d":"-£46,655,077"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI670:DJ670>=DI670, 1))","v":2},{"$f":"SUM(IF(DI670:DJ670>=DJ670, 1))","v":1},null,{"v":-5999317.862083673,"d":"-£5,999,318"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO670:DP670>=DO670, 1))","v":2},{"$f":"SUM(IF(DO670:DP670>=DP670, 1))","v":1},null,{"v":-23709115.824169848,"d":"-£23,709,116"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU670:DV670>=DU670, 1))","v":2},{"$f":"SUM(IF(DU670:DV670>=DV670, 1))","v":1},null,{"v":-123614752.549976,"d":"-£123,614,753"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA670:EB670>=EA670, 1))","v":2},{"$f":"SUM(IF(EA670:EB670>=EB670, 1))","v":1}]
[{"$nulls":3},658,{"v":280.5092644805732,"d":"£280.51"},{"v":265.23475291553206,"d":"£265.23"},null,{"v":5.836645627736839,"d":"5.837"},{"v":5.851066910948687,"d":"5.851"},null,{"v":301.74684453831145,"d":"£301.75"},{"v":286.04800954389117,"d":"£286.05"},null,{"v":6.692882393070815,"d":"6.693"},{"v":6.704509680677371,"d":"6.705"},null,{"v":2370.0667860804124,"d":"£2,370.07"},{"v":1200.3886978951741,"d":"£1,200.39"},null,{"v":4.8162153030665555,"d":"4.816"},{"v":4.914483846714751,"d":"4.914"},null,{"v":10151.909440750587,"d":"£10,151.91"},{"v":10141.84539437454,"d":"£10,141.85"},null,{"v":2.9713051824887557,"d":"2.971"},{"v":3.00516910148744,"d":"3.005"},null,{"v":49139.68832984004,"d":"£49,139.69"},{"v":48983.32975485809,"d":"£48,983.33"},null,{"v":4.028454944520229,"d":"4.028"},{"v":4.111874699774459,"d":"4.112"},null,{"v":1632278.5419645568,"d":"£1,632,278.54"},{"v":0,"d":"£0.00"},null,{"v":-1541.100089129341,"d":"-1541.100"},{"v":0,"d":"0.000"},null,{"v":106618.9092213694,"d":"£106,618.91"},{"v":0,"d":"£0.00"},null,{"v":-78.966924759371,"d":"-78.967"},{"v":0,"d":"0.000"},null,{"v":27727600.322454948,"d":"£27,727,600.32"},{"v":0,"d":"£0.00"},null,{"v":-2329.4878565899767,"d":"-2329.488"},{"v":0,"d":"0.000"},null,{"v":91179.3327929029,"d":"£91,179.33"},{"v":0,"d":"£0.00"},null,{"v":-306.80398566147295,"d":"-306.804"},{"v":0,"d":"0.000"},null,{"v":2462083.141317675,"d":"£2,462,083.14"},{"v":0,"d":"£0.00"},null,{"v":-1313.5600211756253,"d":"-1313.560"},{"v":0,"d":"0.000"},null,{"v":32019760.247751452,"d":"£32,019,760.25"},{"v":0,"d":"£0.00"},null,{"v":-5569.9188773157875,"d":"-5569.919"},{"v":0,"d":"0.000"},null,{"v":116452.40329025622,"d":"£116,452"},{"v":116756.1034660582,"d":"£116,756"},null,{"$f":"SUM(IF(BS674:BT674>=BS674, 1))","v":2},{"$f":"SUM(IF(BS674:BT674>=BT674, 1))","v":1},null,{"v":133555.901016878,"d":"£133,556"},{"v":133804.14560400354,"d":"£133,804"},null,{"$f":"SUM(IF(BY674:BZ674>=BY674, 1))","v":2},{"$f":"SUM(IF(BY674:BZ674>=BZ674, 1))","v":1},null,{"v":93954.2392752507,"d":"£93,954"},{"v":97089.28823639985,"d":"£97,089"},null,{"$f":"SUM(IF(CE674:CF674>=CE674, 1))","v":2},{"$f":"SUM(IF(CE674:CF674>=CF674, 1))","v":1},null,{"v":49274.19420902453,"d":"£49,274"},{"v":49961.536635374265,"d":"£49,962"},null,{"$f":"SUM(IF(CK674:CL674>=CK674, 1))","v":2},{"$f":"SUM(IF(CK674:CL674>=CL674, 1))","v":1},null,{"$f":"AF674*WTP-AC674","v":{"v":31429.410560564538,"d":"£31,429"}},{"v":33254.164240631086,"d":"£33,254"},null,{"$f":"SUM(IF(CQ674:CR674>=CQ674, 1))","v":2},{"$f":"SUM(IF(CQ674:CR674>=CR674, 1))","v":1},null,{"v":-32454280.324551377,"d":"-£32,454,280"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW674:CX674>=CW674, 1))","v":2},{"$f":"SUM(IF(CW674:CX674>=CX674, 1))","v":1},null,{"v":-1685957.4044087892,"d":"-£1,685,957"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC674:DD674>=DC674, 1))","v":2},{"$f":"SUM(IF(DC674:DD674>=DD674, 1))","v":1},null,{"v":-74317357.45425448,"d":"-£74,317,357"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI674:DJ674>=DI674, 1))","v":2},{"$f":"SUM(IF(DI674:DJ674>=DJ674, 1))","v":1},null,{"v":-6227259.046022362,"d":"-£6,227,259"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO674:DP674>=DO674, 1))","v":2},{"$f":"SUM(IF(DO674:DP674>=DP674, 1))","v":1},null,{"v":-28733283.564830177,"d":"-£28,733,284"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU674:DV674>=DU674, 1))","v":2},{"$f":"SUM(IF(DU674:DV674>=DV674, 1))","v":1},null,{"v":-143418137.7940672,"d":"-£143,418,138"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA674:EB674>=EA674, 1))","v":2},{"$f":"SUM(IF(EA674:EB674>=EB674, 1))","v":1}]
[{"$nulls":3},661,{"v":334.01268056469155,"d":"£334.01"},{"v":297.7761566399834,"d":"£297.78"},null,{"v":5.79168576485041,"d":"5.792"},{"v":5.807728271100182,"d":"5.808"},null,{"v":358.11697506792177,"d":"£358.12"},{"v":320.98909159849285,"d":"£320.99"},null,{"v":6.649438800412262,"d":"6.649"},{"v":6.663031577858156,"d":"6.663"},null,{"v":1487.9930907663102,"d":"£1,487.99"},{"v":1235.5534324837372,"d":"£1,235.55"},null,{"v":4.808557813333073,"d":"4.809"},{"v":4.842208618751773,"d":"4.842"},null,{"v":15934.02651958015,"d":"£15,934.03"},{"v":15989.72467352227,"d":"£15,989.72"},null,{"v":2.901045492782719,"d":"2.901"},{"v":2.9562974702151887,"d":"2.956"},null,{"v":49072.167970066446,"d":"£49,072.17"},{"v":49140.086434608704,"d":"£49,140.09"},null,{"v":4.994599956810699,"d":"4.995"},{"v":5.0721472880787175,"d":"5.072"},null,{"v":3843894.8813572787,"d":"£3,843,894.88"},{"v":0,"d":"£0.00"},null,{"v":-1701.7556039804142,"d":"-1701.756"},{"v":0,"d":"0.000"},null,{"v":255511.8279163728,"d":"£255,511.83"},{"v":0,"d":"£0.00"},null,{"v":-93.54466474019934,"d":"-93.545"},{"v":0,"d":"0.000"},null,{"v":5827499.338092801,"d":"£5,827,499.34"},{"v":0,"d":"£0.00"},null,{"v":-776.8194888152345,"d":"-776.819"},{"v":0,"d":"0.000"},null,{"v":-489420.6639611537,"d":"-£489,420.66"},{"v":0,"d":"£0.00"},null,{"v":-485.50010307821276,"d":"-485.500"},{"v":0,"d":"0.000"},null,{"v":-1108600.2773607734,"d":"-£1,108,600.28"},{"v":0,"d":"£0.00"},null,{"v":-1265.7676160924525,"d":"-1265.768"},{"v":0,"d":"0.000"},null,{"v":8328885.106044524,"d":"£8,328,885.11"},{"v":0,"d":"£0.00"},null,{"v":-4323.387476706514,"d":"-4323.387"},{"v":0,"d":"0.000"},null,{"v":115499.70261644351,"d":"£115,500"},{"v":115856.78926536367,"d":"£115,857"},null,{"$f":"SUM(IF(BS677:BT677>=BS677, 1))","v":2},{"$f":"SUM(IF(BS677:BT677>=BT677, 1))","v":1},null,{"v":132630.65903317733,"d":"£132,631"},{"v":132939.64246556463,"d":"£132,940"},null,{"$f":"SUM(IF(BY677:BZ677>=BY677, 1))","v":2},{"$f":"SUM(IF(BY677:BZ677>=BZ677, 1))","v":1},null,{"v":94683.16317589516,"d":"£94,683"},{"v":95608.61894255172,"d":"£95,609"},null,{"$f":"SUM(IF(CE677:CF677>=CE677, 1))","v":2},{"$f":"SUM(IF(CE677:CF677>=CF677, 1))","v":1},null,{"v":42086.88333607423,"d":"£42,087"},{"v":43136.224730781505,"d":"£43,136"},null,{"$f":"SUM(IF(CK677:CL677>=CK677, 1))","v":2},{"$f":"SUM(IF(CK677:CL677>=CL677, 1))","v":1},null,{"$f":"AF677*WTP-AC677","v":{"v":50819.83116614754,"d":"£50,820"}},{"v":52302.85932696564,"d":"£52,303"},null,{"$f":"SUM(IF(CQ677:CR677>=CQ677, 1))","v":2},{"$f":"SUM(IF(CQ677:CR677>=CR677, 1))","v":1},null,{"v":-37879006.96096556,"d":"-£37,879,007"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW677:CX677>=CW677, 1))","v":2},{"$f":"SUM(IF(CW677:CX677>=CX677, 1))","v":1},null,{"v":-2126405.12272036,"d":"-£2,126,405"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC677:DD677>=DC677, 1))","v":2},{"$f":"SUM(IF(DC677:DD677>=DD677, 1))","v":1},null,{"v":-21363889.114397492,"d":"-£21,363,889"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI677:DJ677>=DI677, 1))","v":2},{"$f":"SUM(IF(DI677:DJ677>=DJ677, 1))","v":1},null,{"v":-9220581.397603102,"d":"-£9,220,581"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO677:DP677>=DO677, 1))","v":2},{"$f":"SUM(IF(DO677:DP677>=DP677, 1))","v":1},null,{"v":-24206752.044488274,"d":"-£24,206,752"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU677:DV677>=DU677, 1))","v":2},{"$f":"SUM(IF(DU677:DV677>=DV677, 1))","v":1},null,{"v":-94796634.6401748,"d":"-£94,796,635"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA677:EB677>=EA677, 1))","v":2},{"$f":"SUM(IF(EA677:EB677>=EB677, 1))","v":1}]
[{"$nulls":3},664,{"v":226.27277617139893,"d":"£226.27"},{"v":211.72963414631502,"d":"£211.73"},null,{"v":5.834500424701309,"d":"5.835"},{"v":5.847469946395632,"d":"5.847"},null,{"v":243.20666252355215,"d":"£243.21"},{"v":228.24999530353168,"d":"£228.25"},null,{"v":6.640953736300038,"d":"6.641"},{"v":6.651071934442918,"d":"6.651"},null,{"v":2578.148799684259,"d":"£2,578.15"},{"v":1172.5068431845107,"d":"£1,172.51"},null,{"v":4.925392167191907,"d":"4.925"},{"v":5.070373267642016,"d":"5.070"},null,{"v":12786.131379037137,"d":"£12,786.13"},{"v":12770.775461748126,"d":"£12,770.78"},null,{"v":2.9220035483943665,"d":"2.922"},{"v":2.967823694256291,"d":"2.968"},null,{"v":48758.50000376322,"d":"£48,758.50"},{"v":48622.14410129217,"d":"£48,622.14"},null,{"v":4.778230533863565,"d":"4.778"},{"v":4.879644397811198,"d":"4.880"},null,{"v":1567455.5994897196,"d":"£1,567,455.60"},{"v":0,"d":"£0.00"},null,{"v":-1397.8512598864047,"d":"-1397.851"},{"v":0,"d":"0.000"},null,{"v":107046.294335537,"d":"£107,046.29"},{"v":0,"d":"£0.00"},null,{"v":-72.41690950361713,"d":"-72.417"},{"v":0,"d":"0.000"},null,{"v":31946711.85114973,"d":"£31,946,711.85"},{"v":0,"d":"£0.00"},null,{"v":-3295.0563395786494,"d":"-3295.056"},{"v":0,"d":"0.000"},null,{"v":134438.30645671237,"d":"£134,438.31"},{"v":0,"d":"£0.00"},null,{"v":-401.1471731281649,"d":"-401.147"},{"v":0,"d":"0.000"},null,{"v":2137471.387714885,"d":"£2,137,471.39"},{"v":0,"d":"£0.00"},null,{"v":-1589.7312003175052,"d":"-1589.731"},{"v":0,"d":"0.000"},null,{"v":35893123.439146586,"d":"£35,893,123.44"},{"v":0,"d":"£0.00"},null,{"v":-6756.202882414342,"d":"-6756.203"},{"v":0,"d":"0.000"},null,{"v":116463.73571785478,"d":"£116,464"},{"v":116737.66929376633,"d":"£116,738"},null,{"$f":"SUM(IF(BS680:BT680>=BS680, 1))","v":2},{"$f":"SUM(IF(BS680:BT680>=BT680, 1))","v":1},null,{"v":132575.86806347722,"d":"£132,576"},{"v":132793.1886935548,"d":"£132,793"},null,{"$f":"SUM(IF(BY680:BZ680>=BY680, 1))","v":2},{"$f":"SUM(IF(BY680:BZ680>=BZ680, 1))","v":1},null,{"v":95929.69454415387,"d":"£95,930"},{"v":100234.95850965581,"d":"£100,235"},null,{"$f":"SUM(IF(CE680:CF680>=CE680, 1))","v":2},{"$f":"SUM(IF(CE680:CF680>=CF680, 1))","v":1},null,{"v":45653.9395888502,"d":"£45,654"},{"v":46585.69842337769,"d":"£46,586"},null,{"$f":"SUM(IF(CK680:CL680>=CK680, 1))","v":2},{"$f":"SUM(IF(CK680:CL680>=CL680, 1))","v":1},null,{"$f":"AF680*WTP-AC680","v":{"v":46806.110673508076,"d":"£46,806"}},{"v":48970.74385493179,"d":"£48,971"},null,{"$f":"SUM(IF(CQ680:CR680>=CQ680, 1))","v":2},{"$f":"SUM(IF(CQ680:CR680>=CR680, 1))","v":1},null,{"v":-29524480.797217812,"d":"-£29,524,481"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW680:CX680>=CW680, 1))","v":2},{"$f":"SUM(IF(CW680:CX680>=CX680, 1))","v":1},null,{"v":-1555384.4844078796,"d":"-£1,555,384"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC680:DD680>=DC680, 1))","v":2},{"$f":"SUM(IF(DC680:DD680>=DD680, 1))","v":1},null,{"v":-97847838.64272273,"d":"-£97,847,839"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI680:DJ680>=DI680, 1))","v":2},{"$f":"SUM(IF(DI680:DJ680>=DJ680, 1))","v":1},null,{"v":-8157381.769020011,"d":"-£8,157,382"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO680:DP680>=DO680, 1))","v":2},{"$f":"SUM(IF(DO680:DP680>=DP680, 1))","v":1},null,{"v":-33932095.39406499,"d":"-£33,932,095"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU680:DV680>=DU680, 1))","v":2},{"$f":"SUM(IF(DU680:DV680>=DV680, 1))","v":1},null,{"v":-171017181.08743343,"d":"-£171,017,181"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA680:EB680>=EA680, 1))","v":2},{"$f":"SUM(IF(EA680:EB680>=EB680, 1))","v":1}]
[{"$nulls":3},667,{"v":271.0327337232161,"d":"£271.03"},{"v":252.57693739257388,"d":"£252.58"},null,{"v":5.874508590793759,"d":"5.875"},{"v":5.889436753890906,"d":"5.889"},null,{"v":291.2434064400726,"d":"£291.24"},{"v":272.32959264203856,"d":"£272.33"},null,{"v":6.731242303068997,"d":"6.731"},{"v":6.744006527693257,"d":"6.744"},null,{"v":4101.367311924776,"d":"£4,101.37"},{"v":1598.296744595169,"d":"£1,598.30"},null,{"v":4.907555389908345,"d":"4.908"},{"v":5.033388544132932,"d":"5.033"},null,{"v":10254.132928199837,"d":"£10,254.13"},{"v":10216.484910877321,"d":"£10,216.48"},null,{"v":3.042202667271632,"d":"3.042"},{"v":3.0824186855355182,"d":"3.082"},null,{"v":50944.981120221775,"d":"£50,944.98"},{"v":50356.06347492205,"d":"£50,356.06"},null,{"v":4.556717029161132,"d":"4.557"},{"v":4.766702846486073,"d":"4.767"},null,{"v":1972283.7934061887,"d":"£1,972,283.79"},{"v":0,"d":"£0.00"},null,{"v":-1595.3022895545955,"d":"-1595.302"},{"v":0,"d":"0.000"},null,{"v":128633.81655028183,"d":"£128,633.82"},{"v":0,"d":"£0.00"},null,{"v":-86.81014555056271,"d":"-86.810"},{"v":0,"d":"0.000"},null,{"v":58642984.05021834,"d":"£58,642,984.05"},{"v":0,"d":"£0.00"},null,{"v":-2948.071761338166,"d":"-2948.072"},{"v":0,"d":"0.000"},null,{"v":341679.0164208072,"d":"£341,679.02"},{"v":0,"d":"£0.00"},null,{"v":-364.98521149341195,"d":"-364.985"},{"v":0,"d":"0.000"},null,{"v":9428447.295682669,"d":"£9,428,447.30"},{"v":0,"d":"£0.00"},null,{"v":-3361.828648352726,"d":"-3361.829"},{"v":0,"d":"0.000"},null,{"v":70514027.97227828,"d":"£70,514,027.97"},{"v":0,"d":"£0.00"},null,{"v":-8356.998056289462,"d":"-8356.998"},{"v":0,"d":"0.000"},null,{"v":117219.13908215197,"d":"£117,219"},{"v":117536.15814042556,"d":"£117,536"},null,{"$f":"SUM(IF(BS683:BT683>=BS683, 1))","v":2},{"$f":"SUM(IF(BS683:BT683>=BT683, 1))","v":1},null,{"v":134333.60265493987,"d":"£134,334"},{"v":134607.8009612231,"d":"£134,608"},null,{"$f":"SUM(IF(BY683:BZ683>=BY683, 1))","v":2},{"$f":"SUM(IF(BY683:BZ683>=BZ683, 1))","v":1},null,{"v":94049.74048624214,"d":"£94,050"},{"v":99069.47413806348,"d":"£99,069"},null,{"$f":"SUM(IF(CE683:CF683>=CE683, 1))","v":2},{"$f":"SUM(IF(CE683:CF683>=CF683, 1))","v":1},null,{"v":50589.9204172328,"d":"£50,590"},{"v":51431.88879983305,"d":"£51,432"},null,{"$f":"SUM(IF(CK683:CL683>=CK683, 1))","v":2},{"$f":"SUM(IF(CK683:CL683>=CL683, 1))","v":1},null,{"$f":"AF683*WTP-AC683","v":{"v":40189.35946300087,"d":"£40,189"}},{"v":44977.993454799405,"d":"£44,978"},null,{"$f":"SUM(IF(CQ683:CR683>=CQ683, 1))","v":2},{"$f":"SUM(IF(CQ683:CR683>=CR683, 1))","v":1},null,{"v":-33878329.5844981,"d":"-£33,878,330"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW683:CX683>=CW683, 1))","v":2},{"$f":"SUM(IF(CW683:CX683>=CX683, 1))","v":1},null,{"v":-1864836.727561536,"d":"-£1,864,837"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC683:DD683>=DC683, 1))","v":2},{"$f":"SUM(IF(DC683:DD683>=DD683, 1))","v":1},null,{"v":-117604419.27698165,"d":"-£117,604,419"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI683:DJ683>=DI683, 1))","v":2},{"$f":"SUM(IF(DI683:DJ683>=DJ683, 1))","v":1},null,{"v":-7641383.2462890465,"d":"-£7,641,383"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO683:DP683>=DO683, 1))","v":2},{"$f":"SUM(IF(DO683:DP683>=DP683, 1))","v":1},null,{"v":-76665020.26273718,"d":"-£76,665,020"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU683:DV683>=DU683, 1))","v":2},{"$f":"SUM(IF(DU683:DV683>=DV683, 1))","v":1},null,{"v":-237653989.09806752,"d":"-£237,653,989"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA683:EB683>=EA683, 1))","v":2},{"$f":"SUM(IF(EA683:EB683>=EB683, 1))","v":1}]
[{"$nulls":3},670,{"v":245.23300015614825,"d":"£245.23"},{"v":212.64263002250846,"d":"£212.64"},null,{"v":5.814242726941431,"d":"5.814"},{"v":5.832904517628285,"d":"5.833"},null,{"v":262.59290178109444,"d":"£262.59"},{"v":229.2494266438525,"d":"£229.25"},null,{"v":6.72813312666545,"d":"6.728"},{"v":6.744544594933666,"d":"6.745"},null,{"v":2880.2034464005947,"d":"£2,880.20"},{"v":1385.1322478424047,"d":"£1,385.13"},null,{"v":4.820181462353284,"d":"4.820"},{"v":4.941996705865156,"d":"4.942"},null,{"v":15220.52313306164,"d":"£15,220.52"},{"v":15120.45155348082,"d":"£15,120.45"},null,{"v":3.1293730230789394,"d":"3.129"},{"v":3.1489733142565957,"d":"3.149"},null,{"v":49726.863422515504,"d":"£49,726.86"},{"v":49176.78740961268,"d":"£49,176.79"},null,{"v":4.480366076223578,"d":"4.480"},{"v":4.627362046939626,"d":"4.627"},null,{"v":3492345.8561258055,"d":"£3,492,345.86"},{"v":0,"d":"£0.00"},null,{"v":-1999.7756118102914,"d":"-1999.776"},{"v":0,"d":"0.000"},null,{"v":231100.10538915242,"d":"£231,100.11"},{"v":0,"d":"£0.00"},null,{"v":-113.74615365569097,"d":"-113.746"},{"v":0,"d":"0.000"},null,{"v":33856796.872035414,"d":"£33,856,796.87"},{"v":0,"d":"£0.00"},null,{"v":-2758.580300039437,"d":"-2758.580"},{"v":0,"d":"0.000"},null,{"v":917355.7506917136,"d":"£917,355.75"},{"v":0,"d":"£0.00"},null,{"v":-179.6757870953108,"d":"-179.676"},{"v":0,"d":"0.000"},null,{"v":8592687.655696178,"d":"£8,592,687.66"},{"v":0,"d":"£0.00"},null,{"v":-2296.2107661146297,"d":"-2296.211"},{"v":0,"d":"0.000"},null,{"v":47090286.23993826,"d":"£47,090,286.24"},{"v":0,"d":"£0.00"},null,{"v":-7347.988618715361,"d":"-7347.989"},{"v":0,"d":"0.000"},null,{"v":116039.62153867247,"d":"£116,040"},{"v":116445.44772254319,"d":"£116,445"},null,{"$f":"SUM(IF(BS686:BT686>=BS686, 1))","v":2},{"$f":"SUM(IF(BS686:BT686>=BT686, 1))","v":1},null,{"v":134300.06963152793,"d":"£134,300"},{"v":134661.64247202946,"d":"£134,662"},null,{"$f":"SUM(IF(BY686:BZ686>=BY686, 1))","v":2},{"$f":"SUM(IF(BY686:BZ686>=BZ686, 1))","v":1},null,{"v":93523.42580066509,"d":"£93,523"},{"v":97454.80186946072,"d":"£97,455"},null,{"$f":"SUM(IF(CE686:CF686>=CE686, 1))","v":2},{"$f":"SUM(IF(CE686:CF686>=CF686, 1))","v":1},null,{"v":47366.937328517146,"d":"£47,367"},{"v":47859.0147316511,"d":"£47,859"},null,{"$f":"SUM(IF(CK686:CL686>=CK686, 1))","v":2},{"$f":"SUM(IF(CK686:CL686>=CL686, 1))","v":1},null,{"$f":"AF686*WTP-AC686","v":{"v":39880.45810195605,"d":"£39,880"}},{"v":43370.453529179846,"d":"£43,370"},null,{"$f":"SUM(IF(CQ686:CR686>=CQ686, 1))","v":2},{"$f":"SUM(IF(CQ686:CR686>=CR686, 1))","v":1},null,{"v":-43487858.09233163,"d":"-£43,487,858"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW686:CX686>=CW686, 1))","v":2},{"$f":"SUM(IF(CW686:CX686>=CX686, 1))","v":1},null,{"v":-2506023.1785029722,"d":"-£2,506,023"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC686:DD686>=DC686, 1))","v":2},{"$f":"SUM(IF(DC686:DD686>=DD686, 1))","v":1},null,{"v":-89028402.87282416,"d":"-£89,028,403"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI686:DJ686>=DI686, 1))","v":2},{"$f":"SUM(IF(DI686:DJ686>=DJ686, 1))","v":1},null,{"v":-4510871.492597929,"d":"-£4,510,871"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO686:DP686>=DO686, 1))","v":2},{"$f":"SUM(IF(DO686:DP686>=DP686, 1))","v":1},null,{"v":-54516902.97798877,"d":"-£54,516,903"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU686:DV686>=DU686, 1))","v":2},{"$f":"SUM(IF(DU686:DV686>=DV686, 1))","v":1},null,{"v":-194050058.61424547,"d":"-£194,050,059"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA686:EB686>=EA686, 1))","v":2},{"$f":"SUM(IF(EA686:EB686>=EB686, 1))","v":1}]
[{"$nulls":3},671,{"v":279.8218709157418,"d":"£279.82"},{"v":273.26271616495086,"d":"£273.26"},null,{"v":5.761449424797538,"d":"5.761"},{"v":5.77662030207271,"d":"5.777"},null,{"v":301.4965829776392,"d":"£301.50"},{"v":294.7533963459426,"d":"£294.75"},null,{"v":6.697838466492968,"d":"6.698"},{"v":6.711236799194351,"d":"6.711"},null,{"v":3123.9910195054968,"d":"£3,123.99"},{"v":1879.331333428639,"d":"£1,879.33"},null,{"v":4.739405447281003,"d":"4.739"},{"v":4.833998050028803,"d":"4.834"},null,{"v":12507.349987386153,"d":"£12,507.35"},{"v":12556.744373914818,"d":"£12,556.74"},null,{"v":3.0000492863966066,"d":"3.000"},{"v":3.038965409787646,"d":"3.039"},null,{"v":50718.06117748745,"d":"£50,718.06"},{"v":50108.10464576193,"d":"£50,108.10"},null,{"v":4.457828441467096,"d":"4.458"},{"v":4.653195997158166,"d":"4.653"},null,{"v":718038.5241233775,"d":"£718,038.52"},{"v":0,"d":"£0.00"},null,{"v":-1660.7741000481535,"d":"-1660.774"},{"v":0,"d":"0.000"},null,{"v":46407.12431178563,"d":"£46,407.12"},{"v":0,"d":"£0.00"},null,{"v":-92.20834676606249,"d":"-92.208"},{"v":0,"d":"0.000"},null,{"v":28675091.429775722,"d":"£28,675,091.43"},{"v":0,"d":"£0.00"},null,{"v":-2179.271621565251,"d":"-2179.272"},{"v":0,"d":"0.000"},null,{"v":-436938.73503452446,"d":"-£436,938.74"},{"v":0,"d":"£0.00"},null,{"v":-344.24886959695726,"d":"-344.249"},{"v":0,"d":"0.000"},null,{"v":9220737.091922559,"d":"£9,220,737.09"},{"v":0,"d":"£0.00"},null,{"v":-2953.379091167016,"d":"-2953.379"},{"v":0,"d":"0.000"},null,{"v":38223335.43509892,"d":"£38,223,335.44"},{"v":0,"d":"£0.00"},null,{"v":-7229.88202914344,"d":"-7229.882"},{"v":0,"d":"0.000"},null,{"v":114949.16662503502,"d":"£114,949"},{"v":115259.14332528925,"d":"£115,259"},null,{"$f":"SUM(IF(BS687:BT687>=BS687, 1))","v":2},{"$f":"SUM(IF(BS687:BT687>=BT687, 1))","v":1},null,{"v":133655.2727468817,"d":"£133,655"},{"v":133929.98258754108,"d":"£133,930"},null,{"$f":"SUM(IF(BY687:BZ687>=BY687, 1))","v":2},{"$f":"SUM(IF(BY687:BZ687>=BZ687, 1))","v":1},null,{"v":91664.11792611456,"d":"£91,664"},{"v":94800.62966714741,"d":"£94,801"},null,{"$f":"SUM(IF(CE687:CF687>=CE687, 1))","v":2},{"$f":"SUM(IF(CE687:CF687>=CF687, 1))","v":1},null,{"v":47493.63574054598,"d":"£47,494"},{"v":48222.56382183811,"d":"£48,223"},null,{"$f":"SUM(IF(CK687:CL687>=CK687, 1))","v":2},{"$f":"SUM(IF(CK687:CL687>=CL687, 1))","v":1},null,{"$f":"AF687*WTP-AC687","v":{"v":38438.507651854474,"d":"£38,439"}},{"v":42955.81529740139,"d":"£42,956"},null,{"$f":"SUM(IF(CQ687:CR687>=CQ687, 1))","v":2},{"$f":"SUM(IF(CQ687:CR687>=CR687, 1))","v":1},null,{"v":-33933520.52508645,"d":"-£33,933,521"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW687:CX687>=CW687, 1))","v":2},{"$f":"SUM(IF(CW687:CX687>=CX687, 1))","v":1},null,{"v":-1890574.0596330354,"d":"-£1,890,574"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC687:DD687>=DC687, 1))","v":2},{"$f":"SUM(IF(DC687:DD687>=DD687, 1))","v":1},null,{"v":-72260523.86108074,"d":"-£72,260,524"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI687:DJ687>=DI687, 1))","v":2},{"$f":"SUM(IF(DI687:DJ687>=DJ687, 1))","v":1},null,{"v":-6448038.656904621,"d":"-£6,448,039"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO687:DP687>=DO687, 1))","v":2},{"$f":"SUM(IF(DO687:DP687>=DP687, 1))","v":1},null,{"v":-68288318.91526288,"d":"-£68,288,319"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU687:DV687>=DU687, 1))","v":2},{"$f":"SUM(IF(DU687:DV687>=DV687, 1))","v":1},null,{"v":-182820976.01796773,"d":"-£182,820,976"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA687:EB687>=EA687, 1))","v":2},{"$f":"SUM(IF(EA687:EB687>=EB687, 1))","v":1}]
[{"$nulls":3},674,{"v":319.3979036589829,"d":"£319.40"},{"v":294.14495801498407,"d":"£294.14"},null,{"v":5.8740713722082125,"d":"5.874"},{"v":5.887608999652406,"d":"5.888"},null,{"v":343.0031278781029,"d":"£343.00"},{"v":317.12440533345057,"d":"£317.12"},null,{"v":6.664274401947232,"d":"6.664"},{"v":6.67549833750659,"d":"6.675"},null,{"v":2708.1906126945505,"d":"£2,708.19"},{"v":1389.3196988516997,"d":"£1,389.32"},null,{"v":4.728266348215056,"d":"4.728"},{"v":4.832666048536755,"d":"4.833"},null,{"v":10324.377914866158,"d":"£10,324.38"},{"v":10329.836262627387,"d":"£10,329.84"},null,{"v":2.9550578714982723,"d":"2.955"},{"v":3.0177903220896067,"d":"3.018"},null,{"v":50529.308308114894,"d":"£50,529.31"},{"v":50334.159629926246,"d":"£50,334.16"},null,{"v":3.9306053653824984,"d":"3.931"},{"v":4.005265834364145,"d":"4.005"},null,{"v":2707870.8615827463,"d":"£2,707,870.86"},{"v":0,"d":"£0.00"},null,{"v":-1451.6384507328532,"d":"-1451.638"},{"v":0,"d":"0.000"},null,{"v":176453.22277888271,"d":"£176,453.22"},{"v":0,"d":"£0.00"},null,{"v":-76.53003730358064,"d":"-76.530"},{"v":0,"d":"0.000"},null,{"v":30485422.408041358,"d":"£30,485,422.41"},{"v":0,"d":"£0.00"},null,{"v":-2413.177006312487,"d":"-2413.177"},{"v":0,"d":"0.000"},null,{"v":-48772.342696197455,"d":"-£48,772.34"},{"v":0,"d":"£0.00"},null,{"v":-560.5374945410467,"d":"-560.537"},{"v":0,"d":"0.000"},null,{"v":3045510.210246303,"d":"£3,045,510.21"},{"v":0,"d":"£0.00"},null,{"v":-1165.1589070235855,"d":"-1165.159"},{"v":0,"d":"0.000"},null,{"v":36366484.35995309,"d":"£36,366,484.36"},{"v":0,"d":"£0.00"},null,{"v":-5667.041895913553,"d":"-5667.042"},{"v":0,"d":"0.000"},null,{"v":117162.02954050526,"d":"£117,162"},{"v":117458.03503503314,"d":"£117,458"},null,{"$f":"SUM(IF(BS690:BT690>=BS690, 1))","v":2},{"$f":"SUM(IF(BS690:BT690>=BT690, 1))","v":1},null,{"v":132942.48491106654,"d":"£132,942"},{"v":133192.84234479835,"d":"£133,193"},null,{"$f":"SUM(IF(BY690:BZ690>=BY690, 1))","v":2},{"$f":"SUM(IF(BY690:BZ690>=BZ690, 1))","v":1},null,{"v":91857.13635160658,"d":"£91,857"},{"v":95264.00127188339,"d":"£95,264"},null,{"$f":"SUM(IF(CE690:CF690>=CE690, 1))","v":2},{"$f":"SUM(IF(CE690:CF690>=CF690, 1))","v":1},null,{"v":48776.77951509929,"d":"£48,777"},{"v":50025.970179164746,"d":"£50,026"},null,{"$f":"SUM(IF(CK690:CL690>=CK690, 1))","v":2},{"$f":"SUM(IF(CK690:CL690>=CL690, 1))","v":1},null,{"$f":"AF690*WTP-AC690","v":{"v":28082.79899953508,"d":"£28,083"}},{"v":29771.157057356657,"d":"£29,771"},null,{"$f":"SUM(IF(CQ690:CR690>=CQ690, 1))","v":2},{"$f":"SUM(IF(CQ690:CR690>=CR690, 1))","v":1},null,{"v":-31740639.87623981,"d":"-£31,740,640"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW690:CX690>=CW690, 1))","v":2},{"$f":"SUM(IF(CW690:CX690>=CX690, 1))","v":1},null,{"v":-1707053.9688504958,"d":"-£1,707,054"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC690:DD690>=DC690, 1))","v":2},{"$f":"SUM(IF(DC690:DD690>=DD690, 1))","v":1},null,{"v":-78748962.53429109,"d":"-£78,748,963"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI690:DJ690>=DI690, 1))","v":2},{"$f":"SUM(IF(DI690:DJ690>=DJ690, 1))","v":1},null,{"v":-11161977.548124738,"d":"-£11,161,978"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO690:DP690>=DO690, 1))","v":2},{"$f":"SUM(IF(DO690:DP690>=DP690, 1))","v":1},null,{"v":-26348688.35071801,"d":"-£26,348,688"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU690:DV690>=DU690, 1))","v":2},{"$f":"SUM(IF(DU690:DV690>=DV690, 1))","v":1},null,{"v":-149707322.27822417,"d":"-£149,707,322"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA690:EB690>=EA690, 1))","v":2},{"$f":"SUM(IF(EA690:EB690>=EB690, 1))","v":1}]
[{"$nulls":3},677,{"v":231.79648521351336,"d":"£231.80"},{"v":228.04613511815438,"d":"£228.05"},null,{"v":5.858317620059404,"d":"5.858"},{"v":5.87172342947003,"d":"5.872"},null,{"v":249.81457100508376,"d":"£249.81"},{"v":245.95076603124423,"d":"£245.95"},null,{"v":6.69581118211549,"d":"6.696"},{"v":6.707388010689274,"d":"6.707"},null,{"v":2612.5200547615914,"d":"£2,612.52"},{"v":1477.41380685517,"d":"£1,477.41"},null,{"v":4.801593274618051,"d":"4.802"},{"v":4.901421241678552,"d":"4.901"},null,{"v":13203.711255739749,"d":"£13,203.71"},{"v":13239.05055377918,"d":"£13,239.05"},null,{"v":2.8974899312591935,"d":"2.897"},{"v":2.9536398241423654,"d":"2.954"},null,{"v":48537.16379196686,"d":"£48,537.16"},{"v":48382.030494505634,"d":"£48,382.03"},null,{"v":3.9445142772589876,"d":"3.945"},{"v":4.050048558428825,"d":"4.050"},null,{"v":403190.93888663984,"d":"£403,190.94"},{"v":0,"d":"£0.00"},null,{"v":-1441.2256843685398,"d":"-1441.226"},{"v":0,"d":"0.000"},null,{"v":26523.13836190824,"d":"£26,523.14"},{"v":0,"d":"£0.00"},null,{"v":-79.46928691627365,"d":"-79.469"},{"v":0,"d":"0.000"},null,{"v":26555794.185695283,"d":"£26,555,794.19"},{"v":0,"d":"£0.00"},null,{"v":-2335.4738396731727,"d":"-2335.474"},{"v":0,"d":"0.000"},null,{"v":-326088.48085879657,"d":"-£326,088.48"},{"v":0,"d":"£0.00"},null,{"v":-518.1153640977205,"d":"-518.115"},{"v":0,"d":"0.000"},null,{"v":2433607.3021708434,"d":"£2,433,607.30"},{"v":0,"d":"£0.00"},null,{"v":-1655.5375376357495,"d":"-1655.538"},{"v":0,"d":"0.000"},null,{"v":29093027.084255878,"d":"£29,093,027.08"},{"v":0,"d":"£0.00"},null,{"v":-6029.821712691457,"d":"-6029.822"},{"v":0,"d":"0.000"},null,{"v":116934.55591597456,"d":"£116,935"},{"v":117206.42245428244,"d":"£117,206"},null,{"$f":"SUM(IF(BS693:BT693>=BS693, 1))","v":2},{"$f":"SUM(IF(BS693:BT693>=BT693, 1))","v":1},null,{"v":133666.40907130472,"d":"£133,666"},{"v":133901.80944775423,"d":"£133,902"},null,{"$f":"SUM(IF(BY693:BZ693>=BY693, 1))","v":2},{"$f":"SUM(IF(BY693:BZ693>=BZ693, 1))","v":1},null,{"v":93419.34543759943,"d":"£93,419"},{"v":96551.01102671587,"d":"£96,551"},null,{"$f":"SUM(IF(CE693:CF693>=CE693, 1))","v":2},{"$f":"SUM(IF(CE693:CF693>=CF693, 1))","v":1},null,{"v":44746.087369444125,"d":"£44,746"},{"v":45833.74592906813,"d":"£45,834"},null,{"$f":"SUM(IF(CK693:CL693>=CK693, 1))","v":2},{"$f":"SUM(IF(CK693:CL693>=CL693, 1))","v":1},null,{"$f":"AF693*WTP-AC693","v":{"v":30353.121753212894,"d":"£30,353"}},{"v":32618.940674070873,"d":"£32,619"},null,{"$f":"SUM(IF(CQ693:CR693>=CQ693, 1))","v":2},{"$f":"SUM(IF(CQ693:CR693>=CR693, 1))","v":1},null,{"v":-29227704.626257434,"d":"-£29,227,705"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW693:CX693>=CW693, 1))","v":2},{"$f":"SUM(IF(CW693:CX693>=CX693, 1))","v":1},null,{"v":-1615908.8766873812,"d":"-£1,615,909"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC693:DD693>=DC693, 1))","v":2},{"$f":"SUM(IF(DC693:DD693>=DD693, 1))","v":1},null,{"v":-73265270.97915873,"d":"-£73,265,271"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI693:DJ693>=DI693, 1))","v":2},{"$f":"SUM(IF(DI693:DJ693>=DJ693, 1))","v":1},null,{"v":-10036218.801095614,"d":"-£10,036,219"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO693:DP693>=DO693, 1))","v":2},{"$f":"SUM(IF(DO693:DP693>=DP693, 1))","v":1},null,{"v":-35544358.054885834,"d":"-£35,544,358"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU693:DV693>=DU693, 1))","v":2},{"$f":"SUM(IF(DU693:DV693>=DV693, 1))","v":1},null,{"v":-149689461.33808503,"d":"-£149,689,461"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA693:EB693>=EA693, 1))","v":2},{"$f":"SUM(IF(EA693:EB693>=EB693, 1))","v":1}]
[{"$nulls":3},680,{"v":300.17307773788417,"d":"£300.17"},{"v":263.8460371289405,"d":"£263.85"},null,{"v":5.818827664785731,"d":"5.819"},{"v":5.835470918250677,"d":"5.835"},null,{"v":321.5740589763705,"d":"£321.57"},{"v":284.36882649528945,"d":"£284.37"},null,{"v":6.745888636944656,"d":"6.746"},{"v":6.760099079874055,"d":"6.760"},null,{"v":1775.771003847724,"d":"£1,775.77"},{"v":1431.004342201697,"d":"£1,431.00"},null,{"v":4.841860545755172,"d":"4.842"},{"v":4.885533890546045,"d":"4.886"},null,{"v":11161.145076588435,"d":"£11,161.15"},{"v":11181.281810898485,"d":"£11,181.28"},null,{"v":3.1839256836695364,"d":"3.184"},{"v":3.244000261254144,"d":"3.244"},null,{"v":49612.825335885645,"d":"£49,612.83"},{"v":49519.58579183613,"d":"£49,519.59"},null,{"v":4.719258130057336,"d":"4.719"},{"v":4.78923589313234,"d":"4.789"},null,{"v":3887125.3316108375,"d":"£3,887,125.33"},{"v":0,"d":"£0.00"},null,{"v":-1780.888590415047,"d":"-1780.889"},{"v":0,"d":"0.000"},null,{"v":249810.84235456202,"d":"£249,810.84"},{"v":0,"d":"£0.00"},null,{"v":-95.4146092281453,"d":"-95.415"},{"v":0,"d":"0.000"},null,{"v":8052139.8026972525,"d":"£8,052,139.80"},{"v":0,"d":"£0.00"},null,{"v":-1020.0054617478025,"d":"-1020.005"},{"v":0,"d":"0.000"},null,{"v":-180547.02473375612,"d":"-£180,547.02"},{"v":0,"d":"£0.00"},null,{"v":-538.6318396039408,"d":"-538.632"},{"v":0,"d":"0.000"},null,{"v":1434489.4126876106,"d":"£1,434,489.41"},{"v":0,"d":"£0.00"},null,{"v":-1076.6071550215336,"d":"-1076.607"},{"v":0,"d":"0.000"},null,{"v":13443018.364616508,"d":"£13,443,018.36"},{"v":0,"d":"£0.00"},null,{"v":-4511.54765601647,"d":"-4511.548"},{"v":0,"d":"0.000"},null,{"v":116076.38021797674,"d":"£116,076"},{"v":116445.5723278846,"d":"£116,446"},null,{"$f":"SUM(IF(BS696:BT696>=BS696, 1))","v":2},{"$f":"SUM(IF(BS696:BT696>=BT696, 1))","v":1},null,{"v":134596.19867991674,"d":"£134,596"},{"v":134917.6127709858,"d":"£134,918"},null,{"$f":"SUM(IF(BY696:BZ696>=BY696, 1))","v":2},{"$f":"SUM(IF(BY696:BZ696>=BZ696, 1))","v":1},null,{"v":95061.43991125571,"d":"£95,061"},{"v":96279.67346871921,"d":"£96,280"},null,{"$f":"SUM(IF(CE696:CF696>=CE696, 1))","v":2},{"$f":"SUM(IF(CE696:CF696>=CF696, 1))","v":1},null,{"v":52517.36859680229,"d":"£52,517"},{"v":53698.72341418439,"d":"£53,699"},null,{"$f":"SUM(IF(CK696:CL696>=CK696, 1))","v":2},{"$f":"SUM(IF(CK696:CL696>=CL696, 1))","v":1},null,{"$f":"AF696*WTP-AC696","v":{"v":44772.337265261085,"d":"£44,772"}},{"v":46265.13207081068,"d":"£46,265"},null,{"$f":"SUM(IF(CQ696:CR696>=CQ696, 1))","v":2},{"$f":"SUM(IF(CQ696:CR696>=CR696, 1))","v":1},null,{"v":-39504897.13991178,"d":"-£39,504,897"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW696:CX696>=CW696, 1))","v":2},{"$f":"SUM(IF(CW696:CX696>=CX696, 1))","v":1},null,{"v":-2158103.026917468,"d":"-£2,158,103"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC696:DD696>=DC696, 1))","v":2},{"$f":"SUM(IF(DC696:DD696>=DD696, 1))","v":1},null,{"v":-28452249.037653305,"d":"-£28,452,249"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI696:DJ696>=DI696, 1))","v":2},{"$f":"SUM(IF(DI696:DJ696>=DJ696, 1))","v":1},null,{"v":-10592089.76734506,"d":"-£10,592,090"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO696:DP696>=DO696, 1))","v":2},{"$f":"SUM(IF(DO696:DP696>=DP696, 1))","v":1},null,{"v":-22966632.513118282,"d":"-£22,966,633"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU696:DV696>=DU696, 1))","v":2},{"$f":"SUM(IF(DU696:DV696>=DV696, 1))","v":1},null,{"v":-103673971.48494591,"d":"-£103,673,971"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA696:EB696>=EA696, 1))","v":2},{"$f":"SUM(IF(EA696:EB696>=EB696, 1))","v":1}]
[{"$nulls":3},683,{"v":279.38837719511656,"d":"£279.39"},{"v":243.62300909092104,"d":"£243.62"},null,{"v":5.857777475621656,"d":"5.858"},{"v":5.876406836425411,"d":"5.876"},null,{"v":299.3014630634353,"d":"£299.30"},{"v":262.6563196452079,"d":"£262.66"},null,{"v":6.742335580946302,"d":"6.742"},{"v":6.758533435517491,"d":"6.759"},null,{"v":2928.9943931316084,"d":"£2,928.99"},{"v":1593.9636608212384,"d":"£1,593.96"},null,{"v":4.882125684802665,"d":"4.882"},{"v":4.994175987204015,"d":"4.994"},null,{"v":11088.914344596298,"d":"£11,088.91"},{"v":11074.904447908333,"d":"£11,074.90"},null,{"v":2.996246420280492,"d":"2.996"},{"v":3.034949086305178,"d":"3.035"},null,{"v":49874.854005813075,"d":"£49,874.85"},{"v":49859.12991828229,"d":"£49,859.13"},null,{"v":3.756869114088509,"d":"3.757"},{"v":3.8103717168369244,"d":"3.810"},null,{"v":3777571.937796319,"d":"£3,777,571.94"},{"v":0,"d":"£0.00"},null,{"v":-1967.6506721900887,"d":"-1967.651"},{"v":0,"d":"0.000"},null,{"v":257011.66864267155,"d":"£257,011.67"},{"v":0,"d":"£0.00"},null,{"v":-113.60407528660092,"d":"-113.604"},{"v":0,"d":"0.000"},null,{"v":31332438.89515643,"d":"£31,332,438.90"},{"v":0,"d":"£0.00"},null,{"v":-2629.759127041508,"d":"-2629.759"},{"v":0,"d":"0.000"},null,{"v":121412.65323345516,"d":"£121,412.65"},{"v":0,"d":"£0.00"},null,{"v":-335.40528341668715,"d":"-335.405"},{"v":0,"d":"0.000"},null,{"v":244348.78786323397,"d":"£244,348.79"},{"v":0,"d":"£0.00"},null,{"v":-831.4184275246215,"d":"-831.418"},{"v":0,"d":"0.000"},null,{"v":35732783.94269211,"d":"£35,732,783.94"},{"v":0,"d":"£0.00"},null,{"v":-5877.837585459506,"d":"-5877.838"},{"v":0,"d":"0.000"},null,{"v":116876.161135238,"d":"£116,876"},{"v":117284.5137194173,"d":"£117,285"},null,{"$f":"SUM(IF(BS699:BT699>=BS699, 1))","v":2},{"$f":"SUM(IF(BS699:BT699>=BT699, 1))","v":1},null,{"v":134547.41015586263,"d":"£134,547"},{"v":134908.01239070462,"d":"£134,908"},null,{"$f":"SUM(IF(BY699:BZ699>=BY699, 1))","v":2},{"$f":"SUM(IF(BY699:BZ699>=BZ699, 1))","v":1},null,{"v":94713.51930292169,"d":"£94,714"},{"v":98289.55608325907,"d":"£98,290"},null,{"$f":"SUM(IF(CE699:CF699>=CE699, 1))","v":2},{"$f":"SUM(IF(CE699:CF699>=CF699, 1))","v":1},null,{"v":48836.01406101354,"d":"£48,836"},{"v":49624.077278195226,"d":"£49,624"},null,{"$f":"SUM(IF(CK699:CL699>=CK699, 1))","v":2},{"$f":"SUM(IF(CK699:CL699>=CL699, 1))","v":1},null,{"$f":"AF699*WTP-AC699","v":{"v":25262.5282759571,"d":"£25,263"}},{"v":26348.304418456195,"d":"£26,348"},null,{"$f":"SUM(IF(CQ699:CR699>=CQ699, 1))","v":2},{"$f":"SUM(IF(CQ699:CR699>=CR699, 1))","v":1},null,{"v":-43130585.38159809,"d":"-£43,130,585"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW699:CX699>=CW699, 1))","v":2},{"$f":"SUM(IF(CW699:CX699>=CX699, 1))","v":1},null,{"v":-2529093.1743746903,"d":"-£2,529,093"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC699:DD699>=DC699, 1))","v":2},{"$f":"SUM(IF(DC699:DD699>=DD699, 1))","v":1},null,{"v":-83927621.43598658,"d":"-£83,927,621"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI699:DJ699>=DI699, 1))","v":2},{"$f":"SUM(IF(DI699:DJ699>=DJ699, 1))","v":1},null,{"v":-6829518.321567198,"d":"-£6,829,518"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO699:DP699>=DO699, 1))","v":2},{"$f":"SUM(IF(DO699:DP699>=DP699, 1))","v":1},null,{"v":-16872717.338355664,"d":"-£16,872,717"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU699:DV699>=DU699, 1))","v":2},{"$f":"SUM(IF(DU699:DV699>=DV699, 1))","v":1},null,{"v":-153289535.65188223,"d":"-£153,289,536"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA699:EB699>=EA699, 1))","v":2},{"$f":"SUM(IF(EA699:EB699>=EB699, 1))","v":1}]
[{"$nulls":3},687,{"v":279.50297569011957,"d":"£279.50"},{"v":258.93884124320346,"d":"£258.94"},null,{"v":5.796005207889487,"d":"5.796"},{"v":5.811397767168259,"d":"5.811"},null,{"v":300.3427704567168,"d":"£300.34"},{"v":279.2581438877686,"d":"£279.26"},null,{"v":6.701177906519911,"d":"6.701"},{"v":6.7139717014871945,"d":"6.714"},null,{"v":4476.978698103639,"d":"£4,476.98"},{"v":1563.367946876661,"d":"£1,563.37"},null,{"v":4.674626638281348,"d":"4.675"},{"v":4.824722488222237,"d":"4.825"},null,{"v":10867.120761326014,"d":"£10,867.12"},{"v":10902.437003436014,"d":"£10,902.44"},null,{"v":3.097443272301615,"d":"3.097"},{"v":3.150512149078957,"d":"3.151"},null,{"v":50064.871175019354,"d":"£50,064.87"},{"v":49718.32199995118,"d":"£49,718.32"},null,{"v":4.324210250797516,"d":"4.324"},{"v":4.415270712314977,"d":"4.415"},null,{"v":2209299.757899544,"d":"£2,209,299.76"},{"v":0,"d":"£0.00"},null,{"v":-1653.6935982319078,"d":"-1653.694"},{"v":0,"d":"0.000"},null,{"v":152090.19696731496,"d":"£152,090.20"},{"v":0,"d":"£0.00"},null,{"v":-92.28576044117445,"d":"-92.286"},{"v":0,"d":"0.000"},null,{"v":68234628.28928281,"d":"£68,234,628.29"},{"v":0,"d":"£0.00"},null,{"v":-3515.1347942300044,"d":"-3515.135"},{"v":0,"d":"0.000"},null,{"v":-304454.2392792839,"d":"-£304,454.24"},{"v":0,"d":"£0.00"},null,{"v":-457.496141812792,"d":"-457.496"},{"v":0,"d":"0.000"},null,{"v":5448629.4110092865,"d":"£5,448,629.41"},{"v":0,"d":"£0.00"},null,{"v":-1431.7007354194725,"d":"-1431.701"},{"v":0,"d":"0.000"},null,{"v":75740193.41587967,"d":"£75,740,193.42"},{"v":0,"d":"£0.00"},null,{"v":-7150.311030135352,"d":"-7150.311"},{"v":0,"d":"0.000"},null,{"v":115640.60118209962,"d":"£115,641"},{"v":115969.01650212197,"d":"£115,969"},null,{"$f":"SUM(IF(BS703:BT703>=BS703, 1))","v":2},{"$f":"SUM(IF(BS703:BT703>=BT703, 1))","v":1},null,{"v":133723.2153599415,"d":"£133,723"},{"v":134000.17588585612,"d":"£134,000"},null,{"$f":"SUM(IF(BY703:BZ703>=BY703, 1))","v":2},{"$f":"SUM(IF(BY703:BZ703>=BZ703, 1))","v":1},null,{"v":89015.5540675233,"d":"£89,016"},{"v":94931.08181756808,"d":"£94,931"},null,{"$f":"SUM(IF(CE703:CF703>=CE703, 1))","v":2},{"$f":"SUM(IF(CE703:CF703>=CF703, 1))","v":1},null,{"v":51081.74468470629,"d":"£51,082"},{"v":52107.80597814312,"d":"£52,108"},null,{"$f":"SUM(IF(CK703:CL703>=CK703, 1))","v":2},{"$f":"SUM(IF(CK703:CL703>=CL703, 1))","v":1},null,{"$f":"AF703*WTP-AC703","v":{"v":36419.33384093096,"d":"£36,419"}},{"v":38587.09224634837,"d":"£38,587"},null,{"$f":"SUM(IF(CQ703:CR703>=CQ703, 1))","v":2},{"$f":"SUM(IF(CQ703:CR703>=CR703, 1))","v":1},null,{"v":-35283171.7225377,"d":"-£35,283,172"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW703:CX703>=CW703, 1))","v":2},{"$f":"SUM(IF(CW703:CX703>=CX703, 1))","v":1},null,{"v":-1997805.405790804,"d":"-£1,997,805"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC703:DD703>=DC703, 1))","v":2},{"$f":"SUM(IF(DC703:DD703>=DD703, 1))","v":1},null,{"v":-138537324.1738829,"d":"-£138,537,324"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI703:DJ703>=DI703, 1))","v":2},{"$f":"SUM(IF(DI703:DJ703>=DJ703, 1))","v":1},null,{"v":-8845468.596976558,"d":"-£8,845,469"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO703:DP703>=DO703, 1))","v":2},{"$f":"SUM(IF(DO703:DP703>=DP703, 1))","v":1},null,{"v":-34082644.119398735,"d":"-£34,082,644"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU703:DV703>=DU703, 1))","v":2},{"$f":"SUM(IF(DU703:DV703>=DV703, 1))","v":1},null,{"v":-218746414.0185867,"d":"-£218,746,414"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA703:EB703>=EA703, 1))","v":2},{"$f":"SUM(IF(EA703:EB703>=EB703, 1))","v":1}]
[{"$nulls":3},690,{"v":279.7806188302733,"d":"£279.78"},{"v":247.7636098496969,"d":"£247.76"},null,{"v":5.812625834881025,"d":"5.813"},{"v":5.8338397210681014,"d":"5.834"},null,{"v":299.93044126353163,"d":"£299.93"},{"v":267.1724801920743,"d":"£267.17"},null,{"v":6.6900511865380405,"d":"6.690"},{"v":6.7100165504641955,"d":"6.710"},null,{"v":1959.4483478759025,"d":"£1,959.45"},{"v":1271.375289534721,"d":"£1,271.38"},null,{"v":4.813929324482009,"d":"4.814"},{"v":4.91488641535784,"d":"4.915"},null,{"v":13276.895506196488,"d":"£13,276.90"},{"v":13236.240918880098,"d":"£13,236.24"},null,{"v":3.036381958848382,"d":"3.036"},{"v":3.089253656391649,"d":"3.089"},null,{"v":51884.17184884049,"d":"£51,884.17"},{"v":51451.05639238858,"d":"£51,451.06"},null,{"v":4.297707371117128,"d":"4.298"},{"v":4.430889699455748,"d":"4.431"},null,{"v":3475921.937468779,"d":"£3,475,921.94"},{"v":0,"d":"£0.00"},null,{"v":-2303.082477859125,"d":"-2303.082"},{"v":0,"d":"0.000"},null,{"v":220771.98255006134,"d":"£220,771.98"},{"v":0,"d":"£0.00"},null,{"v":-134.55638971838562,"d":"-134.556"},{"v":0,"d":"0.000"},null,{"v":16178784.71377296,"d":"£16,178,784.71"},{"v":0,"d":"£0.00"},null,{"v":-2373.822109161803,"d":"-2373.822"},{"v":0,"d":"0.000"},null,{"v":362598.28306815017,"d":"£362,598.28"},{"v":0,"d":"£0.00"},null,{"v":-471.5626948292241,"d":"-471.563"},{"v":0,"d":"0.000"},null,{"v":6776571.280504814,"d":"£6,776,571.28"},{"v":0,"d":"£0.00"},null,{"v":-2083.785115136997,"d":"-2083.785"},{"v":0,"d":"0.000"},null,{"v":27014648.197364766,"d":"£27,014,648.20"},{"v":0,"d":"£0.00"},null,{"v":-7366.808786705535,"d":"-7366.809"},{"v":0,"d":"0.000"},null,{"v":115972.73607879023,"d":"£115,973"},{"v":116429.03081151233,"d":"£116,429"},null,{"$f":"SUM(IF(BS706:BT706>=BS706, 1))","v":2},{"$f":"SUM(IF(BS706:BT706>=BT706, 1))","v":1},null,{"v":133501.09328949728,"d":"£133,501"},{"v":133933.15852909186,"d":"£133,933"},null,{"$f":"SUM(IF(BY706:BZ706>=BY706, 1))","v":2},{"$f":"SUM(IF(BY706:BZ706>=BZ706, 1))","v":1},null,{"v":94319.13814176427,"d":"£94,319"},{"v":97026.35301762207,"d":"£97,026"},null,{"$f":"SUM(IF(CE706:CF706>=CE706, 1))","v":2},{"$f":"SUM(IF(CE706:CF706>=CF706, 1))","v":1},null,{"v":47450.74367077115,"d":"£47,451"},{"v":48548.83220895288,"d":"£48,549"},null,{"$f":"SUM(IF(CK706:CL706>=CK706, 1))","v":2},{"$f":"SUM(IF(CK706:CL706>=CL706, 1))","v":1},null,{"$f":"AF706*WTP-AC706","v":{"v":34069.97557350207,"d":"£34,070"}},{"v":37166.73759672638,"d":"£37,167"},null,{"$f":"SUM(IF(CQ706:CR706>=CQ706, 1))","v":2},{"$f":"SUM(IF(CQ706:CR706>=CR706, 1))","v":1},null,{"v":-49537571.49465128,"d":"-£49,537,571"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW706:CX706>=CW706, 1))","v":2},{"$f":"SUM(IF(CW706:CX706>=CX706, 1))","v":1},null,{"v":-2911899.7769177738,"d":"-£2,911,900"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC706:DD706>=DC706, 1))","v":2},{"$f":"SUM(IF(DC706:DD706>=DD706, 1))","v":1},null,{"v":-63655226.897009015,"d":"-£63,655,227"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI706:DJ706>=DI706, 1))","v":2},{"$f":"SUM(IF(DI706:DJ706>=DJ706, 1))","v":1},null,{"v":-9793852.179652631,"d":"-£9,793,852"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO706:DP706>=DO706, 1))","v":2},{"$f":"SUM(IF(DO706:DP706>=DP706, 1))","v":1},null,{"v":-48452273.583244756,"d":"-£48,452,274"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU706:DV706>=DU706, 1))","v":2},{"$f":"SUM(IF(DU706:DV706>=DV706, 1))","v":1},null,{"v":-174350823.93147546,"d":"-£174,350,824"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA706:EB706>=EA706, 1))","v":2},{"$f":"SUM(IF(EA706:EB706>=EB706, 1))","v":1}]
[{"$nulls":3},693,{"v":214.59285698229192,"d":"£214.59"},{"v":200.5851657930736,"d":"£200.59"},null,{"v":5.862680841668886,"d":"5.863"},{"v":5.877546381912477,"d":"5.878"},null,{"v":230.6166111753668,"d":"£230.62"},{"v":216.26862220948388,"d":"£216.27"},null,{"v":6.754557986282705,"d":"6.755"},{"v":6.767677924754666,"d":"6.768"},null,{"v":2793.9922673837027,"d":"£2,793.99"},{"v":1335.200077278025,"d":"£1,335.20"},null,{"v":4.7797798703528365,"d":"4.780"},{"v":4.9207063095268095,"d":"4.921"},null,{"v":13100.039578022646,"d":"£13,100.04"},{"v":13019.379874686067,"d":"£13,019.38"},null,{"v":3.0182097189460584,"d":"3.018"},{"v":3.066195386556328,"d":"3.066"},null,{"v":51289.74401716644,"d":"£51,289.74"},{"v":51044.813864594005,"d":"£51,044.81"},null,{"v":4.398817883061596,"d":"4.399"},{"v":4.560881015984616,"d":"4.561"},null,{"v":1498861.0588256912,"d":"£1,498,861.06"},{"v":0,"d":"£0.00"},null,{"v":-1590.6532410334305,"d":"-1590.653"},{"v":0,"d":"0.000"},null,{"v":98877.34678094524,"d":"£98,877.35"},{"v":0,"d":"£0.00"},null,{"v":-90.41439250624963,"d":"-90.414"},{"v":0,"d":"0.000"},null,{"v":33107747.662215456,"d":"£33,107,747.66"},{"v":0,"d":"£0.00"},null,{"v":-3198.3698697814248,"d":"-3198.370"},{"v":0,"d":"0.000"},null,{"v":720776.568268506,"d":"£720,776.57"},{"v":0,"d":"£0.00"},null,{"v":-428.8007938967687,"d":"-428.801"},{"v":0,"d":"0.000"},null,{"v":3846970.1950922743,"d":"£3,846,970.20"},{"v":0,"d":"£0.00"},null,{"v":-2545.4278925243916,"d":"-2545.428"},{"v":0,"d":"0.000"},null,{"v":39273232.831182875,"d":"£39,273,232.83"},{"v":0,"d":"£0.00"},null,{"v":-7853.6661897422655,"d":"-7853.666"},{"v":0,"d":"0.000"},null,{"v":117039.02397639543,"d":"£117,039"},{"v":117350.34247245647,"d":"£117,350"},null,{"$f":"SUM(IF(BS709:BT709>=BS709, 1))","v":2},{"$f":"SUM(IF(BS709:BT709>=BT709, 1))","v":1},null,{"v":134860.54311447876,"d":"£134,861"},{"v":135137.28987288382,"d":"£135,137"},null,{"$f":"SUM(IF(BY709:BZ709>=BY709, 1))","v":2},{"$f":"SUM(IF(BY709:BZ709>=BZ709, 1))","v":1},null,{"v":92801.60513967303,"d":"£92,802"},{"v":97078.92611325816,"d":"£97,079"},null,{"$f":"SUM(IF(CE709:CF709>=CE709, 1))","v":2},{"$f":"SUM(IF(CE709:CF709>=CF709, 1))","v":1},null,{"v":47264.15480089852,"d":"£47,264"},{"v":48304.52785644049,"d":"£48,305"},null,{"$f":"SUM(IF(CK709:CL709>=CK709, 1))","v":2},{"$f":"SUM(IF(CK709:CL709>=CL709, 1))","v":1},null,{"$f":"AF709*WTP-AC709","v":{"v":36686.61364406547,"d":"£36,687"}},{"v":40172.80645509831,"d":"£40,173"},null,{"$f":"SUM(IF(CQ709:CR709>=CQ709, 1))","v":2},{"$f":"SUM(IF(CQ709:CR709>=CR709, 1))","v":1},null,{"v":-33311925.879494302,"d":"-£33,311,926"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW709:CX709>=CW709, 1))","v":2},{"$f":"SUM(IF(CW709:CX709>=CX709, 1))","v":1},null,{"v":-1907165.1969059377,"d":"-£1,907,165"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC709:DD709>=DC709, 1))","v":2},{"$f":"SUM(IF(DC709:DD709>=DD709, 1))","v":1},null,{"v":-97075145.05784395,"d":"-£97,075,145"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI709:DJ709>=DI709, 1))","v":2},{"$f":"SUM(IF(DI709:DJ709>=DJ709, 1))","v":1},null,{"v":-9296792.44620388,"d":"-£9,296,792"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO709:DP709>=DO709, 1))","v":2},{"$f":"SUM(IF(DO709:DP709>=DP709, 1))","v":1},null,{"v":-54755528.04558011,"d":"-£54,755,528"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU709:DV709>=DU709, 1))","v":2},{"$f":"SUM(IF(DU709:DV709>=DV709, 1))","v":1},null,{"v":-196346556.62602818,"d":"-£196,346,557"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA709:EB709>=EA709, 1))","v":2},{"$f":"SUM(IF(EA709:EB709>=EB709, 1))","v":1}]
[{"$nulls":3},694,{"v":276.9796020772212,"d":"£276.98"},{"v":270.1425498430267,"d":"£270.14"},null,{"v":5.863676493502198,"d":"5.864"},{"v":5.875028918450111,"d":"5.875"},null,{"v":298.3661893771729,"d":"£298.37"},{"v":291.3323255109629,"d":"£291.33"},null,{"v":6.659681399871849,"d":"6.660"},{"v":6.669187105910247,"d":"6.669"},null,{"v":2435.9746458627183,"d":"£2,435.97"},{"v":2058.9146002756406,"d":"£2,058.91"},null,{"v":4.798867128510174,"d":"4.799"},{"v":4.826044819446978,"d":"4.826"},null,{"v":13859.527022380478,"d":"£13,859.53"},{"v":13771.776818541202,"d":"£13,771.78"},null,{"v":3.107792503053831,"d":"3.108"},{"v":3.136607124087212,"d":"3.137"},null,{"v":50103.57116081946,"d":"£50,103.57"},{"v":49527.12887708317,"d":"£49,527.13"},null,{"v":4.232636903916142,"d":"4.233"},{"v":4.363246319192581,"d":"4.363"},null,{"v":727029.1761888228,"d":"£727,029.18"},{"v":0,"d":"£0.00"},null,{"v":-1207.1787482253906,"d":"-1207.179"},{"v":0,"d":"0.000"},null,{"v":47870.245860497474,"d":"£47,870.25"},{"v":0,"d":"£0.00"},null,{"v":-64.6928194504405,"d":"-64.693"},{"v":0,"d":"0.000"},null,{"v":8667999.895830397,"d":"£8,667,999.90"},{"v":0,"d":"£0.00"},null,{"v":-624.7711073241516,"d":"-624.771"},{"v":0,"d":"0.000"},null,{"v":779719.9884877636,"d":"£779,719.99"},{"v":0,"d":"£0.00"},null,{"v":-256.0374221076309,"d":"-256.037"},{"v":0,"d":"0.000"},null,{"v":9040958.056281818,"d":"£9,040,958.06"},{"v":0,"d":"£0.00"},null,{"v":-2048.4865156248215,"d":"-2048.487"},{"v":0,"d":"0.000"},null,{"v":19263577.3626493,"d":"£19,263,577.36"},{"v":0,"d":"£0.00"},null,{"v":-4201.166612732435,"d":"-4201.167"},{"v":0,"d":"0.000"},null,{"v":116996.55026796674,"d":"£116,997"},{"v":117230.43581915919,"d":"£117,230"},null,{"$f":"SUM(IF(BS710:BT710>=BS710, 1))","v":2},{"$f":"SUM(IF(BS710:BT710>=BT710, 1))","v":1},null,{"v":132895.26180805982,"d":"£132,895"},{"v":133092.40979269397,"d":"£133,092"},null,{"$f":"SUM(IF(BY710:BZ710>=BY710, 1))","v":2},{"$f":"SUM(IF(BY710:BZ710>=BZ710, 1))","v":1},null,{"v":93541.36792434075,"d":"£93,541"},{"v":94461.98178866392,"d":"£94,462"},null,{"$f":"SUM(IF(CE710:CF710>=CE710, 1))","v":2},{"$f":"SUM(IF(CE710:CF710>=CF710, 1))","v":1},null,{"v":48296.323038696144,"d":"£48,296"},{"v":48960.36566320305,"d":"£48,960"},null,{"$f":"SUM(IF(CK710:CL710>=CK710, 1))","v":2},{"$f":"SUM(IF(CK710:CL710>=CL710, 1))","v":1},null,{"$f":"AF710*WTP-AC710","v":{"v":34549.16691750338,"d":"£34,549"}},{"v":37737.79750676845,"d":"£37,738"},null,{"$f":"SUM(IF(CQ710:CR710>=CQ710, 1))","v":2},{"$f":"SUM(IF(CQ710:CR710>=CR710, 1))","v":1},null,{"v":-24870604.140696634,"d":"-£24,870,604"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW710:CX710>=CW710, 1))","v":2},{"$f":"SUM(IF(CW710:CX710>=CX710, 1))","v":1},null,{"v":-1341726.6348693073,"d":"-£1,341,727"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC710:DD710>=DC710, 1))","v":2},{"$f":"SUM(IF(DC710:DD710>=DD710, 1))","v":1},null,{"v":-21163422.042313427,"d":"-£21,163,422"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI710:DJ710>=DI710, 1))","v":2},{"$f":"SUM(IF(DI710:DJ710>=DJ710, 1))","v":1},null,{"v":-5900468.430640382,"d":"-£5,900,468"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO710:DP710>=DO710, 1))","v":2},{"$f":"SUM(IF(DO710:DP710>=DP710, 1))","v":1},null,{"v":-50010688.36877825,"d":"-£50,010,688"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU710:DV710>=DU710, 1))","v":2},{"$f":"SUM(IF(DU710:DV710>=DV710, 1))","v":1},null,{"v":-103286909.617298,"d":"-£103,286,910"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA710:EB710>=EA710, 1))","v":2},{"$f":"SUM(IF(EA710:EB710>=EB710, 1))","v":1}]
[{"$nulls":3},696,{"v":301.1064188381178,"d":"£301.11"},{"v":283.3857750692335,"d":"£283.39"},null,{"v":5.794125384960803,"d":"5.794"},{"v":5.810473650673032,"d":"5.810"},null,{"v":323.7454278715744,"d":"£323.75"},{"v":305.5429445635564,"d":"£305.54"},null,{"v":6.652856192942209,"d":"6.653"},{"v":6.6669330579552755,"d":"6.667"},null,{"v":2861.9305811597656,"d":"£2,861.93"},{"v":1898.1905901828204,"d":"£1,898.19"},null,{"v":4.7002071570688715,"d":"4.700"},{"v":4.775480773859152,"d":"4.775"},null,{"v":15815.225932217725,"d":"£15,815.23"},{"v":15774.37405753057,"d":"£15,774.37"},null,{"v":2.9162032795789417,"d":"2.916"},{"v":2.950225912916561,"d":"2.950"},null,{"v":49079.221215454614,"d":"£49,079.22"},{"v":49093.53001705066,"d":"£49,093.53"},null,{"v":4.5404263442100685,"d":"4.540"},{"v":4.633881646993315,"d":"4.634"},null,{"v":1897075.5992237811,"d":"£1,897,075.60"},{"v":0,"d":"£0.00"},null,{"v":-1750.1562796919136,"d":"-1750.156"},{"v":0,"d":"0.000"},null,{"v":125242.26597167416,"d":"£125,242.27"},{"v":0,"d":"£0.00"},null,{"v":-96.85593125841578,"d":"-96.856"},{"v":0,"d":"0.000"},null,{"v":22280868.796776462,"d":"£22,280,868.80"},{"v":0,"d":"£0.00"},null,{"v":-1740.2635516483276,"d":"-1740.264"},{"v":0,"d":"0.000"},null,{"v":371374.11163886136,"d":"£371,374.11"},{"v":0,"d":"£0.00"},null,{"v":-309.29119723716593,"d":"-309.291"},{"v":0,"d":"0.000"},null,{"v":-232456.2530176312,"d":"-£232,456.25"},{"v":0,"d":"£0.00"},null,{"v":-1518.245211788053,"d":"-1518.245"},{"v":0,"d":"0.000"},null,{"v":24442104.52059315,"d":"£24,442,104.52"},{"v":0,"d":"£0.00"},null,{"v":-5414.812171623876,"d":"-5414.812"},{"v":0,"d":"0.000"},null,{"v":115581.40128037795,"d":"£115,581"},{"v":115926.0872383914,"d":"£115,926"},null,{"$f":"SUM(IF(BS712:BT712>=BS712, 1))","v":2},{"$f":"SUM(IF(BS712:BT712>=BT712, 1))","v":1},null,{"v":132733.37843097257,"d":"£132,733"},{"v":133033.11821454196,"d":"£133,033"},null,{"$f":"SUM(IF(BY712:BZ712>=BY712, 1))","v":2},{"$f":"SUM(IF(BY712:BZ712>=BZ712, 1))","v":1},null,{"v":91142.21256021767,"d":"£91,142"},{"v":93611.42488700022,"d":"£93,611"},null,{"$f":"SUM(IF(CE712:CF712>=CE712, 1))","v":2},{"$f":"SUM(IF(CE712:CF712>=CF712, 1))","v":1},null,{"v":42508.8396593611,"d":"£42,509"},{"v":43230.14420080065,"d":"£43,230"},null,{"$f":"SUM(IF(CK712:CL712>=CK712, 1))","v":2},{"$f":"SUM(IF(CK712:CL712>=CL712, 1))","v":1},null,{"$f":"AF712*WTP-AC712","v":{"v":41729.30566874676,"d":"£41,729"}},{"v":43584.10292281563,"d":"£43,584"},null,{"$f":"SUM(IF(CQ712:CR712>=CQ712, 1))","v":2},{"$f":"SUM(IF(CQ712:CR712>=CR712, 1))","v":1},null,{"v":-36900201.19306205,"d":"-£36,900,201"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW712:CX712>=CW712, 1))","v":2},{"$f":"SUM(IF(CW712:CX712>=CX712, 1))","v":1},null,{"v":-2062360.8911399897,"d":"-£2,062,361"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC712:DD712>=DC712, 1))","v":2},{"$f":"SUM(IF(DC712:DD712>=DD712, 1))","v":1},null,{"v":-57086139.82974301,"d":"-£57,086,140"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI712:DJ712>=DI712, 1))","v":2},{"$f":"SUM(IF(DI712:DJ712>=DJ712, 1))","v":1},null,{"v":-6557198.05638218,"d":"-£6,557,198"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO712:DP712>=DO712, 1))","v":2},{"$f":"SUM(IF(DO712:DP712>=DP712, 1))","v":1},null,{"v":-30132447.98274343,"d":"-£30,132,448"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU712:DV712>=DU712, 1))","v":2},{"$f":"SUM(IF(DU712:DV712>=DV712, 1))","v":1},null,{"v":-132738347.95307067,"d":"-£132,738,348"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA712:EB712>=EA712, 1))","v":2},{"$f":"SUM(IF(EA712:EB712>=EB712, 1))","v":1}]
[{"$nulls":3},700,{"v":301.09236299837056,"d":"£301.09"},{"v":252.53495844844792,"d":"£252.53"},null,{"v":5.823469037039923,"d":"5.823"},{"v":5.841762471855882,"d":"5.842"},null,{"v":321.9489655877583,"d":"£321.95"},{"v":272.23756332671314,"d":"£272.24"},null,{"v":6.66747994735498,"d":"6.667"},{"v":6.683067524736976,"d":"6.683"},null,{"v":667.1593718503976,"d":"£667.16"},{"v":681.6047570601153,"d":"£681.60"},null,{"v":4.862228171265756,"d":"4.862"},{"v":4.975741516914339,"d":"4.976"},null,{"v":11350.617161155044,"d":"£11,350.62"},{"v":11318.075296796496,"d":"£11,318.08"},null,{"v":2.956955274751301,"d":"2.957"},{"v":2.9917004713037705,"d":"2.992"},null,{"v":49517.152329380384,"d":"£49,517.15"},{"v":49206.66100994707,"d":"£49,206.66"},null,{"v":4.872498044330944,"d":"4.872"},{"v":5.0371258604783575,"d":"5.037"},null,{"v":5277027.241299783,"d":"£5,277,027.24"},{"v":0,"d":"£0.00"},null,{"v":-1988.058355991915,"d":"-1988.058"},{"v":0,"d":"0.000"},null,{"v":325925.9548204244,"d":"£325,925.95"},{"v":0,"d":"£0.00"},null,{"v":-102.19780192250286,"d":"-102.198"},{"v":0,"d":"0.000"},null,{"v":-334793.7993344513,"d":"-£334,793.80"},{"v":0,"d":"£0.00"},null,{"v":-2630.844640909143,"d":"-2630.845"},{"v":0,"d":"0.000"},null,{"v":285390.9376467544,"d":"£285,390.94"},{"v":0,"d":"£0.00"},null,{"v":-304.7140788731604,"d":"-304.714"},{"v":0,"d":"0.000"},null,{"v":4976267.443714988,"d":"£4,976,267.44"},{"v":0,"d":"£0.00"},null,{"v":-2638.502239996524,"d":"-2638.502"},{"v":0,"d":"0.000"},null,{"v":10529817.778147498,"d":"£10,529,817.78"},{"v":0,"d":"£0.00"},null,{"v":-7664.3171176932465,"d":"-7664.317"},{"v":0,"d":"0.000"},null,{"v":116168.2883778001,"d":"£116,168"},{"v":116582.71447866918,"d":"£116,583"},null,{"$f":"SUM(IF(BS716:BT716>=BS716, 1))","v":2},{"$f":"SUM(IF(BS716:BT716>=BT716, 1))","v":1},null,{"v":133027.64998151184,"d":"£133,028"},{"v":133389.1129314128,"d":"£133,389"},null,{"$f":"SUM(IF(BY716:BZ716>=BY716, 1))","v":2},{"$f":"SUM(IF(BY716:BZ716>=BZ716, 1))","v":1},null,{"v":96577.40405346472,"d":"£96,577"},{"v":98833.22558122665,"d":"£98,833"},null,{"$f":"SUM(IF(CE716:CF716>=CE716, 1))","v":2},{"$f":"SUM(IF(CE716:CF716>=CF716, 1))","v":1},null,{"v":47788.48833387098,"d":"£47,788"},{"v":48515.93412927892,"d":"£48,516"},null,{"$f":"SUM(IF(CK716:CL716>=CK716, 1))","v":2},{"$f":"SUM(IF(CK716:CL716>=CL716, 1))","v":1},null,{"$f":"AF716*WTP-AC716","v":{"v":47932.80855723848,"d":"£47,933"}},{"v":51535.85619962007,"d":"£51,536"},null,{"$f":"SUM(IF(CQ716:CR716>=CQ716, 1))","v":2},{"$f":"SUM(IF(CQ716:CR716>=CR716, 1))","v":1},null,{"v":-45038194.36113808,"d":"-£45,038,194"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW716:CX716>=CW716, 1))","v":2},{"$f":"SUM(IF(CW716:CX716>=CX716, 1))","v":1},null,{"v":-2369881.9932704815,"d":"-£2,369,882"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC716:DD716>=DC716, 1))","v":2},{"$f":"SUM(IF(DC716:DD716>=DD716, 1))","v":1},null,{"v":-52282099.01884841,"d":"-£52,282,099"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI716:DJ716>=DI716, 1))","v":2},{"$f":"SUM(IF(DI716:DJ716>=DJ716, 1))","v":1},null,{"v":-6379672.515109963,"d":"-£6,379,673"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO716:DP716>=DO716, 1))","v":2},{"$f":"SUM(IF(DO716:DP716>=DP716, 1))","v":1},null,{"v":-57746312.243645474,"d":"-£57,746,312"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU716:DV716>=DU716, 1))","v":2},{"$f":"SUM(IF(DU716:DV716>=DV716, 1))","v":1},null,{"v":-163816160.13201243,"d":"-£163,816,160"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA716:EB716>=EA716, 1))","v":2},{"$f":"SUM(IF(EA716:EB716>=EB716, 1))","v":1}]
[{"$nulls":3},703,{"v":257.5050981716596,"d":"£257.51"},{"v":220.7943587219306,"d":"£220.79"},null,{"v":5.789645413995662,"d":"5.790"},{"v":5.8093308755137985,"d":"5.809"},null,{"v":275.5183053989481,"d":"£275.52"},{"v":237.990269559872,"d":"£237.99"},null,{"v":6.703065088302549,"d":"6.703"},{"v":6.720770412582875,"d":"6.721"},null,{"v":3045.388385981356,"d":"£3,045.39"},{"v":1280.5447405167604,"d":"£1,280.54"},null,{"v":4.837799723548482,"d":"4.838"},{"v":5.004465685873004,"d":"5.004"},null,{"v":19226.000027422997,"d":"£19,226.00"},{"v":19180.41264801107,"d":"£19,180.41"},null,{"v":2.975543203721122,"d":"2.976"},{"v":3.0156382494352267,"d":"3.016"},null,{"v":52505.76407390394,"d":"£52,505.76"},{"v":52125.48124068919,"d":"£52,125.48"},null,{"v":4.688917763130173,"d":"4.689"},{"v":4.802085191416663,"d":"4.802"},null,{"v":3922051.509567045,"d":"£3,922,051.51"},{"v":0,"d":"£0.00"},null,{"v":-2103.128273116312,"d":"-2103.128"},{"v":0,"d":"0.000"},null,{"v":252173.48185785336,"d":"£252,173.48"},{"v":0,"d":"£0.00"},null,{"v":-118.97274054890244,"d":"-118.973"},{"v":0,"d":"0.000"},null,{"v":40154649.86066084,"d":"£40,154,649.86"},{"v":0,"d":"£0.00"},null,{"v":-3792.071540178568,"d":"-3792.072"},{"v":0,"d":"0.000"},null,{"v":409665.15803937847,"d":"£409,665.16"},{"v":0,"d":"£0.00"},null,{"v":-360.3090033020881,"d":"-360.309"},{"v":0,"d":"0.000"},null,{"v":6189938.672136235,"d":"£6,189,938.67"},{"v":0,"d":"£0.00"},null,{"v":-1842.0485480635875,"d":"-1842.049"},{"v":0,"d":"0.000"},null,{"v":50928478.68226135,"d":"£50,928,478.68"},{"v":0,"d":"£0.00"},null,{"v":-8216.530105209458,"d":"-8216.530"},{"v":0,"d":"0.000"},null,{"v":115535.40318174158,"d":"£115,535"},{"v":115965.82315155404,"d":"£115,966"},null,{"$f":"SUM(IF(BS719:BT719>=BS719, 1))","v":2},{"$f":"SUM(IF(BS719:BT719>=BT719, 1))","v":1},null,{"v":133785.78346065202,"d":"£133,786"},{"v":134177.41798209763,"d":"£134,177"},null,{"$f":"SUM(IF(BY719:BZ719>=BY719, 1))","v":2},{"$f":"SUM(IF(BY719:BZ719>=BZ719, 1))","v":1},null,{"v":93710.60608498829,"d":"£93,711"},{"v":98808.76897694332,"d":"£98,809"},null,{"$f":"SUM(IF(CE719:CF719>=CE719, 1))","v":2},{"$f":"SUM(IF(CE719:CF719>=CF719, 1))","v":1},null,{"v":40284.86404699944,"d":"£40,285"},{"v":41132.35234069346,"d":"£41,132"},null,{"$f":"SUM(IF(CK719:CL719>=CK719, 1))","v":2},{"$f":"SUM(IF(CK719:CL719>=CL719, 1))","v":1},null,{"$f":"AF719*WTP-AC719","v":{"v":41272.59118869952,"d":"£41,273"}},{"v":43916.222587644064,"d":"£43,916"},null,{"$f":"SUM(IF(CQ719:CR719>=CQ719, 1))","v":2},{"$f":"SUM(IF(CQ719:CR719>=CR719, 1))","v":1},null,{"v":-45984616.97189328,"d":"-£45,984,617"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW719:CX719>=CW719, 1))","v":2},{"$f":"SUM(IF(CW719:CX719>=CX719, 1))","v":1},null,{"v":-2631628.2928359024,"d":"-£2,631,628"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC719:DD719>=DC719, 1))","v":2},{"$f":"SUM(IF(DC719:DD719>=DD719, 1))","v":1},null,{"v":-115996080.6642322,"d":"-£115,996,081"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI719:DJ719>=DI719, 1))","v":2},{"$f":"SUM(IF(DI719:DJ719>=DJ719, 1))","v":1},null,{"v":-7615845.22408114,"d":"-£7,615,845"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO719:DP719>=DO719, 1))","v":2},{"$f":"SUM(IF(DO719:DP719>=DP719, 1))","v":1},null,{"v":-43030909.63340798,"d":"-£43,030,910"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU719:DV719>=DU719, 1))","v":2},{"$f":"SUM(IF(DU719:DV719>=DV719, 1))","v":1},null,{"v":-215259080.7864505,"d":"-£215,259,081"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA719:EB719>=EA719, 1))","v":2},{"$f":"SUM(IF(EA719:EB719>=EB719, 1))","v":1}]
[{"$nulls":3},706,{"v":257.46703936311303,"d":"£257.47"},{"v":239.2151750152318,"d":"£239.22"},null,{"v":5.855797541474649,"d":"5.856"},{"v":5.86890764003585,"d":"5.869"},null,{"v":276.573773671872,"d":"£276.57"},{"v":257.8420483003229,"d":"£257.84"},null,{"v":6.690546787562767,"d":"6.691"},{"v":6.700896239432347,"d":"6.701"},null,{"v":2699.0073801633116,"d":"£2,699.01"},{"v":1542.2402175703742,"d":"£1,542.24"},null,{"v":4.667277932159955,"d":"4.667"},{"v":4.732832101018477,"d":"4.733"},null,{"v":11357.596631061284,"d":"£11,357.60"},{"v":11316.298814883308,"d":"£11,316.30"},null,{"v":2.886654979214112,"d":"2.887"},{"v":2.934434506387999,"d":"2.934"},null,{"v":50443.98785813674,"d":"£50,443.99"},{"v":49955.57671661809,"d":"£49,955.58"},null,{"v":4.663332149104548,"d":"4.663"},{"v":4.767109414399307,"d":"4.767"},null,{"v":1934365.8732286363,"d":"£1,934,365.87"},{"v":0,"d":"£0.00"},null,{"v":-1389.4321570714094,"d":"-1389.432"},{"v":0,"d":"0.000"},null,{"v":129193.87702164047,"d":"£129,193.88"},{"v":0,"d":"£0.00"},null,{"v":-71.3808143968796,"d":"-71.381"},{"v":0,"d":"0.000"},null,{"v":26901413.208022926,"d":"£26,901,413.21"},{"v":0,"d":"£0.00"},null,{"v":-1524.507127275871,"d":"-1524.507"},{"v":0,"d":"0.000"},null,{"v":358356.90861569793,"d":"£358,356.91"},{"v":0,"d":"£0.00"},null,{"v":-414.60118809587846,"d":"-414.601"},{"v":0,"d":"0.000"},null,{"v":7788685.894849842,"d":"£7,788,685.89"},{"v":0,"d":"£0.00"},null,{"v":-1654.9346517651475,"d":"-1654.935"},{"v":0,"d":"0.000"},null,{"v":37112015.76173874,"d":"£37,112,015.76"},{"v":0,"d":"£0.00"},null,{"v":-5054.855938605186,"d":"-5054.856"},{"v":0,"d":"0.000"},null,{"$f":"H722*WTP-E722","v":{"v":116858.48379012987,"d":"£116,858"}},{"$f":"I722*WTP-F722","v":{"v":117138.93762570177,"d":"£117,139"}},null,{"$f":"SUM(IF(BS722:BT722>=BS722, 1))","v":2},{"$f":"SUM(IF(BS722:BT722>=BT722, 1))","v":1},null,{"$f":"N722*WTP-K722","v":{"v":133534.36197758347,"d":"£133,534"}},{"$f":"O722*WTP-L722","v":{"v":133760.08274034664,"d":"£133,760"}},null,{"$f":"SUM(IF(BY722:BZ722>=BY722, 1))","v":2},{"$f":"SUM(IF(BY722:BZ722>=BZ722, 1))","v":1},null,{"$f":"T722*WTP-Q722","v":{"v":90646.55126303578,"d":"£90,647"}},{"$f":"U722*WTP-R722","v":{"v":93114.40180279917,"d":"£93,114"}},null,{"$f":"SUM(IF(CE722:CF722>=CE722, 1))","v":2},{"$f":"SUM(IF(CE722:CF722>=CF722, 1))","v":1},null,{"$f":"Z722*WTP-W722","v":{"v":46375.50295322096,"d":"£46,376"}},{"$f":"AA722*WTP-X722","v":{"v":47372.39131287667,"d":"£47,372"}},null,{"$f":"SUM(IF(CK722:CL722>=CK722, 1))","v":2},{"$f":"SUM(IF(CK722:CL722>=CL722, 1))","v":1},null,{"$f":"AF722*WTP-AC722","v":{"v":42822.65512395422,"d":"£42,823"}},{"$f":"AG722*WTP-AD722","v":{"v":45386.61157136806,"d":"£45,387"}},null,{"$f":"SUM(IF(CQ722:CR722>=CQ722, 1))","v":2},{"$f":"SUM(IF(CQ722:CR722>=CR722, 1))","v":1},null,{"$f":"AL722*WTP-AI722","v":{"v":-29723009.014656823,"d":"-£29,723,009"}},{"$f":"AM722*WTP-AJ722","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(CW722:CX722>=CW722, 1))","v":2},{"$f":"SUM(IF(CW722:CX722>=CX722, 1))","v":1},null,{"$f":"AR722*WTP-AO722","v":{"v":-1556810.1649592326,"d":"-£1,556,810"}},{"$f":"AS722*WTP-AP722","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DC722:DD722>=DC722, 1))","v":2},{"$f":"SUM(IF(DC722:DD722>=DD722, 1))","v":1},null,{"$f":"AX722*WTP-AU722","v":{"v":-57391555.753540345,"d":"-£57,391,556"}},{"$f":"AY722*WTP-AV722","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DI722:DJ722>=DI722, 1))","v":2},{"$f":"SUM(IF(DI722:DJ722>=DJ722, 1))","v":1},null,{"$f":"BD722*WTP-BA722","v":{"v":-8650380.670533266,"d":"-£8,650,381"}},{"$f":"BE722*WTP-BB722","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DO722:DP722>=DO722, 1))","v":2},{"$f":"SUM(IF(DO722:DP722>=DP722, 1))","v":1},null,{"$f":"BJ722*WTP-BG722","v":{"v":-40887378.93015279,"d":"-£40,887,379"}},{"$f":"BK722*WTP-BH722","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DU722:DV722>=DU722, 1))","v":2},{"$f":"SUM(IF(DU722:DV722>=DV722, 1))","v":1},null,{"$f":"BP722*WTP-BM722","v":{"v":-138209134.53384244,"d":"-£138,209,135"}},{"$f":"BQ722*WTP-BN722","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(EA722:EB722>=EA722, 1))","v":2},{"$f":"SUM(IF(EA722:EB722>=EB722, 1))","v":1}]
[{"$nulls":3},709,{"v":266.2442164280448,"d":"£266.24"},{"v":238.05071149230668,"d":"£238.05"},null,{"v":5.80307040543379,"d":"5.803"},{"v":5.8213920226955596,"d":"5.821"},null,{"v":285.5288871120578,"d":"£285.53"},{"v":256.6658958137868,"d":"£256.67"},null,{"v":6.697260578833154,"d":"6.697"},{"v":6.7135416337767015,"d":"6.714"},null,{"v":1813.5611548698068,"d":"£1,813.56"},{"v":1485.164248027452,"d":"£1,485.16"},null,{"v":4.979372055657043,"d":"4.979"},{"v":5.018325882785874,"d":"5.018"},null,{"v":10908.074594762611,"d":"£10,908.07"},{"v":10904.84162017348,"d":"£10,904.84"},null,{"v":3.008832121573165,"d":"3.009"},{"v":3.0598075673566822,"d":"3.060"},null,{"v":51772.65425730126,"d":"£51,772.65"},{"v":51390.41895856527,"d":"£51,390.42"},null,{"v":4.275906116026128,"d":"4.276"},{"v":4.37937401703796,"d":"4.379"},null,{"v":3010276.6447185874,"d":"£3,010,276.64"},{"v":0,"d":"£0.00"},null,{"v":-1956.2355465306762,"d":"-1956.236"},{"v":0,"d":"0.000"},null,{"v":198726.15518950258,"d":"£198,726.16"},{"v":0,"d":"£0.00"},null,{"v":-112.09757914295226,"d":"-112.098"},{"v":0,"d":"0.000"},null,{"v":7685894.28163332,"d":"£7,685,894.28"},{"v":0,"d":"£0.00"},null,{"v":-911.686410374549,"d":"-911.686"},{"v":0,"d":"0.000"},null,{"v":27485.821741591568,"d":"£27,485.82"},{"v":0,"d":"£0.00"},null,{"v":-433.3786045563941,"d":"-433.379"},{"v":0,"d":"0.000"},null,{"v":6045854.3200158505,"d":"£6,045,854.32"},{"v":0,"d":"£0.00"},null,{"v":-1636.5622389768353,"d":"-1636.562"},{"v":0,"d":"0.000"},null,{"v":16968237.22329885,"d":"£16,968,237.22"},{"v":0,"d":"£0.00"},null,{"v":-5049.960379581407,"d":"-5049.960"},{"v":0,"d":"0.000"},null,{"v":115795.16389224774,"d":"£115,795"},{"v":116189.78974241888,"d":"£116,190"},null,{"$f":"SUM(IF(BS725:BT725>=BS725, 1))","v":2},{"$f":"SUM(IF(BS725:BT725>=BT725, 1))","v":1},null,{"v":133659.682689551,"d":"£133,660"},{"v":134014.16677972025,"d":"£134,014"},null,{"$f":"SUM(IF(BY725:BZ725>=BY725, 1))","v":2},{"$f":"SUM(IF(BY725:BZ725>=BZ725, 1))","v":1},null,{"v":97773.87995827105,"d":"£97,774"},{"v":98881.35340769003,"d":"£98,881"},null,{"$f":"SUM(IF(CE725:CF725>=CE725, 1))","v":2},{"$f":"SUM(IF(CE725:CF725>=CF725, 1))","v":1},null,{"v":49268.567836700684,"d":"£49,269"},{"v":50291.309726960164,"d":"£50,291"},null,{"$f":"SUM(IF(CK725:CL725>=CK725, 1))","v":2},{"$f":"SUM(IF(CK725:CL725>=CL725, 1))","v":1},null,{"$f":"AF725*WTP-AC725","v":{"v":33745.468063221306,"d":"£33,745"}},{"v":36197.061382193926,"d":"£36,197"},null,{"$f":"SUM(IF(CQ725:CR725>=CQ725, 1))","v":2},{"$f":"SUM(IF(CQ725:CR725>=CR725, 1))","v":1},null,{"v":-42134987.57533211,"d":"-£42,134,988"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW725:CX725>=CW725, 1))","v":2},{"$f":"SUM(IF(CW725:CX725>=CX725, 1))","v":1},null,{"v":-2440677.7380485474,"d":"-£2,440,678"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC725:DD725>=DC725, 1))","v":2},{"$f":"SUM(IF(DC725:DD725>=DD725, 1))","v":1},null,{"v":-25919622.4891243,"d":"-£25,919,622"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI725:DJ725>=DI725, 1))","v":2},{"$f":"SUM(IF(DI725:DJ725>=DJ725, 1))","v":1},null,{"v":-8695057.912869474,"d":"-£8,695,058"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO725:DP725>=DO725, 1))","v":2},{"$f":"SUM(IF(DO725:DP725>=DP725, 1))","v":1},null,{"v":-38777099.09955256,"d":"-£38,777,099"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU725:DV725>=DU725, 1))","v":2},{"$f":"SUM(IF(DU725:DV725>=DV725, 1))","v":1},null,{"v":-117967444.814927,"d":"-£117,967,445"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA725:EB725>=EA725, 1))","v":2},{"$f":"SUM(IF(EA725:EB725>=EB725, 1))","v":1}]
[{"$nulls":3},712,{"v":278.7128651800277,"d":"£278.71"},{"v":248.4262020120076,"d":"£248.43"},null,{"v":5.835095650806677,"d":"5.835"},{"v":5.852403264369577,"d":"5.852"},null,{"v":298.8658735903567,"d":"£298.87"},{"v":267.84998044017743,"d":"£267.85"},null,{"v":6.726507742477139,"d":"6.727"},{"v":6.7415584032086135,"d":"6.742"},null,{"v":3179.50613380571,"d":"£3,179.51"},{"v":1570.6865448816188,"d":"£1,570.69"},null,{"v":4.787599088552778,"d":"4.788"},{"v":4.924647020682156,"d":"4.925"},null,{"v":13546.188995556795,"d":"£13,546.19"},{"v":13484.493882941615,"d":"£13,484.49"},null,{"v":3.0106153147061487,"d":"3.011"},{"v":3.0474637079491855,"d":"3.047"},null,{"v":50575.94746376935,"d":"£50,575.95"},{"v":50196.978863445314,"d":"£50,196.98"},null,{"v":4.233105935837681,"d":"4.233"},{"v":4.393579884394423,"d":"4.394"},null,{"v":3217454.2078771936,"d":"£3,217,454.21"},{"v":0,"d":"£0.00"},null,{"v":-1838.6460660038651,"d":"-1838.646"},{"v":0,"d":"0.000"},null,{"v":212450.55740475788,"d":"£212,450.56"},{"v":0,"d":"£0.00"},null,{"v":-103.09299320284639,"d":"-103.093"},{"v":0,"d":"0.000"},null,{"v":37941815.61433839,"d":"£37,941,815.61"},{"v":0,"d":"£0.00"},null,{"v":-3232.088549255331,"d":"-3232.089"},{"v":0,"d":"0.000"},null,{"v":526632.0776915811,"d":"£526,632.08"},{"v":0,"d":"£0.00"},null,{"v":-314.53943546902985,"d":"-314.539"},{"v":0,"d":"0.000"},null,{"v":6102912.343279631,"d":"£6,102,912.34"},{"v":0,"d":"£0.00"},null,{"v":-2584.2733160065695,"d":"-2584.273"},{"v":0,"d":"0.000"},null,{"v":48001264.80059156,"d":"£48,001,264.80"},{"v":0,"d":"£0.00"},null,{"v":-8072.640359937643,"d":"-8072.640"},{"v":0,"d":"0.000"},null,{"v":116423.2001509535,"d":"£116,423"},{"v":116799.63908537953,"d":"£116,800"},null,{"$f":"SUM(IF(BS728:BT728>=BS728, 1))","v":2},{"$f":"SUM(IF(BS728:BT728>=BT728, 1))","v":1},null,{"v":134231.28897595243,"d":"£134,231"},{"v":134563.3180837321,"d":"£134,563"},null,{"$f":"SUM(IF(BY728:BZ728>=BY728, 1))","v":2},{"$f":"SUM(IF(BY728:BZ728>=BZ728, 1))","v":1},null,{"v":92572.47563724984,"d":"£92,572"},{"v":96922.25386876149,"d":"£96,922"},null,{"$f":"SUM(IF(CE728:CF728>=CE728, 1))","v":2},{"$f":"SUM(IF(CE728:CF728>=CF728, 1))","v":1},null,{"v":46666.117298566176,"d":"£46,666"},{"v":47464.7802760421,"d":"£47,465"},null,{"$f":"SUM(IF(CK728:CL728>=CK728, 1))","v":2},{"$f":"SUM(IF(CK728:CL728>=CL728, 1))","v":1},null,{"$f":"AF728*WTP-AC728","v":{"v":34086.17125298428,"d":"£34,086"}},{"v":37674.618824443154,"d":"£37,675"},null,{"$f":"SUM(IF(CQ728:CR728>=CQ728, 1))","v":2},{"$f":"SUM(IF(CQ728:CR728>=CR728, 1))","v":1},null,{"v":-39990375.5279545,"d":"-£39,990,376"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW728:CX728>=CW728, 1))","v":2},{"$f":"SUM(IF(CW728:CX728>=CX728, 1))","v":1},null,{"v":-2274310.4214616856,"d":"-£2,274,310"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC728:DD728>=DC728, 1))","v":2},{"$f":"SUM(IF(DC728:DD728>=DD728, 1))","v":1},null,{"v":-102583586.59944502,"d":"-£102,583,587"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI728:DJ728>=DI728, 1))","v":2},{"$f":"SUM(IF(DI728:DJ728>=DJ728, 1))","v":1},null,{"v":-6817420.787072178,"d":"-£6,817,421"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO728:DP728>=DO728, 1))","v":2},{"$f":"SUM(IF(DO728:DP728>=DP728, 1))","v":1},null,{"v":-57788378.66341102,"d":"-£57,788,379"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU728:DV728>=DU728, 1))","v":2},{"$f":"SUM(IF(DU728:DV728>=DV728, 1))","v":1},null,{"v":-209454071.9993444,"d":"-£209,454,072"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA728:EB728>=EA728, 1))","v":2},{"$f":"SUM(IF(EA728:EB728>=EB728, 1))","v":1}]
[{"$nulls":3},715,{"v":250.84343700672235,"d":"£250.84"},{"v":227.7739628317428,"d":"£227.77"},null,{"v":5.875468382506018,"d":"5.875"},{"v":5.895064598780136,"d":"5.895"},null,{"v":269.2304186160576,"d":"£269.23"},{"v":245.61876255402825,"d":"£245.62"},null,{"v":6.731612522728828,"d":"6.732"},{"v":6.749530984115042,"d":"6.750"},null,{"v":2920.111415556967,"d":"£2,920.11"},{"v":1691.2248228935457,"d":"£1,691.22"},null,{"v":4.888789227163672,"d":"4.889"},{"v":4.973271510018484,"d":"4.973"},null,{"v":14996.732105074781,"d":"£14,996.73"},{"v":14970.570584133484,"d":"£14,970.57"},null,{"v":3.1530772035446146,"d":"3.153"},{"v":3.2118709309568385,"d":"3.212"},null,{"v":52558.49639800616,"d":"£52,558.50"},{"v":52429.47778477645,"d":"£52,429.48"},null,{"v":4.62017620791898,"d":"4.620"},{"v":4.700665293315618,"d":"4.701"},null,{"v":2469787.530428946,"d":"£2,469,787.53"},{"v":0,"d":"£0.00"},null,{"v":-2097.9451126761414,"d":"-2097.945"},{"v":0,"d":"0.000"},null,{"v":163154.99047830192,"d":"£163,154.99"},{"v":0,"d":"£0.00"},null,{"v":-123.81538970300545,"d":"-123.815"},{"v":0,"d":"0.000"},null,{"v":28304661.607221603,"d":"£28,304,661.61"},{"v":0,"d":"£0.00"},null,{"v":-1945.8609462313234,"d":"-1945.861"},{"v":0,"d":"0.000"},null,{"v":237719.82099252922,"d":"£237,719.82"},{"v":0,"d":"£0.00"},null,{"v":-534.2363078690414,"d":"-534.236"},{"v":0,"d":"0.000"},null,{"v":2019782.246729697,"d":"£2,019,782.25"},{"v":0,"d":"£0.00"},null,{"v":-1260.0540470094352,"d":"-1260.054"},{"v":0,"d":"0.000"},null,{"v":33195106.19585108,"d":"£33,195,106.20"},{"v":0,"d":"£0.00"},null,{"v":-5961.911803488947,"d":"-5961.912"},{"v":0,"d":"0.000"},null,{"v":117258.52421311363,"d":"£117,259"},{"v":117673.51801277099,"d":"£117,674"},null,{"$f":"SUM(IF(BS731:BT731>=BS731, 1))","v":2},{"$f":"SUM(IF(BS731:BT731>=BT731, 1))","v":1},null,{"v":134363.0200359605,"d":"£134,363"},{"v":134745.00091974682,"d":"£134,745"},null,{"$f":"SUM(IF(BY731:BZ731>=BY731, 1))","v":2},{"$f":"SUM(IF(BY731:BZ731>=BZ731, 1))","v":1},null,{"v":94855.67312771647,"d":"£94,856"},{"v":97774.20537747613,"d":"£97,774"},null,{"$f":"SUM(IF(CE731:CF731>=CE731, 1))","v":2},{"$f":"SUM(IF(CE731:CF731>=CF731, 1))","v":1},null,{"v":48064.81196581751,"d":"£48,065"},{"v":49266.848035003284,"d":"£49,267"},null,{"$f":"SUM(IF(CK731:CL731>=CK731, 1))","v":2},{"$f":"SUM(IF(CK731:CL731>=CL731, 1))","v":1},null,{"$f":"AF731*WTP-AC731","v":{"v":39845.02776037343,"d":"£39,845"}},{"v":41583.8280815359,"d":"£41,584"},null,{"$f":"SUM(IF(CQ731:CR731>=CQ731, 1))","v":2},{"$f":"SUM(IF(CQ731:CR731>=CR731, 1))","v":1},null,{"v":-44428689.783951774,"d":"-£44,428,690"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW731:CX731>=CW731, 1))","v":2},{"$f":"SUM(IF(CW731:CX731>=CX731, 1))","v":1},null,{"v":-2639462.784538411,"d":"-£2,639,463"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC731:DD731>=DC731, 1))","v":2},{"$f":"SUM(IF(DC731:DD731>=DD731, 1))","v":1},null,{"v":-67221880.53184807,"d":"-£67,221,881"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI731:DJ731>=DI731, 1))","v":2},{"$f":"SUM(IF(DI731:DJ731>=DJ731, 1))","v":1},null,{"v":-10922445.978373358,"d":"-£10,922,446"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO731:DP731>=DO731, 1))","v":2},{"$f":"SUM(IF(DO731:DP731>=DP731, 1))","v":1},null,{"v":-27220863.1869184,"d":"-£27,220,863"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU731:DV731>=DU731, 1))","v":2},{"$f":"SUM(IF(DU731:DV731>=DV731, 1))","v":1},null,{"v":-152433342.26563,"d":"-£152,433,342"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA731:EB731>=EA731, 1))","v":2},{"$f":"SUM(IF(EA731:EB731>=EB731, 1))","v":1}]
[{"$nulls":3},716,{"v":275.6133625908984,"d":"£275.61"},{"v":250.1832361643645,"d":"£250.18"},null,{"v":5.850249010879874,"d":"5.850"},{"v":5.866972818224264,"d":"5.867"},null,{"v":295.77056926353293,"d":"£295.77"},{"v":269.73677807918136,"d":"£269.74"},null,{"v":6.734087844037666,"d":"6.734"},{"v":6.748647376267348,"d":"6.749"},null,{"v":3642.696152586325,"d":"£3,642.70"},{"v":1764.752355089074,"d":"£1,764.75"},null,{"v":4.718131787285246,"d":"4.718"},{"v":4.839218446455073,"d":"4.839"},null,{"v":15905.547633331085,"d":"£15,905.55"},{"v":15893.408739485649,"d":"£15,893.41"},null,{"v":3.1153254261797922,"d":"3.115"},{"v":3.1590930238392816,"d":"3.159"},null,{"v":49673.6770623717,"d":"£49,673.68"},{"v":49634.41535098389,"d":"£49,634.42"},null,{"v":4.327740318392947,"d":"4.328"},{"v":4.450386881697222,"d":"4.450"},null,{"v":2721676.327458785,"d":"£2,721,676.33"},{"v":0,"d":"£0.00"},null,{"v":-1789.8766915572994,"d":"-1789.877"},{"v":0,"d":"0.000"},null,{"v":185280.20238756493,"d":"£185,280.20"},{"v":0,"d":"£0.00"},null,{"v":-103.61891047989985,"d":"-103.619"},{"v":0,"d":"0.000"},null,{"v":43255584.82317739,"d":"£43,255,584.82"},{"v":0,"d":"£0.00"},null,{"v":-2789.0473951647955,"d":"-2789.047"},{"v":0,"d":"0.000"},null,{"v":106330.25365588642,"d":"£106,330.25"},{"v":0,"d":"£0.00"},null,{"v":-383.3808764043048,"d":"-383.381"},{"v":0,"d":"0.000"},null,{"v":643768.5331100624,"d":"£643,768.53"},{"v":0,"d":"£0.00"},null,{"v":-2011.0177411646814,"d":"-2011.018"},{"v":0,"d":"0.000"},null,{"v":46912640.139789686,"d":"£46,912,640.14"},{"v":0,"d":"£0.00"},null,{"v":-7076.941614770982,"d":"-7076.942"},{"v":0,"d":"0.000"},null,{"v":116729.36685500658,"d":"£116,729"},{"v":117089.27312832091,"d":"£117,089"},null,{"$f":"SUM(IF(BS732:BT732>=BS732, 1))","v":2},{"$f":"SUM(IF(BS732:BT732>=BT732, 1))","v":1},null,{"v":134385.9863114898,"d":"£134,386"},{"v":134703.2107472678,"d":"£134,703"},null,{"$f":"SUM(IF(BY732:BZ732>=BY732, 1))","v":2},{"$f":"SUM(IF(BY732:BZ732>=BZ732, 1))","v":1},null,{"v":90719.9395931186,"d":"£90,720"},{"v":95019.61657401238,"d":"£95,020"},null,{"$f":"SUM(IF(CE732:CF732>=CE732, 1))","v":2},{"$f":"SUM(IF(CE732:CF732>=CF732, 1))","v":1},null,{"v":46400.96089026476,"d":"£46,401"},{"v":47288.45173729998,"d":"£47,288"},null,{"$f":"SUM(IF(CK732:CL732>=CK732, 1))","v":2},{"$f":"SUM(IF(CK732:CL732>=CL732, 1))","v":1},null,{"$f":"AF732*WTP-AC732","v":{"v":36881.12930548724,"d":"£36,881"}},{"v":39373.322282960544,"d":"£39,373"},null,{"$f":"SUM(IF(CQ732:CR732>=CQ732, 1))","v":2},{"$f":"SUM(IF(CQ732:CR732>=CR732, 1))","v":1},null,{"v":-38519210.15860477,"d":"-£38,519,210"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW732:CX732>=CW732, 1))","v":2},{"$f":"SUM(IF(CW732:CX732>=CX732, 1))","v":1},null,{"v":-2257658.411985562,"d":"-£2,257,658"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC732:DD732>=DC732, 1))","v":2},{"$f":"SUM(IF(DC732:DD732>=DD732, 1))","v":1},null,{"v":-99036532.7264733,"d":"-£99,036,533"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI732:DJ732>=DI732, 1))","v":2},{"$f":"SUM(IF(DI732:DJ732>=DJ732, 1))","v":1},null,{"v":-7773947.781741982,"d":"-£7,773,948"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO732:DP732>=DO732, 1))","v":2},{"$f":"SUM(IF(DO732:DP732>=DP732, 1))","v":1},null,{"v":-40864123.356403686,"d":"-£40,864,123"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU732:DV732>=DU732, 1))","v":2},{"$f":"SUM(IF(DU732:DV732>=DV732, 1))","v":1},null,{"v":-188451472.43520933,"d":"-£188,451,472"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA732:EB732>=EA732, 1))","v":2},{"$f":"SUM(IF(EA732:EB732>=EB732, 1))","v":1}]
[{"$nulls":3},719,{"v":224.68988098354657,"d":"£224.69"},{"v":197.37502371525426,"d":"£197.38"},null,{"v":5.8028330271227135,"d":"5.803"},{"v":5.821437510867663,"d":"5.821"},null,{"v":240.73587896274944,"d":"£240.74"},{"v":212.7803339870647,"d":"£212.78"},null,{"v":6.726341501938575,"d":"6.726"},{"v":6.742910224078545,"d":"6.743"},null,{"v":1775.337885882796,"d":"£1,775.34"},{"v":1282.5253293361152,"d":"£1,282.53"},null,{"v":4.870042011818721,"d":"4.870"},{"v":4.936340979598552,"d":"4.936"},null,{"v":13826.27169153676,"d":"£13,826.27"},{"v":13821.764563131792,"d":"£13,821.76"},null,{"v":3.105182813039535,"d":"3.105"},{"v":3.147011907287418,"d":"3.147"},null,{"v":49666.29572270622,"d":"£49,666.30"},{"v":49783.65478760164,"d":"£49,783.65"},null,{"v":4.703583233820475,"d":"4.704"},{"v":4.8748324138727215,"d":"4.875"},null,{"v":2940820.862121065,"d":"£2,940,820.86"},{"v":0,"d":"£0.00"},null,{"v":-2003.0290983673485,"d":"-2003.029"},{"v":0,"d":"0.000"},null,{"v":194569.31211412468,"d":"£194,569.31"},{"v":0,"d":"£0.00"},null,{"v":-115.31754691915629,"d":"-115.318"},{"v":0,"d":"0.000"},null,{"v":11472494.265922481,"d":"£11,472,494.27"},{"v":0,"d":"£0.00"},null,{"v":-1543.415478332367,"d":"-1543.415"},{"v":0,"d":"0.000"},null,{"v":39518.45144051057,"d":"£39,518.45"},{"v":0,"d":"£0.00"},null,{"v":-366.75703048828154,"d":"-366.757"},{"v":0,"d":"0.000"},null,{"v":-1943416.5693229488,"d":"-£1,943,416.57"},{"v":0,"d":"£0.00"},null,{"v":-2835.8141255903442,"d":"-2835.814"},{"v":0,"d":"0.000"},null,{"v":12703986.322275233,"d":"£12,703,986.32"},{"v":0,"d":"£0.00"},null,{"v":-6864.333279697497,"d":"-6864.333"},{"v":0,"d":"0.000"},null,{"v":115831.97066147072,"d":"£115,832"},{"v":116231.37519363801,"d":"£116,231"},null,{"$f":"SUM(IF(BS735:BT735>=BS735, 1))","v":2},{"$f":"SUM(IF(BS735:BT735>=BT735, 1))","v":1},null,{"v":134286.09415980874,"d":"£134,286"},{"v":134645.42414758384,"d":"£134,645"},null,{"$f":"SUM(IF(BY735:BZ735>=BY735, 1))","v":2},{"$f":"SUM(IF(BY735:BZ735>=BZ735, 1))","v":1},null,{"v":95625.50235049163,"d":"£95,626"},{"v":97444.29426263492,"d":"£97,444"},null,{"$f":"SUM(IF(CE735:CF735>=CE735, 1))","v":2},{"$f":"SUM(IF(CE735:CF735>=CF735, 1))","v":1},null,{"v":48277.38456925393,"d":"£48,277"},{"v":49118.47358261657,"d":"£49,118"},null,{"$f":"SUM(IF(CK735:CL735>=CK735, 1))","v":2},{"$f":"SUM(IF(CK735:CL735>=CL735, 1))","v":1},null,{"$f":"AF735*WTP-AC735","v":{"v":44405.368953703284,"d":"£44,405"}},{"v":47712.993489852786,"d":"£47,713"},null,{"$f":"SUM(IF(CQ735:CR735>=CQ735, 1))","v":2},{"$f":"SUM(IF(CQ735:CR735>=CR735, 1))","v":1},null,{"v":-43001402.82946804,"d":"-£43,001,403"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW735:CX735>=CW735, 1))","v":2},{"$f":"SUM(IF(CW735:CX735>=CX735, 1))","v":1},null,{"v":-2500920.2504972504,"d":"-£2,500,920"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC735:DD735>=DC735, 1))","v":2},{"$f":"SUM(IF(DC735:DD735>=DD735, 1))","v":1},null,{"v":-42340803.83256982,"d":"-£42,340,804"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI735:DJ735>=DI735, 1))","v":2},{"$f":"SUM(IF(DI735:DJ735>=DJ735, 1))","v":1},null,{"v":-7374659.0612061415,"d":"-£7,374,659"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO735:DP735>=DO735, 1))","v":2},{"$f":"SUM(IF(DO735:DP735>=DP735, 1))","v":1},null,{"v":-54772865.94248393,"d":"-£54,772,866"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU735:DV735>=DU735, 1))","v":2},{"$f":"SUM(IF(DU735:DV735>=DV735, 1))","v":1},null,{"v":-149990651.91622517,"d":"-£149,990,652"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA735:EB735>=EA735, 1))","v":2},{"$f":"SUM(IF(EA735:EB735>=EB735, 1))","v":1}]
[{"$nulls":3},722,{"v":244.40831187551416,"d":"£244.41"},{"v":214.56585300718044,"d":"£214.57"},null,{"v":5.831016452901034,"d":"5.831"},{"v":5.851018223303465,"d":"5.851"},null,{"v":261.9645460750579,"d":"£261.96"},{"v":231.42511551879494,"d":"£231.43"},null,{"v":6.690495264491824,"d":"6.690"},{"v":6.708400223492587,"d":"6.708"},null,{"v":2664.1748626903154,"d":"£2,664.17"},{"v":1657.177304206221,"d":"£1,657.18"},null,{"v":4.837931975470837,"d":"4.838"},{"v":4.924284121350173,"d":"4.924"},null,{"v":10434.33590834655,"d":"£10,434.34"},{"v":10471.440966655016,"d":"£10,471.44"},null,{"v":2.808158111936805,"d":"2.808"},{"v":2.8665521133096994,"d":"2.867"},null,{"v":50818.3904369885,"d":"£50,818.39"},{"v":50558.68699148258,"d":"£50,558.69"},null,{"v":4.310394889866149,"d":"4.310"},{"v":4.440371378556752,"d":"4.440"},null,{"v":3216977.1159630325,"d":"£3,216,977.12"},{"v":0,"d":"£0.00"},null,{"v":-2156.164073049825,"d":"-2156.164"},{"v":0,"d":"0.000"},null,{"v":211283.77821229582,"d":"£211,283.78"},{"v":0,"d":"£0.00"},null,{"v":-123.8735404528239,"d":"-123.874"},{"v":0,"d":"0.000"},null,{"v":23597360.462965086,"d":"£23,597,360.46"},{"v":0,"d":"£0.00"},null,{"v":-2023.5229925807416,"d":"-2023.523"},{"v":0,"d":"0.000"},null,{"v":-335236.0344062334,"d":"-£335,236.03"},{"v":0,"d":"£0.00"},null,{"v":-527.5769489599289,"d":"-527.577"},{"v":0,"d":"0.000"},null,{"v":4143627.763567582,"d":"£4,143,627.76"},{"v":0,"d":"£0.00"},null,{"v":-2073.804550803065,"d":"-2073.805"},{"v":0,"d":"0.000"},null,{"v":30834013.086301763,"d":"£30,834,013.09"},{"v":0,"d":"£0.00"},null,{"v":-6904.942105846385,"d":"-6904.942"},{"v":0,"d":"0.000"},null,{"v":116375.92074614517,"d":"£116,376"},{"v":116805.79861306213,"d":"£116,806"},null,{"$f":"SUM(IF(BS738:BT738>=BS738, 1))","v":2},{"$f":"SUM(IF(BS738:BT738>=BT738, 1))","v":1},null,{"v":133547.94074376143,"d":"£133,548"},{"v":133936.57935433293,"d":"£133,937"},null,{"$f":"SUM(IF(BY738:BZ738>=BY738, 1))","v":2},{"$f":"SUM(IF(BY738:BZ738>=BZ738, 1))","v":1},null,{"v":94094.46464672642,"d":"£94,094"},{"v":96828.50512279723,"d":"£96,829"},null,{"$f":"SUM(IF(CE738:CF738>=CE738, 1))","v":2},{"$f":"SUM(IF(CE738:CF738>=CF738, 1))","v":1},null,{"v":45728.82633038955,"d":"£45,729"},{"v":46859.601299538976,"d":"£46,860"},null,{"$f":"SUM(IF(CK738:CL738>=CK738, 1))","v":2},{"$f":"SUM(IF(CK738:CL738>=CL738, 1))","v":1},null,{"$f":"AF738*WTP-AC738","v":{"v":35389.50736033449,"d":"£35,390"}},{"v":38248.740579652454,"d":"£38,249"},null,{"$f":"SUM(IF(CQ738:CR738>=CQ738, 1))","v":2},{"$f":"SUM(IF(CQ738:CR738>=CR738, 1))","v":1},null,{"v":-46340258.576959535,"d":"-£46,340,259"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW738:CX738>=CW738, 1))","v":2},{"$f":"SUM(IF(CW738:CX738>=CX738, 1))","v":1},null,{"v":-2688754.587268774,"d":"-£2,688,755"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC738:DD738>=DC738, 1))","v":2},{"$f":"SUM(IF(DC738:DD738>=DD738, 1))","v":1},null,{"v":-64067820.31457992,"d":"-£64,067,820"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI738:DJ738>=DI738, 1))","v":2},{"$f":"SUM(IF(DI738:DJ738>=DJ738, 1))","v":1},null,{"v":-10216302.944792345,"d":"-£10,216,303"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO738:DP738>=DO738, 1))","v":2},{"$f":"SUM(IF(DO738:DP738>=DP738, 1))","v":1},null,{"v":-45619718.77962888,"d":"-£45,619,719"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU738:DV738>=DU738, 1))","v":2},{"$f":"SUM(IF(DU738:DV738>=DV738, 1))","v":1},null,{"v":-168932855.2032295,"d":"-£168,932,855"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA738:EB738>=EA738, 1))","v":2},{"$f":"SUM(IF(EA738:EB738>=EB738, 1))","v":1}]
[{"$nulls":3},725,{"v":257.66401162639676,"d":"£257.66"},{"v":221.83072985091056,"d":"£221.83"},null,{"v":5.870610385500897,"d":"5.871"},{"v":5.894899789634485,"d":"5.895"},null,{"v":275.9093179278553,"d":"£275.91"},{"v":239.24670006866037,"d":"£239.25"},null,{"v":6.6949982957411,"d":"6.695"},{"v":6.7174164475490326,"d":"6.717"},null,{"v":1314.579868809948,"d":"£1,314.58"},{"v":988.7703767321522,"d":"£988.77"},null,{"v":4.847548494144302,"d":"4.848"},{"v":4.898481408090977,"d":"4.898"},null,{"v":17005.245070413544,"d":"£17,005.25"},{"v":16929.61251093285,"d":"£16,929.61"},null,{"v":2.970346052219658,"d":"2.970"},{"v":3.0136559049355123,"d":"3.014"},null,{"v":49478.96343806185,"d":"£49,478.96"},{"v":49075.40406659547,"d":"£49,075.40"},null,{"v":4.4645911581308395,"d":"4.465"},{"v":4.578085534117586,"d":"4.578"},null,{"v":3882586.9454605104,"d":"£3,882,586.95"},{"v":0,"d":"£0.00"},null,{"v":-2631.791416509234,"d":"-2631.791"},{"v":0,"d":"0.000"},null,{"v":248792.83108754992,"d":"£248,792.83"},{"v":0,"d":"£0.00"},null,{"v":-152.12976545937462,"d":"-152.130"},{"v":0,"d":"0.000"},null,{"v":7671932.90873151,"d":"£7,671,932.91"},{"v":0,"d":"£0.00"},null,{"v":-1199.332456992335,"d":"-1199.332"},{"v":0,"d":"0.000"},null,{"v":688514.3758790137,"d":"£688,514.38"},{"v":0,"d":"£0.00"},null,{"v":-394.2674479987647,"d":"-394.267"},{"v":0,"d":"0.000"},null,{"v":6338508.954775557,"d":"£6,338,508.95"},{"v":0,"d":"£0.00"},null,{"v":-1782.6004532980633,"d":"-1782.600"},{"v":0,"d":"0.000"},null,{"v":18830336.01593414,"d":"£18,830,336.02"},{"v":0,"d":"£0.00"},null,{"v":-6160.121540257771,"d":"-6160.122"},{"v":0,"d":"0.000"},null,{"v":117154.54369839154,"d":"£117,155"},{"v":117676.16506283877,"d":"£117,676"},null,{"$f":"SUM(IF(BS741:BT741>=BS741, 1))","v":2},{"$f":"SUM(IF(BS741:BT741>=BT741, 1))","v":1},null,{"v":133624.05659689417,"d":"£133,624"},{"v":134109.08225091198,"d":"£134,109"},null,{"$f":"SUM(IF(BY741:BZ741>=BY741, 1))","v":2},{"$f":"SUM(IF(BY741:BZ741>=BZ741, 1))","v":1},null,{"v":95636.3900140761,"d":"£95,636"},{"v":96980.8577850874,"d":"£96,981"},null,{"$f":"SUM(IF(CE741:CF741>=CE741, 1))","v":2},{"$f":"SUM(IF(CE741:CF741>=CF741, 1))","v":1},null,{"v":42401.67597397961,"d":"£42,402"},{"v":43343.5055877774,"d":"£43,344"},null,{"$f":"SUM(IF(CK741:CL741>=CK741, 1))","v":2},{"$f":"SUM(IF(CK741:CL741>=CL741, 1))","v":1},null,{"$f":"AF741*WTP-AC741","v":{"v":39812.85972455493,"d":"£39,813"}},{"v":42486.30661575626,"d":"£42,486"},null,{"$f":"SUM(IF(CQ741:CR741>=CQ741, 1))","v":2},{"$f":"SUM(IF(CQ741:CR741>=CR741, 1))","v":1},null,{"v":-56518415.27564519,"d":"-£56,518,415"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW741:CX741>=CW741, 1))","v":2},{"$f":"SUM(IF(CW741:CX741>=CX741, 1))","v":1},null,{"v":-3291388.1402750425,"d":"-£3,291,388"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC741:DD741>=DC741, 1))","v":2},{"$f":"SUM(IF(DC741:DD741>=DD741, 1))","v":1},null,{"v":-31658582.04857821,"d":"-£31,658,582"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI741:DJ741>=DI741, 1))","v":2},{"$f":"SUM(IF(DI741:DJ741>=DJ741, 1))","v":1},null,{"v":-8573863.335854307,"d":"-£8,573,863"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO741:DP741>=DO741, 1))","v":2},{"$f":"SUM(IF(DO741:DP741>=DP741, 1))","v":1},null,{"v":-41990518.02073682,"d":"-£41,990,518"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU741:DV741>=DU741, 1))","v":2},{"$f":"SUM(IF(DU741:DV741>=DV741, 1))","v":1},null,{"v":-142032766.82108957,"d":"-£142,032,767"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA741:EB741>=EA741, 1))","v":2},{"$f":"SUM(IF(EA741:EB741>=EB741, 1))","v":1}]
[{"$nulls":3},728,{"v":236.53939933890402,"d":"£236.54"},{"v":212.80988027146873,"d":"£212.81"},null,{"v":5.906146304976932,"d":"5.906"},{"v":5.922047752461076,"d":"5.922"},null,{"v":253.71106931466082,"d":"£253.71"},{"v":229.42303212138387,"d":"£229.42"},null,{"v":6.663961857732247,"d":"6.664"},{"v":6.677774857345661,"d":"6.678"},null,{"v":4067.681596494879,"d":"£4,067.68"},{"v":1433.3537683398556,"d":"£1,433.35"},null,{"v":4.623554351512812,"d":"4.624"},{"v":4.798886437207031,"d":"4.799"},null,{"v":10152.697404572196,"d":"£10,152.70"},{"v":10104.833460345058,"d":"£10,104.83"},null,{"v":2.8977640321945355,"d":"2.898"},{"v":2.926859096321247,"d":"2.927"},null,{"v":51672.52700310115,"d":"£51,672.53"},{"v":51355.24418323148,"d":"£51,355.24"},null,{"v":4.536068014340293,"d":"4.536"},{"v":4.6489664307821155,"d":"4.649"},null,{"v":2578834.922246679,"d":"£2,578,834.92"},{"v":0,"d":"£0.00"},null,{"v":-1728.1095318386008,"d":"-1728.110"},{"v":0,"d":"0.000"},null,{"v":172519.7981596497,"d":"£172,519.80"},{"v":0,"d":"£0.00"},null,{"v":-98.11479973956602,"d":"-98.115"},{"v":0,"d":"0.000"},null,{"v":60754068.631115235,"d":"£60,754,068.63"},{"v":0,"d":"£0.00"},null,{"v":-4043.5884454682605,"d":"-4043.588"},{"v":0,"d":"0.000"},null,{"v":427300.19368345215,"d":"£427,300.19"},{"v":0,"d":"£0.00"},null,{"v":-259.7430432723796,"d":"-259.743"},{"v":0,"d":"0.000"},null,{"v":5043209.655159907,"d":"£5,043,209.66"},{"v":0,"d":"£0.00"},null,{"v":-1794.5200565398977,"d":"-1794.520"},{"v":0,"d":"0.000"},null,{"v":68975933.20036493,"d":"£68,975,933.20"},{"v":0,"d":"£0.00"},null,{"v":-7924.075876858704,"d":"-7924.076"},{"v":0,"d":"0.000"},null,{"v":117886.38670019974,"d":"£117,886"},{"v":118228.14516895005,"d":"£118,228"},null,{"$f":"SUM(IF(BS744:BT744>=BS744, 1))","v":2},{"$f":"SUM(IF(BS744:BT744>=BT744, 1))","v":1},null,{"v":133025.5260853303,"d":"£133,026"},{"v":133326.07411479182,"d":"£133,326"},null,{"$f":"SUM(IF(BY744:BZ744>=BY744, 1))","v":2},{"$f":"SUM(IF(BY744:BZ744>=BZ744, 1))","v":1},null,{"v":88403.40543376136,"d":"£88,403"},{"v":94544.37497580076,"d":"£94,544"},null,{"$f":"SUM(IF(CE744:CF744>=CE744, 1))","v":2},{"$f":"SUM(IF(CE744:CF744>=CF744, 1))","v":1},null,{"v":47802.58323931851,"d":"£47,803"},{"v":48432.34846607988,"d":"£48,432"},null,{"$f":"SUM(IF(CK744:CL744>=CK744, 1))","v":2},{"$f":"SUM(IF(CK744:CL744>=CL744, 1))","v":1},null,{"$f":"AF744*WTP-AC744","v":{"v":39048.8332837047,"d":"£39,049"}},{"v":41624.08443241083,"d":"£41,624"},null,{"$f":"SUM(IF(CQ744:CR744>=CQ744, 1))","v":2},{"$f":"SUM(IF(CQ744:CR744>=CR744, 1))","v":1},null,{"v":-37141025.559018694,"d":"-£37,141,026"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW744:CX744>=CW744, 1))","v":2},{"$f":"SUM(IF(CW744:CX744>=CX744, 1))","v":1},null,{"v":-2134815.79295097,"d":"-£2,134,816"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC744:DD744>=DC744, 1))","v":2},{"$f":"SUM(IF(DC744:DD744>=DD744, 1))","v":1},null,{"v":-141625837.54048043,"d":"-£141,625,838"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI744:DJ744>=DI744, 1))","v":2},{"$f":"SUM(IF(DI744:DJ744>=DJ744, 1))","v":1},null,{"v":-5622161.059131045,"d":"-£5,622,161"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO744:DP744>=DO744, 1))","v":2},{"$f":"SUM(IF(DO744:DP744>=DP744, 1))","v":1},null,{"v":-40933610.78595786,"d":"-£40,933,611"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU744:DV744>=DU744, 1))","v":2},{"$f":"SUM(IF(DU744:DV744>=DV744, 1))","v":1},null,{"v":-227457450.737539,"d":"-£227,457,451"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA744:EB744>=EA744, 1))","v":2},{"$f":"SUM(IF(EA744:EB744>=EB744, 1))","v":1}]
[{"$nulls":3},732,{"v":240.50865173025883,"d":"£240.51"},{"v":207.89381752379506,"d":"£207.89"},null,{"v":5.8475583881156545,"d":"5.848"},{"v":5.867506605174773,"d":"5.868"},null,{"v":257.5329700142878,"d":"£257.53"},{"v":224.16030465119624,"d":"£224.16"},null,{"v":6.711582520307221,"d":"6.712"},{"v":6.728632888024112,"d":"6.729"},null,{"v":1928.4229689463193,"d":"£1,928.42"},{"v":1217.9412631182277,"d":"£1,217.94"},null,{"v":4.90469426569107,"d":"4.905"},{"v":4.9671403350515835,"d":"4.967"},null,{"v":14786.537207350044,"d":"£14,786.54"},{"v":14780.2147283172,"d":"£14,780.21"},null,{"v":3.1380014843987802,"d":"3.138"},{"v":3.195820684595841,"d":"3.196"},null,{"v":48462.2746183352,"d":"£48,462.27"},{"v":48370.72277199982,"d":"£48,370.72"},null,{"v":4.362394548042515,"d":"4.362"},{"v":4.448630199234643,"d":"4.449"},null,{"v":3490934.89646498,"d":"£3,490,934.90"},{"v":0,"d":"£0.00"},null,{"v":-2135.161154372317,"d":"-2135.161"},{"v":0,"d":"0.000"},null,{"v":222074.1140341315,"d":"£222,074.11"},{"v":0,"d":"£0.00"},null,{"v":-113.45948138959038,"d":"-113.459"},{"v":0,"d":"0.000"},null,{"v":16438820.542656962,"d":"£16,438,820.54"},{"v":0,"d":"£0.00"},null,{"v":-1444.8503309671,"d":"-1444.850"},{"v":0,"d":"0.000"},null,{"v":56311.49518806527,"d":"£56,311.50"},{"v":0,"d":"£0.00"},null,{"v":-514.9697763742452,"d":"-514.970"},{"v":0,"d":"0.000"},null,{"v":1466006.1660858812,"d":"£1,466,006.17"},{"v":0,"d":"£0.00"},null,{"v":-1380.8787200311806,"d":"-1380.879"},{"v":0,"d":"0.000"},null,{"v":21674147.21443002,"d":"£21,674,147.21"},{"v":0,"d":"£0.00"},null,{"v":-5589.319463134433,"d":"-5589.319"},{"v":0,"d":"0.000"},null,{"v":116710.65911058284,"d":"£116,711"},{"v":117142.23828597166,"d":"£117,142"},null,{"$f":"SUM(IF(BS748:BT748>=BS748, 1))","v":2},{"$f":"SUM(IF(BS748:BT748>=BT748, 1))","v":1},null,{"v":133974.11743613012,"d":"£133,974"},{"v":134348.49745583106,"d":"£134,348"},null,{"$f":"SUM(IF(BY748:BZ748>=BY748, 1))","v":2},{"$f":"SUM(IF(BY748:BZ748>=BZ748, 1))","v":1},null,{"v":96165.46234487508,"d":"£96,165"},{"v":98124.86543791345,"d":"£98,125"},null,{"$f":"SUM(IF(CE748:CF748>=CE748, 1))","v":2},{"$f":"SUM(IF(CE748:CF748>=CF748, 1))","v":1},null,{"v":47973.49248062556,"d":"£47,973"},{"v":49136.198963599614,"d":"£49,136"},null,{"$f":"SUM(IF(CK748:CL748>=CK748, 1))","v":2},{"$f":"SUM(IF(CK748:CL748>=CL748, 1))","v":1},null,{"$f":"AF748*WTP-AC748","v":{"v":38785.61634251509,"d":"£38,786"}},{"v":40601.88121269303,"d":"£40,602"},null,{"$f":"SUM(IF(CQ748:CR748>=CQ748, 1))","v":2},{"$f":"SUM(IF(CQ748:CR748>=CR748, 1))","v":1},null,{"v":-46194157.98391132,"d":"-£46,194,158"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW748:CX748>=CW748, 1))","v":2},{"$f":"SUM(IF(CW748:CX748>=CX748, 1))","v":1},null,{"v":-2491263.741825939,"d":"-£2,491,264"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC748:DD748>=DC748, 1))","v":2},{"$f":"SUM(IF(DC748:DD748>=DD748, 1))","v":1},null,{"v":-45335827.16199896,"d":"-£45,335,827"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI748:DJ748>=DI748, 1))","v":2},{"$f":"SUM(IF(DI748:DJ748>=DJ748, 1))","v":1},null,{"v":-10355707.022672968,"d":"-£10,355,707"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO748:DP748>=DO748, 1))","v":2},{"$f":"SUM(IF(DO748:DP748>=DP748, 1))","v":1},null,{"v":-29083580.566709492,"d":"-£29,083,581"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU748:DV748>=DU748, 1))","v":2},{"$f":"SUM(IF(DU748:DV748>=DV748, 1))","v":1},null,{"v":-133460536.47711869,"d":"-£133,460,536"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA748:EB748>=EA748, 1))","v":2},{"$f":"SUM(IF(EA748:EB748>=EB748, 1))","v":1}]
[{"$nulls":3},735,{"v":278.3887671591464,"d":"£278.39"},{"v":232.81381379172296,"d":"£232.81"},null,{"v":5.876864112901201,"d":"5.877"},{"v":5.898851641538495,"d":"5.899"},null,{"v":297.69852308182874,"d":"£297.70"},{"v":251.08751157137326,"d":"£251.09"},null,{"v":6.776322693755579,"d":"6.776"},{"v":6.795874943786821,"d":"6.796"},null,{"v":4377.172674435398,"d":"£4,377.17"},{"v":1693.1554689623886,"d":"£1,693.16"},null,{"v":4.7046250679690145,"d":"4.705"},{"v":4.895164018220297,"d":"4.895"},null,{"v":10499.247392919711,"d":"£10,499.25"},{"v":10510.550669510147,"d":"£10,510.55"},null,{"v":3.0950578022840047,"d":"3.095"},{"v":3.142783186692586,"d":"3.143"},null,{"v":50552.47158245661,"d":"£50,552.47"},{"v":50422.85965008989,"d":"£50,422.86"},null,{"v":4.332903900812516,"d":"4.333"},{"v":4.4205121765132835,"d":"4.421"},null,{"v":4917193.873136333,"d":"£4,917,193.87"},{"v":0,"d":"£0.00"},null,{"v":-2372.288573266942,"d":"-2372.289"},{"v":0,"d":"0.000"},null,{"v":321917.0114061948,"d":"£321,917.01"},{"v":0,"d":"£0.00"},null,{"v":-135.0368012269421,"d":"-135.037"},{"v":0,"d":"0.000"},null,{"v":61925058.36401335,"d":"£61,925,058.36"},{"v":0,"d":"£0.00"},null,{"v":-4396.073017292414,"d":"-4396.073"},{"v":0,"d":"0.000"},null,{"v":-99012.25563965301,"d":"-£99,012.26"},{"v":0,"d":"£0.00"},null,{"v":-418.05558978904224,"d":"-418.056"},{"v":0,"d":"0.000"},null,{"v":2040264.42286435,"d":"£2,040,264.42"},{"v":0,"d":"£0.00"},null,{"v":-1379.070929635095,"d":"-1379.071"},{"v":0,"d":"0.000"},null,{"v":69105421.41578059,"d":"£69,105,421.42"},{"v":0,"d":"£0.00"},null,{"v":-8700.524911210436,"d":"-8700.525"},{"v":0,"d":"0.000"},null,{"v":117258.89349086487,"d":"£117,259"},{"v":117744.21901697817,"d":"£117,744"},null,{"$f":"SUM(IF(BS751:BT751>=BS751, 1))","v":2},{"$f":"SUM(IF(BS751:BT751>=BT751, 1))","v":1},null,{"v":135228.75535202972,"d":"£135,229"},{"v":135666.41136416502,"d":"£135,666"},null,{"$f":"SUM(IF(BY751:BZ751>=BY751, 1))","v":2},{"$f":"SUM(IF(BY751:BZ751>=BZ751, 1))","v":1},null,{"v":89715.32868494489,"d":"£89,715"},{"v":96210.12489544354,"d":"£96,210"},null,{"$f":"SUM(IF(CE751:CF751>=CE751, 1))","v":2},{"$f":"SUM(IF(CE751:CF751>=CF751, 1))","v":1},null,{"v":51401.90865276038,"d":"£51,402"},{"v":52345.11306434157,"d":"£52,345"},null,{"$f":"SUM(IF(CK751:CL751>=CK751, 1))","v":2},{"$f":"SUM(IF(CK751:CL751>=CL751, 1))","v":1},null,{"$f":"AF751*WTP-AC751","v":{"v":36105.60643379371,"d":"£36,106"}},{"v":37987.383880175774,"d":"£37,987"},null,{"$f":"SUM(IF(CQ751:CR751>=CQ751, 1))","v":2},{"$f":"SUM(IF(CQ751:CR751>=CR751, 1))","v":1},null,{"v":-52362965.338475175,"d":"-£52,362,965"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW751:CX751>=CW751, 1))","v":2},{"$f":"SUM(IF(CW751:CX751>=CX751, 1))","v":1},null,{"v":-3022653.0359450364,"d":"-£3,022,653"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC751:DD751>=DC751, 1))","v":2},{"$f":"SUM(IF(DC751:DD751>=DD751, 1))","v":1},null,{"v":-149846518.70986164,"d":"-£149,846,519"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI751:DJ751>=DI751, 1))","v":2},{"$f":"SUM(IF(DI751:DJ751>=DJ751, 1))","v":1},null,{"v":-8262099.540141192,"d":"-£8,262,100"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO751:DP751>=DO751, 1))","v":2},{"$f":"SUM(IF(DO751:DP751>=DP751, 1))","v":1},null,{"v":-29621683.01556625,"d":"-£29,621,683"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU751:DV751>=DU751, 1))","v":2},{"$f":"SUM(IF(DU751:DV751>=DV751, 1))","v":1},null,{"v":-243115919.63998932,"d":"-£243,115,920"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA751:EB751>=EA751, 1))","v":2},{"$f":"SUM(IF(EA751:EB751>=EB751, 1))","v":1}]
[{"$nulls":3},738,{"v":282.93207486756717,"d":"£282.93"},{"v":252.5617672858544,"d":"£252.56"},null,{"v":5.806682259842004,"d":"5.807"},{"v":5.824679707395978,"d":"5.825"},null,{"v":303.3827036469944,"d":"£303.38"},{"v":272.2622942524589,"d":"£272.26"},null,{"v":6.643129424987295,"d":"6.643"},{"v":6.6585003380588725,"d":"6.659"},null,{"v":2699.49372782466,"d":"£2,699.49"},{"v":1570.5119293063915,"d":"£1,570.51"},null,{"v":4.9495776590044995,"d":"4.950"},{"v":5.0328414888096376,"d":"5.033"},null,{"v":11574.172447027848,"d":"£11,574.17"},{"v":11561.246940086678,"d":"£11,561.25"},null,{"v":3.0318997488126644,"d":"3.032"},{"v":3.0831704901274586,"d":"3.083"},null,{"v":49224.896114133386,"d":"£49,224.90"},{"v":49256.42975861598,"d":"£49,256.43"},null,{"v":4.54128317083134,"d":"4.541"},{"v":4.665758209916212,"d":"4.666"},null,{"v":3242886.014839975,"d":"£3,242,886.01"},{"v":0,"d":"£0.00"},null,{"v":-1921.7346027387755,"d":"-1921.735"},{"v":0,"d":"0.000"},null,{"v":207232.25568432384,"d":"£207,232.26"},{"v":0,"d":"£0.00"},null,{"v":-102.35562608986608,"d":"-102.356"},{"v":0,"d":"0.000"},null,{"v":26654624.61581253,"d":"£26,654,624.62"},{"v":0,"d":"£0.00"},null,{"v":-1965.8121419173126,"d":"-1965.812"},{"v":0,"d":"0.000"},null,{"v":111798.85279416958,"d":"£111,798.85"},{"v":0,"d":"£0.00"},null,{"v":-443.46500968895,"d":"-443.465"},{"v":0,"d":"0.000"},null,{"v":-485740.71285452275,"d":"-£485,740.71"},{"v":0,"d":"£0.00"},null,{"v":-1917.3995016989547,"d":"-1917.400"},{"v":0,"d":"0.000"},null,{"v":29730801.026276473,"d":"£29,730,801.03"},{"v":0,"d":"£0.00"},null,{"v":-6350.766882133858,"d":"-6350.767"},{"v":0,"d":"0.000"},null,{"v":115850.71312197251,"d":"£115,851"},{"v":116241.03238063371,"d":"£116,241"},null,{"$f":"SUM(IF(BS754:BT754>=BS754, 1))","v":2},{"$f":"SUM(IF(BS754:BT754>=BT754, 1))","v":1},null,{"v":132559.20579609892,"d":"£132,559"},{"v":132897.74446692498,"d":"£132,898"},null,{"$f":"SUM(IF(BY754:BZ754>=BY754, 1))","v":2},{"$f":"SUM(IF(BY754:BZ754>=BZ754, 1))","v":1},null,{"v":96292.05945226533,"d":"£96,292"},{"v":99086.31784688636,"d":"£99,086"},null,{"$f":"SUM(IF(CE754:CF754>=CE754, 1))","v":2},{"$f":"SUM(IF(CE754:CF754>=CF754, 1))","v":1},null,{"v":49063.82252922544,"d":"£49,064"},{"v":50102.162862462494,"d":"£50,102"},null,{"$f":"SUM(IF(CK754:CL754>=CK754, 1))","v":2},{"$f":"SUM(IF(CK754:CL754>=CL754, 1))","v":1},null,{"$f":"AF754*WTP-AC754","v":{"v":41600.76730249342,"d":"£41,601"}},{"v":44058.73443970825,"d":"£44,059"},null,{"$f":"SUM(IF(CQ754:CR754>=CQ754, 1))","v":2},{"$f":"SUM(IF(CQ754:CR754>=CR754, 1))","v":1},null,{"v":-41677578.06961548,"d":"-£41,677,578"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW754:CX754>=CW754, 1))","v":2},{"$f":"SUM(IF(CW754:CX754>=CX754, 1))","v":1},null,{"v":-2254344.7774816453,"d":"-£2,254,345"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC754:DD754>=DC754, 1))","v":2},{"$f":"SUM(IF(DC754:DD754>=DD754, 1))","v":1},null,{"v":-65970867.45415878,"d":"-£65,970,867"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI754:DJ754>=DI754, 1))","v":2},{"$f":"SUM(IF(DI754:DJ754>=DJ754, 1))","v":1},null,{"v":-8981099.04657317,"d":"-£8,981,099"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO754:DP754>=DO754, 1))","v":2},{"$f":"SUM(IF(DO754:DP754>=DP754, 1))","v":1},null,{"v":-37862249.321124576,"d":"-£37,862,249"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU754:DV754>=DU754, 1))","v":2},{"$f":"SUM(IF(DU754:DV754>=DV754, 1))","v":1},null,{"v":-156746138.66895366,"d":"-£156,746,139"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA754:EB754>=EA754, 1))","v":2},{"$f":"SUM(IF(EA754:EB754>=EB754, 1))","v":1}]
[{"$nulls":3},739,{"v":358.58557641383453,"d":"£358.59"},{"v":339.81701570843126,"d":"£339.82"},null,{"v":5.833615902414686,"d":"5.834"},{"v":5.854907338367485,"d":"5.855"},null,{"v":385.7329228606669,"d":"£385.73"},{"v":366.52065502457185,"d":"£366.52"},null,{"v":6.7107169281903944,"d":"6.711"},{"v":6.73055387487135,"d":"6.731"},null,{"v":1443.2010999480858,"d":"£1,443.20"},{"v":1025.286684223614,"d":"£1,025.29"},null,{"v":4.886970026491214,"d":"4.887"},{"v":4.976801636563618,"d":"4.977"},null,{"v":10955.688917486457,"d":"£10,955.69"},{"v":10955.47793692374,"d":"£10,955.48"},null,{"v":2.856207157927331,"d":"2.856"},{"v":2.8928409189180235,"d":"2.893"},null,{"v":49764.33741934482,"d":"£49,764.34"},{"v":49583.517847850184,"d":"£49,583.52"},null,{"v":4.715936738328711,"d":"4.716"},{"v":4.920023852415513,"d":"4.920"},null,{"v":2025842.054648086,"d":"£2,025,842.05"},{"v":0,"d":"£0.00"},null,{"v":-2298.1563175810666,"d":"-2298.156"},{"v":0,"d":"0.000"},null,{"v":131284.86962148704,"d":"£131,284.87"},{"v":0,"d":"£0.00"},null,{"v":-135.55354219062212,"d":"-135.554"},{"v":0,"d":"0.000"},null,{"v":9715082.433991654,"d":"£9,715,082.43"},{"v":0,"d":"£0.00"},null,{"v":-2088.278040178863,"d":"-2088.278"},{"v":0,"d":"0.000"},null,{"v":1907.018611185401,"d":"£1,907.02"},{"v":0,"d":"£0.00"},null,{"v":-331.12654126672567,"d":"-331.127"},{"v":0,"d":"0.000"},null,{"v":2893602.792768111,"d":"£2,893,602.79"},{"v":0,"d":"£0.00"},null,{"v":-3265.946481391137,"d":"-3265.946"},{"v":0,"d":"0.000"},null,{"v":14767719.169640524,"d":"£14,767,719.17"},{"v":0,"d":"£0.00"},null,{"v":-8119.060922608414,"d":"-8119.061"},{"v":0,"d":"0.000"},null,{"v":116313.73247187988,"d":"£116,314"},{"v":116758.32975164127,"d":"£116,758"},null,{"$f":"SUM(IF(BS755:BT755>=BS755, 1))","v":2},{"$f":"SUM(IF(BS755:BT755>=BT755, 1))","v":1},null,{"v":133828.60564094724,"d":"£133,829"},{"v":134244.55684240244,"d":"£134,245"},null,{"$f":"SUM(IF(BY755:BZ755>=BY755, 1))","v":2},{"$f":"SUM(IF(BY755:BZ755>=BZ755, 1))","v":1},null,{"v":96296.1994298762,"d":"£96,296"},{"v":98510.74604704874,"d":"£98,511"},null,{"$f":"SUM(IF(CE755:CF755>=CE755, 1))","v":2},{"$f":"SUM(IF(CE755:CF755>=CF755, 1))","v":1},null,{"v":46168.454241060164,"d":"£46,168"},{"v":46901.340441436725,"d":"£46,901"},null,{"$f":"SUM(IF(CK755:CL755>=CK755, 1))","v":2},{"$f":"SUM(IF(CK755:CL755>=CL755, 1))","v":1},null,{"$f":"AF755*WTP-AC755","v":{"v":44554.39734722941,"d":"£44,554"}},{"v":48816.95920046008,"d":"£48,817"},null,{"$f":"SUM(IF(CQ755:CR755>=CQ755, 1))","v":2},{"$f":"SUM(IF(CQ755:CR755>=CR755, 1))","v":1},null,{"v":-47988968.406269416,"d":"-£47,988,968"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW755:CX755>=CW755, 1))","v":2},{"$f":"SUM(IF(CW755:CX755>=CX755, 1))","v":1},null,{"v":-2842355.7134339293,"d":"-£2,842,356"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC755:DD755>=DC755, 1))","v":2},{"$f":"SUM(IF(DC755:DD755>=DD755, 1))","v":1},null,{"v":-51480643.23756892,"d":"-£51,480,643"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI755:DJ755>=DI755, 1))","v":2},{"$f":"SUM(IF(DI755:DJ755>=DJ755, 1))","v":1},null,{"v":-6624437.843945699,"d":"-£6,624,438"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO755:DP755>=DO755, 1))","v":2},{"$f":"SUM(IF(DO755:DP755>=DP755, 1))","v":1},null,{"v":-68212532.42059085,"d":"-£68,212,532"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU755:DV755>=DU755, 1))","v":2},{"$f":"SUM(IF(DU755:DV755>=DV755, 1))","v":1},null,{"v":-177148937.6218088,"d":"-£177,148,938"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA755:EB755>=EA755, 1))","v":2},{"$f":"SUM(IF(EA755:EB755>=EB755, 1))","v":1}]
[{"$nulls":3},741,{"v":312.95503988966465,"d":"£312.96"},{"v":290.6343212173277,"d":"£290.63"},null,{"v":5.8595017974107755,"d":"5.860"},{"v":5.873835835215497,"d":"5.874"},null,{"v":336.25423342438233,"d":"£336.25"},{"v":313.3701011570883,"d":"£313.37"},null,{"v":6.595436075066873,"d":"6.595"},{"v":6.607569779178883,"d":"6.608"},null,{"v":2602.2695683712886,"d":"£2,602.27"},{"v":1616.5565847322462,"d":"£1,616.56"},null,{"v":4.755107725271983,"d":"4.755"},{"v":4.83160904995074,"d":"4.832"},null,{"v":11973.548855794028,"d":"£11,973.55"},{"v":11891.939732882973,"d":"£11,891.94"},null,{"v":2.8803491106035444,"d":"2.880"},{"v":2.9197117523771823,"d":"2.920"},null,{"v":49616.59189096218,"d":"£49,616.59"},{"v":49812.58863617369,"d":"£49,812.59"},null,{"v":4.780935029262638,"d":"4.781"},{"v":4.9057355208911195,"d":"4.906"},null,{"v":2428029.960877513,"d":"£2,428,029.96"},{"v":0,"d":"£0.00"},null,{"v":-1559.245191031823,"d":"-1559.245"},{"v":0,"d":"0.000"},null,{"v":152865.9939087836,"d":"£152,865.99"},{"v":0,"d":"£0.00"},null,{"v":-81.0531383586006,"d":"-81.053"},{"v":0,"d":"0.000"},null,{"v":22444413.840323854,"d":"£22,444,413.84"},{"v":0,"d":"£0.00"},null,{"v":-1741.9141463310202,"d":"-1741.914"},{"v":0,"d":"0.000"},null,{"v":727091.8139135457,"d":"£727,091.81"},{"v":0,"d":"£0.00"},null,{"v":-350.69920600441145,"d":"-350.699"},{"v":0,"d":"0.000"},null,{"v":-3153076.1700876593,"d":"-£3,153,076.17"},{"v":0,"d":"£0.00"},null,{"v":-2007.7142390519812,"d":"-2007.714"},{"v":0,"d":"0.000"},null,{"v":22599325.43893604,"d":"£22,599,325.44"},{"v":0,"d":"£0.00"},null,{"v":-5740.625920777837,"d":"-5740.626"},{"v":0,"d":"0.000"},null,{"v":116877.08090832584,"d":"£116,877"},{"v":117186.08238309262,"d":"£117,186"},null,{"$f":"SUM(IF(BS757:BT757>=BS757, 1))","v":2},{"$f":"SUM(IF(BS757:BT757>=BT757, 1))","v":1},null,{"v":131572.46726791307,"d":"£131,572"},{"v":131838.02548242058,"d":"£131,838"},null,{"$f":"SUM(IF(BY757:BZ757>=BY757, 1))","v":2},{"$f":"SUM(IF(BY757:BZ757>=BZ757, 1))","v":1},null,{"v":92499.88493706836,"d":"£92,500"},{"v":95015.62441428256,"d":"£95,016"},null,{"$f":"SUM(IF(CE757:CF757>=CE757, 1))","v":2},{"$f":"SUM(IF(CE757:CF757>=CF757, 1))","v":1},null,{"v":45633.43335627686,"d":"£45,633"},{"v":46502.295314660674,"d":"£46,502"},null,{"$f":"SUM(IF(CK757:CL757>=CK757, 1))","v":2},{"$f":"SUM(IF(CK757:CL757>=CL757, 1))","v":1},null,{"$f":"AF757*WTP-AC757","v":{"v":46002.10869429058,"d":"£46,002"}},{"v":48302.121781648704,"d":"£48,302"},null,{"$f":"SUM(IF(CQ757:CR757>=CQ757, 1))","v":2},{"$f":"SUM(IF(CQ757:CR757>=CR757, 1))","v":1},null,{"v":-33612933.781513974,"d":"-£33,612,934"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW757:CX757>=CW757, 1))","v":2},{"$f":"SUM(IF(CW757:CX757>=CX757, 1))","v":1},null,{"v":-1773928.7610807957,"d":"-£1,773,929"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC757:DD757>=DC757, 1))","v":2},{"$f":"SUM(IF(DC757:DD757>=DD757, 1))","v":1},null,{"v":-57282696.76694426,"d":"-£57,282,697"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI757:DJ757>=DI757, 1))","v":2},{"$f":"SUM(IF(DI757:DJ757>=DJ757, 1))","v":1},null,{"v":-7741075.9340017745,"d":"-£7,741,076"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO757:DP757>=DO757, 1))","v":2},{"$f":"SUM(IF(DO757:DP757>=DP757, 1))","v":1},null,{"v":-37001208.61095197,"d":"-£37,001,209"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU757:DV757>=DU757, 1))","v":2},{"$f":"SUM(IF(DU757:DV757>=DV757, 1))","v":1},null,{"v":-137411843.85449278,"d":"-£137,411,844"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA757:EB757>=EA757, 1))","v":2},{"$f":"SUM(IF(EA757:EB757>=EB757, 1))","v":1}]
[{"$nulls":3},745,{"v":229.83174617555733,"d":"£229.83"},{"v":214.83421033265128,"d":"£214.83"},null,{"v":5.8486426915178775,"d":"5.849"},{"v":5.862672239384654,"d":"5.863"},null,{"v":247.08944594552486,"d":"£247.09"},{"v":231.70316489664665,"d":"£231.70"},null,{"v":6.662628883972193,"d":"6.663"},{"v":6.673848066818039,"d":"6.674"},null,{"v":2772.811541386877,"d":"£2,772.81"},{"v":1654.1933713266037,"d":"£1,654.19"},null,{"v":4.84049554920393,"d":"4.840"},{"v":4.9290849094056615,"d":"4.929"},null,{"v":15388.104986564238,"d":"£15,388.10"},{"v":15339.930005876558,"d":"£15,339.93"},null,{"v":3.099032780538128,"d":"3.099"},{"v":3.1508993445882325,"d":"3.151"},null,{"v":49948.28859171024,"d":"£49,948.29"},{"v":49811.22437666385,"d":"£49,811.22"},null,{"v":4.1619298561361155,"d":"4.162"},{"v":4.207282784159069,"d":"4.207"},null,{"v":1614618.9904582838,"d":"£1,614,618.99"},{"v":0,"d":"£0.00"},null,{"v":-1510.4064194622938,"d":"-1510.406"},{"v":0,"d":"0.000"},null,{"v":105748.37125291955,"d":"£105,748.37"},{"v":0,"d":"£0.00"},null,{"v":-77.10832195044128,"d":"-77.108"},{"v":0,"d":"0.000"},null,{"v":25737567.392038364,"d":"£25,737,567.39"},{"v":0,"d":"£0.00"},null,{"v":-2038.2957200550102,"d":"-2038.296"},{"v":0,"d":"0.000"},null,{"v":426758.1218598916,"d":"£426,758.12"},{"v":0,"d":"£0.00"},null,{"v":-459.46001732407603,"d":"-459.460"},{"v":0,"d":"0.000"},null,{"v":2183152.607368138,"d":"£2,183,152.61"},{"v":0,"d":"£0.00"},null,{"v":-722.379382770186,"d":"-722.379"},{"v":0,"d":"0.000"},null,{"v":30067845.4829776,"d":"£30,067,845.48"},{"v":0,"d":"£0.00"},null,{"v":-4807.649861562007,"d":"-4807.650"},{"v":0,"d":"0.000"},null,{"v":116743.022084182,"d":"£116,743"},{"v":117038.61057736042,"d":"£117,039"},null,{"$f":"SUM(IF(BS761:BT761>=BS761, 1))","v":2},{"$f":"SUM(IF(BS761:BT761>=BT761, 1))","v":1},null,{"v":133005.48823349836,"d":"£133,005"},{"v":133245.25817146414,"d":"£133,245"},null,{"$f":"SUM(IF(BY761:BZ761>=BY761, 1))","v":2},{"$f":"SUM(IF(BY761:BZ761>=BZ761, 1))","v":1},null,{"v":94037.09944269172,"d":"£94,037"},{"v":96927.50481678662,"d":"£96,928"},null,{"$f":"SUM(IF(CE761:CF761>=CE761, 1))","v":2},{"$f":"SUM(IF(CE761:CF761>=CF761, 1))","v":1},null,{"v":46592.550624198324,"d":"£46,593"},{"v":47678.056885888094,"d":"£47,678"},null,{"$f":"SUM(IF(CK761:CL761>=CK761, 1))","v":2},{"$f":"SUM(IF(CK761:CL761>=CL761, 1))","v":1},null,{"$f":"AF761*WTP-AC761","v":{"v":33290.308531012066,"d":"£33,290"}},{"v":34334.431306517545,"d":"£34,334"},null,{"$f":"SUM(IF(CQ761:CR761>=CQ761, 1))","v":2},{"$f":"SUM(IF(CQ761:CR761>=CR761, 1))","v":1},null,{"v":-31822747.37970416,"d":"-£31,822,747"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW761:CX761>=CW761, 1))","v":2},{"$f":"SUM(IF(CW761:CX761>=CX761, 1))","v":1},null,{"v":-1647914.8102617452,"d":"-£1,647,915"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC761:DD761>=DC761, 1))","v":2},{"$f":"SUM(IF(DC761:DD761>=DD761, 1))","v":1},null,{"v":-66503481.79313856,"d":"-£66,503,482"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI761:DJ761>=DI761, 1))","v":2},{"$f":"SUM(IF(DI761:DJ761>=DJ761, 1))","v":1},null,{"v":-9615958.468341412,"d":"-£9,615,958"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO761:DP761>=DO761, 1))","v":2},{"$f":"SUM(IF(DO761:DP761>=DP761, 1))","v":1},null,{"v":-16630740.262771858,"d":"-£16,630,740"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU761:DV761>=DU761, 1))","v":2},{"$f":"SUM(IF(DU761:DV761>=DV761, 1))","v":1},null,{"v":-126220842.71421774,"d":"-£126,220,843"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA761:EB761>=EA761, 1))","v":2},{"$f":"SUM(IF(EA761:EB761>=EB761, 1))","v":1}]
[{"$nulls":3},748,{"v":326.46845489382895,"d":"£326.47"},{"v":313.1070953136143,"d":"£313.11"},null,{"v":5.83243487712357,"d":"5.832"},{"v":5.84717167708036,"d":"5.847"},null,{"v":351.462684199663,"d":"£351.46"},{"v":337.74015818505154,"d":"£337.74"},null,{"v":6.726776275683893,"d":"6.727"},{"v":6.73953431809351,"d":"6.740"},null,{"v":4563.605732150597,"d":"£4,563.61"},{"v":1897.2540619100052,"d":"£1,897.25"},null,{"v":4.676215417915753,"d":"4.676"},{"v":4.849392396604314,"d":"4.849"},null,{"v":13981.468984981297,"d":"£13,981.47"},{"v":13877.42267713646,"d":"£13,877.42"},null,{"v":2.8308331956453454,"d":"2.831"},{"v":2.858957400549974,"d":"2.859"},null,{"v":52855.63538971974,"d":"£52,855.64"},{"v":52473.85200202127,"d":"£52,473.85"},null,{"v":4.972230293568421,"d":"4.972"},{"v":5.110046968078782,"d":"5.110"},null,{"v":1430100.147624109,"d":"£1,430,100.15"},{"v":0,"d":"£0.00"},null,{"v":-1577.3170138254354,"d":"-1577.317"},{"v":0,"d":"0.000"},null,{"v":96813.46136089083,"d":"£96,813.46"},{"v":0,"d":"£0.00"},null,{"v":-90.00895640852848,"d":"-90.009"},{"v":0,"d":"0.000"},null,{"v":62647216.1184793,"d":"£62,647,216.12"},{"v":0,"d":"£0.00"},null,{"v":-4068.876484574382,"d":"-4068.876"},{"v":0,"d":"0.000"},null,{"v":869476.4798794424,"d":"£869,476.48"},{"v":0,"d":"£0.00"},null,{"v":-235.0235696623788,"d":"-235.024"},{"v":0,"d":"0.000"},null,{"v":6042138.076007571,"d":"£6,042,138.08"},{"v":0,"d":"£0.00"},null,{"v":-2181.0990299699884,"d":"-2181.099"},{"v":0,"d":"0.000"},null,{"v":71085744.2833513,"d":"£71,085,744.28"},{"v":0,"d":"£0.00"},null,{"v":-8152.325054440713,"d":"-8152.325"},{"v":0,"d":"0.000"},null,{"v":116322.22908757758,"d":"£116,322"},{"v":116630.32644629359,"d":"£116,630"},null,{"$f":"SUM(IF(BS764:BT764>=BS764, 1))","v":2},{"$f":"SUM(IF(BS764:BT764>=BT764, 1))","v":1},null,{"v":134184.0628294782,"d":"£134,184"},{"v":134452.94620368516,"d":"£134,453"},null,{"$f":"SUM(IF(BY764:BZ764>=BY764, 1))","v":2},{"$f":"SUM(IF(BY764:BZ764>=BZ764, 1))","v":1},null,{"v":88960.70262616446,"d":"£88,961"},{"v":95090.59387017626,"d":"£95,091"},null,{"$f":"SUM(IF(CE764:CF764>=CE764, 1))","v":2},{"$f":"SUM(IF(CE764:CF764>=CF764, 1))","v":1},null,{"v":42635.19492792561,"d":"£42,635"},{"v":43301.72533386301,"d":"£43,302"},null,{"$f":"SUM(IF(CK764:CL764>=CK764, 1))","v":2},{"$f":"SUM(IF(CK764:CL764>=CL764, 1))","v":1},null,{"$f":"AF764*WTP-AC764","v":{"v":46588.97048164868,"d":"£46,589"}},{"v":49727.087359554374,"d":"£49,727"},null,{"$f":"SUM(IF(CQ764:CR764>=CQ764, 1))","v":2},{"$f":"SUM(IF(CQ764:CR764>=CR764, 1))","v":1},null,{"v":-32976440.424132816,"d":"-£32,976,440"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW764:CX764>=CW764, 1))","v":2},{"$f":"SUM(IF(CW764:CX764>=CX764, 1))","v":1},null,{"v":-1896992.5895314603,"d":"-£1,896,993"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC764:DD764>=DC764, 1))","v":2},{"$f":"SUM(IF(DC764:DD764>=DD764, 1))","v":1},null,{"v":-144024745.80996692,"d":"-£144,024,746"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI764:DJ764>=DI764, 1))","v":2},{"$f":"SUM(IF(DI764:DJ764>=DJ764, 1))","v":1},null,{"v":-5569947.873127019,"d":"-£5,569,948"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO764:DP764>=DO764, 1))","v":2},{"$f":"SUM(IF(DO764:DP764>=DP764, 1))","v":1},null,{"v":-49664118.675407335,"d":"-£49,664,119"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU764:DV764>=DU764, 1))","v":2},{"$f":"SUM(IF(DU764:DV764>=DV764, 1))","v":1},null,{"v":-234132245.37216556,"d":"-£234,132,245"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA764:EB764>=EA764, 1))","v":2},{"$f":"SUM(IF(EA764:EB764>=EB764, 1))","v":1}]
[{"$nulls":3},751,{"v":195.54912105743753,"d":"£195.55"},{"v":161.87503827619602,"d":"£161.88"},null,{"v":5.881391455505653,"d":"5.881"},{"v":5.902021320029577,"d":"5.902"},null,{"v":208.93329979948632,"d":"£208.93"},{"v":174.47967254613536,"d":"£174.48"},null,{"v":6.719433862850714,"d":"6.719"},{"v":6.737433018818631,"d":"6.737"},null,{"v":2009.5499753844122,"d":"£2,009.55"},{"v":1338.0362104883325,"d":"£1,338.04"},null,{"v":5.106618059573633,"d":"5.107"},{"v":5.171078774666582,"d":"5.171"},null,{"v":11236.107589707115,"d":"£11,236.11"},{"v":11266.683558976754,"d":"£11,266.68"},null,{"v":2.9942953145539697,"d":"2.994"},{"v":3.0599288472559776,"d":"3.060"},null,{"v":50976.71867542439,"d":"£50,976.72"},{"v":50525.68386105131,"d":"£50,525.68"},null,{"v":4.440395299103327,"d":"4.440"},{"v":4.577222253416089,"d":"4.577"},null,{"v":3655834.355545573,"d":"£3,655,834.36"},{"v":0,"d":"£0.00"},null,{"v":-2239.685872567414,"d":"-2239.686"},{"v":0,"d":"0.000"},null,{"v":228189.5193786361,"d":"£228,189.52"},{"v":0,"d":"£0.00"},null,{"v":-119.21005354060945,"d":"-119.210"},{"v":0,"d":"0.000"},null,{"v":15510502.137247674,"d":"£15,510,502.14"},{"v":0,"d":"£0.00"},null,{"v":-1488.9018088444147,"d":"-1488.902"},{"v":0,"d":"0.000"},null,{"v":-265215.0575757364,"d":"-£265,215.06"},{"v":0,"d":"£0.00"},null,{"v":-569.3033310229835,"d":"-569.303"},{"v":0,"d":"0.000"},null,{"v":7176499.203532882,"d":"£7,176,499.20"},{"v":0,"d":"£0.00"},null,{"v":-2177.0792350302745,"d":"-2177.079"},{"v":0,"d":"0.000"},null,{"v":26305810.15812903,"d":"£26,305,810.16"},{"v":0,"d":"£0.00"},null,{"v":-6594.180301005696,"d":"-6594.180"},{"v":0,"d":"0.000"},null,{"v":117432.2799890556,"d":"£117,432"},{"v":117878.55136231534,"d":"£117,879"},null,{"$f":"SUM(IF(BS767:BT767>=BS767, 1))","v":2},{"$f":"SUM(IF(BS767:BT767>=BT767, 1))","v":1},null,{"v":134179.7439572148,"d":"£134,180"},{"v":134574.18070382648,"d":"£134,574"},null,{"$f":"SUM(IF(BY767:BZ767>=BY767, 1))","v":2},{"$f":"SUM(IF(BY767:BZ767>=BZ767, 1))","v":1},null,{"v":100122.81121608826,"d":"£100,123"},{"v":102083.5392828433,"d":"£102,084"},null,{"$f":"SUM(IF(CE767:CF767>=CE767, 1))","v":2},{"$f":"SUM(IF(CE767:CF767>=CF767, 1))","v":1},null,{"v":48649.79870137228,"d":"£48,650"},{"v":49931.893386142794,"d":"£49,932"},null,{"$f":"SUM(IF(CK767:CL767>=CK767, 1))","v":2},{"$f":"SUM(IF(CK767:CL767>=CL767, 1))","v":1},null,{"$f":"AF767*WTP-AC767","v":{"v":37831.18730664214,"d":"£37,831"}},{"v":41018.761207270465,"d":"£41,019"},null,{"$f":"SUM(IF(CQ767:CR767>=CQ767, 1))","v":2},{"$f":"SUM(IF(CQ767:CR767>=CR767, 1))","v":1},null,{"v":-48449551.806893855,"d":"-£48,449,552"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW767:CX767>=CW767, 1))","v":2},{"$f":"SUM(IF(CW767:CX767>=CX767, 1))","v":1},null,{"v":-2612390.590190825,"d":"-£2,612,391"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC767:DD767>=DC767, 1))","v":2},{"$f":"SUM(IF(DC767:DD767>=DD767, 1))","v":1},null,{"v":-45288538.31413597,"d":"-£45,288,538"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI767:DJ767>=DI767, 1))","v":2},{"$f":"SUM(IF(DI767:DJ767>=DJ767, 1))","v":1},null,{"v":-11120851.562883932,"d":"-£11,120,852"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO767:DP767>=DO767, 1))","v":2},{"$f":"SUM(IF(DO767:DP767>=DP767, 1))","v":1},null,{"v":-50718083.90413837,"d":"-£50,718,084"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU767:DV767>=DU767, 1))","v":2},{"$f":"SUM(IF(DU767:DV767>=DV767, 1))","v":1},null,{"v":-158189416.17824295,"d":"-£158,189,416"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA767:EB767>=EA767, 1))","v":2},{"$f":"SUM(IF(EA767:EB767>=EB767, 1))","v":1}]
[{"$nulls":3},754,{"v":256.776328520852,"d":"£256.78"},{"v":237.85448067876152,"d":"£237.85"},null,{"v":5.851434526383924,"d":"5.851"},{"v":5.868764368335659,"d":"5.869"},null,{"v":275.94383177146585,"d":"£275.94"},{"v":256.53790802873795,"d":"£256.54"},null,{"v":6.765515227687647,"d":"6.766"},{"v":6.780288166157819,"d":"6.780"},null,{"v":3108.4782441187876,"d":"£3,108.48"},{"v":1702.6481016343973,"d":"£1,702.65"},null,{"v":4.990526823802555,"d":"4.991"},{"v":5.105435192595129,"d":"5.105"},null,{"v":13270.515457259271,"d":"£13,270.52"},{"v":13258.948727852925,"d":"£13,258.95"},null,{"v":2.987774975456155,"d":"2.988"},{"v":3.0258539879841826,"d":"3.026"},null,{"v":49613.7071329183,"d":"£49,613.71"},{"v":49489.74027579985,"d":"£49,489.74"},null,{"v":4.745501130645713,"d":"4.746"},{"v":4.860956360051764,"d":"4.861"},null,{"v":2058737.6040280294,"d":"£2,058,737.60"},{"v":0,"d":"£0.00"},null,{"v":-1885.523950707235,"d":"-1885.524"},{"v":0,"d":"0.000"},null,{"v":130927.88287388528,"d":"£130,927.88"},{"v":0,"d":"£0.00"},null,{"v":-99.67005865673097,"d":"-99.670"},{"v":0,"d":"0.000"},null,{"v":32384034.58844983,"d":"£32,384,034.59"},{"v":0,"d":"£0.00"},null,{"v":-2646.9745362728877,"d":"-2646.975"},{"v":0,"d":"0.000"},null,{"v":102514.7548262648,"d":"£102,514.75"},{"v":0,"d":"£0.00"},null,{"v":-337.4904431667016,"d":"-337.490"},{"v":0,"d":"0.000"},null,{"v":2038542.4482124122,"d":"£2,038,542.45"},{"v":0,"d":"£0.00"},null,{"v":-1898.5750827533489,"d":"-1898.575"},{"v":0,"d":"0.000"},null,{"v":36714757.27839042,"d":"£36,714,757.28"},{"v":0,"d":"£0.00"},null,{"v":-6868.234071556904,"d":"-6868.234"},{"v":0,"d":"0.000"},null,{"v":116771.91419915763,"d":"£116,772"},{"v":117137.43288603442,"d":"£117,137"},null,{"$f":"SUM(IF(BS770:BT770>=BS770, 1))","v":2},{"$f":"SUM(IF(BS770:BT770>=BT770, 1))","v":1},null,{"v":135034.36072198147,"d":"£135,034"},{"v":135349.22541512764,"d":"£135,349"},null,{"$f":"SUM(IF(BY770:BZ770>=BY770, 1))","v":2},{"$f":"SUM(IF(BY770:BZ770>=BZ770, 1))","v":1},null,{"v":96702.05823193231,"d":"£96,702"},{"v":100406.05575026818,"d":"£100,406"},null,{"$f":"SUM(IF(CE770:CF770>=CE770, 1))","v":2},{"$f":"SUM(IF(CE770:CF770>=CF770, 1))","v":1},null,{"v":46484.98405186382,"d":"£46,485"},{"v":47258.13103183072,"d":"£47,258"},null,{"$f":"SUM(IF(CK770:CL770>=CK770, 1))","v":2},{"$f":"SUM(IF(CK770:CL770>=CL770, 1))","v":1},null,{"$f":"AF770*WTP-AC770","v":{"v":45296.31547999595,"d":"£45,296"}},{"v":47729.386925235434,"d":"£47,729"},null,{"$f":"SUM(IF(CQ770:CR770>=CQ770, 1))","v":2},{"$f":"SUM(IF(CQ770:CR770>=CR770, 1))","v":1},null,{"v":-39769216.61817273,"d":"-£39,769,217"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW770:CX770>=CW770, 1))","v":2},{"$f":"SUM(IF(CW770:CX770>=CX770, 1))","v":1},null,{"v":-2124329.0560085047,"d":"-£2,124,329"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC770:DD770>=DC770, 1))","v":2},{"$f":"SUM(IF(DC770:DD770>=DD770, 1))","v":1},null,{"v":-85323525.31390758,"d":"-£85,323,525"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI770:DJ770>=DI770, 1))","v":2},{"$f":"SUM(IF(DI770:DJ770>=DJ770, 1))","v":1},null,{"v":-6852323.618160296,"d":"-£6,852,324"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO770:DP770>=DO770, 1))","v":2},{"$f":"SUM(IF(DO770:DP770>=DP770, 1))","v":1},null,{"v":-40010044.10327939,"d":"-£40,010,044"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU770:DV770>=DU770, 1))","v":2},{"$f":"SUM(IF(DU770:DV770>=DV770, 1))","v":1},null,{"v":-174079438.7095285,"d":"-£174,079,439"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA770:EB770>=EA770, 1))","v":2},{"$f":"SUM(IF(EA770:EB770>=EB770, 1))","v":1}]
[{"$nulls":3},757,{"v":239.1638042139233,"d":"£239.16"},{"v":207.53235655576563,"d":"£207.53"},null,{"v":5.848176951336094,"d":"5.848"},{"v":5.868009647079438,"d":"5.868"},null,{"v":256.1382163365228,"d":"£256.14"},{"v":223.76731083537467,"d":"£223.77"},null,{"v":6.668444517152006,"d":"6.668"},{"v":6.686011393486437,"d":"6.686"},null,{"v":2525.6288321923503,"d":"£2,525.63"},{"v":1306.9092282852732,"d":"£1,306.91"},null,{"v":4.816956858437028,"d":"4.817"},{"v":4.975036162615036,"d":"4.975"},null,{"v":9873.711165172843,"d":"£9,873.71"},{"v":9874.287266264455,"d":"£9,874.29"},null,{"v":2.9829816874741235,"d":"2.983"},{"v":3.024748354256721,"d":"3.025"},null,{"v":49705.9760053966,"d":"£49,705.98"},{"v":49580.97420063427,"d":"£49,580.97"},null,{"v":4.568826955212606,"d":"4.569"},{"v":4.6744223913720795,"d":"4.674"},null,{"v":3390457.1440860685,"d":"£3,390,457.14"},{"v":0,"d":"£0.00"},null,{"v":-2125.7928405993825,"d":"-2125.793"},{"v":0,"d":"0.000"},null,{"v":206796.06460940713,"d":"£206,796.06"},{"v":0,"d":"£0.00"},null,{"v":-112.2230236442306,"d":"-112.223"},{"v":0,"d":"0.000"},null,{"v":27437021.085210625,"d":"£27,437,021.09"},{"v":0,"d":"£0.00"},null,{"v":-3558.8376423607006,"d":"-3558.838"},{"v":0,"d":"0.000"},null,{"v":-4937.362829677927,"d":"-£4,937.36"},{"v":0,"d":"£0.00"},null,{"v":-357.95312852969704,"d":"-357.953"},{"v":0,"d":"0.000"},null,{"v":1959406.6649551583,"d":"£1,959,406.66"},{"v":0,"d":"£0.00"},null,{"v":-1655.21131309353,"d":"-1655.211"},{"v":0,"d":"0.000"},null,{"v":32988743.59603158,"d":"£32,988,743.60"},{"v":0,"d":"£0.00"},null,{"v":-7810.01794822754,"d":"-7810.018"},{"v":0,"d":"0.000"},null,{"v":116724.37522250795,"d":"£116,724"},{"v":117152.660585033,"d":"£117,153"},null,{"$f":"SUM(IF(BS773:BT773>=BS773, 1))","v":2},{"$f":"SUM(IF(BS773:BT773>=BT773, 1))","v":1},null,{"v":133112.7521267036,"d":"£133,113"},{"v":133496.46055889336,"d":"£133,496"},null,{"$f":"SUM(IF(BY773:BZ773>=BY773, 1))","v":2},{"$f":"SUM(IF(BY773:BZ773>=BZ773, 1))","v":1},null,{"v":93813.50833654821,"d":"£93,814"},{"v":98193.81402401545,"d":"£98,194"},null,{"$f":"SUM(IF(CE773:CF773>=CE773, 1))","v":2},{"$f":"SUM(IF(CE773:CF773>=CF773, 1))","v":1},null,{"v":49785.92258430963,"d":"£49,786"},{"v":50620.67981886996,"d":"£50,621"},null,{"$f":"SUM(IF(CK773:CL773>=CK773, 1))","v":2},{"$f":"SUM(IF(CK773:CL773>=CL773, 1))","v":1},null,{"$f":"AF773*WTP-AC773","v":{"v":41670.56309885552,"d":"£41,671"}},{"v":43907.47362680732,"d":"£43,907"},null,{"$f":"SUM(IF(CQ773:CR773>=CQ773, 1))","v":2},{"$f":"SUM(IF(CQ773:CR773>=CR773, 1))","v":1},null,{"v":-45906313.956073724,"d":"-£45,906,314"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW773:CX773>=CW773, 1))","v":2},{"$f":"SUM(IF(CW773:CX773>=CX773, 1))","v":1},null,{"v":-2451256.5374940187,"d":"-£2,451,257"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC773:DD773>=DC773, 1))","v":2},{"$f":"SUM(IF(DC773:DD773>=DD773, 1))","v":1},null,{"v":-98613773.93242463,"d":"-£98,613,774"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI773:DJ773>=DI773, 1))","v":2},{"$f":"SUM(IF(DI773:DJ773>=DJ773, 1))","v":1},null,{"v":-7154125.207764263,"d":"-£7,154,125"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO773:DP773>=DO773, 1))","v":2},{"$f":"SUM(IF(DO773:DP773>=DP773, 1))","v":1},null,{"v":-35063632.92682576,"d":"-£35,063,633"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU773:DV773>=DU773, 1))","v":2},{"$f":"SUM(IF(DU773:DV773>=DV773, 1))","v":1},null,{"v":-189189102.56058237,"d":"-£189,189,103"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA773:EB773>=EA773, 1))","v":2},{"$f":"SUM(IF(EA773:EB773>=EB773, 1))","v":1}]
[{"$nulls":3},758,{"v":241.72892477025547,"d":"£241.73"},{"v":221.78985981471504,"d":"£221.79"},null,{"v":5.88525030101083,"d":"5.885"},{"v":5.903728833613207,"d":"5.904"},null,{"v":259.5804367543045,"d":"£259.58"},{"v":239.17062951505255,"d":"£239.17"},null,{"v":6.709894932305097,"d":"6.710"},{"v":6.726423699509217,"d":"6.726"},null,{"v":1934.4622847824644,"d":"£1,934.46"},{"v":913.3204781058093,"d":"£913.32"},null,{"v":4.825032811504909,"d":"4.825"},{"v":4.941039590352345,"d":"4.941"},null,{"v":13912.313580238198,"d":"£13,912.31"},{"v":13915.527869195546,"d":"£13,915.53"},null,{"v":3.1385447824863415,"d":"3.139"},{"v":3.193694238866024,"d":"3.194"},null,{"v":50600.91829111963,"d":"£50,600.92"},{"v":50545.27063043993,"d":"£50,545.27"},null,{"v":4.2851716439391865,"d":"4.285"},{"v":4.408034725110823,"d":"4.408"},null,{"v":2133747.448628261,"d":"£2,133,747.45"},{"v":0,"d":"£0.00"},null,{"v":-1977.4508926388144,"d":"-1977.451"},{"v":0,"d":"0.000"},null,{"v":140241.35304800145,"d":"£140,241.35"},{"v":0,"d":"£0.00"},null,{"v":-113.57366827371185,"d":"-113.574"},{"v":0,"d":"0.000"},null,{"v":23676936.098268032,"d":"£23,676,936.10"},{"v":0,"d":"£0.00"},null,{"v":-2689.8174884013843,"d":"-2689.817"},{"v":0,"d":"0.000"},null,{"v":-29117.701934824938,"d":"-£29,117.70"},{"v":0,"d":"£0.00"},null,{"v":-499.58963056519804,"d":"-499.590"},{"v":0,"d":"0.000"},null,{"v":886852.4694044142,"d":"£886,852.47"},{"v":0,"d":"£0.00"},null,{"v":-1958.059433313218,"d":"-1958.059"},{"v":0,"d":"0.000"},null,{"v":26808659.667413883,"d":"£26,808,659.67"},{"v":0,"d":"£0.00"},null,{"v":-7238.491113192327,"d":"-7238.491"},{"v":0,"d":"0.000"},null,{"v":117463.27709544633,"d":"£117,463"},{"v":117852.78681244943,"d":"£117,853"},null,{"$f":"SUM(IF(BS774:BT774>=BS774, 1))","v":2},{"$f":"SUM(IF(BS774:BT774>=BT774, 1))","v":1},null,{"v":133938.31820934764,"d":"£133,938"},{"v":134289.3033606693,"d":"£134,289"},null,{"$f":"SUM(IF(BY774:BZ774>=BY774, 1))","v":2},{"$f":"SUM(IF(BY774:BZ774>=BZ774, 1))","v":1},null,{"v":94566.19394531571,"d":"£94,566"},{"v":97907.47132894107,"d":"£97,907"},null,{"$f":"SUM(IF(CE774:CF774>=CE774, 1))","v":2},{"$f":"SUM(IF(CE774:CF774>=CF774, 1))","v":1},null,{"v":48858.582069488635,"d":"£48,859"},{"v":49958.35690812494,"d":"£49,958"},null,{"$f":"SUM(IF(CK774:CL774>=CK774, 1))","v":2},{"$f":"SUM(IF(CK774:CL774>=CL774, 1))","v":1},null,{"$f":"AF774*WTP-AC774","v":{"v":35102.514587664096,"d":"£35,103"}},{"v":37615.423871776526,"d":"£37,615"},null,{"$f":"SUM(IF(CQ774:CR774>=CQ774, 1))","v":2},{"$f":"SUM(IF(CQ774:CR774>=CR774, 1))","v":1},null,{"v":-41682765.30140455,"d":"-£41,682,765"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW774:CX774>=CW774, 1))","v":2},{"$f":"SUM(IF(CW774:CX774>=CX774, 1))","v":1},null,{"v":-2411714.7185222385,"d":"-£2,411,715"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC774:DD774>=DC774, 1))","v":2},{"$f":"SUM(IF(DC774:DD774>=DD774, 1))","v":1},null,{"v":-77473285.86629573,"d":"-£77,473,286"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI774:DJ774>=DI774, 1))","v":2},{"$f":"SUM(IF(DI774:DJ774>=DJ774, 1))","v":1},null,{"v":-9962674.909369135,"d":"-£9,962,675"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO774:DP774>=DO774, 1))","v":2},{"$f":"SUM(IF(DO774:DP774>=DP774, 1))","v":1},null,{"v":-40048041.13566878,"d":"-£40,048,041"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU774:DV774>=DU774, 1))","v":2},{"$f":"SUM(IF(DU774:DV774>=DV774, 1))","v":1},null,{"v":-171578481.93126044,"d":"-£171,578,482"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA774:EB774>=EA774, 1))","v":2},{"$f":"SUM(IF(EA774:EB774>=EB774, 1))","v":1}]
[{"$nulls":3},761,{"v":263.1895628104472,"d":"£263.19"},{"v":251.1194450374206,"d":"£251.12"},null,{"v":5.8204070058107895,"d":"5.820"},{"v":5.834359200830129,"d":"5.834"},null,{"v":283.20102731149626,"d":"£283.20"},{"v":270.8369801557002,"d":"£270.84"},null,{"v":6.698243154641074,"d":"6.698"},{"v":6.710530535403326,"d":"6.711"},null,{"v":1874.1405897075763,"d":"£1,874.14"},{"v":1482.6007566273952,"d":"£1,482.60"},null,{"v":4.745049363260987,"d":"4.745"},{"v":4.803176763875504,"d":"4.803"},null,{"v":12278.015197006524,"d":"£12,278.02"},{"v":12244.84138648103,"d":"£12,244.84"},null,{"v":3.008225484175266,"d":"3.008"},{"v":3.0477505364470625,"d":"3.048"},null,{"v":50097.026264098036,"d":"£50,097.03"},{"v":49674.59236644877,"d":"£49,674.59"},null,{"v":4.363363129883457,"d":"4.363"},{"v":4.529109730579887,"d":"4.529"},null,{"v":1290467.4255880518,"d":"£1,290,467.43"},{"v":0,"d":"£0.00"},null,{"v":-1491.6882773211062,"d":"-1491.688"},{"v":0,"d":"0.000"},null,{"v":84444.33957980988,"d":"£84,444.34"},{"v":0,"d":"£0.00"},null,{"v":-83.92072114894775,"d":"-83.921"},{"v":0,"d":"0.000"},null,{"v":9137635.495946877,"d":"£9,137,635.50"},{"v":0,"d":"£0.00"},null,{"v":-1356.5592929942322,"d":"-1356.559"},{"v":0,"d":"0.000"},null,{"v":295864.11453619483,"d":"£295,864.11"},{"v":0,"d":"£0.00"},null,{"v":-352.50833133580466,"d":"-352.508"},{"v":0,"d":"0.000"},null,{"v":6604716.853137056,"d":"£6,604,716.85"},{"v":0,"d":"£0.00"},null,{"v":-2591.433530930309,"d":"-2591.434"},{"v":0,"d":"0.000"},null,{"v":17413128.22878799,"d":"£17,413,128.23"},{"v":0,"d":"£0.00"},null,{"v":-5876.1101537304,"d":"-5876.110"},{"v":0,"d":"0.000"},null,{"v":116144.95055340533,"d":"£116,145"},{"v":116436.06457156515,"d":"£116,436"},null,{"$f":"SUM(IF(BS777:BT777>=BS777, 1))","v":2},{"$f":"SUM(IF(BS777:BT777>=BT777, 1))","v":1},null,{"v":133681.66206550997,"d":"£133,682"},{"v":133939.77372791083,"d":"£133,940"},null,{"$f":"SUM(IF(BY777:BZ777>=BY777, 1))","v":2},{"$f":"SUM(IF(BY777:BZ777>=BZ777, 1))","v":1},null,{"v":93026.84667551218,"d":"£93,027"},{"v":94580.93452088269,"d":"£94,581"},null,{"$f":"SUM(IF(CE777:CF777>=CE777, 1))","v":2},{"$f":"SUM(IF(CE777:CF777>=CF777, 1))","v":1},null,{"v":47886.49448649879,"d":"£47,886"},{"v":48710.16934246022,"d":"£48,710"},null,{"$f":"SUM(IF(CK777:CL777>=CK777, 1))","v":2},{"$f":"SUM(IF(CK777:CL777>=CL777, 1))","v":1},null,{"$f":"AF777*WTP-AC777","v":{"v":37170.23633357111,"d":"£37,170"}},{"v":40907.60224514898,"d":"£40,908"},null,{"$f":"SUM(IF(CQ777:CR777>=CQ777, 1))","v":2},{"$f":"SUM(IF(CQ777:CR777>=CR777, 1))","v":1},null,{"v":-31124232.972010177,"d":"-£31,124,233"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW777:CX777>=CW777, 1))","v":2},{"$f":"SUM(IF(CW777:CX777>=CX777, 1))","v":1},null,{"v":-1762858.762558765,"d":"-£1,762,859"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC777:DD777>=DC777, 1))","v":2},{"$f":"SUM(IF(DC777:DD777>=DD777, 1))","v":1},null,{"v":-36268821.35583152,"d":"-£36,268,821"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI777:DJ777>=DI777, 1))","v":2},{"$f":"SUM(IF(DI777:DJ777>=DJ777, 1))","v":1},null,{"v":-7346030.741252288,"d":"-£7,346,031"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO777:DP777>=DO777, 1))","v":2},{"$f":"SUM(IF(DO777:DP777>=DP777, 1))","v":1},null,{"v":-58433387.47174324,"d":"-£58,433,387"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU777:DV777>=DU777, 1))","v":2},{"$f":"SUM(IF(DU777:DV777>=DV777, 1))","v":1},null,{"v":-134935331.303396,"d":"-£134,935,331"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA777:EB777>=EA777, 1))","v":2},{"$f":"SUM(IF(EA777:EB777>=EB777, 1))","v":1}]
[{"$nulls":3},764,{"v":271.3067733865716,"d":"£271.31"},{"v":274.59230003294635,"d":"£274.59"},null,{"v":5.8515082423807625,"d":"5.852"},{"v":5.865973725182426,"d":"5.866"},null,{"v":292.9440609204913,"d":"£292.94"},{"v":296.24342149678927,"d":"£296.24"},null,{"v":6.732966966812109,"d":"6.733"},{"v":6.745018613045013,"d":"6.745"},null,{"v":2602.739761351858,"d":"£2,602.74"},{"v":1334.1146193563227,"d":"£1,334.11"},null,{"v":4.654130105658518,"d":"4.654"},{"v":4.738840113490939,"d":"4.739"},null,{"v":17043.37561800575,"d":"£17,043.38"},{"v":16960.407022909378,"d":"£16,960.41"},null,{"v":3.0011617578330845,"d":"3.001"},{"v":3.0266429578256244,"d":"3.027"},null,{"v":49239.99305629279,"d":"£49,239.99"},{"v":49102.852608575886,"d":"£49,102.85"},null,{"v":4.428006204554393,"d":"4.428"},{"v":4.497068131405176,"d":"4.497"},null,{"v":-351486.8948271861,"d":"-£351,486.89"},{"v":0,"d":"£0.00"},null,{"v":-1547.5228720920759,"d":"-1547.523"},{"v":0,"d":"0.000"},null,{"v":-22100.65350862399,"d":"-£22,100.65"},{"v":0,"d":"£0.00"},null,{"v":-80.72753839496539,"d":"-80.728"},{"v":0,"d":"0.000"},null,{"v":29457822.62424958,"d":"£29,457,822.62"},{"v":0,"d":"£0.00"},null,{"v":-1966.989540583328,"d":"-1966.990"},{"v":0,"d":"0.000"},null,{"v":726664.6714138439,"d":"£726,664.67"},{"v":0,"d":"£0.00"},null,{"v":-223.17224726177287,"d":"-223.172"},{"v":0,"d":"0.000"},null,{"v":2085925.3560966828,"d":"£2,085,925.36"},{"v":0,"d":"£0.00"},null,{"v":-1050.4415492088633,"d":"-1050.442"},{"v":0,"d":"0.000"},null,{"v":31896825.103424296,"d":"£31,896,825.10"},{"v":0,"d":"£0.00"},null,{"v":-4868.853747541006,"d":"-4868.854"},{"v":0,"d":"0.000"},null,{"v":116758.85807422867,"d":"£116,759"},{"v":117044.88220361558,"d":"£117,045"},null,{"$f":"SUM(IF(BS780:BT780>=BS780, 1))","v":2},{"$f":"SUM(IF(BS780:BT780>=BT780, 1))","v":1},null,{"v":134366.39527532167,"d":"£134,366"},{"v":134604.12883940348,"d":"£134,604"},null,{"$f":"SUM(IF(BY780:BZ780>=BY780, 1))","v":2},{"$f":"SUM(IF(BY780:BZ780>=BZ780, 1))","v":1},null,{"v":90479.8623518185,"d":"£90,480"},{"v":93442.68765046247,"d":"£93,443"},null,{"$f":"SUM(IF(CE780:CF780>=CE780, 1))","v":2},{"$f":"SUM(IF(CE780:CF780>=CF780, 1))","v":1},null,{"v":42979.85953865595,"d":"£42,980"},{"v":43572.45213360311,"d":"£43,572"},null,{"$f":"SUM(IF(CK780:CL780>=CK780, 1))","v":2},{"$f":"SUM(IF(CK780:CL780>=CL780, 1))","v":1},null,{"$f":"AF780*WTP-AC780","v":{"v":39320.131034795064,"d":"£39,320"}},{"v":40838.51001952764,"d":"£40,839"},null,{"$f":"SUM(IF(CQ780:CR780>=CQ780, 1))","v":2},{"$f":"SUM(IF(CQ780:CR780>=CR780, 1))","v":1},null,{"v":-30598970.54701433,"d":"-£30,598,971"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW780:CX780>=CW780, 1))","v":2},{"$f":"SUM(IF(CW780:CX780>=CX780, 1))","v":1},null,{"v":-1592450.1143906838,"d":"-£1,592,450"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC780:DD780>=DC780, 1))","v":2},{"$f":"SUM(IF(DC780:DD780>=DD780, 1))","v":1},null,{"v":-68797613.43591614,"d":"-£68,797,613"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI780:DJ780>=DI780, 1))","v":2},{"$f":"SUM(IF(DI780:DJ780>=DJ780, 1))","v":1},null,{"v":-5190109.616649301,"d":"-£5,190,110"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO780:DP780>=DO780, 1))","v":2},{"$f":"SUM(IF(DO780:DP780>=DP780, 1))","v":1},null,{"v":-23094756.340273947,"d":"-£23,094,756"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU780:DV780>=DU780, 1))","v":2},{"$f":"SUM(IF(DU780:DV780>=DV780, 1))","v":1},null,{"v":-129273900.05424441,"d":"-£129,273,900"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA780:EB780>=EA780, 1))","v":2},{"$f":"SUM(IF(EA780:EB780>=EB780, 1))","v":1}]
[{"$nulls":3},768,{"v":281.1228687250165,"d":"£281.12"},{"v":240.5050359269576,"d":"£240.51"},null,{"v":5.845186719244361,"d":"5.845"},{"v":5.862520029310413,"d":"5.863"},null,{"v":300.9274826970452,"d":"£300.93"},{"v":259.3229931708921,"d":"£259.32"},null,{"v":6.734228291465005,"d":"6.734"},{"v":6.748991073152241,"d":"6.749"},null,{"v":5116.643002696467,"d":"£5,116.64"},{"v":1312.4636509983116,"d":"£1,312.46"},null,{"v":4.794602498640597,"d":"4.795"},{"v":5.039958511229024,"d":"5.040"},null,{"v":12225.274090224762,"d":"£12,225.27"},{"v":12228.847511403623,"d":"£12,228.85"},null,{"v":2.7805828033064133,"d":"2.781"},{"v":2.8261853175684672,"d":"2.826"},null,{"v":49986.60043491819,"d":"£49,986.60"},{"v":49696.67822853815,"d":"£49,696.68"},null,{"v":4.163058454792477,"d":"4.163"},{"v":4.258290226922327,"d":"4.258"},null,{"v":4431145.247302101,"d":"£4,431,145.25"},{"v":0,"d":"£0.00"},null,{"v":-1890.9530427450452,"d":"-1890.953"},{"v":0,"d":"0.000"},null,{"v":290561.27484071464,"d":"£290,561.27"},{"v":0,"d":"£0.00"},null,{"v":-103.10167763366064,"d":"-103.102"},{"v":0,"d":"0.000"},null,{"v":89215409.35885125,"d":"£89,215,409.36"},{"v":0,"d":"£0.00"},null,{"v":-5754.075998535844,"d":"-5754.076"},{"v":0,"d":"0.000"},null,{"v":-31777.956480328743,"d":"-£31,777.96"},{"v":0,"d":"£0.00"},null,{"v":-405.53705848782243,"d":"-405.537"},{"v":0,"d":"0.000"},null,{"v":4540042.334718279,"d":"£4,540,042.33"},{"v":0,"d":"£0.00"},null,{"v":-1491.2837566951125,"d":"-1491.284"},{"v":0,"d":"0.000"},null,{"v":98445380.25923201,"d":"£98,445,380.26"},{"v":0,"d":"£0.00"},null,{"v":-9644.951534097485,"d":"-9644.952"},{"v":0,"d":"0.000"},null,{"v":116622.61151616221,"d":"£116,623"},{"v":117009.8955502813,"d":"£117,010"},null,{"$f":"SUM(IF(BS784:BT784>=BS784, 1))","v":2},{"$f":"SUM(IF(BS784:BT784>=BT784, 1))","v":1},null,{"v":134383.63834660305,"d":"£134,384"},{"v":134720.4984698739,"d":"£134,720"},null,{"$f":"SUM(IF(BY784:BZ784>=BY784, 1))","v":2},{"$f":"SUM(IF(BY784:BZ784>=BZ784, 1))","v":1},null,{"v":90775.40697011547,"d":"£90,775"},{"v":99486.70657358217,"d":"£99,487"},null,{"$f":"SUM(IF(CE784:CF784>=CE784, 1))","v":2},{"$f":"SUM(IF(CE784:CF784>=CF784, 1))","v":1},null,{"v":43386.3819759035,"d":"£43,386"},{"v":44294.85883996572,"d":"£44,295"},null,{"$f":"SUM(IF(CK784:CL784>=CK784, 1))","v":2},{"$f":"SUM(IF(CK784:CL784>=CL784, 1))","v":1},null,{"$f":"AF784*WTP-AC784","v":{"v":33274.568660931356,"d":"£33,275"}},{"v":35469.12630990839,"d":"£35,469"},null,{"$f":"SUM(IF(CQ784:CR784>=CQ784, 1))","v":2},{"$f":"SUM(IF(CQ784:CR784>=CR784, 1))","v":1},null,{"v":-42250206.102203004,"d":"-£42,250,206"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW784:CX784>=CW784, 1))","v":2},{"$f":"SUM(IF(CW784:CX784>=CX784, 1))","v":1},null,{"v":-2352594.8275139276,"d":"-£2,352,595"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC784:DD784>=DC784, 1))","v":2},{"$f":"SUM(IF(DC784:DD784>=DD784, 1))","v":1},null,{"v":-204296929.32956815,"d":"-£204,296,929"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI784:DJ784>=DI784, 1))","v":2},{"$f":"SUM(IF(DI784:DJ784>=DJ784, 1))","v":1},null,{"v":-8078963.21327612,"d":"-£8,078,963"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO784:DP784>=DO784, 1))","v":2},{"$f":"SUM(IF(DO784:DP784>=DP784, 1))","v":1},null,{"v":-34365717.46862053,"d":"-£34,365,717"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU784:DV784>=DU784, 1))","v":2},{"$f":"SUM(IF(DU784:DV784>=DV784, 1))","v":1},null,{"v":-291344410.9411817,"d":"-£291,344,411"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA784:EB784>=EA784, 1))","v":2},{"$f":"SUM(IF(EA784:EB784>=EB784, 1))","v":1}]
[{"$nulls":3},771,{"v":210.80111604936852,"d":"£210.80"},{"v":194.33987822692538,"d":"£194.34"},null,{"v":5.7914259138942406,"d":"5.791"},{"v":5.8080912294798654,"d":"5.808"},null,{"v":226.39432158476015,"d":"£226.39"},{"v":209.55099455157918,"d":"£209.55"},null,{"v":6.73273258855683,"d":"6.733"},{"v":6.747595186510972,"d":"6.748"},null,{"v":3246.675213613035,"d":"£3,246.68"},{"v":1887.1401549121674,"d":"£1,887.14"},null,{"v":4.655855510859599,"d":"4.656"},{"v":4.740816423770214,"d":"4.741"},null,{"v":12572.616156575707,"d":"£12,572.62"},{"v":12534.307247153432,"d":"£12,534.31"},null,{"v":3.0354827512499667,"d":"3.035"},{"v":3.0682621897297193,"d":"3.068"},null,{"v":51266.093570017,"d":"£51,266.09"},{"v":51179.01620965302,"d":"£51,179.02"},null,{"v":3.9645259254863805,"d":"3.965"},{"v":4.062697869731589,"d":"4.063"},null,{"v":1748177.927021647,"d":"£1,748,177.93"},{"v":0,"d":"£0.00"},null,{"v":-1769.8509169169688,"d":"-1769.851"},{"v":0,"d":"0.000"},null,{"v":114450.68725214116,"d":"£114,450.69"},{"v":0,"d":"£0.00"},null,{"v":-100.99160022558092,"d":"-100.992"},{"v":0,"d":"0.000"},null,{"v":31011366.505400185,"d":"£31,011,366.51"},{"v":0,"d":"£0.00"},null,{"v":-1937.9816592756138,"d":"-1937.982"},{"v":0,"d":"0.000"},null,{"v":351145.5383872924,"d":"£351,145.54"},{"v":0,"d":"£0.00"},null,{"v":-300.46153092296953,"d":"-300.462"},{"v":0,"d":"0.000"},null,{"v":1372794.8349372095,"d":"£1,372,794.83"},{"v":0,"d":"£0.00"},null,{"v":-1547.7035297375637,"d":"-1547.704"},{"v":0,"d":"0.000"},null,{"v":34597935.49299847,"d":"£34,597,935.49"},{"v":0,"d":"£0.00"},null,{"v":-5656.9892370786965,"d":"-5656.989"},{"v":0,"d":"0.000"},null,{"v":115617.71716183545,"d":"£115,618"},{"v":115967.48471137039,"d":"£115,967"},null,{"$f":"SUM(IF(BS787:BT787>=BS787, 1))","v":2},{"$f":"SUM(IF(BS787:BT787>=BT787, 1))","v":1},null,{"v":134428.25744955186,"d":"£134,428"},{"v":134742.35273566787,"d":"£134,742"},null,{"$f":"SUM(IF(BY787:BZ787>=BY787, 1))","v":2},{"$f":"SUM(IF(BY787:BZ787>=BZ787, 1))","v":1},null,{"v":89870.43500357894,"d":"£89,870"},{"v":92929.18832049212,"d":"£92,929"},null,{"$f":"SUM(IF(CE787:CF787>=CE787, 1))","v":2},{"$f":"SUM(IF(CE787:CF787>=CF787, 1))","v":1},null,{"v":48137.038868423624,"d":"£48,137"},{"v":48830.93654744096,"d":"£48,831"},null,{"$f":"SUM(IF(CK787:CL787>=CK787, 1))","v":2},{"$f":"SUM(IF(CK787:CL787>=CL787, 1))","v":1},null,{"$f":"AF787*WTP-AC787","v":{"v":28024.42493971061,"d":"£28,024"}},{"v":30074.941184978765,"d":"£30,075"},null,{"$f":"SUM(IF(CQ787:CR787>=CQ787, 1))","v":2},{"$f":"SUM(IF(CQ787:CR787>=CR787, 1))","v":1},null,{"v":-37145196.26536102,"d":"-£37,145,196"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW787:CX787>=CW787, 1))","v":2},{"$f":"SUM(IF(CW787:CX787>=CX787, 1))","v":1},null,{"v":-2134282.6917637596,"d":"-£2,134,283"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC787:DD787>=DC787, 1))","v":2},{"$f":"SUM(IF(DC787:DD787>=DD787, 1))","v":1},null,{"v":-69770999.69091246,"d":"-£69,771,000"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI787:DJ787>=DI787, 1))","v":2},{"$f":"SUM(IF(DI787:DJ787>=DJ787, 1))","v":1},null,{"v":-6360376.156846683,"d":"-£6,360,376"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO787:DP787>=DO787, 1))","v":2},{"$f":"SUM(IF(DO787:DP787>=DP787, 1))","v":1},null,{"v":-32326865.429688487,"d":"-£32,326,865"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU787:DV787>=DU787, 1))","v":2},{"$f":"SUM(IF(DU787:DV787>=DV787, 1))","v":1},null,{"v":-147737720.2345724,"d":"-£147,737,720"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA787:EB787>=EA787, 1))","v":2},{"$f":"SUM(IF(EA787:EB787>=EB787, 1))","v":1}]
[{"$nulls":3},773,{"v":220.42166526209797,"d":"£220.42"},{"v":211.672588359647,"d":"£211.67"},null,{"v":5.76289202291356,"d":"5.763"},{"v":5.773251650655043,"d":"5.773"},null,{"v":237.22945064862577,"d":"£237.23"},{"v":228.23933617984164,"d":"£228.24"},null,{"v":6.727305543869344,"d":"6.727"},{"v":6.735342947478473,"d":"6.735"},null,{"v":2094.928392608247,"d":"£2,094.93"},{"v":1067.6736648339179,"d":"£1,067.67"},null,{"v":4.702436823750588,"d":"4.702"},{"v":4.825371712632495,"d":"4.825"},null,{"v":12708.53527020167,"d":"£12,708.54"},{"v":12801.142570216665,"d":"£12,801.14"},null,{"v":2.963438507569715,"d":"2.963"},{"v":3.033017321135907,"d":"3.033"},null,{"v":50560.37519605324,"d":"£50,560.38"},{"v":50560.19940199396,"d":"£50,560.20"},null,{"v":4.488852974531301,"d":"4.489"},{"v":4.569867057378242,"d":"4.570"},null,{"v":942400.3896938193,"d":"£942,400.39"},{"v":0,"d":"£0.00"},null,{"v":-1115.8796898815124,"d":"-1115.880"},{"v":0,"d":"0.000"},null,{"v":62539.95912323689,"d":"£62,539.96"},{"v":0,"d":"£0.00"},null,{"v":-55.912401885119884,"d":"-55.912"},{"v":0,"d":"0.000"},null,{"v":23579363.267987944,"d":"£23,579,363.27"},{"v":0,"d":"£0.00"},null,{"v":-2821.818507992314,"d":"-2821.819"},{"v":0,"d":"0.000"},null,{"v":-846020.6121802914,"d":"-£846,020.61"},{"v":0,"d":"£0.00"},null,{"v":-635.6422273245859,"d":"-635.642"},{"v":0,"d":"0.000"},null,{"v":2846.3808838483556,"d":"£2,846.38"},{"v":0,"d":"£0.00"},null,{"v":-1311.7447636334205,"d":"-1311.745"},{"v":0,"d":"0.000"},null,{"v":23741129.38550856,"d":"£23,741,129.39"},{"v":0,"d":"£0.00"},null,{"v":-5940.997590716954,"d":"-5940.998"},{"v":0,"d":"0.000"},null,{"v":115037.4187930091,"d":"£115,037"},{"v":115253.3604247412,"d":"£115,253"},null,{"$f":"SUM(IF(BS789:BT789>=BS789, 1))","v":2},{"$f":"SUM(IF(BS789:BT789>=BT789, 1))","v":1},null,{"v":134308.88142673825,"d":"£134,309"},{"v":134478.61961338963,"d":"£134,479"},null,{"$f":"SUM(IF(BY789:BZ789>=BY789, 1))","v":2},{"$f":"SUM(IF(BY789:BZ789>=BZ789, 1))","v":1},null,{"v":91953.80808240353,"d":"£91,954"},{"v":95439.76058781598,"d":"£95,440"},null,{"$f":"SUM(IF(CE789:CF789>=CE789, 1))","v":2},{"$f":"SUM(IF(CE789:CF789>=CF789, 1))","v":1},null,{"v":46560.234881192635,"d":"£46,560"},{"v":47859.20385250147,"d":"£47,859"},null,{"$f":"SUM(IF(CK789:CL789>=CK789, 1))","v":2},{"$f":"SUM(IF(CK789:CL789>=CL789, 1))","v":1},null,{"$f":"AF789*WTP-AC789","v":{"v":39216.68429457277,"d":"£39,217"}},{"v":40837.14174557089,"d":"£40,837"},null,{"$f":"SUM(IF(CQ789:CR789>=CQ789, 1))","v":2},{"$f":"SUM(IF(CQ789:CR789>=CR789, 1))","v":1},null,{"v":-23259994.187324066,"d":"-£23,259,994"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW789:CX789>=CW789, 1))","v":2},{"$f":"SUM(IF(CW789:CX789>=CX789, 1))","v":1},null,{"v":-1180787.9968256345,"d":"-£1,180,788"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC789:DD789>=DC789, 1))","v":2},{"$f":"SUM(IF(DC789:DD789>=DD789, 1))","v":1},null,{"v":-80015733.42783423,"d":"-£80,015,733"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI789:DJ789>=DI789, 1))","v":2},{"$f":"SUM(IF(DI789:DJ789>=DJ789, 1))","v":1},null,{"v":-11866823.934311427,"d":"-£11,866,824"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO789:DP789>=DO789, 1))","v":2},{"$f":"SUM(IF(DO789:DP789>=DP789, 1))","v":1},null,{"v":-26237741.65355226,"d":"-£26,237,742"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU789:DV789>=DU789, 1))","v":2},{"$f":"SUM(IF(DU789:DV789>=DV789, 1))","v":1},null,{"v":-142561081.19984764,"d":"-£142,561,081"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA789:EB789>=EA789, 1))","v":2},{"$f":"SUM(IF(EA789:EB789>=EB789, 1))","v":1}]
[{"$nulls":3},777,{"v":283.22899940193275,"d":"£283.23"},{"v":249.89789029843476,"d":"£249.90"},null,{"v":5.84134667595633,"d":"5.841"},{"v":5.8587295214874375,"d":"5.859"},null,{"v":303.59712539972855,"d":"£303.60"},{"v":269.4556628007911,"d":"£269.46"},null,{"v":6.671704656911471,"d":"6.672"},{"v":6.686466927287496,"d":"6.686"},null,{"v":2197.6498411649222,"d":"£2,197.65"},{"v":1747.824598521771,"d":"£1,747.82"},null,{"v":4.983184503838952,"d":"4.983"},{"v":5.022438877542114,"d":"5.022"},null,{"v":14265.46464493319,"d":"£14,265.46"},{"v":14254.182594859023,"d":"£14,254.18"},null,{"v":2.967401504001337,"d":"2.967"},{"v":3.017584493656868,"d":"3.018"},null,{"v":51205.00334012509,"d":"£51,205.00"},{"v":51131.57394653623,"d":"£51,131.57"},null,{"v":4.814900107170372,"d":"4.815"},{"v":4.897133375843489,"d":"4.897"},null,{"v":3563511.2688292623,"d":"£3,563,511.27"},{"v":0,"d":"£0.00"},null,{"v":-1858.4429861627445,"d":"-1858.443"},{"v":0,"d":"0.000"},null,{"v":234000.01076819518,"d":"£234,000.01"},{"v":0,"d":"£0.00"},null,{"v":-101.17819109074519,"d":"-101.178"},{"v":0,"d":"0.000"},null,{"v":10447783.505463997,"d":"£10,447,783.51"},{"v":0,"d":"£0.00"},null,{"v":-911.7345120148378,"d":"-911.735"},{"v":0,"d":"0.000"},null,{"v":102207.92823305151,"d":"£102,207.93"},{"v":0,"d":"£0.00"},null,{"v":-454.62476868248456,"d":"-454.625"},{"v":0,"d":"0.000"},null,{"v":1158850.0580046126,"d":"£1,158,850.06"},{"v":0,"d":"£0.00"},null,{"v":-1297.7913001068737,"d":"-1297.791"},{"v":0,"d":"0.000"},null,{"v":15506352.771299118,"d":"£15,506,352.77"},{"v":0,"d":"£0.00"},null,{"v":-4623.771758057686,"d":"-4623.772"},{"v":0,"d":"0.000"},null,{"v":116543.70451972466,"d":"£116,544"},{"v":116924.69253945032,"d":"£116,925"},null,{"$f":"SUM(IF(BS793:BT793>=BS793, 1))","v":2},{"$f":"SUM(IF(BS793:BT793>=BT793, 1))","v":1},null,{"v":133130.49601282968,"d":"£133,130"},{"v":133459.88288294914,"d":"£133,460"},null,{"$f":"SUM(IF(BY793:BZ793>=BY793, 1))","v":2},{"$f":"SUM(IF(BY793:BZ793>=BZ793, 1))","v":1},null,{"v":97466.04023561413,"d":"£97,466"},{"v":98700.95295232051,"d":"£98,701"},null,{"$f":"SUM(IF(CE793:CF793>=CE793, 1))","v":2},{"$f":"SUM(IF(CE793:CF793>=CF793, 1))","v":1},null,{"v":45082.565435093544,"d":"£45,083"},{"v":46097.50727827834,"d":"£46,098"},null,{"$f":"SUM(IF(CK793:CL793>=CK793, 1))","v":2},{"$f":"SUM(IF(CK793:CL793>=CL793, 1))","v":1},null,{"$f":"AF793*WTP-AC793","v":{"v":45092.99880328235,"d":"£45,093"}},{"v":46811.093570333556,"d":"£46,811"},null,{"$f":"SUM(IF(CQ793:CR793>=CQ793, 1))","v":2},{"$f":"SUM(IF(CQ793:CR793>=CR793, 1))","v":1},null,{"v":-40732370.99208415,"d":"-£40,732,371"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW793:CX793>=CW793, 1))","v":2},{"$f":"SUM(IF(CW793:CX793>=CX793, 1))","v":1},null,{"v":-2257563.832583099,"d":"-£2,257,564"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC793:DD793>=DC793, 1))","v":2},{"$f":"SUM(IF(DC793:DD793>=DD793, 1))","v":1},null,{"v":-28682473.745760754,"d":"-£28,682,474"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI793:DJ793>=DI793, 1))","v":2},{"$f":"SUM(IF(DI793:DJ793>=DJ793, 1))","v":1},null,{"v":-9194703.301882742,"d":"-£9,194,703"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO793:DP793>=DO793, 1))","v":2},{"$f":"SUM(IF(DO793:DP793>=DP793, 1))","v":1},null,{"v":-27114676.06014209,"d":"-£27,114,676"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU793:DV793>=DU793, 1))","v":2},{"$f":"SUM(IF(DU793:DV793>=DV793, 1))","v":1},null,{"v":-107981787.93245286,"d":"-£107,981,788"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA793:EB793>=EA793, 1))","v":2},{"$f":"SUM(IF(EA793:EB793>=EB793, 1))","v":1}]
[{"$nulls":3},780,{"v":274.7113118959486,"d":"£274.71"},{"v":257.674792768317,"d":"£257.67"},null,{"v":5.810964047591911,"d":"5.811"},{"v":5.8280410460832455,"d":"5.828"},null,{"v":295.38367170053726,"d":"£295.38"},{"v":277.9292266489433,"d":"£277.93"},null,{"v":6.704437255903515,"d":"6.704"},{"v":6.719492392276332,"d":"6.719"},null,{"v":2532.27339973573,"d":"£2,532.27"},{"v":1332.0740400838197,"d":"£1,332.07"},null,{"v":4.784140105555211,"d":"4.784"},{"v":4.870629656256611,"d":"4.871"},null,{"v":8545.990002357197,"d":"£8,545.99"},{"v":8514.326166528237,"d":"£8,514.33"},null,{"v":3.079437761611959,"d":"3.079"},{"v":3.116118539545785,"d":"3.116"},null,{"v":48561.96640787138,"d":"£48,561.97"},{"v":48123.33744130966,"d":"£48,123.34"},null,{"v":4.342303542119233,"d":"4.342"},{"v":4.476172025698665,"d":"4.476"},null,{"v":1834294.18441327,"d":"£1,834,294.18"},{"v":0,"d":"£0.00"},null,{"v":-1838.6525313779564,"d":"-1838.653"},{"v":0,"d":"0.000"},null,{"v":121409.44322165979,"d":"£121,409.44"},{"v":0,"d":"£0.00"},null,{"v":-104.72035743599812,"d":"-104.720"},{"v":0,"d":"0.000"},null,{"v":27579781.603540942,"d":"£27,579,781.60"},{"v":0,"d":"£0.00"},null,{"v":-1987.472247964555,"d":"-1987.472"},{"v":0,"d":"0.000"},null,{"v":283098.7718658062,"d":"£283,098.77"},{"v":0,"d":"£0.00"},null,{"v":-327.9540495422538,"d":"-327.954"},{"v":0,"d":"0.000"},null,{"v":6821972.168111134,"d":"£6,821,972.17"},{"v":0,"d":"£0.00"},null,{"v":-2082.0491549493086,"d":"-2082.049"},{"v":0,"d":"0.000"},null,{"v":36640556.171152815,"d":"£36,640,556.17"},{"v":0,"d":"£0.00"},null,{"v":-6340.848341270072,"d":"-6340.848"},{"v":0,"d":"0.000"},null,{"v":115944.56963994227,"d":"£115,945"},{"v":116303.1461288966,"d":"£116,303"},null,{"$f":"SUM(IF(BS796:BT796>=BS796, 1))","v":2},{"$f":"SUM(IF(BS796:BT796>=BT796, 1))","v":1},null,{"v":133793.36144636976,"d":"£133,793"},{"v":134111.9186188777,"d":"£134,112"},null,{"$f":"SUM(IF(BY796:BZ796>=BY796, 1))","v":2},{"$f":"SUM(IF(BY796:BZ796>=BZ796, 1))","v":1},null,{"v":93150.52871136849,"d":"£93,151"},{"v":96080.51908504839,"d":"£96,081"},null,{"$f":"SUM(IF(CE796:CF796>=CE796, 1))","v":2},{"$f":"SUM(IF(CE796:CF796>=CF796, 1))","v":1},null,{"v":53042.76522988198,"d":"£53,043"},{"v":53808.04462438746,"d":"£53,808"},null,{"$f":"SUM(IF(CK796:CL796>=CK796, 1))","v":2},{"$f":"SUM(IF(CK796:CL796>=CL796, 1))","v":1},null,{"$f":"AF796*WTP-AC796","v":{"v":38284.10443451328,"d":"£38,284"}},{"v":41400.10307266362,"d":"£41,400"},null,{"$f":"SUM(IF(CQ796:CR796>=CQ796, 1))","v":2},{"$f":"SUM(IF(CQ796:CR796>=CR796, 1))","v":1},null,{"v":-38607344.811972395,"d":"-£38,607,345"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW796:CX796>=CW796, 1))","v":2},{"$f":"SUM(IF(CW796:CX796>=CX796, 1))","v":1},null,{"v":-2215816.591941622,"d":"-£2,215,817"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC796:DD796>=DC796, 1))","v":2},{"$f":"SUM(IF(DC796:DD796>=DD796, 1))","v":1},null,{"v":-67329226.56283204,"d":"-£67,329,227"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI796:DJ796>=DI796, 1))","v":2},{"$f":"SUM(IF(DI796:DJ796>=DJ796, 1))","v":1},null,{"v":-6842179.762710882,"d":"-£6,842,180"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO796:DP796>=DO796, 1))","v":2},{"$f":"SUM(IF(DO796:DP796>=DP796, 1))","v":1},null,{"v":-48462955.26709731,"d":"-£48,462,955"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU796:DV796>=DU796, 1))","v":2},{"$f":"SUM(IF(DU796:DV796>=DV796, 1))","v":1},null,{"v":-163457522.99655426,"d":"-£163,457,523"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA796:EB796>=EA796, 1))","v":2},{"$f":"SUM(IF(EA796:EB796>=EB796, 1))","v":1}]
[{"$nulls":3},781,{"v":199.34950562104993,"d":"£199.35"},{"v":169.0725733447494,"d":"£169.07"},null,{"v":5.800747941757293,"d":"5.801"},{"v":5.821462814724246,"d":"5.821"},null,{"v":213.2418912560279,"d":"£213.24"},{"v":182.27823437910098,"d":"£182.28"},null,{"v":6.6698870524464215,"d":"6.670"},{"v":6.689067080912282,"d":"6.689"},null,{"v":1604.3987388297144,"d":"£1,604.40"},{"v":1307.3124360836134,"d":"£1,307.31"},null,{"v":4.817484691292407,"d":"4.817"},{"v":4.881201471527816,"d":"4.881"},null,{"v":11180.434848551042,"d":"£11,180.43"},{"v":11186.777502051082,"d":"£11,186.78"},null,{"v":3.144854354603621,"d":"3.145"},{"v":3.1860112533934957,"d":"3.186"},null,{"v":51269.14611404632,"d":"£51,269.15"},{"v":50820.03278222445,"d":"£50,820.03"},null,{"v":4.284523638193636,"d":"4.285"},{"v":4.392144173342135,"d":"4.392"},null,{"v":3285967.865482559,"d":"£3,285,967.87"},{"v":0,"d":"£0.00"},null,{"v":-2248.193650723373,"d":"-2248.194"},{"v":0,"d":"0.000"},null,{"v":217060.83936783584,"d":"£217,060.84"},{"v":0,"d":"£0.00"},null,{"v":-134.45547127868232,"d":"-134.455"},{"v":0,"d":"0.000"},null,{"v":6923177.039958464,"d":"£6,923,177.04"},{"v":0,"d":"£0.00"},null,{"v":-1484.8296468345093,"d":"-1484.830"},{"v":0,"d":"0.000"},null,{"v":-57891.33920899967,"d":"-£57,891.34"},{"v":0,"d":"£0.00"},null,{"v":-375.651608371813,"d":"-375.652"},{"v":0,"d":"0.000"},null,{"v":7001791.771759513,"d":"£7,001,791.77"},{"v":0,"d":"£0.00"},null,{"v":-1677.831683193031,"d":"-1677.832"},{"v":0,"d":"0.000"},null,{"v":17370106.177359372,"d":"£17,370,106.18"},{"v":0,"d":"£0.00"},null,{"v":-5920.962060401409,"d":"-5920.962"},{"v":0,"d":"0.000"},null,{"v":115815.6093295248,"d":"£115,816"},{"v":116260.18372114017,"d":"£116,260"},null,{"$f":"SUM(IF(BS797:BT797>=BS797, 1))","v":2},{"$f":"SUM(IF(BS797:BT797>=BT797, 1))","v":1},null,{"v":133184.4991576724,"d":"£133,184"},{"v":133599.06338386654,"d":"£133,599"},null,{"$f":"SUM(IF(BY797:BZ797>=BY797, 1))","v":2},{"$f":"SUM(IF(BY797:BZ797>=BZ797, 1))","v":1},null,{"v":94745.29508701843,"d":"£94,745"},{"v":96316.7169944727,"d":"£96,317"},null,{"$f":"SUM(IF(CE797:CF797>=CE797, 1))","v":2},{"$f":"SUM(IF(CE797:CF797>=CF797, 1))","v":1},null,{"v":51716.652243521385,"d":"£51,717"},{"v":52533.44756581883,"d":"£52,533"},null,{"$f":"SUM(IF(CK797:CL797>=CK797, 1))","v":2},{"$f":"SUM(IF(CK797:CL797>=CL797, 1))","v":1},null,{"$f":"AF797*WTP-AC797","v":{"v":34421.3266498264,"d":"£34,421"}},{"v":37022.85068461825,"d":"£37,023"},null,{"$f":"SUM(IF(CQ797:CR797>=CQ797, 1))","v":2},{"$f":"SUM(IF(CQ797:CR797>=CR797, 1))","v":1},null,{"v":-48249840.879950024,"d":"-£48,249,841"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW797:CX797>=CW797, 1))","v":2},{"$f":"SUM(IF(CW797:CX797>=CX797, 1))","v":1},null,{"v":-2906170.2649414823,"d":"-£2,906,170"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC797:DD797>=DC797, 1))","v":2},{"$f":"SUM(IF(DC797:DD797>=DD797, 1))","v":1},null,{"v":-36619769.97664865,"d":"-£36,619,770"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI797:DJ797>=DI797, 1))","v":2},{"$f":"SUM(IF(DI797:DJ797>=DJ797, 1))","v":1},null,{"v":-7455140.82822726,"d":"-£7,455,141"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO797:DP797>=DO797, 1))","v":2},{"$f":"SUM(IF(DO797:DP797>=DP797, 1))","v":1},null,{"v":-40558425.43562013,"d":"-£40,558,425"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU797:DV797>=DU797, 1))","v":2},{"$f":"SUM(IF(DU797:DV797>=DV797, 1))","v":1},null,{"v":-135789347.38538754,"d":"-£135,789,347"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA797:EB797>=EA797, 1))","v":2},{"$f":"SUM(IF(EA797:EB797>=EB797, 1))","v":1}]
[{"$nulls":3},784,{"v":253.11225094715084,"d":"£253.11"},{"v":227.9448367513307,"d":"£227.94"},null,{"v":5.864678864170779,"d":"5.865"},{"v":5.883784649028267,"d":"5.884"},null,{"v":271.56757377319695,"d":"£271.57"},{"v":245.80267832860994,"d":"£245.80"},null,{"v":6.765738509709508,"d":"6.766"},{"v":6.782974383213373,"d":"6.783"},null,{"v":2533.919518089581,"d":"£2,533.92"},{"v":1106.7028763521355,"d":"£1,106.70"},null,{"v":4.744993363056049,"d":"4.745"},{"v":4.898641110188826,"d":"4.899"},null,{"v":16494.529076034454,"d":"£16,494.53"},{"v":16452.229320743005,"d":"£16,452.23"},null,{"v":2.8499628294202113,"d":"2.850"},{"v":2.892206942381113,"d":"2.892"},null,{"v":51025.95663712756,"d":"£51,025.96"},{"v":50755.05101180331,"d":"£50,755.05"},null,{"v":4.589446632505269,"d":"4.589"},{"v":4.702759435810638,"d":"4.703"},null,{"v":2686001.494869099,"d":"£2,686,001.49"},{"v":0,"d":"£0.00"},null,{"v":-2039.0718843250622,"d":"-2039.072"},{"v":0,"d":"0.000"},null,{"v":177044.3613553572,"d":"£177,044.36"},{"v":0,"d":"£0.00"},null,{"v":-118.43689501696083,"d":"-118.437"},{"v":0,"d":"0.000"},null,{"v":33337207.34580342,"d":"£33,337,207.35"},{"v":0,"d":"£0.00"},null,{"v":-3588.9343317531407,"d":"-3588.934"},{"v":0,"d":"0.000"},null,{"v":361424.78672558616,"d":"£361,424.79"},{"v":0,"d":"£0.00"},null,{"v":-360.949358030726,"d":"-360.949"},{"v":0,"d":"0.000"},null,{"v":4377221.486723462,"d":"£4,377,221.49"},{"v":0,"d":"£0.00"},null,{"v":-1830.8783243444093,"d":"-1830.878"},{"v":0,"d":"0.000"},null,{"v":40938899.47547693,"d":"£40,938,899.48"},{"v":0,"d":"£0.00"},null,{"v":-7938.270793470299,"d":"-7938.271"},{"v":0,"d":"0.000"},null,{"v":117040.46503246843,"d":"£117,040"},{"v":117447.74814381401,"d":"£117,448"},null,{"$f":"SUM(IF(BS800:BT800>=BS800, 1))","v":2},{"$f":"SUM(IF(BS800:BT800>=BT800, 1))","v":1},null,{"v":135043.20262041697,"d":"£135,043"},{"v":135413.68498593886,"d":"£135,414"},null,{"$f":"SUM(IF(BY800:BZ800>=BY800, 1))","v":2},{"$f":"SUM(IF(BY800:BZ800>=BZ800, 1))","v":1},null,{"v":92365.94774303141,"d":"£92,366"},{"v":96866.11932742437,"d":"£96,866"},null,{"$f":"SUM(IF(CE800:CF800>=CE800, 1))","v":2},{"$f":"SUM(IF(CE800:CF800>=CF800, 1))","v":1},null,{"v":40504.72751236978,"d":"£40,505"},{"v":41391.90952687925,"d":"£41,392"},null,{"$f":"SUM(IF(CK800:CL800>=CK800, 1))","v":2},{"$f":"SUM(IF(CK800:CL800>=CL800, 1))","v":1},null,{"$f":"AF800*WTP-AC800","v":{"v":40762.97601297783,"d":"£40,763"}},{"v":43300.13770440944,"d":"£43,300"},null,{"$f":"SUM(IF(CQ800:CR800>=CQ800, 1))","v":2},{"$f":"SUM(IF(CQ800:CR800>=CR800, 1))","v":1},null,{"v":-43467439.18137034,"d":"-£43,467,439"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW800:CX800>=CW800, 1))","v":2},{"$f":"SUM(IF(CW800:CX800>=CX800, 1))","v":1},null,{"v":-2545782.261694574,"d":"-£2,545,782"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC800:DD800>=DC800, 1))","v":2},{"$f":"SUM(IF(DC800:DD800>=DD800, 1))","v":1},null,{"v":-105115893.98086624,"d":"-£105,115,894"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI800:DJ800>=DI800, 1))","v":2},{"$f":"SUM(IF(DI800:DJ800>=DJ800, 1))","v":1},null,{"v":-7580411.947340106,"d":"-£7,580,412"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO800:DP800>=DO800, 1))","v":2},{"$f":"SUM(IF(DO800:DP800>=DP800, 1))","v":1},null,{"v":-40994787.973611645,"d":"-£40,994,788"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU800:DV800>=DU800, 1))","v":2},{"$f":"SUM(IF(DU800:DV800>=DV800, 1))","v":1},null,{"v":-199704315.3448829,"d":"-£199,704,315"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA800:EB800>=EA800, 1))","v":2},{"$f":"SUM(IF(EA800:EB800>=EB800, 1))","v":1}]
[{"$nulls":3},786,{"v":267.8972606028278,"d":"£267.90"},{"v":230.82228876559125,"d":"£230.82"},null,{"v":5.839116897959678,"d":"5.839"},{"v":5.858208967427881,"d":"5.858"},null,{"v":286.77864725734054,"d":"£286.78"},{"v":248.82573279969228,"d":"£248.83"},null,{"v":6.681295702344209,"d":"6.681"},{"v":6.698352113064435,"d":"6.698"},null,{"v":1959.2249744766573,"d":"£1,959.22"},{"v":1452.1954002085513,"d":"£1,452.20"},null,{"v":4.828496645709574,"d":"4.828"},{"v":4.927002856167536,"d":"4.927"},null,{"v":16133.359985529924,"d":"£16,133.36"},{"v":16187.708772283118,"d":"£16,187.71"},null,{"v":2.8919756393307914,"d":"2.892"},{"v":2.9347647572199613,"d":"2.935"},null,{"v":49756.955098844825,"d":"£49,756.96"},{"v":49721.076605958806,"d":"£49,721.08"},null,{"v":4.757067784931453,"d":"4.757"},{"v":4.888722934356033,"d":"4.889"},null,{"v":3972937.3215329945,"d":"£3,972,937.32"},{"v":0,"d":"£0.00"},null,{"v":-2045.8975847243464,"d":"-2045.898"},{"v":0,"d":"0.000"},null,{"v":255410.15558446595,"d":"£255,410.16"},{"v":0,"d":"£0.00"},null,{"v":-114.78382037370997,"d":"-114.784"},{"v":0,"d":"0.000"},null,{"v":11712197.351926012,"d":"£11,712,197.35"},{"v":0,"d":"£0.00"},null,{"v":-2275.4573615146596,"d":"-2275.457"},{"v":0,"d":"0.000"},null,{"v":-478989.7268310876,"d":"-£478,989.73"},{"v":0,"d":"£0.00"},null,{"v":-377.1114152400448,"d":"-377.111"},{"v":0,"d":"0.000"},null,{"v":562648.7904286245,"d":"£562,648.79"},{"v":0,"d":"£0.00"},null,{"v":-2064.6243645954764,"d":"-2064.624"},{"v":0,"d":"0.000"},null,{"v":16024203.892641008,"d":"£16,024,203.89"},{"v":0,"d":"£0.00"},null,{"v":-6877.874546448237,"d":"-6877.875"},{"v":0,"d":"0.000"},null,{"v":116514.44069859073,"d":"£116,514"},{"v":116933.35705979203,"d":"£116,933"},null,{"$f":"SUM(IF(BS802:BT802>=BS802, 1))","v":2},{"$f":"SUM(IF(BS802:BT802>=BT802, 1))","v":1},null,{"v":133339.13539962686,"d":"£133,339"},{"v":133718.21652848902,"d":"£133,718"},null,{"$f":"SUM(IF(BY802:BZ802>=BY802, 1))","v":2},{"$f":"SUM(IF(BY802:BZ802>=BZ802, 1))","v":1},null,{"v":94610.70793971482,"d":"£94,611"},{"v":97087.86172314217,"d":"£97,088"},null,{"$f":"SUM(IF(CE802:CF802>=CE802, 1))","v":2},{"$f":"SUM(IF(CE802:CF802>=CF802, 1))","v":1},null,{"v":41706.152801085904,"d":"£41,706"},{"v":42507.58637211611,"d":"£42,508"},null,{"$f":"SUM(IF(CK802:CL802>=CK802, 1))","v":2},{"$f":"SUM(IF(CK802:CL802>=CL802, 1))","v":1},null,{"$f":"AF802*WTP-AC802","v":{"v":45384.40059978424,"d":"£45,384"}},{"v":48053.38208116185,"d":"£48,053"},null,{"$f":"SUM(IF(CQ802:CR802>=CQ802, 1))","v":2},{"$f":"SUM(IF(CQ802:CR802>=CR802, 1))","v":1},null,{"v":-44890889.016019925,"d":"-£44,890,889"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW802:CX802>=CW802, 1))","v":2},{"$f":"SUM(IF(CW802:CX802>=CX802, 1))","v":1},null,{"v":-2551086.563058665,"d":"-£2,551,087"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC802:DD802>=DC802, 1))","v":2},{"$f":"SUM(IF(DC802:DD802>=DD802, 1))","v":1},null,{"v":-57221344.582219206,"d":"-£57,221,345"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI802:DJ802>=DI802, 1))","v":2},{"$f":"SUM(IF(DI802:DJ802>=DJ802, 1))","v":1},null,{"v":-7063238.577969808,"d":"-£7,063,239"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO802:DP802>=DO802, 1))","v":2},{"$f":"SUM(IF(DO802:DP802>=DP802, 1))","v":1},null,{"v":-41855136.082338154,"d":"-£41,855,136"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU802:DV802>=DU802, 1))","v":2},{"$f":"SUM(IF(DU802:DV802>=DV802, 1))","v":1},null,{"v":-153581694.82160574,"d":"-£153,581,695"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA802:EB802>=EA802, 1))","v":2},{"$f":"SUM(IF(EA802:EB802>=EB802, 1))","v":1}]
[{"$nulls":3},790,{"v":223.9949100594423,"d":"£223.99"},{"v":195.1984010002298,"d":"£195.20"},null,{"v":5.806805307150035,"d":"5.807"},{"v":5.8281245997328455,"d":"5.828"},null,{"v":240.0346143116805,"d":"£240.03"},{"v":210.50240723500093,"d":"£210.50"},null,{"v":6.741627406920857,"d":"6.742"},{"v":6.76023408687513,"d":"6.760"},null,{"v":3800.367619428268,"d":"£3,800.37"},{"v":1891.505644242813,"d":"£1,891.51"},null,{"v":4.88139764611646,"d":"4.881"},{"v":5.010178871843729,"d":"5.010"},null,{"v":13375.680490574283,"d":"£13,375.68"},{"v":13332.373085054109,"d":"£13,332.37"},null,{"v":2.9468884677159126,"d":"2.947"},{"v":3.0006496921803225,"d":"3.001"},null,{"v":50800.90240764577,"d":"£50,800.90"},{"v":50082.494199916,"d":"£50,082.49"},null,{"v":4.850467029552443,"d":"4.850"},{"v":4.998543224451632,"d":"4.999"},null,{"v":3128253.4276608396,"d":"£3,128,253.43"},{"v":0,"d":"£0.00"},null,{"v":-2315.9803836064407,"d":"-2315.980"},{"v":0,"d":"0.000"},null,{"v":201170.74669127612,"d":"£201,170.75"},{"v":0,"d":"£0.00"},null,{"v":-126.74703553742873,"d":"-126.747"},{"v":0,"d":"0.000"},null,{"v":43613522.80356865,"d":"£43,613,522.80"},{"v":0,"d":"£0.00"},null,{"v":-2942.3829475057173,"d":"-2942.383"},{"v":0,"d":"0.000"},null,{"v":387221.79978973744,"d":"£387,221.80"},{"v":0,"d":"£0.00"},null,{"v":-480.69187812027474,"d":"-480.692"},{"v":0,"d":"0.000"},null,{"v":11273141.015460346,"d":"£11,273,141.02"},{"v":0,"d":"£0.00"},null,{"v":-2323.5867967132767,"d":"-2323.587"},{"v":0,"d":"0.000"},null,{"v":58603309.79317084,"d":"£58,603,309.79"},{"v":0,"d":"£0.00"},null,{"v":-8189.3890414831385,"d":"-8189.389"},{"v":0,"d":"0.000"},null,{"v":115912.11123294126,"d":"£115,912"},{"v":116367.29359365668,"d":"£116,367"},null,{"$f":"SUM(IF(BS806:BT806>=BS806, 1))","v":2},{"$f":"SUM(IF(BS806:BT806>=BT806, 1))","v":1},null,{"v":134592.51352410548,"d":"£134,593"},{"v":134994.1793302676,"d":"£134,994"},null,{"$f":"SUM(IF(BY806:BZ806>=BY806, 1))","v":2},{"$f":"SUM(IF(BY806:BZ806>=BZ806, 1))","v":1},null,{"v":93827.58530290092,"d":"£93,828"},{"v":98312.07179263176,"d":"£98,312"},null,{"$f":"SUM(IF(CE806:CF806>=CE806, 1))","v":2},{"$f":"SUM(IF(CE806:CF806>=CF806, 1))","v":1},null,{"v":45562.08886374397,"d":"£45,562"},{"v":46680.62075855234,"d":"£46,681"},null,{"$f":"SUM(IF(CK806:CL806>=CK806, 1))","v":2},{"$f":"SUM(IF(CK806:CL806>=CL806, 1))","v":1},null,{"$f":"AF806*WTP-AC806","v":{"v":46208.438183403094,"d":"£46,208"}},{"v":49888.37028911664,"d":"£49,888"},null,{"$f":"SUM(IF(CQ806:CR806>=CQ806, 1))","v":2},{"$f":"SUM(IF(CQ806:CR806>=CR806, 1))","v":1},null,{"v":-49447861.09978965,"d":"-£49,447,861"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW806:CX806>=CW806, 1))","v":2},{"$f":"SUM(IF(CW806:CX806>=CX806, 1))","v":1},null,{"v":-2736111.457439851,"d":"-£2,736,111"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC806:DD806>=DC806, 1))","v":2},{"$f":"SUM(IF(DC806:DD806>=DD806, 1))","v":1},null,{"v":-102461181.753683,"d":"-£102,461,182"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI806:DJ806>=DI806, 1))","v":2},{"$f":"SUM(IF(DI806:DJ806>=DJ806, 1))","v":1},null,{"v":-10001059.362195233,"d":"-£10,001,059"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO806:DP806>=DO806, 1))","v":2},{"$f":"SUM(IF(DO806:DP806>=DP806, 1))","v":1},null,{"v":-57744876.94972588,"d":"-£57,744,877"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU806:DV806>=DU806, 1))","v":2},{"$f":"SUM(IF(DU806:DV806>=DV806, 1))","v":1},null,{"v":-222391090.6228336,"d":"-£222,391,091"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA806:EB806>=EA806, 1))","v":2},{"$f":"SUM(IF(EA806:EB806>=EB806, 1))","v":1}]
[{"$nulls":3},793,{"v":255.79614291229424,"d":"£255.80"},{"v":241.57368452479218,"d":"£241.57"},null,{"v":5.853660175884058,"d":"5.854"},{"v":5.867246529356103,"d":"5.867"},null,{"v":275.05734413730033,"d":"£275.06"},{"v":260.4909944765161,"d":"£260.49"},null,{"v":6.734970807853294,"d":"6.735"},{"v":6.746741693711786,"d":"6.747"},null,{"v":3470.592598119538,"d":"£3,470.59"},{"v":1872.1325342288058,"d":"£1,872.13"},null,{"v":4.797747813280352,"d":"4.798"},{"v":4.914105167600401,"d":"4.914"},null,{"v":12073.201137080145,"d":"£12,073.20"},{"v":12105.266057176294,"d":"£12,105.27"},null,{"v":3.011075574666799,"d":"3.011"},{"v":3.0542695905715944,"d":"3.054"},null,{"v":51122.528930844834,"d":"£51,122.53"},{"v":50996.23044844625,"d":"£50,996.23"},null,{"v":4.133699888857757,"d":"4.134"},{"v":4.21440003586524,"d":"4.214"},null,{"v":1532058.47856269,"d":"£1,532,058.48"},{"v":0,"d":"£0.00"},null,{"v":-1463.5365745128001,"d":"-1463.537"},{"v":0,"d":"0.000"},null,{"v":104298.623630603,"d":"£104,298.62"},{"v":0,"d":"£0.00"},null,{"v":-84.28241958648134,"d":"-84.282"},{"v":0,"d":"0.000"},null,{"v":36932138.49946072,"d":"£36,932,138.50"},{"v":0,"d":"£0.00"},null,{"v":-2688.416196472865,"d":"-2688.416"},{"v":0,"d":"0.000"},null,{"v":-295325.46391083114,"d":"-£295,325.46"},{"v":0,"d":"£0.00"},null,{"v":-397.82705670261817,"d":"-397.827"},{"v":0,"d":"0.000"},null,{"v":2030779.9406758165,"d":"£2,030,779.94"},{"v":0,"d":"£0.00"},null,{"v":-1297.5946871252743,"d":"-1297.595"},{"v":0,"d":"0.000"},null,{"v":40303950.078419,"d":"£40,303,950.08"},{"v":0,"d":"£0.00"},null,{"v":-5931.656934400039,"d":"-5931.657"},{"v":0,"d":"0.000"},null,{"v":116817.40737476887,"d":"£116,817"},{"v":117103.35690259727,"d":"£117,103"},null,{"$f":"SUM(IF(BS809:BT809>=BS809, 1))","v":2},{"$f":"SUM(IF(BS809:BT809>=BT809, 1))","v":1},null,{"v":134424.35881292858,"d":"£134,424"},{"v":134674.3428797592,"d":"£134,674"},null,{"$f":"SUM(IF(BY809:BZ809>=BY809, 1))","v":2},{"$f":"SUM(IF(BY809:BZ809>=BZ809, 1))","v":1},null,{"v":92484.3636674875,"d":"£92,484"},{"v":96409.97081777922,"d":"£96,410"},null,{"$f":"SUM(IF(CE809:CF809>=CE809, 1))","v":2},{"$f":"SUM(IF(CE809:CF809>=CF809, 1))","v":1},null,{"v":48148.31035625584,"d":"£48,148"},{"v":48980.1257542556,"d":"£48,980"},null,{"$f":"SUM(IF(CK809:CL809>=CK809, 1))","v":2},{"$f":"SUM(IF(CK809:CL809>=CL809, 1))","v":1},null,{"$f":"AF809*WTP-AC809","v":{"v":31551.468846310316,"d":"£31,551"}},{"v":33291.770268858556,"d":"£33,292"},null,{"$f":"SUM(IF(CQ809:CR809>=CQ809, 1))","v":2},{"$f":"SUM(IF(CQ809:CR809>=CR809, 1))","v":1},null,{"v":-30802789.968818694,"d":"-£30,802,790"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW809:CX809>=CW809, 1))","v":2},{"$f":"SUM(IF(CW809:CX809>=CX809, 1))","v":1},null,{"v":-1789947.0153602299,"d":"-£1,789,947"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC809:DD809>=DC809, 1))","v":2},{"$f":"SUM(IF(DC809:DD809>=DD809, 1))","v":1},null,{"v":-90700462.42891802,"d":"-£90,700,462"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI809:DJ809>=DI809, 1))","v":2},{"$f":"SUM(IF(DI809:DJ809>=DJ809, 1))","v":1},null,{"v":-7661215.670141532,"d":"-£7,661,216"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO809:DP809>=DO809, 1))","v":2},{"$f":"SUM(IF(DO809:DP809>=DP809, 1))","v":1},null,{"v":-27982673.683181304,"d":"-£27,982,674"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU809:DV809>=DU809, 1))","v":2},{"$f":"SUM(IF(DU809:DV809>=DV809, 1))","v":1},null,{"v":-158937088.76641977,"d":"-£158,937,089"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA809:EB809>=EA809, 1))","v":2},{"$f":"SUM(IF(EA809:EB809>=EB809, 1))","v":1}]
[{"$nulls":3},797,{"v":314.1566141007727,"d":"£314.16"},{"v":290.4268877963803,"d":"£290.43"},null,{"v":5.8398555116776905,"d":"5.840"},{"v":5.858157222531625,"d":"5.858"},null,{"v":337.54843057606155,"d":"£337.55"},{"v":313.2107762216063,"d":"£313.21"},null,{"v":6.713398008199914,"d":"6.713"},{"v":6.729139944324873,"d":"6.729"},null,{"v":1946.7734670464538,"d":"£1,946.77"},{"v":1207.1608075586648,"d":"£1,207.16"},null,{"v":4.763914430019769,"d":"4.764"},{"v":4.865169721557872,"d":"4.865"},null,{"v":11375.681461224665,"d":"£11,375.68"},{"v":11420.326606840454,"d":"£11,420.33"},null,{"v":2.8072802300263002,"d":"2.807"},{"v":2.8548443878813123,"d":"2.855"},null,{"v":50717.811883174836,"d":"£50,717.81"},{"v":50147.6032891833,"d":"£50,147.60"},null,{"v":4.695001438490638,"d":"4.695"},{"v":4.8695405280822746,"d":"4.870"},null,{"v":2546192.4028907353,"d":"£2,546,192.40"},{"v":0,"d":"£0.00"},null,{"v":-1963.7679987723436,"d":"-1963.768"},{"v":0,"d":"0.000"},null,{"v":164485.96768377814,"d":"£164,485.97"},{"v":0,"d":"£0.00"},null,{"v":-106.39183049520635,"d":"-106.392"},{"v":0,"d":"0.000"},null,{"v":17437444.343080807,"d":"£17,437,444.34"},{"v":0,"d":"£0.00"},null,{"v":-2387.240791498708,"d":"-2387.241"},{"v":0,"d":"0.000"},null,{"v":-412378.60005209467,"d":"-£412,378.60"},{"v":0,"d":"£0.00"},null,{"v":-439.34095316222397,"d":"-439.341"},{"v":0,"d":"0.000"},null,{"v":9028472.77134954,"d":"£9,028,472.77"},{"v":0,"d":"£0.00"},null,{"v":-2763.5876318230744,"d":"-2763.588"},{"v":0,"d":"0.000"},null,{"v":28764216.88495277,"d":"£28,764,216.88"},{"v":0,"d":"£0.00"},null,{"v":-7660.3292057515555,"d":"-7660.329"},{"v":0,"d":"0.000"},null,{"v":116482.95361945304,"d":"£116,483"},{"v":116872.71756283613,"d":"£116,873"},null,{"$f":"SUM(IF(BS813:BT813>=BS813, 1))","v":2},{"$f":"SUM(IF(BS813:BT813>=BT813, 1))","v":1},null,{"v":133930.41173342222,"d":"£133,930"},{"v":134269.58811027586,"d":"£134,270"},null,{"$f":"SUM(IF(BY813:BZ813>=BY813, 1))","v":2},{"$f":"SUM(IF(BY813:BZ813>=BZ813, 1))","v":1},null,{"v":93331.51513334892,"d":"£93,332"},{"v":96096.23362359878,"d":"£96,096"},null,{"$f":"SUM(IF(CE813:CF813>=CE813, 1))","v":2},{"$f":"SUM(IF(CE813:CF813>=CF813, 1))","v":1},null,{"v":44769.92313930134,"d":"£44,770"},{"v":45676.56115078579,"d":"£45,677"},null,{"$f":"SUM(IF(CK813:CL813>=CK813, 1))","v":2},{"$f":"SUM(IF(CK813:CL813>=CL813, 1))","v":1},null,{"$f":"AF813*WTP-AC813","v":{"v":43182.21688663793,"d":"£43,182"}},{"v":47243.20727246218,"d":"£47,243"},null,{"$f":"SUM(IF(CQ813:CR813>=CQ813, 1))","v":2},{"$f":"SUM(IF(CQ813:CR813>=CR813, 1))","v":1},null,{"v":-41821552.37833761,"d":"-£41,821,552"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW813:CX813>=CW813, 1))","v":2},{"$f":"SUM(IF(CW813:CX813>=CX813, 1))","v":1},null,{"v":-2292322.5775879053,"d":"-£2,292,323"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC813:DD813>=DC813, 1))","v":2},{"$f":"SUM(IF(DC813:DD813>=DD813, 1))","v":1},null,{"v":-65182260.17305496,"d":"-£65,182,260"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI813:DJ813>=DI813, 1))","v":2},{"$f":"SUM(IF(DI813:DJ813>=DJ813, 1))","v":1},null,{"v":-8374440.463192384,"d":"-£8,374,440"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO813:DP813>=DO813, 1))","v":2},{"$f":"SUM(IF(DO813:DP813>=DP813, 1))","v":1},null,{"v":-64300225.40781103,"d":"-£64,300,225"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU813:DV813>=DU813, 1))","v":2},{"$f":"SUM(IF(DU813:DV813>=DV813, 1))","v":1},null,{"v":-181970800.9999839,"d":"-£181,970,801"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA813:EB813>=EA813, 1))","v":2},{"$f":"SUM(IF(EA813:EB813>=EB813, 1))","v":1}]
[{"$nulls":3},800,{"v":270.6384130844423,"d":"£270.64"},{"v":261.72522643483836,"d":"£261.73"},null,{"v":5.806850017381683,"d":"5.807"},{"v":5.821468895983004,"d":"5.821"},null,{"v":291.50174738681596,"d":"£291.50"},{"v":282.3383468165558,"d":"£282.34"},null,{"v":6.637748524050032,"d":"6.638"},{"v":6.6502360070851605,"d":"6.650"},null,{"v":3684.901346205018,"d":"£3,684.90"},{"v":1474.4787892770887,"d":"£1,474.48"},null,{"v":4.576358065753115,"d":"4.576"},{"v":4.714663246573955,"d":"4.715"},null,{"v":15042.883936762302,"d":"£15,042.88"},{"v":15062.251794843856,"d":"£15,062.25"},null,{"v":3.1155757193568903,"d":"3.116"},{"v":3.1745224926725086,"d":"3.175"},null,{"v":49253.912753338256,"d":"£49,253.91"},{"v":49148.877878295076,"d":"£49,148.88"},null,{"v":4.659100590824644,"d":"4.659"},{"v":4.791691528060495,"d":"4.792"},null,{"v":960301.2551951457,"d":"£960,301.26"},{"v":0,"d":"£0.00"},null,{"v":-1575.0290016666381,"d":"-1575.029"},{"v":0,"d":"0.000"},null,{"v":63476.19489862188,"d":"£63,476.19"},{"v":0,"d":"£0.00"},null,{"v":-86.50259266233812,"d":"-86.503"},{"v":0,"d":"0.000"},null,{"v":53185695.92530291,"d":"£53,185,695.93"},{"v":0,"d":"£0.00"},null,{"v":-3327.8059296745896,"d":"-3327.806"},{"v":0,"d":"0.000"},null,{"v":-173911.97733160612,"d":"-£173,911.98"},{"v":0,"d":"£0.00"},null,{"v":-529.3073638535564,"d":"-529.307"},{"v":0,"d":"0.000"},null,{"v":1614319.7318414592,"d":"£1,614,319.73"},{"v":0,"d":"£0.00"},null,{"v":-2037.839014472025,"d":"-2037.839"},{"v":0,"d":"0.000"},null,{"v":55649881.12990653,"d":"£55,649,881.13"},{"v":0,"d":"£0.00"},null,{"v":-7556.483902329147,"d":"-7556.484"},{"v":0,"d":"0.000"},null,{"v":115866.36193454922,"d":"£115,866"},{"v":116167.65269322523,"d":"£116,168"},null,{"$f":"SUM(IF(BS816:BT816>=BS816, 1))","v":2},{"$f":"SUM(IF(BS816:BT816>=BT816, 1))","v":1},null,{"v":132463.46873361382,"d":"£132,463"},{"v":132722.38179488663,"d":"£132,722"},null,{"$f":"SUM(IF(BY816:BZ816>=BY816, 1))","v":2},{"$f":"SUM(IF(BY816:BZ816>=BZ816, 1))","v":1},null,{"v":87842.25996885728,"d":"£87,842"},{"v":92818.786142202,"d":"£92,819"},null,{"$f":"SUM(IF(CE816:CF816>=CE816, 1))","v":2},{"$f":"SUM(IF(CE816:CF816>=CF816, 1))","v":1},null,{"v":47268.6304503755,"d":"£47,269"},{"v":48428.19805860632,"d":"£48,428"},null,{"$f":"SUM(IF(CK816:CL816>=CK816, 1))","v":2},{"$f":"SUM(IF(CK816:CL816>=CL816, 1))","v":1},null,{"$f":"AF816*WTP-AC816","v":{"v":43928.099063154616,"d":"£43,928"}},{"v":46684.95268291483,"d":"£46,685"},null,{"$f":"SUM(IF(CQ816:CR816>=CQ816, 1))","v":2},{"$f":"SUM(IF(CQ816:CR816>=CR816, 1))","v":1},null,{"v":-32460881.288527906,"d":"-£32,460,881"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW816:CX816>=CW816, 1))","v":2},{"$f":"SUM(IF(CW816:CX816>=CX816, 1))","v":1},null,{"v":-1793528.0481453843,"d":"-£1,793,528"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC816:DD816>=DC816, 1))","v":2},{"$f":"SUM(IF(DC816:DD816>=DD816, 1))","v":1},null,{"v":-119741814.5187947,"d":"-£119,741,815"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI816:DJ816>=DI816, 1))","v":2},{"$f":"SUM(IF(DI816:DJ816>=DJ816, 1))","v":1},null,{"v":-10412235.299739521,"d":"-£10,412,235"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO816:DP816>=DO816, 1))","v":2},{"$f":"SUM(IF(DO816:DP816>=DP816, 1))","v":1},null,{"v":-42371100.02128196,"d":"-£42,371,100"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU816:DV816>=DU816, 1))","v":2},{"$f":"SUM(IF(DU816:DV816>=DV816, 1))","v":1},null,{"v":-206779559.17648947,"d":"-£206,779,559"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA816:EB816>=EA816, 1))","v":2},{"$f":"SUM(IF(EA816:EB816>=EB816, 1))","v":1}]
[{"$nulls":3},801,{"v":315.4424805263027,"d":"£315.44"},{"v":290.0671464912285,"d":"£290.07"},null,{"v":5.825007971288105,"d":"5.825"},{"v":5.841023320886076,"d":"5.841"},null,{"v":338.69449385764983,"d":"£338.69"},{"v":312.7210690519197,"d":"£312.72"},null,{"v":6.726642776846964,"d":"6.727"},{"v":6.7406462553426465,"d":"6.741"},null,{"v":2001.1182207584625,"d":"£2,001.12"},{"v":1330.740016846417,"d":"£1,330.74"},null,{"v":5.064134472133357,"d":"5.064"},{"v":5.113309688688906,"d":"5.113"},null,{"v":13864.367568471962,"d":"£13,864.37"},{"v":13845.740012260972,"d":"£13,845.74"},null,{"v":2.974456918412152,"d":"2.974"},{"v":3.012351240117412,"d":"3.012"},null,{"v":50972.260323130104,"d":"£50,972.26"},{"v":50423.83971272429,"d":"£50,423.84"},null,{"v":4.928702667956989,"d":"4.929"},{"v":5.137053844917348,"d":"5.137"},null,{"v":2745253.4283631346,"d":"£2,745,253.43"},{"v":0,"d":"£0.00"},null,{"v":-1732.6350592859917,"d":"-1732.635"},{"v":0,"d":"0.000"},null,{"v":182492.80325079107,"d":"£182,492.80"},{"v":0,"d":"£0.00"},null,{"v":-98.39033801100973,"d":"-98.390"},{"v":0,"d":"0.000"},null,{"v":15247469.379561013,"d":"£15,247,469.38"},{"v":0,"d":"£0.00"},null,{"v":-1118.4695509020203,"d":"-1118.470"},{"v":0,"d":"0.000"},null,{"v":160036.1489067839,"d":"£160,036.15"},{"v":0,"d":"£0.00"},null,{"v":-325.5639785731397,"d":"-325.564"},{"v":0,"d":"0.000"},null,{"v":8913155.97626356,"d":"£8,913,155.98"},{"v":0,"d":"£0.00"},null,{"v":-3386.208510128053,"d":"-3386.209"},{"v":0,"d":"0.000"},null,{"v":27248407.73634528,"d":"£27,248,407.74"},{"v":0,"d":"£0.00"},null,{"v":-6661.267436900214,"d":"-6661.267"},{"v":0,"d":"0.000"},null,{"v":116184.7169452358,"d":"£116,185"},{"v":116530.39927123029,"d":"£116,530"},null,{"$f":"SUM(IF(BS817:BT817>=BS817, 1))","v":2},{"$f":"SUM(IF(BS817:BT817>=BT817, 1))","v":1},null,{"v":134194.16104308164,"d":"£134,194"},{"v":134500.204037801,"d":"£134,500"},null,{"$f":"SUM(IF(BY817:BZ817>=BY817, 1))","v":2},{"$f":"SUM(IF(BY817:BZ817>=BZ817, 1))","v":1},null,{"v":99281.57122190869,"d":"£99,282"},{"v":100935.4537569317,"d":"£100,935"},null,{"$f":"SUM(IF(CE817:CF817>=CE817, 1))","v":2},{"$f":"SUM(IF(CE817:CF817>=CF817, 1))","v":1},null,{"v":45624.770799771075,"d":"£45,625"},{"v":46401.28479008727,"d":"£46,401"},null,{"$f":"SUM(IF(CK817:CL817>=CK817, 1))","v":2},{"$f":"SUM(IF(CK817:CL817>=CL817, 1))","v":1},null,{"$f":"AF817*WTP-AC817","v":{"v":47601.793036009665,"d":"£47,602"}},{"v":52317.23718562268,"d":"£52,317"},null,{"$f":"SUM(IF(CQ817:CR817>=CQ817, 1))","v":2},{"$f":"SUM(IF(CQ817:CR817>=CR817, 1))","v":1},null,{"v":-37397954.61408297,"d":"-£37,397,955"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW817:CX817>=CW817, 1))","v":2},{"$f":"SUM(IF(CW817:CX817>=CX817, 1))","v":1},null,{"v":-2150299.5634709857,"d":"-£2,150,300"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC817:DD817>=DC817, 1))","v":2},{"$f":"SUM(IF(DC817:DD817>=DD817, 1))","v":1},null,{"v":-37616860.39760142,"d":"-£37,616,860"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI817:DJ817>=DI817, 1))","v":2},{"$f":"SUM(IF(DI817:DJ817>=DJ817, 1))","v":1},null,{"v":-6671315.720369578,"d":"-£6,671,316"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO817:DP817>=DO817, 1))","v":2},{"$f":"SUM(IF(DO817:DP817>=DP817, 1))","v":1},null,{"v":-76637326.17882463,"d":"-£76,637,326"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU817:DV817>=DU817, 1))","v":2},{"$f":"SUM(IF(DU817:DV817>=DV817, 1))","v":1},null,{"v":-160473756.47434956,"d":"-£160,473,756"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA817:EB817>=EA817, 1))","v":2},{"$f":"SUM(IF(EA817:EB817>=EB817, 1))","v":1}]
[{"$nulls":3},803,{"v":199.692957557899,"d":"£199.69"},{"v":177.66281174697835,"d":"£177.66"},null,{"v":5.842665143298313,"d":"5.843"},{"v":5.858512378235529,"d":"5.859"},null,{"v":214.0574189485059,"d":"£214.06"},{"v":191.50748715786298,"d":"£191.51"},null,{"v":6.635092387496972,"d":"6.635"},{"v":6.648762635401881,"d":"6.649"},null,{"v":2357.9623608244465,"d":"£2,357.96"},{"v":1252.1953930683148,"d":"£1,252.20"},null,{"v":4.769763200145753,"d":"4.770"},{"v":4.869776370054506,"d":"4.870"},null,{"v":13551.462297455453,"d":"£13,551.46"},{"v":13493.904784377291,"d":"£13,493.90"},null,{"v":3.076290053974479,"d":"3.076"},{"v":3.1125009829440606,"d":"3.113"},null,{"v":49950.19078469883,"d":"£49,950.19"},{"v":49906.430767756035,"d":"£49,906.43"},null,{"v":4.814602830853212,"d":"4.815"},{"v":4.872426861463905,"d":"4.872"},null,{"v":2342092.366510158,"d":"£2,342,092.37"},{"v":0,"d":"£0.00"},null,{"v":-1684.768148849409,"d":"-1684.768"},{"v":0,"d":"0.000"},null,{"v":154565.43833166547,"d":"£154,565.44"},{"v":0,"d":"£0.00"},null,{"v":-93.70085369400587,"d":"-93.701"},{"v":0,"d":"0.000"},null,{"v":25560368.706754148,"d":"£25,560,368.71"},{"v":0,"d":"£0.00"},null,{"v":-2311.8555472736593,"d":"-2311.856"},{"v":0,"d":"0.000"},null,{"v":504331.79122780496,"d":"£504,331.79"},{"v":0,"d":"£0.00"},null,{"v":-317.28825122190733,"d":"-317.288"},{"v":0,"d":"0.000"},null,{"v":674716.0045812197,"d":"£674,716.00"},{"v":0,"d":"£0.00"},null,{"v":-891.5627010252047,"d":"-891.563"},{"v":0,"d":"0.000"},null,{"v":29236074.307405,"d":"£29,236,074.31"},{"v":0,"d":"£0.00"},null,{"v":-5299.175502064187,"d":"-5299.176"},{"v":0,"d":"0.000"},null,{"v":116653.60990840837,"d":"£116,654"},{"v":116992.58475296361,"d":"£116,993"},null,{"$f":"SUM(IF(BS819:BT819>=BS819, 1))","v":2},{"$f":"SUM(IF(BS819:BT819>=BT819, 1))","v":1},null,{"v":132487.79033099092,"d":"£132,488"},{"v":132783.74522087976,"d":"£132,784"},null,{"$f":"SUM(IF(BY819:BZ819>=BY819, 1))","v":2},{"$f":"SUM(IF(BY819:BZ819>=BZ819, 1))","v":1},null,{"v":93037.3016420906,"d":"£93,037"},{"v":96143.33200802181,"d":"£96,143"},null,{"$f":"SUM(IF(CE819:CF819>=CE819, 1))","v":2},{"$f":"SUM(IF(CE819:CF819>=CF819, 1))","v":1},null,{"v":47974.33878203412,"d":"£47,974"},{"v":48756.11487450392,"d":"£48,756"},null,{"$f":"SUM(IF(CK819:CL819>=CK819, 1))","v":2},{"$f":"SUM(IF(CK819:CL819>=CL819, 1))","v":1},null,{"$f":"AF819*WTP-AC819","v":{"v":46341.86583236541,"d":"£46,342"}},{"v":47542.10646152206,"d":"£47,542"},null,{"$f":"SUM(IF(CQ819:CR819>=CQ819, 1))","v":2},{"$f":"SUM(IF(CQ819:CR819>=CR819, 1))","v":1},null,{"v":-36037455.34349834,"d":"-£36,037,455"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW819:CX819>=CW819, 1))","v":2},{"$f":"SUM(IF(CW819:CX819>=CX819, 1))","v":1},null,{"v":-2028582.5122117829,"d":"-£2,028,583"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC819:DD819>=DC819, 1))","v":2},{"$f":"SUM(IF(DC819:DD819>=DD819, 1))","v":1},null,{"v":-71797479.65222734,"d":"-£71,797,480"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI819:DJ819>=DI819, 1))","v":2},{"$f":"SUM(IF(DI819:DJ819>=DJ819, 1))","v":1},null,{"v":-6850096.815665951,"d":"-£6,850,097"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO819:DP819>=DO819, 1))","v":2},{"$f":"SUM(IF(DO819:DP819>=DP819, 1))","v":1},null,{"v":-18505970.025085315,"d":"-£18,505,970"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU819:DV819>=DU819, 1))","v":2},{"$f":"SUM(IF(DU819:DV819>=DV819, 1))","v":1},null,{"v":-135219584.34868875,"d":"-£135,219,584"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA819:EB819>=EA819, 1))","v":2},{"$f":"SUM(IF(EA819:EB819>=EB819, 1))","v":1}]
[{"$nulls":3},806,{"v":238.66466602376926,"d":"£238.66"},{"v":211.59331864621475,"d":"£211.59"},null,{"v":5.865373988171951,"d":"5.865"},{"v":5.880831880339674,"d":"5.881"},null,{"v":255.68158795624907,"d":"£255.68"},{"v":227.9762229945843,"d":"£227.98"},null,{"v":6.6553762172363164,"d":"6.655"},{"v":6.668652454343548,"d":"6.669"},null,{"v":2023.7041331772475,"d":"£2,023.70"},{"v":1234.5171792920623,"d":"£1,234.52"},null,{"v":4.746035166043259,"d":"4.746"},{"v":4.827454118932848,"d":"4.827"},null,{"v":11407.032097598589,"d":"£11,407.03"},{"v":11401.147706115227,"d":"£11,401.15"},null,{"v":2.9610180154391026,"d":"2.961"},{"v":2.9972073710400533,"d":"2.997"},null,{"v":49821.46404882456,"d":"£49,821.46"},{"v":49480.89414064882,"d":"£49,480.89"},null,{"v":4.585584629752763,"d":"4.586"},{"v":4.710417594436204,"d":"4.710"},null,{"v":2920413.8389941044,"d":"£2,920,413.84"},{"v":0,"d":"£0.00"},null,{"v":-1667.572787519421,"d":"-1667.573"},{"v":0,"d":"0.000"},null,{"v":194615.77936825893,"d":"£194,615.78"},{"v":0,"d":"£0.00"},null,{"v":-93.25866074230859,"d":"-93.259"},{"v":0,"d":"0.000"},null,{"v":18072178.38802985,"d":"£18,072,178.39"},{"v":0,"d":"£0.00"},null,{"v":-1864.4730929007678,"d":"-1864.473"},{"v":0,"d":"0.000"},null,{"v":51155.72044940753,"d":"£51,155.72"},{"v":0,"d":"£0.00"},null,{"v":-314.6107058990034,"d":"-314.611"},{"v":0,"d":"0.000"},null,{"v":5416953.647513063,"d":"£5,416,953.65"},{"v":0,"d":"£0.00"},null,{"v":-1985.5376741708776,"d":"-1985.538"},{"v":0,"d":"0.000"},null,{"v":26655317.374354683,"d":"£26,655,317.37"},{"v":0,"d":"£0.00"},null,{"v":-5925.452921232378,"d":"-5925.453"},{"v":0,"d":"0.000"},null,{"v":117068.81509741525,"d":"£117,069"},{"v":117405.04428814726,"d":"£117,405"},null,{"$f":"SUM(IF(BS822:BT822>=BS822, 1))","v":2},{"$f":"SUM(IF(BS822:BT822>=BT822, 1))","v":1},null,{"v":132851.8427567701,"d":"£132,852"},{"v":133145.07286387638,"d":"£133,145"},null,{"$f":"SUM(IF(BY822:BZ822>=BY822, 1))","v":2},{"$f":"SUM(IF(BY822:BZ822>=BZ822, 1))","v":1},null,{"v":92896.99918768794,"d":"£92,897"},{"v":95314.5651993649,"d":"£95,315"},null,{"$f":"SUM(IF(CE822:CF822>=CE822, 1))","v":2},{"$f":"SUM(IF(CE822:CF822>=CF822, 1))","v":1},null,{"v":47813.32821118346,"d":"£47,813"},{"v":48542.999714685844,"d":"£48,543"},null,{"$f":"SUM(IF(CK822:CL822>=CK822, 1))","v":2},{"$f":"SUM(IF(CK822:CL822>=CL822, 1))","v":1},null,{"$f":"AF822*WTP-AC822","v":{"v":41890.2285462307,"d":"£41,890"}},{"v":44727.457748075256,"d":"£44,727"},null,{"$f":"SUM(IF(CQ822:CR822>=CQ822, 1))","v":2},{"$f":"SUM(IF(CQ822:CR822>=CR822, 1))","v":1},null,{"v":-36271869.58938252,"d":"-£36,271,870"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW822:CX822>=CW822, 1))","v":2},{"$f":"SUM(IF(CW822:CX822>=CX822, 1))","v":1},null,{"v":-2059788.994214431,"d":"-£2,059,789"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC822:DD822>=DC822, 1))","v":2},{"$f":"SUM(IF(DC822:DD822>=DD822, 1))","v":1},null,{"v":-55361640.24604521,"d":"-£55,361,640"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI822:DJ822>=DI822, 1))","v":2},{"$f":"SUM(IF(DI822:DJ822>=DJ822, 1))","v":1},null,{"v":-6343369.838429475,"d":"-£6,343,370"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO822:DP822>=DO822, 1))","v":2},{"$f":"SUM(IF(DO822:DP822>=DP822, 1))","v":1},null,{"v":-45127707.13093062,"d":"-£45,127,707"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU822:DV822>=DU822, 1))","v":2},{"$f":"SUM(IF(DU822:DV822>=DV822, 1))","v":1},null,{"v":-145164375.79900223,"d":"-£145,164,376"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA822:EB822>=EA822, 1))","v":2},{"$f":"SUM(IF(EA822:EB822>=EB822, 1))","v":1}]
[{"$nulls":3},809,{"v":193.9636981624518,"d":"£193.96"},{"v":179.35227313954402,"d":"£179.35"},null,{"v":5.86033126959006,"d":"5.860"},{"v":5.878549579206986,"d":"5.879"},null,{"v":208.38081824017453,"d":"£208.38"},{"v":193.43716470171418,"d":"£193.44"},null,{"v":6.705159429854697,"d":"6.705"},{"v":6.721618002791357,"d":"6.722"},null,{"v":2735.938105024399,"d":"£2,735.94"},{"v":1567.9903094861259,"d":"£1,567.99"},null,{"v":4.873248599754726,"d":"4.873"},{"v":4.981935864831993,"d":"4.982"},null,{"v":13841.646958883453,"d":"£13,841.65"},{"v":13771.57202373305,"d":"£13,771.57"},null,{"v":3.2549643582322694,"d":"3.255"},{"v":3.2878763808113667,"d":"3.288"},null,{"v":49993.06119023054,"d":"£49,993.06"},{"v":49912.88527434367,"d":"£49,912.89"},null,{"v":4.785839253400016,"d":"4.786"},{"v":4.89179231121058,"d":"4.892"},null,{"v":1578786.8414102523,"d":"£1,578,786.84"},{"v":0,"d":"£0.00"},null,{"v":-1968.5162433401392,"d":"-1968.516"},{"v":0,"d":"0.000"},null,{"v":104397.07654602097,"d":"£104,397.08"},{"v":0,"d":"£0.00"},null,{"v":-114.98037573506203,"d":"-114.980"},{"v":0,"d":"0.000"},null,{"v":27127256.433419403,"d":"£27,127,256.43"},{"v":0,"d":"£0.00"},null,{"v":-2524.4170347863987,"d":"-2524.417"},{"v":0,"d":"0.000"},null,{"v":602507.4639486156,"d":"£602,507.46"},{"v":0,"d":"£0.00"},null,{"v":-282.97905970216596,"d":"-282.979"},{"v":0,"d":"0.000"},null,{"v":1255406.7547565983,"d":"£1,255,406.75"},{"v":0,"d":"£0.00"},null,{"v":-1659.0291858990468,"d":"-1659.029"},{"v":0,"d":"0.000"},null,{"v":30668354.57008089,"d":"£30,668,354.57"},{"v":0,"d":"£0.00"},null,{"v":-6549.921899462813,"d":"-6549.922"},{"v":0,"d":"0.000"},null,{"v":117012.66169363874,"d":"£117,013"},{"v":117391.63931100017,"d":"£117,392"},null,{"$f":"SUM(IF(BS825:BT825>=BS825, 1))","v":2},{"$f":"SUM(IF(BS825:BT825>=BT825, 1))","v":1},null,{"v":133894.80777885378,"d":"£133,895"},{"v":134238.9228911254,"d":"£134,239"},null,{"$f":"SUM(IF(BY825:BZ825>=BY825, 1))","v":2},{"$f":"SUM(IF(BY825:BZ825>=BZ825, 1))","v":1},null,{"v":94729.03389007013,"d":"£94,729"},{"v":98070.72698715373,"d":"£98,071"},null,{"$f":"SUM(IF(CE825:CF825>=CE825, 1))","v":2},{"$f":"SUM(IF(CE825:CF825>=CF825, 1))","v":1},null,{"v":51257.640205761934,"d":"£51,258"},{"v":51985.95559249428,"d":"£51,986"},null,{"$f":"SUM(IF(CK825:CL825>=CK825, 1))","v":2},{"$f":"SUM(IF(CK825:CL825>=CL825, 1))","v":1},null,{"$f":"AF825*WTP-AC825","v":{"v":45723.72387776978,"d":"£45,724"}},{"v":47922.96094986792,"d":"£47,923"},null,{"$f":"SUM(IF(CQ825:CR825>=CQ825, 1))","v":2},{"$f":"SUM(IF(CQ825:CR825>=CR825, 1))","v":1},null,{"v":-40949111.70821303,"d":"-£40,949,112"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW825:CX825>=CW825, 1))","v":2},{"$f":"SUM(IF(CW825:CX825>=CX825, 1))","v":1},null,{"v":-2404004.5912472615,"d":"-£2,404,005"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC825:DD825>=DC825, 1))","v":2},{"$f":"SUM(IF(DC825:DD825>=DD825, 1))","v":1},null,{"v":-77615597.12914738,"d":"-£77,615,597"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI825:DJ825>=DI825, 1))","v":2},{"$f":"SUM(IF(DI825:DJ825>=DJ825, 1))","v":1},null,{"v":-6262088.657991935,"d":"-£6,262,089"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO825:DP825>=DO825, 1))","v":2},{"$f":"SUM(IF(DO825:DP825>=DP825, 1))","v":1},null,{"v":-34435990.472737536,"d":"-£34,435,990"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU825:DV825>=DU825, 1))","v":2},{"$f":"SUM(IF(DU825:DV825>=DV825, 1))","v":1},null,{"v":-161666792.55933714,"d":"-£161,666,793"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA825:EB825>=EA825, 1))","v":2},{"$f":"SUM(IF(EA825:EB825>=EB825, 1))","v":1}]
[{"$nulls":3},813,{"v":230.726657952206,"d":"£230.73"},{"v":211.78498235564103,"d":"£211.78"},null,{"v":5.848650664829636,"d":"5.849"},{"v":5.864720455512133,"d":"5.865"},null,{"v":247.76043033635736,"d":"£247.76"},{"v":228.36004274090442,"d":"£228.36"},null,{"v":6.731580893359378,"d":"6.732"},{"v":6.745898191664318,"d":"6.746"},null,{"v":4812.010319432218,"d":"£4,812.01"},{"v":1826.3763891897847,"d":"£1,826.38"},null,{"v":4.7638684459201155,"d":"4.764"},{"v":4.917325001647573,"d":"4.917"},null,{"v":11003.250181343576,"d":"£11,003.25"},{"v":10976.855738619079,"d":"£10,976.86"},null,{"v":2.9270150120773835,"d":"2.927"},{"v":2.965339831799056,"d":"2.965"},null,{"v":50753.34338425038,"d":"£50,753.34"},{"v":50255.77561453143,"d":"£50,255.78"},null,{"v":4.846232867426266,"d":"4.846"},{"v":5.016150725953833,"d":"5.016"},null,{"v":2056846.3017888006,"d":"£2,056,846.30"},{"v":0,"d":"£0.00"},null,{"v":-1744.9929055805637,"d":"-1744.993"},{"v":0,"d":"0.000"},null,{"v":135712.0610731779,"d":"£135,712.06"},{"v":0,"d":"£0.00"},null,{"v":-100.15418776572949,"d":"-100.154"},{"v":0,"d":"0.000"},null,{"v":68153792.10734071,"d":"£68,153,792.11"},{"v":0,"d":"£0.00"},null,{"v":-3502.9901323865315,"d":"-3502.990"},{"v":0,"d":"0.000"},null,{"v":225458.37638086555,"d":"£225,458.38"},{"v":0,"d":"£0.00"},null,{"v":-327.3663217567465,"d":"-327.366"},{"v":0,"d":"0.000"},null,{"v":7835568.104501963,"d":"£7,835,568.10"},{"v":0,"d":"£0.00"},null,{"v":-2675.822337559994,"d":"-2675.822"},{"v":0,"d":"0.000"},null,{"v":78407376.95108551,"d":"£78,407,376.95"},{"v":0,"d":"£0.00"},null,{"v":-8351.325885049566,"d":"-8351.326"},{"v":0,"d":"0.000"},null,{"v":116742.28663864051,"d":"£116,742"},{"v":117082.62412788701,"d":"£117,083"},null,{"$f":"SUM(IF(BS829:BT829>=BS829, 1))","v":2},{"$f":"SUM(IF(BS829:BT829>=BT829, 1))","v":1},null,{"v":134383.85743685122,"d":"£134,384"},{"v":134689.60379054543,"d":"£134,690"},null,{"$f":"SUM(IF(BY829:BZ829>=BY829, 1))","v":2},{"$f":"SUM(IF(BY829:BZ829>=BZ829, 1))","v":1},null,{"v":90465.3585989701,"d":"£90,465"},{"v":96520.12364376168,"d":"£96,520"},null,{"$f":"SUM(IF(CE829:CF829>=CE829, 1))","v":2},{"$f":"SUM(IF(CE829:CF829>=CF829, 1))","v":1},null,{"v":47537.05006020409,"d":"£47,537"},{"v":48329.94089736204,"d":"£48,330"},null,{"$f":"SUM(IF(CK829:CL829>=CK829, 1))","v":2},{"$f":"SUM(IF(CK829:CL829>=CL829, 1))","v":1},null,{"$f":"AF829*WTP-AC829","v":{"v":46171.31396427494,"d":"£46,171"}},{"v":50067.23890454522,"d":"£50,067"},null,{"$f":"SUM(IF(CQ829:CR829>=CQ829, 1))","v":2},{"$f":"SUM(IF(CQ829:CR829>=CR829, 1))","v":1},null,{"v":-36956704.41340008,"d":"-£36,956,704"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW829:CX829>=CW829, 1))","v":2},{"$f":"SUM(IF(CW829:CX829>=CX829, 1))","v":1},null,{"v":-2138795.8163877674,"d":"-£2,138,796"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC829:DD829>=DC829, 1))","v":2},{"$f":"SUM(IF(DC829:DD829>=DD829, 1))","v":1},null,{"v":-138213594.75507134,"d":"-£138,213,595"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI829:DJ829>=DI829, 1))","v":2},{"$f":"SUM(IF(DI829:DJ829>=DJ829, 1))","v":1},null,{"v":-6772784.811515796,"d":"-£6,772,785"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO829:DP829>=DO829, 1))","v":2},{"$f":"SUM(IF(DO829:DP829>=DP829, 1))","v":1},null,{"v":-61352014.85570185,"d":"-£61,352,015"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU829:DV829>=DU829, 1))","v":2},{"$f":"SUM(IF(DU829:DV829>=DV829, 1))","v":1},null,{"v":-245433894.6520768,"d":"-£245,433,895"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA829:EB829>=EA829, 1))","v":2},{"$f":"SUM(IF(EA829:EB829>=EB829, 1))","v":1}]
[{"$nulls":3},816,{"v":303.70945954440293,"d":"£303.71"},{"v":267.54751391401584,"d":"£267.55"},null,{"v":5.850038759511786,"d":"5.850"},{"v":5.86521002566774,"d":"5.865"},null,{"v":325.46329416668726,"d":"£325.46"},{"v":288.4247415150872,"d":"£288.42"},null,{"v":6.724803261783124,"d":"6.725"},{"v":6.737788611819275,"d":"6.738"},null,{"v":2189.5611909248505,"d":"£2,189.56"},{"v":1269.1094806618084,"d":"£1,269.11"},null,{"v":4.861130253416773,"d":"4.861"},{"v":4.9470773367858625,"d":"4.947"},null,{"v":15184.028117291971,"d":"£15,184.03"},{"v":15179.465502706018,"d":"£15,179.47"},null,{"v":2.9411280625060883,"d":"2.941"},{"v":2.9775693756918655,"d":"2.978"},null,{"v":50927.77220818808,"d":"£50,927.77"},{"v":50719.805896830745,"d":"£50,719.81"},null,{"v":3.8513909956158745,"d":"3.851"},{"v":3.9090290290536616,"d":"3.909"},null,{"v":3891923.4163600653,"d":"£3,891,923.42"},{"v":0,"d":"£0.00"},null,{"v":-1632.805010319224,"d":"-1632.805"},{"v":0,"d":"0.000"},null,{"v":256017.92155478918,"d":"£256,017.92"},{"v":0,"d":"£0.00"},null,{"v":-89.75734981300174,"d":"-89.757"},{"v":0,"d":"0.000"},null,{"v":22070736.64643674,"d":"£22,070,736.65"},{"v":0,"d":"£0.00"},null,{"v":-2060.852754596354,"d":"-2060.853"},{"v":0,"d":"0.000"},null,{"v":39160.55168185853,"d":"£39,160.55"},{"v":0,"d":"£0.00"},null,{"v":-312.7728414229549,"d":"-312.773"},{"v":0,"d":"0.000"},null,{"v":3260786.131866173,"d":"£3,260,786.13"},{"v":0,"d":"£0.00"},null,{"v":-903.729545787068,"d":"-903.730"},{"v":0,"d":"0.000"},null,{"v":29518624.667899624,"d":"£29,518,624.67"},{"v":0,"d":"£0.00"},null,{"v":-4999.917501938602,"d":"-4999.918"},{"v":0,"d":"0.000"},null,{"v":116697.06573069132,"d":"£116,697"},{"v":117036.65299944079,"d":"£117,037"},null,{"$f":"SUM(IF(BS832:BT832>=BS832, 1))","v":2},{"$f":"SUM(IF(BS832:BT832>=BT832, 1))","v":1},null,{"v":134170.60194149578,"d":"£134,171"},{"v":134467.34749487042,"d":"£134,467"},null,{"$f":"SUM(IF(BY832:BZ832>=BY832, 1))","v":2},{"$f":"SUM(IF(BY832:BZ832>=BZ832, 1))","v":1},null,{"v":95033.0438774106,"d":"£95,033"},{"v":97672.43725505544,"d":"£97,672"},null,{"$f":"SUM(IF(CE832:CF832>=CE832, 1))","v":2},{"$f":"SUM(IF(CE832:CF832>=CF832, 1))","v":1},null,{"v":43638.53313282979,"d":"£43,639"},{"v":44371.92201113129,"d":"£44,372"},null,{"$f":"SUM(IF(CK832:CL832>=CK832, 1))","v":2},{"$f":"SUM(IF(CK832:CL832>=CL832, 1))","v":1},null,{"$f":"AF832*WTP-AC832","v":{"v":26100.047704129407,"d":"£26,100"}},{"v":27460.774684242482,"d":"£27,461"},null,{"$f":"SUM(IF(CQ832:CR832>=CQ832, 1))","v":2},{"$f":"SUM(IF(CQ832:CR832>=CR832, 1))","v":1},null,{"v":-36548023.622744545,"d":"-£36,548,024"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW832:CX832>=CW832, 1))","v":2},{"$f":"SUM(IF(CW832:CX832>=CX832, 1))","v":1},null,{"v":-2051164.917814824,"d":"-£2,051,165"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC832:DD832>=DC832, 1))","v":2},{"$f":"SUM(IF(DC832:DD832>=DD832, 1))","v":1},null,{"v":-63287791.73836382,"d":"-£63,287,792"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI832:DJ832>=DI832, 1))","v":2},{"$f":"SUM(IF(DI832:DJ832>=DJ832, 1))","v":1},null,{"v":-6294617.3801409565,"d":"-£6,294,617"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO832:DP832>=DO832, 1))","v":2},{"$f":"SUM(IF(DO832:DP832>=DP832, 1))","v":1},null,{"v":-21335377.047607534,"d":"-£21,335,377"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU832:DV832>=DU832, 1))","v":2},{"$f":"SUM(IF(DU832:DV832>=DV832, 1))","v":1},null,{"v":-129516974.70667167,"d":"-£129,516,975"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA832:EB832>=EA832, 1))","v":2},{"$f":"SUM(IF(EA832:EB832>=EB832, 1))","v":1}]
[{"$nulls":3},819,{"v":244.39959439581827,"d":"£244.40"},{"v":222.03959306452973,"d":"£222.04"},null,{"v":5.8359844755153,"d":"5.836"},{"v":5.849195560330149,"d":"5.849"},null,{"v":262.3405103131871,"d":"£262.34"},{"v":239.42879912623337,"d":"£239.43"},null,{"v":6.681061588793129,"d":"6.681"},{"v":6.692133027538325,"d":"6.692"},null,{"v":2157.254205001394,"d":"£2,157.25"},{"v":1149.8225506032747,"d":"£1,149.82"},null,{"v":4.854120372645455,"d":"4.854"},{"v":4.9587827480296,"d":"4.959"},null,{"v":10312.313068941594,"d":"£10,312.31"},{"v":10304.72949206328,"d":"£10,304.73"},null,{"v":3.052657536795584,"d":"3.053"},{"v":3.1133938272176254,"d":"3.113"},null,{"v":51139.37051500816,"d":"£51,139.37"},{"v":50727.94781140229,"d":"£50,727.95"},null,{"v":4.715136008538954,"d":"4.715"},{"v":4.816242395426258,"d":"4.816"},null,{"v":2426856.0902723162,"d":"£2,426,856.09"},{"v":0,"d":"£0.00"},null,{"v":-1433.8729755421662,"d":"-1433.873"},{"v":0,"d":"0.000"},null,{"v":160496.54115704572,"d":"£160,496.54"},{"v":0,"d":"£0.00"},null,{"v":-77.55543048429617,"d":"-77.555"},{"v":0,"d":"0.000"},null,{"v":23258694.734780684,"d":"£23,258,694.73"},{"v":0,"d":"£0.00"},null,{"v":-2416.352740803263,"d":"-2416.353"},{"v":0,"d":"0.000"},null,{"v":67834.40016534037,"d":"£67,834.40"},{"v":0,"d":"£0.00"},null,{"v":-543.2805515334596,"d":"-543.281"},{"v":0,"d":"0.000"},null,{"v":6471983.510931552,"d":"£6,471,983.51"},{"v":0,"d":"£0.00"},null,{"v":-1590.4782673621255,"d":"-1590.478"},{"v":0,"d":"0.000"},null,{"v":32385865.27730694,"d":"£32,385,865.28"},{"v":0,"d":"£0.00"},null,{"v":-6061.53996572531,"d":"-6061.540"},{"v":0,"d":"0.000"},null,{"v":116475.28991591018,"d":"£116,475"},{"v":116761.87161353846,"d":"£116,762"},null,{"$f":"SUM(IF(BS835:BT835>=BS835, 1))","v":2},{"$f":"SUM(IF(BS835:BT835>=BT835, 1))","v":1},null,{"v":133358.89126554938,"d":"£133,359"},{"v":133603.23175164024,"d":"£133,603"},null,{"$f":"SUM(IF(BY835:BZ835>=BY835, 1))","v":2},{"$f":"SUM(IF(BY835:BZ835>=BZ835, 1))","v":1},null,{"v":94925.15324790771,"d":"£94,925"},{"v":98025.83240998872,"d":"£98,026"},null,{"$f":"SUM(IF(CE835:CF835>=CE835, 1))","v":2},{"$f":"SUM(IF(CE835:CF835>=CF835, 1))","v":1},null,{"v":50740.83766697009,"d":"£50,741"},{"v":51963.14705228923,"d":"£51,963"},null,{"$f":"SUM(IF(CK835:CL835>=CK835, 1))","v":2},{"$f":"SUM(IF(CK835:CL835>=CL835, 1))","v":1},null,{"$f":"AF835*WTP-AC835","v":{"v":43163.34965577092,"d":"£43,163"}},{"v":45596.90009712287,"d":"£45,597"},null,{"$f":"SUM(IF(CQ835:CR835>=CQ835, 1))","v":2},{"$f":"SUM(IF(CQ835:CR835>=CR835, 1))","v":1},null,{"v":-31104315.601115637,"d":"-£31,104,316"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW835:CX835>=CW835, 1))","v":2},{"$f":"SUM(IF(CW835:CX835>=CX835, 1))","v":1},null,{"v":-1711605.150842969,"d":"-£1,711,605"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC835:DD835>=DC835, 1))","v":2},{"$f":"SUM(IF(DC835:DD835>=DD835, 1))","v":1},null,{"v":-71585749.55084595,"d":"-£71,585,750"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI835:DJ835>=DI835, 1))","v":2},{"$f":"SUM(IF(DI835:DJ835>=DJ835, 1))","v":1},null,{"v":-10933445.430834532,"d":"-£10,933,445"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO835:DP835>=DO835, 1))","v":2},{"$f":"SUM(IF(DO835:DP835>=DP835, 1))","v":1},null,{"v":-38281548.85817406,"d":"-£38,281,549"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU835:DV835>=DU835, 1))","v":2},{"$f":"SUM(IF(DU835:DV835>=DV835, 1))","v":1},null,{"v":-153616664.59181315,"d":"-£153,616,665"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA835:EB835>=EA835, 1))","v":2},{"$f":"SUM(IF(EA835:EB835>=EB835, 1))","v":1}]
[{"$nulls":3},822,{"v":223.36424663966687,"d":"£223.36"},{"v":208.37872905474774,"d":"£208.38"},null,{"v":5.776790380831309,"d":"5.777"},{"v":5.789978074644643,"d":"5.790"},null,{"v":240.03912325161085,"d":"£240.04"},{"v":224.6595176669269,"d":"£224.66"},null,{"v":6.697598451444397,"d":"6.698"},{"v":6.708267504112096,"d":"6.708"},null,{"v":2467.3575868266394,"d":"£2,467.36"},{"v":1157.2050697306024,"d":"£1,157.21"},null,{"v":4.828447245138683,"d":"4.828"},{"v":4.938617949203914,"d":"4.939"},null,{"v":10229.487848451317,"d":"£10,229.49"},{"v":10216.664599526312,"d":"£10,216.66"},null,{"v":2.908408182793864,"d":"2.908"},{"v":2.9595295143768854,"d":"2.960"},null,{"v":49885.43557005195,"d":"£49,885.44"},{"v":49879.19357509271,"d":"£49,879.19"},null,{"v":4.468341578393888,"d":"4.468"},{"v":4.625337655470431,"d":"4.625"},null,{"v":1626371.610966504,"d":"£1,626,371.61"},{"v":0,"d":"£0.00"},null,{"v":-1431.254590345939,"d":"-1431.255"},{"v":0,"d":"0.000"},null,{"v":107093.6747564224,"d":"£107,093.67"},{"v":0,"d":"£0.00"},null,{"v":-74.29241602213939,"d":"-74.292"},{"v":0,"d":"0.000"},null,{"v":30098527.141399175,"d":"£30,098,527.14"},{"v":0,"d":"£0.00"},null,{"v":-2530.984662643935,"d":"-2530.985"},{"v":0,"d":"0.000"},null,{"v":118629.21948419682,"d":"£118,629.22"},{"v":0,"d":"£0.00"},null,{"v":-472.9287952026458,"d":"-472.929"},{"v":0,"d":"0.000"},null,{"v":98262.23927503747,"d":"£98,262.24"},{"v":0,"d":"£0.00"},null,{"v":-2471.4512253957027,"d":"-2471.451"},{"v":0,"d":"0.000"},null,{"v":32048883.885881335,"d":"£32,048,883.89"},{"v":0,"d":"£0.00"},null,{"v":-6980.911689610362,"d":"-6980.912"},{"v":0,"d":"0.000"},null,{"v":115312.4433699865,"d":"£115,312"},{"v":115591.18276383811,"d":"£115,591"},null,{"$f":"SUM(IF(BS838:BT838>=BS838, 1))","v":2},{"$f":"SUM(IF(BS838:BT838>=BT838, 1))","v":1},null,{"v":133711.92990563632,"d":"£133,712"},{"v":133940.690564575,"d":"£133,941"},null,{"$f":"SUM(IF(BY838:BZ838>=BY838, 1))","v":2},{"$f":"SUM(IF(BY838:BZ838>=BZ838, 1))","v":1},null,{"v":94101.58731594704,"d":"£94,102"},{"v":97615.15391434768,"d":"£97,615"},null,{"$f":"SUM(IF(CE838:CF838>=CE838, 1))","v":2},{"$f":"SUM(IF(CE838:CF838>=CF838, 1))","v":1},null,{"v":47938.67580742596,"d":"£47,939"},{"v":48973.9256880114,"d":"£48,974"},null,{"$f":"SUM(IF(CK838:CL838>=CK838, 1))","v":2},{"$f":"SUM(IF(CK838:CL838>=CL838, 1))","v":1},null,{"$f":"AF838*WTP-AC838","v":{"v":39481.395997825806,"d":"£39,481"}},{"v":42627.55953431591,"d":"£42,628"},null,{"$f":"SUM(IF(CQ838:CR838>=CQ838, 1))","v":2},{"$f":"SUM(IF(CQ838:CR838>=CR838, 1))","v":1},null,{"v":-30251463.417885285,"d":"-£30,251,463"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW838:CX838>=CW838, 1))","v":2},{"$f":"SUM(IF(CW838:CX838>=CX838, 1))","v":1},null,{"v":-1592941.9951992102,"d":"-£1,592,942"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC838:DD838>=DC838, 1))","v":2},{"$f":"SUM(IF(DC838:DD838>=DD838, 1))","v":1},null,{"v":-80718220.39427787,"d":"-£80,718,220"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI838:DJ838>=DI838, 1))","v":2},{"$f":"SUM(IF(DI838:DJ838>=DJ838, 1))","v":1},null,{"v":-9577205.123537114,"d":"-£9,577,205"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO838:DP838>=DO838, 1))","v":2},{"$f":"SUM(IF(DO838:DP838>=DP838, 1))","v":1},null,{"v":-49527286.74718909,"d":"-£49,527,287"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU838:DV838>=DU838, 1))","v":2},{"$f":"SUM(IF(DU838:DV838>=DV838, 1))","v":1},null,{"v":-171667117.67808858,"d":"-£171,667,118"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA838:EB838>=EA838, 1))","v":2},{"$f":"SUM(IF(EA838:EB838>=EB838, 1))","v":1}]
[{"$nulls":3},825,{"v":287.0824912667161,"d":"£287.08"},{"v":274.6387818317104,"d":"£274.64"},null,{"v":5.8655186761081195,"d":"5.866"},{"v":5.883224313615908,"d":"5.883"},null,{"v":309.09828937793105,"d":"£309.10"},{"v":296.3010497257018,"d":"£296.30"},null,{"v":6.6835325017974005,"d":"6.684"},{"v":6.698365028057968,"d":"6.698"},null,{"v":2803.049416072071,"d":"£2,803.05"},{"v":1509.806621360433,"d":"£1,509.81"},null,{"v":4.837214397440537,"d":"4.837"},{"v":4.9521702816547934,"d":"4.952"},null,{"v":12645.439171994285,"d":"£12,645.44"},{"v":12612.483515717211,"d":"£12,612.48"},null,{"v":2.95053662069631,"d":"2.951"},{"v":2.997474899375246,"d":"2.997"},null,{"v":49072.285236526535,"d":"£49,072.29"},{"v":48948.2192960603,"d":"£48,948.22"},null,{"v":4.421598926517714,"d":"4.422"},{"v":4.558114317149505,"d":"4.558"},null,{"v":1331199.831804816,"d":"£1,331,199.83"},{"v":0,"d":"£0.00"},null,{"v":-1894.108970919883,"d":"-1894.109"},{"v":0,"d":"0.000"},null,{"v":87525.80395402387,"d":"£87,525.80"},{"v":0,"d":"£0.00"},null,{"v":-101.44600092717744,"d":"-101.446"},{"v":0,"d":"0.000"},null,{"v":29621738.62343387,"d":"£29,621,738.62"},{"v":0,"d":"£0.00"},null,{"v":-2633.065631098075,"d":"-2633.066"},{"v":0,"d":"0.000"},null,{"v":293935.0153222181,"d":"£293,935.02"},{"v":0,"d":"£0.00"},null,{"v":-418.6475167326424,"d":"-418.648"},{"v":0,"d":"0.000"},null,{"v":2031306.297295145,"d":"£2,031,306.30"},{"v":0,"d":"£0.00"},null,{"v":-2235.138601504657,"d":"-2235.139"},{"v":0,"d":"0.000"},null,{"v":33365705.571810074,"d":"£33,365,705.57"},{"v":0,"d":"£0.00"},null,{"v":-7282.406721182435,"d":"-7282.407"},{"v":0,"d":"0.000"},null,{"v":117023.29103089568,"d":"£117,023"},{"v":117389.84749048644,"d":"£117,390"},null,{"$f":"SUM(IF(BS841:BT841>=BS841, 1))","v":2},{"$f":"SUM(IF(BS841:BT841>=BT841, 1))","v":1},null,{"v":133361.55174657007,"d":"£133,362"},{"v":133670.99951143365,"d":"£133,671"},null,{"$f":"SUM(IF(BY841:BZ841>=BY841, 1))","v":2},{"$f":"SUM(IF(BY841:BZ841>=BZ841, 1))","v":1},null,{"v":93941.23853273867,"d":"£93,941"},{"v":97533.59901173544,"d":"£97,534"},null,{"$f":"SUM(IF(CE841:CF841>=CE841, 1))","v":2},{"$f":"SUM(IF(CE841:CF841>=CF841, 1))","v":1},null,{"v":46365.29324193191,"d":"£46,365"},{"v":47337.014471787705,"d":"£47,337"},null,{"$f":"SUM(IF(CK841:CL841>=CK841, 1))","v":2},{"$f":"SUM(IF(CK841:CL841>=CL841, 1))","v":1},null,{"$f":"AF841*WTP-AC841","v":{"v":39359.69329382774,"d":"£39,360"}},{"v":42214.06704692979,"d":"£42,214"},null,{"$f":"SUM(IF(CQ841:CR841>=CQ841, 1))","v":2},{"$f":"SUM(IF(CQ841:CR841>=CR841, 1))","v":1},null,{"v":-39213379.25020248,"d":"-£39,213,379"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW841:CX841>=CW841, 1))","v":2},{"$f":"SUM(IF(CW841:CX841>=CX841, 1))","v":1},null,{"v":-2116445.8224975727,"d":"-£2,116,446"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC841:DD841>=DC841, 1))","v":2},{"$f":"SUM(IF(DC841:DD841>=DD841, 1))","v":1},null,{"v":-82283051.24539536,"d":"-£82,283,051"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI841:DJ841>=DI841, 1))","v":2},{"$f":"SUM(IF(DI841:DJ841>=DJ841, 1))","v":1},null,{"v":-8666885.349975066,"d":"-£8,666,885"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO841:DP841>=DO841, 1))","v":2},{"$f":"SUM(IF(DO841:DP841>=DP841, 1))","v":1},null,{"v":-46734078.32738829,"d":"-£46,734,078"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU841:DV841>=DU841, 1))","v":2},{"$f":"SUM(IF(DU841:DV841>=DV841, 1))","v":1},null,{"v":-179013839.99545875,"d":"-£179,013,840"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA841:EB841>=EA841, 1))","v":2},{"$f":"SUM(IF(EA841:EB841>=EB841, 1))","v":1}]
[{"$nulls":3},826,{"v":253.221747631182,"d":"£253.22"},{"v":228.67915085595519,"d":"£228.68"},null,{"v":5.866236892487966,"d":"5.866"},{"v":5.882187858040954,"d":"5.882"},null,{"v":271.67626265827147,"d":"£271.68"},{"v":246.54982676875534,"d":"£246.55"},null,{"v":6.660694562206662,"d":"6.661"},{"v":6.674240617347897,"d":"6.674"},null,{"v":2430.585997806168,"d":"£2,430.59"},{"v":1028.7533513010321,"d":"£1,028.75"},null,{"v":4.852510541963275,"d":"4.853"},{"v":4.9830272371265005,"d":"4.983"},null,{"v":14617.141176555928,"d":"£14,617.14"},{"v":14512.086224370387,"d":"£14,512.09"},null,{"v":3.042385676426151,"d":"3.042"},{"v":3.067817283772906,"d":"3.068"},null,{"v":50801.05221818312,"d":"£50,801.05"},{"v":50607.52300727966,"d":"£50,607.52"},null,{"v":4.237935671727824,"d":"4.238"},{"v":4.308814510278488,"d":"4.309"},null,{"v":2624048.3130480186,"d":"£2,624,048.31"},{"v":0,"d":"£0.00"},null,{"v":-1705.4472529595703,"d":"-1705.447"},{"v":0,"d":"0.000"},null,{"v":181325.3004143334,"d":"£181,325.30"},{"v":0,"d":"£0.00"},null,{"v":-97.75530953590162,"d":"-97.755"},{"v":0,"d":"0.000"},null,{"v":31598923.14418872,"d":"£31,598,923.14"},{"v":0,"d":"£0.00"},null,{"v":-2941.9966996618004,"d":"-2941.997"},{"v":0,"d":"0.000"},null,{"v":969962.6524459593,"d":"£969,962.65"},{"v":0,"d":"£0.00"},null,{"v":-234.80767736161602,"d":"-234.808"},{"v":0,"d":"0.000"},null,{"v":3042394.072281784,"d":"£3,042,394.07"},{"v":0,"d":"£0.00"},null,{"v":-1114.2574149404886,"d":"-1114.257"},{"v":0,"d":"0.000"},null,{"v":38416653.48237882,"d":"£38,416,653.48"},{"v":0,"d":"£0.00"},null,{"v":-6094.2643544593775,"d":"-6094.264"},{"v":0,"d":"0.000"},null,{"v":117071.51610212814,"d":"£117,072"},{"v":117415.07800996312,"d":"£117,415"},null,{"$f":"SUM(IF(BS842:BT842>=BS842, 1))","v":2},{"$f":"SUM(IF(BS842:BT842>=BT842, 1))","v":1},null,{"v":132942.21498147497,"d":"£132,942"},{"v":133238.2625201892,"d":"£133,238"},null,{"$f":"SUM(IF(BY842:BZ842>=BY842, 1))","v":2},{"$f":"SUM(IF(BY842:BZ842>=BZ842, 1))","v":1},null,{"v":94619.62484145933,"d":"£94,620"},{"v":98631.79139122898,"d":"£98,632"},null,{"$f":"SUM(IF(CE842:CF842>=CE842, 1))","v":2},{"$f":"SUM(IF(CE842:CF842>=CF842, 1))","v":1},null,{"v":46230.57235196709,"d":"£46,231"},{"v":46844.25945108773,"d":"£46,844"},null,{"$f":"SUM(IF(CK842:CL842>=CK842, 1))","v":2},{"$f":"SUM(IF(CK842:CL842>=CL842, 1))","v":1},null,{"$f":"AF842*WTP-AC842","v":{"v":33957.66121637335,"d":"£33,958"}},{"v":35568.7671982901,"d":"£35,569"},null,{"$f":"SUM(IF(CQ842:CR842>=CQ842, 1))","v":2},{"$f":"SUM(IF(CQ842:CR842>=CR842, 1))","v":1},null,{"v":-36732993.372239426,"d":"-£36,732,993"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW842:CX842>=CW842, 1))","v":2},{"$f":"SUM(IF(CW842:CX842>=CX842, 1))","v":1},null,{"v":-2136431.491132366,"d":"-£2,136,431"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC842:DD842>=DC842, 1))","v":2},{"$f":"SUM(IF(DC842:DD842>=DD842, 1))","v":1},null,{"v":-90438857.13742472,"d":"-£90,438,857"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI842:DJ842>=DI842, 1))","v":2},{"$f":"SUM(IF(DI842:DJ842>=DJ842, 1))","v":1},null,{"v":-5666116.199678279,"d":"-£5,666,116"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO842:DP842>=DO842, 1))","v":2},{"$f":"SUM(IF(DO842:DP842>=DP842, 1))","v":1},null,{"v":-25327542.371091556,"d":"-£25,327,542"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU842:DV842>=DU842, 1))","v":2},{"$f":"SUM(IF(DU842:DV842>=DV842, 1))","v":1},null,{"v":-160301940.57156637,"d":"-£160,301,941"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA842:EB842>=EA842, 1))","v":2},{"$f":"SUM(IF(EA842:EB842>=EB842, 1))","v":1}]
[{"$nulls":3},829,{"v":270.5508988455717,"d":"£270.55"},{"v":235.2092355277398,"d":"£235.21"},null,{"v":5.806006571754016,"d":"5.806"},{"v":5.8242252422983976,"d":"5.824"},null,{"v":289.67196258912435,"d":"£289.67"},{"v":253.54286200726142,"d":"£253.54"},null,{"v":6.6411068223502365,"d":"6.641"},{"v":6.657397995133725,"d":"6.657"},null,{"v":2017.5067938926475,"d":"£2,017.51"},{"v":1085.6958167032953,"d":"£1,085.70"},null,{"v":4.849693097183477,"d":"4.850"},{"v":4.938976833999143,"d":"4.939"},null,{"v":13469.475429073807,"d":"£13,469.48"},{"v":13394.512546998434,"d":"£13,394.51"},null,{"v":2.896438759891324,"d":"2.896"},{"v":2.9251990471388054,"d":"2.925"},null,{"v":49590.610453406465,"d":"£49,590.61"},{"v":49298.61928190597,"d":"£49,298.62"},null,{"v":4.987903084402453,"d":"4.988"},{"v":5.1109271799750635,"d":"5.111"},null,{"v":3805624.1679226123,"d":"£3,805,624.17"},{"v":0,"d":"£0.00"},null,{"v":-1961.803900048382,"d":"-1961.804"},{"v":0,"d":"0.000"},null,{"v":239380.8489243411,"d":"£239,380.85"},{"v":0,"d":"£0.00"},null,{"v":-107.94054399578293,"d":"-107.941"},{"v":0,"d":"0.000"},null,{"v":22020136.308612816,"d":"£22,020,136.31"},{"v":0,"d":"£0.00"},null,{"v":-2109.9129576188357,"d":"-2109.913"},{"v":0,"d":"0.000"},null,{"v":667567.0498842228,"d":"£667,567.05"},{"v":0,"d":"£0.00"},null,{"v":-256.11902290949155,"d":"-256.119"},{"v":0,"d":"0.000"},null,{"v":4725665.36316939,"d":"£4,725,665.36"},{"v":0,"d":"£0.00"},null,{"v":-1991.0557716356982,"d":"-1991.056"},{"v":0,"d":"0.000"},null,{"v":31458373.738513384,"d":"£31,458,373.74"},{"v":0,"d":"£0.00"},null,{"v":-6426.83219620819,"d":"-6426.832"},{"v":0,"d":"0.000"},null,{"v":115849.58053623475,"d":"£115,850"},{"v":116249.29561044021,"d":"£116,249"},null,{"$f":"SUM(IF(BS845:BT845>=BS845, 1))","v":2},{"$f":"SUM(IF(BS845:BT845>=BT845, 1))","v":1},null,{"v":132532.46448441563,"d":"£132,532"},{"v":132894.41704066726,"d":"£132,894"},null,{"$f":"SUM(IF(BY845:BZ845>=BY845, 1))","v":2},{"$f":"SUM(IF(BY845:BZ845>=BZ845, 1))","v":1},null,{"v":94976.35514977688,"d":"£94,976"},{"v":97693.84086327956,"d":"£97,694"},null,{"$f":"SUM(IF(CE845:CF845>=CE845, 1))","v":2},{"$f":"SUM(IF(CE845:CF845>=CF845, 1))","v":1},null,{"v":44459.29976875267,"d":"£44,459"},{"v":45109.46839577767,"d":"£45,109"},null,{"$f":"SUM(IF(CK845:CL845>=CK845, 1))","v":2},{"$f":"SUM(IF(CK845:CL845>=CL845, 1))","v":1},null,{"$f":"AF845*WTP-AC845","v":{"v":50167.451234642605,"d":"£50,167"}},{"v":52919.924317595294,"d":"£52,920"},null,{"$f":"SUM(IF(CQ845:CR845>=CQ845, 1))","v":2},{"$f":"SUM(IF(CQ845:CR845>=CR845, 1))","v":1},null,{"v":-43041702.16889025,"d":"-£43,041,702"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW845:CX845>=CW845, 1))","v":2},{"$f":"SUM(IF(CW845:CX845>=CX845, 1))","v":1},null,{"v":-2398191.72884,"d":"-£2,398,192"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC845:DD845>=DC845, 1))","v":2},{"$f":"SUM(IF(DC845:DD845>=DD845, 1))","v":1},null,{"v":-64218395.46098953,"d":"-£64,218,395"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI845:DJ845>=DI845, 1))","v":2},{"$f":"SUM(IF(DI845:DJ845>=DJ845, 1))","v":1},null,{"v":-5789947.508074054,"d":"-£5,789,948"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO845:DP845>=DO845, 1))","v":2},{"$f":"SUM(IF(DO845:DP845>=DP845, 1))","v":1},null,{"v":-44546780.79588335,"d":"-£44,546,781"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU845:DV845>=DU845, 1))","v":2},{"$f":"SUM(IF(DU845:DV845>=DV845, 1))","v":1},null,{"v":-159995017.6626772,"d":"-£159,995,018"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA845:EB845>=EA845, 1))","v":2},{"$f":"SUM(IF(EA845:EB845>=EB845, 1))","v":1}]
[{"$nulls":3},831,{"v":247.41384045688417,"d":"£247.41"},{"v":244.12673344164432,"d":"£244.13"},null,{"v":5.858686077465699,"d":"5.859"},{"v":5.873026472637934,"d":"5.873"},null,{"v":266.76597832435493,"d":"£266.77"},{"v":263.35877705121317,"d":"£263.36"},null,{"v":6.659422672367031,"d":"6.659"},{"v":6.671649045134402,"d":"6.672"},null,{"v":3206.992054965339,"d":"£3,206.99"},{"v":1618.5054845447603,"d":"£1,618.51"},null,{"v":4.760016473579889,"d":"4.760"},{"v":4.878179856213095,"d":"4.878"},null,{"v":10884.264545621834,"d":"£10,884.26"},{"v":10868.391028565287,"d":"£10,868.39"},null,{"v":2.939133138075338,"d":"2.939"},{"v":2.971655032639658,"d":"2.972"},null,{"v":50363.48583491775,"d":"£50,363.49"},{"v":50412.48716739525,"d":"£50,412.49"},null,{"v":4.661101850952539,"d":"4.661"},{"v":4.793524984523303,"d":"4.794"},null,{"v":348579.0827471135,"d":"£348,579.08"},{"v":0,"d":"£0.00"},null,{"v":-1520.7176925464719,"d":"-1520.718"},{"v":0,"d":"0.000"},null,{"v":22702.76637283307,"d":"£22,702.77"},{"v":0,"d":"£0.00"},null,{"v":-81.46641840998727,"d":"-81.466"},{"v":0,"d":"0.000"},null,{"v":37019422.65951513,"d":"£37,019,422.66"},{"v":0,"d":"£0.00"},null,{"v":-2753.778524812132,"d":"-2753.779"},{"v":0,"d":"0.000"},null,{"v":147312.414464737,"d":"£147,312.41"},{"v":0,"d":"£0.00"},null,{"v":-301.81583540502254,"d":"-301.816"},{"v":0,"d":"0.000"},null,{"v":-783901.2760795954,"d":"-£783,901.28"},{"v":0,"d":"£0.00"},null,{"v":-2118.4457266799263,"d":"-2118.446"},{"v":0,"d":"0.000"},null,{"v":36754115.64702021,"d":"£36,754,115.65"},{"v":0,"d":"£0.00"},null,{"v":-6776.22419785354,"d":"-6776.224"},{"v":0,"d":"0.000"},null,{"v":116926.3077088571,"d":"£116,926"},{"v":117216.40271931705,"d":"£117,216"},null,{"$f":"SUM(IF(BS847:BT847>=BS847, 1))","v":2},{"$f":"SUM(IF(BS847:BT847>=BT847, 1))","v":1},null,{"v":132921.68746901627,"d":"£132,922"},{"v":133169.62212563684,"d":"£133,170"},null,{"$f":"SUM(IF(BY847:BZ847>=BY847, 1))","v":2},{"$f":"SUM(IF(BY847:BZ847>=BZ847, 1))","v":1},null,{"v":91993.33741663245,"d":"£91,993"},{"v":95945.09163971715,"d":"£95,945"},null,{"$f":"SUM(IF(CE847:CF847>=CE847, 1))","v":2},{"$f":"SUM(IF(CE847:CF847>=CF847, 1))","v":1},null,{"v":47898.398215884925,"d":"£47,898"},{"v":48564.709624227864,"d":"£48,565"},null,{"$f":"SUM(IF(CK847:CL847>=CK847, 1))","v":2},{"$f":"SUM(IF(CK847:CL847>=CL847, 1))","v":1},null,{"$f":"AF847*WTP-AC847","v":{"v":42858.55118413303,"d":"£42,859"}},{"v":45458.0125230708,"d":"£45,458"},null,{"$f":"SUM(IF(CQ847:CR847>=CQ847, 1))","v":2},{"$f":"SUM(IF(CQ847:CR847>=CR847, 1))","v":1},null,{"v":-30762932.933676552,"d":"-£30,762,933"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW847:CX847>=CW847, 1))","v":2},{"$f":"SUM(IF(CW847:CX847>=CX847, 1))","v":1},null,{"v":-1652031.1345725786,"d":"-£1,652,031"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC847:DD847>=DC847, 1))","v":2},{"$f":"SUM(IF(DC847:DD847>=DD847, 1))","v":1},null,{"v":-92094993.15575777,"d":"-£92,094,993"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI847:DJ847>=DI847, 1))","v":2},{"$f":"SUM(IF(DI847:DJ847>=DJ847, 1))","v":1},null,{"v":-6183629.122565188,"d":"-£6,183,629"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO847:DP847>=DO847, 1))","v":2},{"$f":"SUM(IF(DO847:DP847>=DP847, 1))","v":1},null,{"v":-41585013.25751893,"d":"-£41,585,013"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU847:DV847>=DU847, 1))","v":2},{"$f":"SUM(IF(DU847:DV847>=DV847, 1))","v":1},null,{"v":-172278599.60409102,"d":"-£172,278,600"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA847:EB847>=EA847, 1))","v":2},{"$f":"SUM(IF(EA847:EB847>=EB847, 1))","v":1}]
[{"$nulls":3},835,{"v":271.18321477190653,"d":"£271.18"},{"v":245.68655670917428,"d":"£245.69"},null,{"v":5.808871817748265,"d":"5.809"},{"v":5.822924228587173,"d":"5.823"},null,{"v":291.0081551305716,"d":"£291.01"},{"v":264.9121444139949,"d":"£264.91"},null,{"v":6.700609842477873,"d":"6.701"},{"v":6.712614736946164,"d":"6.713"},null,{"v":2452.1501812535016,"d":"£2,452.15"},{"v":1418.3679500283981,"d":"£1,418.37"},null,{"v":4.7321412154666165,"d":"4.732"},{"v":4.803471618345402,"d":"4.803"},null,{"v":15557.451579823271,"d":"£15,557.45"},{"v":15574.125802699129,"d":"£15,574.13"},null,{"v":2.9556577747065087,"d":"2.956"},{"v":3.013798954938747,"d":"3.014"},null,{"v":49802.572639821214,"d":"£49,802.57"},{"v":49645.279455103584,"d":"£49,645.28"},null,{"v":4.750850210871938,"d":"4.751"},{"v":4.86770869290143,"d":"4.868"},null,{"v":2744426.90049306,"d":"£2,744,426.90"},{"v":0,"d":"£0.00"},null,{"v":-1512.5831090564761,"d":"-1512.583"},{"v":0,"d":"0.000"},null,{"v":174053.25735913686,"d":"£174,053.26"},{"v":0,"d":"£0.00"},null,{"v":-80.06936420866002,"d":"-80.069"},{"v":0,"d":"0.000"},null,{"v":24259980.3411853,"d":"£24,259,980.34"},{"v":0,"d":"£0.00"},null,{"v":-1673.9252419897202,"d":"-1673.925"},{"v":0,"d":"0.000"},null,{"v":-153121.3159922144,"d":"-£153,121.32"},{"v":0,"d":"£0.00"},null,{"v":-533.9171784365988,"d":"-533.917"},{"v":0,"d":"0.000"},null,{"v":2519452.0651159543,"d":"£2,519,452.07"},{"v":0,"d":"£0.00"},null,{"v":-1871.7870351729182,"d":"-1871.787"},{"v":0,"d":"0.000"},null,{"v":29544791.248161238,"d":"£29,544,791.25"},{"v":0,"d":"£0.00"},null,{"v":-5672.281928864373,"d":"-5672.282"},{"v":0,"d":"0.000"},null,{"v":115906.2531401934,"d":"£115,906"},{"v":116212.79801503428,"d":"£116,213"},null,{"$f":"SUM(IF(BS851:BT851>=BS851, 1))","v":2},{"$f":"SUM(IF(BS851:BT851>=BT851, 1))","v":1},null,{"v":133721.18869442688,"d":"£133,721"},{"v":133987.38259450928,"d":"£133,987"},null,{"$f":"SUM(IF(BY851:BZ851>=BY851, 1))","v":2},{"$f":"SUM(IF(BY851:BZ851>=BZ851, 1))","v":1},null,{"v":92190.67412807883,"d":"£92,191"},{"v":94651.06441687963,"d":"£94,651"},null,{"$f":"SUM(IF(CE851:CF851>=CE851, 1))","v":2},{"$f":"SUM(IF(CE851:CF851>=CF851, 1))","v":1},null,{"v":43555.7039143069,"d":"£43,556"},{"v":44701.85329607582,"d":"£44,702"},null,{"$f":"SUM(IF(CK851:CL851>=CK851, 1))","v":2},{"$f":"SUM(IF(CK851:CL851>=CL851, 1))","v":1},null,{"$f":"AF851*WTP-AC851","v":{"v":45214.43157761755,"d":"£45,214"}},{"v":47708.89440292502,"d":"£47,709"},null,{"$f":"SUM(IF(CQ851:CR851>=CQ851, 1))","v":2},{"$f":"SUM(IF(CQ851:CR851>=CR851, 1))","v":1},null,{"v":-32996089.081622582,"d":"-£32,996,089"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW851:CX851>=CW851, 1))","v":2},{"$f":"SUM(IF(CW851:CX851>=CX851, 1))","v":1},null,{"v":-1775440.5415323372,"d":"-£1,775,441"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC851:DD851>=DC851, 1))","v":2},{"$f":"SUM(IF(DC851:DD851>=DD851, 1))","v":1},null,{"v":-57738485.18097971,"d":"-£57,738,485"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI851:DJ851>=DI851, 1))","v":2},{"$f":"SUM(IF(DI851:DJ851>=DJ851, 1))","v":1},null,{"v":-10525222.252739761,"d":"-£10,525,222"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO851:DP851>=DO851, 1))","v":2},{"$f":"SUM(IF(DO851:DP851>=DP851, 1))","v":1},null,{"v":-39955192.76857431,"d":"-£39,955,193"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU851:DV851>=DU851, 1))","v":2},{"$f":"SUM(IF(DU851:DV851>=DV851, 1))","v":1},null,{"v":-142990429.8254487,"d":"-£142,990,430"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA851:EB851>=EA851, 1))","v":2},{"$f":"SUM(IF(EA851:EB851>=EB851, 1))","v":1}]
[{"$nulls":3},838,{"v":226.058758631376,"d":"£226.06"},{"v":209.6566760192352,"d":"£209.66"},null,{"v":5.840528089752198,"d":"5.841"},{"v":5.8645360383223695,"d":"5.865"},null,{"v":242.89986154846193,"d":"£242.90"},{"v":226.11899558463944,"d":"£226.12"},null,{"v":6.695806789710565,"d":"6.696"},{"v":6.718354497942212,"d":"6.718"},null,{"v":1909.3993520794863,"d":"£1,909.40"},{"v":1168.0434348779906,"d":"£1,168.04"},null,{"v":4.804768220215209,"d":"4.805"},{"v":4.892108398315488,"d":"4.892"},null,{"v":10422.130435988476,"d":"£10,422.13"},{"v":10408.079945352043,"d":"£10,408.08"},null,{"v":2.9852855718234053,"d":"2.985"},{"v":3.019486669567851,"d":"3.019"},null,{"v":51057.31843060105,"d":"£51,057.32"},{"v":50417.00169987859,"d":"£50,417.00"},null,{"v":4.804869372620814,"d":"4.805"},{"v":4.956964695097361,"d":"4.957"},null,{"v":1756586.352850651,"d":"£1,756,586.35"},{"v":0,"d":"£0.00"},null,{"v":-2571.1390324963036,"d":"-2571.139"},{"v":0,"d":"0.000"},null,{"v":112477.31172947565,"d":"£112,477.31"},{"v":0,"d":"£0.00"},null,{"v":-151.13079462190788,"d":"-151.131"},{"v":0,"d":"0.000"},null,{"v":16832859.948109422,"d":"£16,832,859.95"},{"v":0,"d":"£0.00"},null,{"v":-1983.1027873287196,"d":"-1983.103"},{"v":0,"d":"0.000"},null,{"v":125348.54997590429,"d":"£125,348.55"},{"v":0,"d":"£0.00"},null,{"v":-305.1180290269762,"d":"-305.118"},{"v":0,"d":"0.000"},null,{"v":10525853.52248987,"d":"£10,525,853.52"},{"v":0,"d":"£0.00"},null,{"v":-2500.2206080694973,"d":"-2500.221"},{"v":0,"d":"0.000"},null,{"v":29353125.685155325,"d":"£29,353,125.69"},{"v":0,"d":"£0.00"},null,{"v":-7510.711251543404,"d":"-7510.711"},{"v":0,"d":"0.000"},null,{"v":116584.50303641257,"d":"£116,585"},{"v":117081.06409042815,"d":"£117,081"},null,{"$f":"SUM(IF(BS854:BT854>=BS854, 1))","v":2},{"$f":"SUM(IF(BS854:BT854>=BT854, 1))","v":1},null,{"v":133673.23593266282,"d":"£133,673"},{"v":134140.9709632596,"d":"£134,141"},null,{"$f":"SUM(IF(BY854:BZ854>=BY854, 1))","v":2},{"$f":"SUM(IF(BY854:BZ854>=BZ854, 1))","v":1},null,{"v":94185.96505222468,"d":"£94,186"},{"v":96674.12453143175,"d":"£96,674"},null,{"$f":"SUM(IF(CE854:CF854>=CE854, 1))","v":2},{"$f":"SUM(IF(CE854:CF854>=CF854, 1))","v":1},null,{"v":49283.58100047963,"d":"£49,284"},{"v":49981.65344600497,"d":"£49,982"},null,{"$f":"SUM(IF(CK854:CL854>=CK854, 1))","v":2},{"$f":"SUM(IF(CK854:CL854>=CL854, 1))","v":1},null,{"$f":"AF854*WTP-AC854","v":{"v":45040.06902181523,"d":"£45,040"}},{"v":48722.29220206864,"d":"£48,722"},null,{"$f":"SUM(IF(CQ854:CR854>=CQ854, 1))","v":2},{"$f":"SUM(IF(CQ854:CR854>=CR854, 1))","v":1},null,{"v":-53179367.00277673,"d":"-£53,179,367"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW854:CX854>=CW854, 1))","v":2},{"$f":"SUM(IF(CW854:CX854>=CX854, 1))","v":1},null,{"v":-3135093.2041676333,"d":"-£3,135,093"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC854:DD854>=DC854, 1))","v":2},{"$f":"SUM(IF(DC854:DD854>=DD854, 1))","v":1},null,{"v":-56494915.69468382,"d":"-£56,494,916"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI854:DJ854>=DI854, 1))","v":2},{"$f":"SUM(IF(DI854:DJ854>=DJ854, 1))","v":1},null,{"v":-6227709.130515429,"d":"-£6,227,709"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO854:DP854>=DO854, 1))","v":2},{"$f":"SUM(IF(DO854:DP854>=DP854, 1))","v":1},null,{"v":-60530265.683879815,"d":"-£60,530,266"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU854:DV854>=DU854, 1))","v":2},{"$f":"SUM(IF(DU854:DV854>=DV854, 1))","v":1},null,{"v":-179567350.71602342,"d":"-£179,567,351"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA854:EB854>=EA854, 1))","v":2},{"$f":"SUM(IF(EA854:EB854>=EB854, 1))","v":1}]
[{"$nulls":3},842,{"v":288.54711983871147,"d":"£288.55"},{"v":254.91371946278522,"d":"£254.91"},null,{"v":5.8712278151285995,"d":"5.871"},{"v":5.888495430077789,"d":"5.888"},null,{"v":309.20666765315474,"d":"£309.21"},{"v":274.77596773393805,"d":"£274.78"},null,{"v":6.707406164064283,"d":"6.707"},{"v":6.722564759334656,"d":"6.723"},null,{"v":1792.4325579391723,"d":"£1,792.43"},{"v":1097.1330179001209,"d":"£1,097.13"},null,{"v":5.000674774829782,"d":"5.001"},{"v":5.070490878581265,"d":"5.070"},null,{"v":11470.798610299325,"d":"£11,470.80"},{"v":11507.253378644322,"d":"£11,507.25"},null,{"v":2.95547576032978,"d":"2.955"},{"v":3.013686215070905,"d":"3.014"},null,{"v":50551.68026453028,"d":"£50,551.68"},{"v":49662.23193566841,"d":"£49,662.23"},null,{"v":4.12659332104596,"d":"4.127"},{"v":4.287387348644922,"d":"4.287"},null,{"v":3588400.0177977947,"d":"£3,588,400.02"},{"v":0,"d":"£0.00"},null,{"v":-1842.3088090536671,"d":"-1842.309"},{"v":0,"d":"0.000"},null,{"v":233477.80431131093,"d":"£233,477.80"},{"v":0,"d":"£0.00"},null,{"v":-102.7918557704135,"d":"-102.792"},{"v":0,"d":"0.000"},null,{"v":16103952.224403808,"d":"£16,103,952.22"},{"v":0,"d":"£0.00"},null,{"v":-1617.022785956049,"d":"-1617.023"},{"v":0,"d":"0.000"},null,{"v":-320662.594099102,"d":"-£320,662.59"},{"v":0,"d":"£0.00"},null,{"v":-512.0294619438864,"d":"-512.029"},{"v":0,"d":"0.000"},null,{"v":13920070.722701093,"d":"£13,920,070.72"},{"v":0,"d":"£0.00"},null,{"v":-2516.46347891794,"d":"-2516.463"},{"v":0,"d":"0.000"},null,{"v":33525238.175114907,"d":"£33,525,238.18"},{"v":0,"d":"£0.00"},null,{"v":-6590.6163916419555,"d":"-6590.616"},{"v":0,"d":"0.000"},null,{"v":117136.00918273328,"d":"£117,136"},{"v":117514.994882093,"d":"£117,515"},null,{"$f":"SUM(IF(BS858:BT858>=BS858, 1))","v":2},{"$f":"SUM(IF(BS858:BT858>=BT858, 1))","v":1},null,{"v":133838.9166136325,"d":"£133,839"},{"v":134176.51921895918,"d":"£134,177"},null,{"$f":"SUM(IF(BY858:BZ858>=BY858, 1))","v":2},{"$f":"SUM(IF(BY858:BZ858>=BZ858, 1))","v":1},null,{"v":98221.06293865645,"d":"£98,221"},{"v":100312.68455372518,"d":"£100,313"},null,{"$f":"SUM(IF(CE858:CF858>=CE858, 1))","v":2},{"$f":"SUM(IF(CE858:CF858>=CF858, 1))","v":1},null,{"v":47638.716596296275,"d":"£47,639"},{"v":48766.47092277378,"d":"£48,766"},null,{"$f":"SUM(IF(CK858:CL858>=CK858, 1))","v":2},{"$f":"SUM(IF(CK858:CL858>=CL858, 1))","v":1},null,{"$f":"AF858*WTP-AC858","v":{"v":31980.186156388925,"d":"£31,980"}},{"v":36085.51503723002,"d":"£36,086"},null,{"$f":"SUM(IF(CQ858:CR858>=CQ858, 1))","v":2},{"$f":"SUM(IF(CQ858:CR858>=CR858, 1))","v":1},null,{"v":-40434576.19887114,"d":"-£40,434,576"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW858:CX858>=CW858, 1))","v":2},{"$f":"SUM(IF(CW858:CX858>=CX858, 1))","v":1},null,{"v":-2289314.919719581,"d":"-£2,289,315"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC858:DD858>=DC858, 1))","v":2},{"$f":"SUM(IF(DC858:DD858>=DD858, 1))","v":1},null,{"v":-48444407.943524785,"d":"-£48,444,408"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI858:DJ858>=DI858, 1))","v":2},{"$f":"SUM(IF(DI858:DJ858>=DJ858, 1))","v":1},null,{"v":-9919926.644778626,"d":"-£9,919,927"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO858:DP858>=DO858, 1))","v":2},{"$f":"SUM(IF(DO858:DP858>=DP858, 1))","v":1},null,{"v":-64249340.301059894,"d":"-£64,249,340"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU858:DV858>=DU858, 1))","v":2},{"$f":"SUM(IF(DU858:DV858>=DV858, 1))","v":1},null,{"v":-165337566.00795403,"d":"-£165,337,566"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA858:EB858>=EA858, 1))","v":2},{"$f":"SUM(IF(EA858:EB858>=EB858, 1))","v":1}]
[{"$nulls":3},845,{"v":243.08753979466496,"d":"£243.09"},{"v":219.5178443552245,"d":"£219.52"},null,{"v":5.82114573613854,"d":"5.821"},{"v":5.838349579806246,"d":"5.838"},null,{"v":260.83104226581645,"d":"£260.83"},{"v":236.69422492331316,"d":"£236.69"},null,{"v":6.6928968989241175,"d":"6.693"},{"v":6.707665760063654,"d":"6.708"},null,{"v":2194.545228955905,"d":"£2,194.55"},{"v":1414.245880357474,"d":"£1,414.25"},null,{"v":4.897954645285104,"d":"4.898"},{"v":4.974861396219678,"d":"4.975"},null,{"v":10579.14970856721,"d":"£10,579.15"},{"v":10583.645382348162,"d":"£10,583.65"},null,{"v":2.9363574325677737,"d":"2.936"},{"v":2.9825032091776253,"d":"2.983"},null,{"v":49423.60539576786,"d":"£49,423.61"},{"v":49420.34851185831,"d":"£49,420.35"},null,{"v":4.941331583036005,"d":"4.941"},{"v":5.088398823262797,"d":"5.088"},null,{"v":2575573.0511996727,"d":"£2,575,573.05"},{"v":0,"d":"£0.00"},null,{"v":-1879.9460621561188,"d":"-1879.946"},{"v":0,"d":"0.000"},null,{"v":164562.76348167294,"d":"£164,562.76"},{"v":0,"d":"£0.00"},null,{"v":-100.69283651243731,"d":"-100.693"},{"v":0,"d":"0.000"},null,{"v":18494962.18838363,"d":"£18,494,962.19"},{"v":0,"d":"£0.00"},null,{"v":-1822.8740714973965,"d":"-1822.874"},{"v":0,"d":"0.000"},null,{"v":-38661.5918738056,"d":"-£38,661.59"},{"v":0,"d":"£0.00"},null,{"v":-396.84133433993213,"d":"-396.841"},{"v":0,"d":"0.000"},null,{"v":52273.02126215605,"d":"£52,273.02"},{"v":0,"d":"£0.00"},null,{"v":-2360.4307641440873,"d":"-2360.431"},{"v":0,"d":"0.000"},null,{"v":21248709.432453327,"d":"£21,248,709.43"},{"v":0,"d":"£0.00"},null,{"v":-6560.785068649972,"d":"-6560.785"},{"v":0,"d":"0.000"},null,{"v":116179.82718297614,"d":"£116,180"},{"v":116547.47375176969,"d":"£116,547"},null,{"$f":"SUM(IF(BS861:BT861>=BS861, 1))","v":2},{"$f":"SUM(IF(BS861:BT861>=BT861, 1))","v":1},null,{"v":133597.10693621653,"d":"£133,597"},{"v":133916.62097634975,"d":"£133,917"},null,{"$f":"SUM(IF(BY861:BZ861>=BY861, 1))","v":2},{"$f":"SUM(IF(BY861:BZ861>=BZ861, 1))","v":1},null,{"v":95764.54767674618,"d":"£95,765"},{"v":98082.98204403609,"d":"£98,083"},null,{"$f":"SUM(IF(CE861:CF861>=CE861, 1))","v":2},{"$f":"SUM(IF(CE861:CF861>=CF861, 1))","v":1},null,{"v":48147.99894278827,"d":"£48,148"},{"v":49066.418801204345,"d":"£49,066"},null,{"$f":"SUM(IF(CK861:CL861>=CK861, 1))","v":2},{"$f":"SUM(IF(CK861:CL861>=CL861, 1))","v":1},null,{"$f":"AF861*WTP-AC861","v":{"v":49403.02626495224,"d":"£49,403"}},{"v":52347.62795339763,"d":"£52,348"},null,{"$f":"SUM(IF(CQ861:CR861>=CQ861, 1))","v":2},{"$f":"SUM(IF(CQ861:CR861>=CR861, 1))","v":1},null,{"v":-40174494.29432205,"d":"-£40,174,494"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW861:CX861>=CW861, 1))","v":2},{"$f":"SUM(IF(CW861:CX861>=CX861, 1))","v":1},null,{"v":-2178419.4937304193,"d":"-£2,178,419"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC861:DD861>=DC861, 1))","v":2},{"$f":"SUM(IF(DC861:DD861>=DD861, 1))","v":1},null,{"v":-54952443.61833156,"d":"-£54,952,444"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI861:DJ861>=DI861, 1))","v":2},{"$f":"SUM(IF(DI861:DJ861>=DJ861, 1))","v":1},null,{"v":-7898165.094924836,"d":"-£7,898,165"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO861:DP861>=DO861, 1))","v":2},{"$f":"SUM(IF(DO861:DP861>=DP861, 1))","v":1},null,{"v":-47260888.3041439,"d":"-£47,260,888"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU861:DV861>=DU861, 1))","v":2},{"$f":"SUM(IF(DU861:DV861>=DV861, 1))","v":1},null,{"v":-152464410.80545276,"d":"-£152,464,411"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA861:EB861>=EA861, 1))","v":2},{"$f":"SUM(IF(EA861:EB861>=EB861, 1))","v":1}]
[{"$nulls":3},846,{"v":252.01628248190656,"d":"£252.02"},{"v":243.89334708771227,"d":"£243.89"},null,{"v":5.82437005323611,"d":"5.824"},{"v":5.842105231324418,"d":"5.842"},null,{"v":271.49000854353574,"d":"£271.49"},{"v":263.1166885474891,"d":"£263.12"},null,{"v":6.749056582373015,"d":"6.749"},{"v":6.764416718135411,"d":"6.764"},null,{"v":3597.899227715246,"d":"£3,597.90"},{"v":1708.6827359546182,"d":"£1,708.68"},null,{"v":4.684842045205557,"d":"4.685"},{"v":4.805899833596499,"d":"4.806"},null,{"v":11657.110569255525,"d":"£11,657.11"},{"v":11686.326454264074,"d":"£11,686.33"},null,{"v":3.2650666589606914,"d":"3.265"},{"v":3.31475810306984,"d":"3.315"},null,{"v":51061.11726708321,"d":"£51,061.12"},{"v":50779.34431549272,"d":"£50,779.34"},null,{"v":3.78044879094569,"d":"3.780"},{"v":3.860735808676342,"d":"3.861"},null,{"v":880829.2446122966,"d":"£880,829.24"},{"v":0,"d":"£0.00"},null,{"v":-1923.1549631374278,"d":"-1923.155"},{"v":0,"d":"0.000"},null,{"v":58167.823741944456,"d":"£58,167.82"},{"v":0,"d":"£0.00"},null,{"v":-106.70387255010469,"d":"-106.704"},{"v":0,"d":"0.000"},null,{"v":44696377.13362566,"d":"£44,696,377.13"},{"v":0,"d":"£0.00"},null,{"v":-2864.068034808233,"d":"-2864.068"},{"v":0,"d":"0.000"},null,{"v":-259099.92498724535,"d":"-£259,099.92"},{"v":0,"d":"£0.00"},null,{"v":-440.6866140601579,"d":"-440.687"},{"v":0,"d":"0.000"},null,{"v":4499154.079824002,"d":"£4,499,154.08"},{"v":0,"d":"£0.00"},null,{"v":-1281.9671346763864,"d":"-1281.967"},{"v":0,"d":"0.000"},null,{"v":49875428.35681665,"d":"£49,875,428.36"},{"v":0,"d":"£0.00"},null,{"v":-6616.580619232309,"d":"-6616.581"},{"v":0,"d":"0.000"},null,{"v":116235.38478224029,"d":"£116,235"},{"v":116598.21127940065,"d":"£116,598"},null,{"$f":"SUM(IF(BS862:BT862>=BS862, 1))","v":2},{"$f":"SUM(IF(BS862:BT862>=BT862, 1))","v":1},null,{"v":134709.64163891677,"d":"£134,710"},{"v":135025.21767416075,"d":"£135,025"},null,{"$f":"SUM(IF(BY862:BZ862>=BY862, 1))","v":2},{"$f":"SUM(IF(BY862:BZ862>=BZ862, 1))","v":1},null,{"v":90098.9416763959,"d":"£90,099"},{"v":94409.31393597535,"d":"£94,409"},null,{"$f":"SUM(IF(CE862:CF862>=CE862, 1))","v":2},{"$f":"SUM(IF(CE862:CF862>=CF862, 1))","v":1},null,{"v":53644.222609958306,"d":"£53,644"},{"v":54608.83560713272,"d":"£54,609"},null,{"$f":"SUM(IF(CK862:CL862>=CK862, 1))","v":2},{"$f":"SUM(IF(CK862:CL862>=CL862, 1))","v":1},null,{"$f":"AF862*WTP-AC862","v":{"v":24547.8585518306,"d":"£24,548"}},{"v":26435.371858034123,"d":"£26,435"},null,{"$f":"SUM(IF(CQ862:CR862>=CQ862, 1))","v":2},{"$f":"SUM(IF(CQ862:CR862>=CR862, 1))","v":1},null,{"v":-39343928.50736085,"d":"-£39,343,929"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW862:CX862>=CW862, 1))","v":2},{"$f":"SUM(IF(CW862:CX862>=CX862, 1))","v":1},null,{"v":-2192245.2747440385,"d":"-£2,192,245"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC862:DD862>=DC862, 1))","v":2},{"$f":"SUM(IF(DC862:DD862>=DD862, 1))","v":1},null,{"v":-101977737.82979032,"d":"-£101,977,738"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI862:DJ862>=DI862, 1))","v":2},{"$f":"SUM(IF(DI862:DJ862>=DJ862, 1))","v":1},null,{"v":-8554632.356215913,"d":"-£8,554,632"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO862:DP862>=DO862, 1))","v":2},{"$f":"SUM(IF(DO862:DP862>=DP862, 1))","v":1},null,{"v":-30138496.77335173,"d":"-£30,138,497"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU862:DV862>=DU862, 1))","v":2},{"$f":"SUM(IF(DU862:DV862>=DV862, 1))","v":1},null,{"v":-182207040.74146283,"d":"-£182,207,041"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA862:EB862>=EA862, 1))","v":2},{"$f":"SUM(IF(EA862:EB862>=EB862, 1))","v":1}]
[{"$nulls":3},848,{"v":254.97438010878446,"d":"£254.97"},{"v":234.76044354533158,"d":"£234.76"},null,{"v":5.7779813162329905,"d":"5.778"},{"v":5.792135014444129,"d":"5.792"},null,{"v":273.8088128147483,"d":"£273.81"},{"v":253.09073682457202,"d":"£253.09"},null,{"v":6.683515665433796,"d":"6.684"},{"v":6.695476373176006,"d":"6.695"},null,{"v":3157.538371540557,"d":"£3,157.54"},{"v":1779.7288845759094,"d":"£1,779.73"},null,{"v":4.709989011354113,"d":"4.710"},{"v":4.797147080908101,"d":"4.797"},null,{"v":16445.432051632633,"d":"£16,445.43"},{"v":16404.30531705746,"d":"£16,404.31"},null,{"v":3.0521392923685737,"d":"3.052"},{"v":3.0913508729837904,"d":"3.091"},null,{"v":49840.92374398659,"d":"£49,840.92"},{"v":50008.47697252057,"d":"£50,008.48"},null,{"v":5.100806622822532,"d":"5.101"},{"v":5.196693161847489,"d":"5.197"},null,{"v":2197647.582417405,"d":"£2,197,647.58"},{"v":0,"d":"£0.00"},null,{"v":-1538.7819467194356,"d":"-1538.782"},{"v":0,"d":"0.000"},null,{"v":136747.94065079195,"d":"£136,747.94"},{"v":0,"d":"£0.00"},null,{"v":-78.94565852778652,"d":"-78.946"},{"v":0,"d":"0.000"},null,{"v":32823059.281503204,"d":"£32,823,059.28"},{"v":0,"d":"£0.00"},null,{"v":-2076.335306802348,"d":"-2076.335"},{"v":0,"d":"0.000"},null,{"v":369174.19680181006,"d":"£369,174.20"},{"v":0,"d":"£0.00"},null,{"v":-351.9828143051918,"d":"-351.983"},{"v":0,"d":"0.000"},null,{"v":-2621362.8453709693,"d":"-£2,621,362.85"},{"v":0,"d":"£0.00"},null,{"v":-1500.1406596009717,"d":"-1500.141"},{"v":0,"d":"0.000"},null,{"v":32905266.156002246,"d":"£32,905,266.16"},{"v":0,"d":"£0.00"},null,{"v":-5546.186385955733,"d":"-5546.186"},{"v":0,"d":"0.000"},null,{"v":115304.65194455102,"d":"£115,305"},{"v":115607.93984533724,"d":"£115,608"},null,{"$f":"SUM(IF(BS864:BT864>=BS864, 1))","v":2},{"$f":"SUM(IF(BS864:BT864>=BT864, 1))","v":1},null,{"v":133396.50449586118,"d":"£133,397"},{"v":133656.43672669554,"d":"£133,656"},null,{"$f":"SUM(IF(BY864:BZ864>=BY864, 1))","v":2},{"$f":"SUM(IF(BY864:BZ864>=BZ864, 1))","v":1},null,{"v":91042.24185554171,"d":"£91,042"},{"v":94163.21273358613,"d":"£94,163"},null,{"$f":"SUM(IF(CE864:CF864>=CE864, 1))","v":2},{"$f":"SUM(IF(CE864:CF864>=CF864, 1))","v":1},null,{"v":44597.35379573884,"d":"£44,597"},{"v":45422.712142618344,"d":"£45,423"},null,{"$f":"SUM(IF(CK864:CL864>=CK864, 1))","v":2},{"$f":"SUM(IF(CK864:CL864>=CL864, 1))","v":1},null,{"$f":"AF864*WTP-AC864","v":{"v":52175.208712464046,"d":"£52,175"}},{"v":53925.38626442921,"d":"£53,925"},null,{"$f":"SUM(IF(CQ864:CR864>=CQ864, 1))","v":2},{"$f":"SUM(IF(CQ864:CR864>=CR864, 1))","v":1},null,{"v":-32973286.51680612,"d":"-£32,973,287"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW864:CX864>=CW864, 1))","v":2},{"$f":"SUM(IF(CW864:CX864>=CX864, 1))","v":1},null,{"v":-1715661.1112065222,"d":"-£1,715,661"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC864:DD864>=DC864, 1))","v":2},{"$f":"SUM(IF(DC864:DD864>=DD864, 1))","v":1},null,{"v":-74349765.41755016,"d":"-£74,349,765"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI864:DJ864>=DI864, 1))","v":2},{"$f":"SUM(IF(DI864:DJ864>=DJ864, 1))","v":1},null,{"v":-7408830.482905647,"d":"-£7,408,830"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO864:DP864>=DO864, 1))","v":2},{"$f":"SUM(IF(DO864:DP864>=DP864, 1))","v":1},null,{"v":-27381450.346648462,"d":"-£27,381,450"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU864:DV864>=DU864, 1))","v":2},{"$f":"SUM(IF(DU864:DV864>=DV864, 1))","v":1},null,{"v":-143828993.8751169,"d":"-£143,828,994"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA864:EB864>=EA864, 1))","v":2},{"$f":"SUM(IF(EA864:EB864>=EB864, 1))","v":1}]
[{"$nulls":3},851,{"v":235.28905754937568,"d":"£235.29"},{"v":200.45491117831583,"d":"£200.45"},null,{"v":5.844989591576098,"d":"5.845"},{"v":5.862988652355417,"d":"5.863"},null,{"v":251.69982051777356,"d":"£251.70"},{"v":216.06945941443539,"d":"£216.07"},null,{"v":6.696821415134214,"d":"6.697"},{"v":6.7126095318721655,"d":"6.713"},null,{"v":2889.8154550528507,"d":"£2,889.82"},{"v":1470.1233017059906,"d":"£1,470.12"},null,{"v":4.811554470004199,"d":"4.812"},{"v":4.904936405799196,"d":"4.905"},null,{"v":15076.909685966835,"d":"£15,076.91"},{"v":15004.574102445447,"d":"£15,004.57"},null,{"v":3.0367711114255926,"d":"3.037"},{"v":3.079695235240379,"d":"3.080"},null,{"v":50963.74536309175,"d":"£50,963.75"},{"v":50676.700819839054,"d":"£50,676.70"},null,{"v":4.268991915023551,"d":"4.269"},{"v":4.377453712542079,"d":"4.377"},null,{"v":3755017.844424399,"d":"£3,755,017.84"},{"v":0,"d":"£0.00"},null,{"v":-1940.2454617166443,"d":"-1940.245"},{"v":0,"d":"0.000"},null,{"v":257819.06421787303,"d":"£257,819.06"},{"v":0,"d":"£0.00"},null,{"v":-114.24182514837942,"d":"-114.242"},{"v":0,"d":"0.000"},null,{"v":31806194.29845207,"d":"£31,806,194.30"},{"v":0,"d":"£0.00"},null,{"v":-2092.0901667726466,"d":"-2092.090"},{"v":0,"d":"0.000"},null,{"v":665663.625628531,"d":"£665,663.63"},{"v":0,"d":"£0.00"},null,{"v":-395.0065305968006,"d":"-395.007"},{"v":0,"d":"0.000"},null,{"v":4581078.406869248,"d":"£4,581,078.41"},{"v":0,"d":"£0.00"},null,{"v":-1730.992663897932,"d":"-1730.993"},{"v":0,"d":"0.000"},null,{"v":41065773.23959212,"d":"£41,065,773.24"},{"v":0,"d":"£0.00"},null,{"v":-6272.5766481324035,"d":"-6272.577"},{"v":0,"d":"0.000"},null,{"v":116664.50277397259,"d":"£116,665"},{"v":117059.31813593004,"d":"£117,059"},null,{"$f":"SUM(IF(BS867:BT867>=BS867, 1))","v":2},{"$f":"SUM(IF(BS867:BT867>=BT867, 1))","v":1},null,{"v":133684.7284821665,"d":"£133,685"},{"v":134036.12117802887,"d":"£134,036"},null,{"$f":"SUM(IF(BY867:BZ867>=BY867, 1))","v":2},{"$f":"SUM(IF(BY867:BZ867>=BZ867, 1))","v":1},null,{"v":93341.27394503113,"d":"£93,341"},{"v":96628.60481427793,"d":"£96,629"},null,{"$f":"SUM(IF(CE867:CF867>=CE867, 1))","v":2},{"$f":"SUM(IF(CE867:CF867>=CF867, 1))","v":1},null,{"v":45658.51254254502,"d":"£45,659"},{"v":46589.330602362126,"d":"£46,589"},null,{"$f":"SUM(IF(CK867:CL867>=CK867, 1))","v":2},{"$f":"SUM(IF(CK867:CL867>=CL867, 1))","v":1},null,{"$f":"AF867*WTP-AC867","v":{"v":34416.09293737927,"d":"£34,416"}},{"v":36872.37343100252,"d":"£36,872"},null,{"$f":"SUM(IF(CQ867:CR867>=CQ867, 1))","v":2},{"$f":"SUM(IF(CQ867:CR867>=CR867, 1))","v":1},null,{"v":-42559927.078757286,"d":"-£42,559,927"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW867:CX867>=CW867, 1))","v":2},{"$f":"SUM(IF(CW867:CX867>=CX867, 1))","v":1},null,{"v":-2542655.5671854615,"d":"-£2,542,656"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC867:DD867>=DC867, 1))","v":2},{"$f":"SUM(IF(DC867:DD867>=DD867, 1))","v":1},null,{"v":-73647997.633905,"d":"-£73,647,998"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI867:DJ867>=DI867, 1))","v":2},{"$f":"SUM(IF(DI867:DJ867>=DJ867, 1))","v":1},null,{"v":-8565794.237564541,"d":"-£8,565,794"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO867:DP867>=DO867, 1))","v":2},{"$f":"SUM(IF(DO867:DP867>=DP867, 1))","v":1},null,{"v":-39200931.68482789,"d":"-£39,200,932"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU867:DV867>=DU867, 1))","v":2},{"$f":"SUM(IF(DU867:DV867>=DV867, 1))","v":1},null,{"v":-166517306.20224017,"d":"-£166,517,306"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA867:EB867>=EA867, 1))","v":2},{"$f":"SUM(IF(EA867:EB867>=EB867, 1))","v":1}]
[{"$nulls":3},855,{"v":264.0683753764845,"d":"£264.07"},{"v":224.36535020388837,"d":"£224.37"},null,{"v":5.844499455444712,"d":"5.844"},{"v":5.859065741798403,"d":"5.859"},null,{"v":282.47060736139866,"d":"£282.47"},{"v":241.83047172966207,"d":"£241.83"},null,{"v":6.678009662256175,"d":"6.678"},{"v":6.689867686238442,"d":"6.690"},null,{"v":1777.157131625897,"d":"£1,777.16"},{"v":1107.1729681949248,"d":"£1,107.17"},null,{"v":4.865395027192567,"d":"4.865"},{"v":4.959392275519403,"d":"4.959"},null,{"v":13772.460320748834,"d":"£13,772.46"},{"v":13796.996359282612,"d":"£13,797.00"},null,{"v":3.046065463590864,"d":"3.046"},{"v":3.10097909129078,"d":"3.101"},null,{"v":48093.48468390182,"d":"£48,093.48"},{"v":48036.91871242986,"d":"£48,036.92"},null,{"v":3.4339981353161817,"d":"3.434"},{"v":3.5196214074953702,"d":"3.520"},null,{"v":4266664.400281335,"d":"£4,266,664.40"},{"v":0,"d":"£0.00"},null,{"v":-1565.3581851615506,"d":"-1565.358"},{"v":0,"d":"0.000"},null,{"v":289497.34648782556,"d":"£289,497.35"},{"v":0,"d":"£0.00"},null,{"v":-84.4698577918747,"d":"-84.470"},{"v":0,"d":"0.000"},null,{"v":15776053.812308153,"d":"£15,776,053.81"},{"v":0,"d":"£0.00"},null,{"v":-2213.344327751181,"d":"-2213.344"},{"v":0,"d":"0.000"},null,{"v":-231581.99587157497,"d":"-£231,582.00"},{"v":0,"d":"£0.00"},null,{"v":-518.2991331623676,"d":"-518.299"},{"v":0,"d":"0.000"},null,{"v":887955.2969876988,"d":"£887,955.30"},{"v":0,"d":"£0.00"},null,{"v":-1344.0879047683288,"d":"-1344.088"},{"v":0,"d":"0.000"},null,{"v":20988588.86019344,"d":"£20,988,588.86"},{"v":0,"d":"£0.00"},null,{"v":-5725.559408635303,"d":"-5725.559"},{"v":0,"d":"0.000"},null,{"v":116625.92073351775,"d":"£116,626"},{"v":116956.94948576417,"d":"£116,957"},null,{"$f":"SUM(IF(BS871:BT871>=BS871, 1))","v":2},{"$f":"SUM(IF(BS871:BT871>=BT871, 1))","v":1},null,{"v":133277.72263776208,"d":"£133,278"},{"v":133555.52325303917,"d":"£133,556"},null,{"$f":"SUM(IF(BY871:BZ871>=BY871, 1))","v":2},{"$f":"SUM(IF(BY871:BZ871>=BZ871, 1))","v":1},null,{"v":95530.74341222545,"d":"£95,531"},{"v":98080.67254219313,"d":"£98,081"},null,{"$f":"SUM(IF(CE871:CF871>=CE871, 1))","v":2},{"$f":"SUM(IF(CE871:CF871>=CF871, 1))","v":1},null,{"v":47148.848951068445,"d":"£47,149"},{"v":48222.58546653299,"d":"£48,223"},null,{"$f":"SUM(IF(CK871:CL871>=CK871, 1))","v":2},{"$f":"SUM(IF(CK871:CL871>=CL871, 1))","v":1},null,{"$f":"AF871*WTP-AC871","v":{"v":20586.47802242182,"d":"£20,586"}},{"v":22355.509437477536,"d":"£22,356"},null,{"$f":"SUM(IF(CQ871:CR871>=CQ871, 1))","v":2},{"$f":"SUM(IF(CQ871:CR871>=CR871, 1))","v":1},null,{"v":-35573828.10351235,"d":"-£35,573,828"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW871:CX871>=CW871, 1))","v":2},{"$f":"SUM(IF(CW871:CX871>=CX871, 1))","v":1},null,{"v":-1978894.5023253195,"d":"-£1,978,895"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC871:DD871>=DC871, 1))","v":2},{"$f":"SUM(IF(DC871:DD871>=DD871, 1))","v":1},null,{"v":-60042940.36733177,"d":"-£60,042,940"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI871:DJ871>=DI871, 1))","v":2},{"$f":"SUM(IF(DI871:DJ871>=DJ871, 1))","v":1},null,{"v":-10134400.667375777,"d":"-£10,134,401"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO871:DP871>=DO871, 1))","v":2},{"$f":"SUM(IF(DO871:DP871>=DP871, 1))","v":1},null,{"v":-27769713.392354272,"d":"-£27,769,713"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU871:DV871>=DU871, 1))","v":2},{"$f":"SUM(IF(DU871:DV871>=DV871, 1))","v":1},null,{"v":-135499777.0328995,"d":"-£135,499,777"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA871:EB871>=EA871, 1))","v":2},{"$f":"SUM(IF(EA871:EB871>=EB871, 1))","v":1}]
[{"$nulls":3},858,{"v":231.46487412140905,"d":"£231.46"},{"v":217.8220507564732,"d":"£217.82"},null,{"v":5.931935549549948,"d":"5.932"},{"v":5.948581337576106,"d":"5.949"},null,{"v":248.94512637172662,"d":"£248.95"},{"v":234.9352187397051,"d":"£234.94"},null,{"v":6.647940356432643,"d":"6.648"},{"v":6.661878872845186,"d":"6.662"},null,{"v":2327.1785362441756,"d":"£2,327.18"},{"v":1383.495345261783,"d":"£1,383.50"},null,{"v":4.94312475266422,"d":"4.943"},{"v":5.054106095621815,"d":"5.054"},null,{"v":15165.257643654648,"d":"£15,165.26"},{"v":15163.605132004726,"d":"£15,163.61"},null,{"v":2.9246264813732687,"d":"2.925"},{"v":2.9711599544336598,"d":"2.971"},null,{"v":49668.91417597944,"d":"£49,668.91"},{"v":49230.774568951994,"d":"£49,230.77"},null,{"v":4.68087823221448,"d":"4.681"},{"v":4.814900194054407,"d":"4.815"},null,{"v":1486301.9277364777,"d":"£1,486,301.93"},{"v":0,"d":"£0.00"},null,{"v":-1813.4565089773319,"d":"-1813.457"},{"v":0,"d":"0.000"},null,{"v":94068.359333154,"d":"£94,068.36"},{"v":0,"d":"£0.00"},null,{"v":-93.58900892889086,"d":"-93.589"},{"v":0,"d":"0.000"},null,{"v":22093732.849170756,"d":"£22,093,732.85"},{"v":0,"d":"£0.00"},null,{"v":-2598.3213073814954,"d":"-2598.321"},{"v":0,"d":"0.000"},null,{"v":14403.864169927303,"d":"£14,403.86"},{"v":0,"d":"£0.00"},null,{"v":-405.60187599807864,"d":"-405.602"},{"v":0,"d":"0.000"},null,{"v":6792985.444518714,"d":"£6,792,985.44"},{"v":0,"d":"£0.00"},null,{"v":-2077.8975957027355,"d":"-2077.898"},{"v":0,"d":"0.000"},null,{"v":30481492.444929026,"d":"£30,481,492.44"},{"v":0,"d":"£0.00"},null,{"v":-6988.866296988532,"d":"-6988.866"},{"v":0,"d":"0.000"},null,{"v":118407.24611687755,"d":"£118,407"},{"v":118753.80470076564,"d":"£118,754"},null,{"$f":"SUM(IF(BS874:BT874>=BS874, 1))","v":2},{"$f":"SUM(IF(BS874:BT874>=BT874, 1))","v":1},null,{"v":132709.86200228112,"d":"£132,710"},{"v":133002.64223816403,"d":"£133,003"},null,{"$f":"SUM(IF(BY874:BZ874>=BY874, 1))","v":2},{"$f":"SUM(IF(BY874:BZ874>=BZ874, 1))","v":1},null,{"v":96535.31651704022,"d":"£96,535"},{"v":99698.62656717454,"d":"£99,699"},null,{"$f":"SUM(IF(CE874:CF874>=CE874, 1))","v":2},{"$f":"SUM(IF(CE874:CF874>=CF874, 1))","v":1},null,{"v":43327.27198381073,"d":"£43,327"},{"v":44259.59395666847,"d":"£44,260"},null,{"$f":"SUM(IF(CK874:CL874>=CK874, 1))","v":2},{"$f":"SUM(IF(CK874:CL874>=CL874, 1))","v":1},null,{"$f":"AF874*WTP-AC874","v":{"v":43948.650468310174,"d":"£43,949"}},{"v":47067.22931213614,"d":"£47,067"},null,{"$f":"SUM(IF(CQ874:CR874>=CQ874, 1))","v":2},{"$f":"SUM(IF(CQ874:CR874>=CR874, 1))","v":1},null,{"v":-37755432.107283115,"d":"-£37,755,432"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW874:CX874>=CW874, 1))","v":2},{"$f":"SUM(IF(CW874:CX874>=CX874, 1))","v":1},null,{"v":-1965848.5379109713,"d":"-£1,965,849"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC874:DD874>=DC874, 1))","v":2},{"$f":"SUM(IF(DC874:DD874>=DD874, 1))","v":1},null,{"v":-74060158.99680066,"d":"-£74,060,159"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI874:DJ874>=DI874, 1))","v":2},{"$f":"SUM(IF(DI874:DJ874>=DJ874, 1))","v":1},null,{"v":-8126441.3841315005,"d":"-£8,126,441"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO874:DP874>=DO874, 1))","v":2},{"$f":"SUM(IF(DO874:DP874>=DP874, 1))","v":1},null,{"v":-48350937.35857343,"d":"-£48,350,937"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU874:DV874>=DU874, 1))","v":2},{"$f":"SUM(IF(DU874:DV874>=DV874, 1))","v":1},null,{"v":-170258818.38469967,"d":"-£170,258,818"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA874:EB874>=EA874, 1))","v":2},{"$f":"SUM(IF(EA874:EB874>=EB874, 1))","v":1}]
[{"$nulls":3},861,{"v":246.59893429478427,"d":"£246.60"},{"v":224.60698393936968,"d":"£224.61"},null,{"v":5.823442284181833,"d":"5.823"},{"v":5.84127323889145,"d":"5.841"},null,{"v":264.66611574864123,"d":"£264.67"},{"v":242.11069605296973,"d":"£242.11"},null,{"v":6.6972676148916594,"d":"6.697"},{"v":6.712453357544133,"d":"6.712"},null,{"v":3021.7581620196925,"d":"£3,021.76"},{"v":1616.9973451813871,"d":"£1,617.00"},null,{"v":4.846815596600203,"d":"4.847"},{"v":4.9586492014340084,"d":"4.959"},null,{"v":12522.518310242269,"d":"£12,522.52"},{"v":12486.73633889564,"d":"£12,486.74"},null,{"v":3.065487086524617,"d":"3.065"},{"v":3.1125086837861833,"d":"3.113"},null,{"v":49333.12950014703,"d":"£49,333.13"},{"v":49122.98097092315,"d":"£49,122.98"},null,{"v":4.159987866138842,"d":"4.160"},{"v":4.281562873228789,"d":"4.282"},null,{"v":2361762.6793496856,"d":"£2,361,762.68"},{"v":0,"d":"£0.00"},null,{"v":-1914.9044395682663,"d":"-1914.904"},{"v":0,"d":"0.000"},null,{"v":156113.08295568713,"d":"£156,113.08"},{"v":0,"d":"£0.00"},null,{"v":-105.10525339079648,"d":"-105.105"},{"v":0,"d":"0.000"},null,{"v":32741590.8057198,"d":"£32,741,590.81"},{"v":0,"d":"£0.00"},null,{"v":-2606.5719401529145,"d":"-2606.572"},{"v":0,"d":"0.000"},null,{"v":318330.7525168343,"d":"£318,330.75"},{"v":0,"d":"£0.00"},null,{"v":-418.32296761447736,"d":"-418.323"},{"v":0,"d":"0.000"},null,{"v":3285871.648794736,"d":"£3,285,871.65"},{"v":0,"d":"£0.00"},null,{"v":-1900.9405893737912,"d":"-1900.941"},{"v":0,"d":"0.000"},null,{"v":38863668.96933674,"d":"£38,863,668.97"},{"v":0,"d":"£0.00"},null,{"v":-6945.845190100245,"d":"-6945.845"},{"v":0,"d":"0.000"},null,{"v":116222.24674934187,"d":"£116,222"},{"v":116600.85779388962,"d":"£116,601"},null,{"$f":"SUM(IF(BS877:BT877>=BS877, 1))","v":2},{"$f":"SUM(IF(BS877:BT877>=BT877, 1))","v":1},null,{"v":133680.68618208455,"d":"£133,681"},{"v":134006.9564548297,"d":"£134,007"},null,{"$f":"SUM(IF(BY877:BZ877>=BY877, 1))","v":2},{"$f":"SUM(IF(BY877:BZ877>=BZ877, 1))","v":1},null,{"v":93914.55376998438,"d":"£93,915"},{"v":97555.98668349878,"d":"£97,556"},null,{"$f":"SUM(IF(CE877:CF877>=CE877, 1))","v":2},{"$f":"SUM(IF(CE877:CF877>=CF877, 1))","v":1},null,{"v":48787.22342025007,"d":"£48,787"},{"v":49763.43733682802,"d":"£49,763"},null,{"$f":"SUM(IF(CK877:CL877>=CK877, 1))","v":2},{"$f":"SUM(IF(CK877:CL877>=CL877, 1))","v":1},null,{"$f":"AF877*WTP-AC877","v":{"v":33866.6278226298,"d":"£33,867"}},{"v":36508.27649365264,"d":"£36,508"},null,{"$f":"SUM(IF(CQ877:CR877>=CQ877, 1))","v":2},{"$f":"SUM(IF(CQ877:CR877>=CR877, 1))","v":1},null,{"v":-40659851.47071501,"d":"-£40,659,851"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW877:CX877>=CW877, 1))","v":2},{"$f":"SUM(IF(CW877:CX877>=CX877, 1))","v":1},null,{"v":-2258218.150771617,"d":"-£2,258,218"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC877:DD877>=DC877, 1))","v":2},{"$f":"SUM(IF(DC877:DD877>=DD877, 1))","v":1},null,{"v":-84873029.60877809,"d":"-£84,873,030"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI877:DJ877>=DI877, 1))","v":2},{"$f":"SUM(IF(DI877:DJ877>=DJ877, 1))","v":1},null,{"v":-8684790.104806382,"d":"-£8,684,790"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO877:DP877>=DO877, 1))","v":2},{"$f":"SUM(IF(DO877:DP877>=DP877, 1))","v":1},null,{"v":-41304683.43627056,"d":"-£41,304,683"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU877:DV877>=DU877, 1))","v":2},{"$f":"SUM(IF(DU877:DV877>=DV877, 1))","v":1},null,{"v":-177780572.77134165,"d":"-£177,780,573"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA877:EB877>=EA877, 1))","v":2},{"$f":"SUM(IF(EA877:EB877>=EB877, 1))","v":1}]
[{"$nulls":3},864,{"v":358.4605675368548,"d":"£358.46"},{"v":316.8713363363436,"d":"£316.87"},null,{"v":5.798673688891561,"d":"5.799"},{"v":5.81459905163462,"d":"5.815"},null,{"v":384.174447117503,"d":"£384.17"},{"v":341.5794257852233,"d":"£341.58"},null,{"v":6.687959207722077,"d":"6.688"},{"v":6.701349166589747,"d":"6.701"},null,{"v":1729.4990571413316,"d":"£1,729.50"},{"v":1310.7123452658752,"d":"£1,310.71"},null,{"v":4.721978506907398,"d":"4.722"},{"v":4.77859439433312,"d":"4.779"},null,{"v":12782.84251880787,"d":"£12,782.84"},{"v":12762.565461158758,"d":"£12,762.57"},null,{"v":2.776759588432737,"d":"2.777"},{"v":2.81966262988894,"d":"2.820"},null,{"v":49790.88259517848,"d":"£49,790.88"},{"v":49463.40552400913,"d":"£49,463.41"},null,{"v":4.381321825975817,"d":"4.381"},{"v":4.551920041381307,"d":"4.552"},null,{"v":4475559.817723253,"d":"£4,475,559.82"},{"v":0,"d":"£0.00"},null,{"v":-1713.7829076924409,"d":"-1713.783"},{"v":0,"d":"0.000"},null,{"v":302076.05688154924,"d":"£302,076.06"},{"v":0,"d":"£0.00"},null,{"v":-94.95912550433624,"d":"-94.959"},{"v":0,"d":"0.000"},null,{"v":9628851.82043632,"d":"£9,628,851.82"},{"v":0,"d":"£0.00"},null,{"v":-1301.7270492262032,"d":"-1301.727"},{"v":0,"d":"0.000"},null,{"v":180696.17244871866,"d":"£180,696.17"},{"v":0,"d":"£0.00"},null,{"v":-382.3244728943049,"d":"-382.324"},{"v":0,"d":"0.000"},null,{"v":5148115.475195667,"d":"£5,148,115.48"},{"v":0,"d":"£0.00"},null,{"v":-2681.8955893116254,"d":"-2681.896"},{"v":0,"d":"0.000"},null,{"v":19735299.342685506,"d":"£19,735,299.34"},{"v":0,"d":"£0.00"},null,{"v":-6174.68914462891,"d":"-6174.689"},{"v":0,"d":"0.000"},null,{"v":115615.01321029436,"d":"£115,615"},{"v":115975.10969635606,"d":"£115,975"},null,{"$f":"SUM(IF(BS880:BT880>=BS880, 1))","v":2},{"$f":"SUM(IF(BS880:BT880>=BT880, 1))","v":1},null,{"v":133375.00970732406,"d":"£133,375"},{"v":133685.4039060097,"d":"£133,685"},null,{"$f":"SUM(IF(BY880:BZ880>=BY880, 1))","v":2},{"$f":"SUM(IF(BY880:BZ880>=BZ880, 1))","v":1},null,{"v":92710.07108100662,"d":"£92,710"},{"v":94261.17554139653,"d":"£94,261"},null,{"$f":"SUM(IF(CE880:CF880>=CE880, 1))","v":2},{"$f":"SUM(IF(CE880:CF880>=CF880, 1))","v":1},null,{"v":42752.34924984687,"d":"£42,752"},{"v":43630.687136620036,"d":"£43,631"},null,{"$f":"SUM(IF(CK880:CL880>=CK880, 1))","v":2},{"$f":"SUM(IF(CK880:CL880>=CL880, 1))","v":1},null,{"$f":"AF880*WTP-AC880","v":{"v":37835.55392433786,"d":"£37,836"}},{"v":41574.99530361701,"d":"£41,575"},null,{"$f":"SUM(IF(CQ880:CR880>=CQ880, 1))","v":2},{"$f":"SUM(IF(CQ880:CR880>=CR880, 1))","v":1},null,{"v":-38751217.97157207,"d":"-£38,751,218"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW880:CX880>=CW880, 1))","v":2},{"$f":"SUM(IF(CW880:CX880>=CX880, 1))","v":1},null,{"v":-2201258.566968274,"d":"-£2,201,259"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC880:DD880>=DC880, 1))","v":2},{"$f":"SUM(IF(DC880:DD880>=DD880, 1))","v":1},null,{"v":-35663392.804960385,"d":"-£35,663,393"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI880:DJ880>=DI880, 1))","v":2},{"$f":"SUM(IF(DI880:DJ880>=DJ880, 1))","v":1},null,{"v":-7827185.630334817,"d":"-£7,827,186"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO880:DP880>=DO880, 1))","v":2},{"$f":"SUM(IF(DO880:DP880>=DP880, 1))","v":1},null,{"v":-58786027.26142818,"d":"-£58,786,027"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU880:DV880>=DU880, 1))","v":2},{"$f":"SUM(IF(DU880:DV880>=DV880, 1))","v":1},null,{"v":-143229082.2352637,"d":"-£143,229,082"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA880:EB880>=EA880, 1))","v":2},{"$f":"SUM(IF(EA880:EB880>=EB880, 1))","v":1}]
[{"$nulls":3},867,{"v":214.89186971963355,"d":"£214.89"},{"v":196.99987184157115,"d":"£197.00"},null,{"v":5.862468070171116,"d":"5.862"},{"v":5.880643900613543,"d":"5.881"},null,{"v":230.75174790980108,"d":"£230.75"},{"v":212.4196844649219,"d":"£212.42"},null,{"v":6.669256278894431,"d":"6.669"},{"v":6.685094102844696,"d":"6.685"},null,{"v":2904.00672291161,"d":"£2,904.01"},{"v":1624.8474884598395,"d":"£1,624.85"},null,{"v":4.867171942762277,"d":"4.867"},{"v":4.949149143757117,"d":"4.949"},null,{"v":15780.245743969052,"d":"£15,780.25"},{"v":15755.78286407371,"d":"£15,755.78"},null,{"v":3.1056590666652006,"d":"3.106"},{"v":3.152919882750099,"d":"3.153"},null,{"v":50186.838599054114,"d":"£50,186.84"},{"v":50020.83717554298,"d":"£50,020.84"},null,{"v":4.534041363143177,"d":"4.534"},{"v":4.65592750208288,"d":"4.656"},null,{"v":1930416.5396304922,"d":"£1,930,416.54"},{"v":0,"d":"£0.00"},null,{"v":-1961.0400105513759,"d":"-1961.040"},{"v":0,"d":"0.000"},null,{"v":124633.01336603909,"d":"£124,633.01"},{"v":0,"d":"£0.00"},null,{"v":-107.67558873104983,"d":"-107.676"},{"v":0,"d":"0.000"},null,{"v":29358640.90003574,"d":"£29,358,640.90"},{"v":0,"d":"£0.00"},null,{"v":-1881.5008649247986,"d":"-1881.501"},{"v":0,"d":"0.000"},null,{"v":222326.43778797216,"d":"£222,326.44"},{"v":0,"d":"£0.00"},null,{"v":-429.5213373102802,"d":"-429.521"},{"v":0,"d":"0.000"},null,{"v":2672153.9632282434,"d":"£2,672,153.96"},{"v":0,"d":"£0.00"},null,{"v":-1962.022507647222,"d":"-1962.023"},{"v":0,"d":"0.000"},null,{"v":34308170.85404848,"d":"£34,308,170.85"},{"v":0,"d":"£0.00"},null,{"v":-6341.760309164727,"d":"-6341.760"},{"v":0,"d":"0.000"},null,{"v":117034.46953370268,"d":"£117,034"},{"v":117415.87814042928,"d":"£117,416"},null,{"$f":"SUM(IF(BS883:BT883>=BS883, 1))","v":2},{"$f":"SUM(IF(BS883:BT883>=BT883, 1))","v":1},null,{"v":133154.37382997884,"d":"£133,154"},{"v":133489.462372429,"d":"£133,489"},null,{"$f":"SUM(IF(BY883:BZ883>=BY883, 1))","v":2},{"$f":"SUM(IF(BY883:BZ883>=BZ883, 1))","v":1},null,{"v":94439.43213233392,"d":"£94,439"},{"v":97358.1353866825,"d":"£97,358"},null,{"$f":"SUM(IF(CE883:CF883>=CE883, 1))","v":2},{"$f":"SUM(IF(CE883:CF883>=CF883, 1))","v":1},null,{"v":46332.93558933496,"d":"£46,333"},{"v":47302.61479092827,"d":"£47,303"},null,{"$f":"SUM(IF(CK883:CL883>=CK883, 1))","v":2},{"$f":"SUM(IF(CK883:CL883>=CL883, 1))","v":1},null,{"$f":"AF883*WTP-AC883","v":{"v":40493.98866380943,"d":"£40,494"}},{"v":43097.71286611463,"d":"£43,098"},null,{"$f":"SUM(IF(CQ883:CR883>=CQ883, 1))","v":2},{"$f":"SUM(IF(CQ883:CR883>=CR883, 1))","v":1},null,{"v":-41151216.75065801,"d":"-£41,151,217"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW883:CX883>=CW883, 1))","v":2},{"$f":"SUM(IF(CW883:CX883>=CX883, 1))","v":1},null,{"v":-2278144.7879870357,"d":"-£2,278,145"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC883:DD883>=DC883, 1))","v":2},{"$f":"SUM(IF(DC883:DD883>=DD883, 1))","v":1},null,{"v":-66988658.19853171,"d":"-£66,988,658"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI883:DJ883>=DI883, 1))","v":2},{"$f":"SUM(IF(DI883:DJ883>=DJ883, 1))","v":1},null,{"v":-8812753.183993576,"d":"-£8,812,753"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO883:DP883>=DO883, 1))","v":2},{"$f":"SUM(IF(DO883:DP883>=DP883, 1))","v":1},null,{"v":-41912604.11617268,"d":"-£41,912,604"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU883:DV883>=DU883, 1))","v":2},{"$f":"SUM(IF(DU883:DV883>=DV883, 1))","v":1},null,{"v":-161143377.03734303,"d":"-£161,143,377"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA883:EB883>=EA883, 1))","v":2},{"$f":"SUM(IF(EA883:EB883>=EB883, 1))","v":1}]
[{"$nulls":3},870,{"v":259.95857613773,"d":"£259.96"},{"v":231.07227255676068,"d":"£231.07"},null,{"v":5.839450641679876,"d":"5.839"},{"v":5.856809748688211,"d":"5.857"},null,{"v":278.7662370947861,"d":"£278.77"},{"v":249.16805751285477,"d":"£249.17"},null,{"v":6.668084561135892,"d":"6.668"},{"v":6.683071567632026,"d":"6.683"},null,{"v":1396.6730087706787,"d":"£1,396.67"},{"v":1049.6058186690998,"d":"£1,049.61"},null,{"v":4.916484936879512,"d":"4.916"},{"v":4.977186775023414,"d":"4.977"},null,{"v":17731.621381098314,"d":"£17,731.62"},{"v":17698.781940622124,"d":"£17,698.78"},null,{"v":3.1050052670193433,"d":"3.105"},{"v":3.159249849606901,"d":"3.159"},null,{"v":50843.821712175035,"d":"£50,843.82"},{"v":50572.53922755552,"d":"£50,572.54"},null,{"v":4.245811533118774,"d":"4.246"},{"v":4.352121020835199,"d":"4.352"},null,{"v":3140338.7934816517,"d":"£3,140,338.79"},{"v":0,"d":"£0.00"},null,{"v":-1887.17386444658,"d":"-1887.174"},{"v":0,"d":"0.000"},null,{"v":210095.67740217142,"d":"£210,095.68"},{"v":0,"d":"£0.00"},null,{"v":-106.38172098794139,"d":"-106.382"},{"v":0,"d":"0.000"},null,{"v":8078699.2919772435,"d":"£8,078,699.29"},{"v":0,"d":"£0.00"},null,{"v":-1412.9595387317634,"d":"-1412.960"},{"v":0,"d":"0.000"},null,{"v":300557.4663857295,"d":"£300,557.47"},{"v":0,"d":"£0.00"},null,{"v":-496.46443639893573,"d":"-496.464"},{"v":0,"d":"0.000"},null,{"v":4508940.229659837,"d":"£4,508,940.23"},{"v":0,"d":"£0.00"},null,{"v":-1766.9519896627926,"d":"-1766.952"},{"v":0,"d":"0.000"},null,{"v":16238631.458906632,"d":"£16,238,631.46"},{"v":0,"d":"£0.00"},null,{"v":-5669.931550228013,"d":"-5669.932"},{"v":0,"d":"0.000"},null,{"v":116529.0542574598,"d":"£116,529"},{"v":116905.12270120747,"d":"£116,905"},null,{"$f":"SUM(IF(BS886:BT886>=BS886, 1))","v":2},{"$f":"SUM(IF(BS886:BT886>=BT886, 1))","v":1},null,{"v":133082.92498562305,"d":"£133,083"},{"v":133412.26329512766,"d":"£133,412"},null,{"$f":"SUM(IF(BY886:BZ886>=BY886, 1))","v":2},{"$f":"SUM(IF(BY886:BZ886>=BZ886, 1))","v":1},null,{"v":96933.02572881956,"d":"£96,933"},{"v":98494.12968179918,"d":"£98,494"},null,{"$f":"SUM(IF(CE886:CF886>=CE886, 1))","v":2},{"$f":"SUM(IF(CE886:CF886>=CF886, 1))","v":1},null,{"v":44368.483959288555,"d":"£44,368"},{"v":45486.215051515894,"d":"£45,486"},null,{"$f":"SUM(IF(CK886:CL886>=CK886, 1))","v":2},{"$f":"SUM(IF(CK886:CL886>=CL886, 1))","v":1},null,{"$f":"AF886*WTP-AC886","v":{"v":34072.408950200435,"d":"£34,072"}},{"v":36469.88118914845,"d":"£36,470"},null,{"$f":"SUM(IF(CQ886:CR886>=CQ886, 1))","v":2},{"$f":"SUM(IF(CQ886:CR886>=CR886, 1))","v":1},null,{"v":-40883816.082413256,"d":"-£40,883,816"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW886:CX886>=CW886, 1))","v":2},{"$f":"SUM(IF(CW886:CX886>=CX886, 1))","v":1},null,{"v":-2337730.097160999,"d":"-£2,337,730"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC886:DD886>=DC886, 1))","v":2},{"$f":"SUM(IF(DC886:DD886>=DD886, 1))","v":1},null,{"v":-36337890.06661251,"d":"-£36,337,890"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI886:DJ886>=DI886, 1))","v":2},{"$f":"SUM(IF(DI886:DJ886>=DJ886, 1))","v":1},null,{"v":-10229846.194364443,"d":"-£10,229,846"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO886:DP886>=DO886, 1))","v":2},{"$f":"SUM(IF(DO886:DP886>=DP886, 1))","v":1},null,{"v":-39847980.02291569,"d":"-£39,847,980"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU886:DV886>=DU886, 1))","v":2},{"$f":"SUM(IF(DU886:DV886>=DV886, 1))","v":1},null,{"v":-129637262.4634669,"d":"-£129,637,262"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA886:EB886>=EA886, 1))","v":2},{"$f":"SUM(IF(EA886:EB886>=EB886, 1))","v":1}]
[{"$nulls":3},871,{"v":346.43237410918925,"d":"£346.43"},{"v":309.05004884015284,"d":"£309.05"},null,{"v":5.825961486784073,"d":"5.826"},{"v":5.842516618098983,"d":"5.843"},null,{"v":371.45678300093317,"d":"£371.46"},{"v":333.1406019389915,"d":"£333.14"},null,{"v":6.723580401624858,"d":"6.724"},{"v":6.737381645269644,"d":"6.737"},null,{"v":3145.593907336568,"d":"£3,145.59"},{"v":1420.5389563606861,"d":"£1,420.54"},null,{"v":4.758441829489996,"d":"4.758"},{"v":4.876570658395598,"d":"4.877"},null,{"v":14318.228763662439,"d":"£14,318.23"},{"v":14375.850616831374,"d":"£14,375.85"},null,{"v":2.977670141994955,"d":"2.978"},{"v":3.022297717215096,"d":"3.022"},null,{"v":51347.01714540852,"d":"£51,347.02"},{"v":51242.6986890261,"d":"£51,242.70"},null,{"v":4.494135132866846,"d":"4.494"},{"v":4.647879193791719,"d":"4.648"},null,{"v":4017234.076638128,"d":"£4,017,234.08"},{"v":0,"d":"£0.00"},null,{"v":-1779.0717185954022,"d":"-1779.072"},{"v":0,"d":"0.000"},null,{"v":258963.81071320886,"d":"£258,963.81"},{"v":0,"d":"£0.00"},null,{"v":-93.27711029075465,"d":"-93.277"},{"v":0,"d":"0.000"},null,{"v":40609537.661236994,"d":"£40,609,537.66"},{"v":0,"d":"£0.00"},null,{"v":-2780.872066484632,"d":"-2780.872"},{"v":0,"d":"0.000"},null,{"v":-515230.69846938015,"d":"-£515,230.70"},{"v":0,"d":"£0.00"},null,{"v":-399.0412575634424,"d":"-399.041"},{"v":0,"d":"0.000"},null,{"v":1632969.4770999262,"d":"£1,632,969.48"},{"v":0,"d":"£0.00"},null,{"v":-2406.662900142595,"d":"-2406.663"},{"v":0,"d":"0.000"},null,{"v":46003474.327218875,"d":"£46,003,474.33"},{"v":0,"d":"£0.00"},null,{"v":-7458.925053076826,"d":"-7458.925"},{"v":0,"d":"0.000"},null,{"v":116172.79736157227,"d":"£116,173"},{"v":116541.28231313951,"d":"£116,541"},null,{"$f":"SUM(IF(BS887:BT887>=BS887, 1))","v":2},{"$f":"SUM(IF(BS887:BT887>=BT887, 1))","v":1},null,{"v":134100.15124949624,"d":"£134,100"},{"v":134414.49230345388,"d":"£134,414"},null,{"$f":"SUM(IF(BY887:BZ887>=BY887, 1))","v":2},{"$f":"SUM(IF(BY887:BZ887>=BZ887, 1))","v":1},null,{"v":92023.24268246334,"d":"£92,023"},{"v":96110.87421155127,"d":"£96,111"},null,{"$f":"SUM(IF(CE887:CF887>=CE887, 1))","v":2},{"$f":"SUM(IF(CE887:CF887>=CF887, 1))","v":1},null,{"v":45235.17407623667,"d":"£45,235"},{"v":46070.103727470545,"d":"£46,070"},null,{"$f":"SUM(IF(CK887:CL887>=CK887, 1))","v":2},{"$f":"SUM(IF(CK887:CL887>=CL887, 1))","v":1},null,{"$f":"AF887*WTP-AC887","v":{"v":38535.6855119284,"d":"£38,536"}},{"v":41714.885186808286,"d":"£41,715"},null,{"$f":"SUM(IF(CQ887:CR887>=CQ887, 1))","v":2},{"$f":"SUM(IF(CQ887:CR887>=CR887, 1))","v":1},null,{"v":-39598668.44854617,"d":"-£39,598,668"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW887:CX887>=CW887, 1))","v":2},{"$f":"SUM(IF(CW887:CX887>=CX887, 1))","v":1},null,{"v":-2124506.016528302,"d":"-£2,124,506"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC887:DD887>=DC887, 1))","v":2},{"$f":"SUM(IF(DC887:DD887>=DD887, 1))","v":1},null,{"v":-96226978.99092963,"d":"-£96,226,979"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI887:DJ887>=DI887, 1))","v":2},{"$f":"SUM(IF(DI887:DJ887>=DJ887, 1))","v":1},null,{"v":-7465594.452799468,"d":"-£7,465,594"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO887:DP887>=DO887, 1))","v":2},{"$f":"SUM(IF(DO887:DP887>=DP887, 1))","v":1},null,{"v":-49766227.47995182,"d":"-£49,766,227"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU887:DV887>=DU887, 1))","v":2},{"$f":"SUM(IF(DU887:DV887>=DV887, 1))","v":1},null,{"v":-195181975.38875538,"d":"-£195,181,975"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA887:EB887>=EA887, 1))","v":2},{"$f":"SUM(IF(EA887:EB887>=EB887, 1))","v":1}]
[{"$nulls":3},874,{"v":301.77117569430493,"d":"£301.77"},{"v":265.70652303066225,"d":"£265.71"},null,{"v":5.870209602768057,"d":"5.870"},{"v":5.889972618960096,"d":"5.890"},null,{"v":323.3943817581063,"d":"£323.39"},{"v":286.51802473869,"d":"£286.52"},null,{"v":6.695496652774858,"d":"6.695"},{"v":6.712798570426294,"d":"6.713"},null,{"v":2067.2334527649787,"d":"£2,067.23"},{"v":1266.9536965494212,"d":"£1,266.95"},null,{"v":4.825835252422918,"d":"4.826"},{"v":4.9070160005398895,"d":"4.907"},null,{"v":10694.590490840175,"d":"£10,694.59"},{"v":10744.441330073589,"d":"£10,744.44"},null,{"v":3.0233862107985585,"d":"3.023"},{"v":3.0927753332127863,"d":"3.093"},null,{"v":50179.440791124536,"d":"£50,179.44"},{"v":50165.753223829735,"d":"£50,165.75"},null,{"v":4.894978558179467,"d":"4.895"},{"v":4.966900270682939,"d":"4.967"},null,{"v":3895392.467103103,"d":"£3,895,392.47"},{"v":0,"d":"£0.00"},null,{"v":-2134.6304127674266,"d":"-2134.630"},{"v":0,"d":"0.000"},null,{"v":250415.7700581597,"d":"£250,415.77"},{"v":0,"d":"£0.00"},null,{"v":-117.4918940579204,"d":"-117.492"},{"v":0,"d":"0.000"},null,{"v":17717162.582947854,"d":"£17,717,162.58"},{"v":0,"d":"£0.00"},null,{"v":-1797.2371559106618,"d":"-1797.237"},{"v":0,"d":"0.000"},null,{"v":-449799.4451458351,"d":"-£449,799.45"},{"v":0,"d":"£0.00"},null,{"v":-626.0915411060175,"d":"-626.092"},{"v":0,"d":"0.000"},null,{"v":213224.98930798084,"d":"£213,224.99"},{"v":0,"d":"£0.00"},null,{"v":-1120.3967841231804,"d":"-1120.397"},{"v":0,"d":"0.000"},null,{"v":21626396.364271265,"d":"£21,626,396.36"},{"v":0,"d":"£0.00"},null,{"v":-5795.847787965207,"d":"-5795.848"},{"v":0,"d":"0.000"},null,{"v":117102.42087966684,"d":"£117,102"},{"v":117533.74585617126,"d":"£117,534"},null,{"$f":"SUM(IF(BS890:BT890>=BS890, 1))","v":2},{"$f":"SUM(IF(BS890:BT890>=BT890, 1))","v":1},null,{"v":133586.53867373904,"d":"£133,587"},{"v":133969.4533837872,"d":"£133,969"},null,{"$f":"SUM(IF(BY890:BZ890>=BY890, 1))","v":2},{"$f":"SUM(IF(BY890:BZ890>=BZ890, 1))","v":1},null,{"v":94449.47159569338,"d":"£94,449"},{"v":96873.36631424837,"d":"£96,873"},null,{"$f":"SUM(IF(CE890:CF890>=CE890, 1))","v":2},{"$f":"SUM(IF(CE890:CF890>=CF890, 1))","v":1},null,{"v":49773.13372513099,"d":"£49,773"},{"v":51111.06533418214,"d":"£51,111"},null,{"$f":"SUM(IF(CK890:CL890>=CK890, 1))","v":2},{"$f":"SUM(IF(CK890:CL890>=CL890, 1))","v":1},null,{"$f":"AF890*WTP-AC890","v":{"v":47720.1303724648,"d":"£47,720"}},{"v":49172.25218982905,"d":"£49,172"},null,{"$f":"SUM(IF(CQ890:CR890>=CQ890, 1))","v":2},{"$f":"SUM(IF(CQ890:CR890>=CR890, 1))","v":1},null,{"v":-46588000.722451635,"d":"-£46,588,001"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW890:CX890>=CW890, 1))","v":2},{"$f":"SUM(IF(CW890:CX890>=CX890, 1))","v":1},null,{"v":-2600253.651216568,"d":"-£2,600,254"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC890:DD890>=DC890, 1))","v":2},{"$f":"SUM(IF(DC890:DD890>=DD890, 1))","v":1},null,{"v":-53661905.70116109,"d":"-£53,661,906"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI890:DJ890>=DI890, 1))","v":2},{"$f":"SUM(IF(DI890:DJ890>=DJ890, 1))","v":1},null,{"v":-12072031.376974516,"d":"-£12,072,031"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO890:DP890>=DO890, 1))","v":2},{"$f":"SUM(IF(DO890:DP890>=DP890, 1))","v":1},null,{"v":-22621160.67177159,"d":"-£22,621,161"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU890:DV890>=DU890, 1))","v":2},{"$f":"SUM(IF(DU890:DV890>=DV890, 1))","v":1},null,{"v":-137543352.12357542,"d":"-£137,543,352"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA890:EB890>=EA890, 1))","v":2},{"$f":"SUM(IF(EA890:EB890>=EB890, 1))","v":1}]
[{"$nulls":3},878,{"v":269.3325156523178,"d":"£269.33"},{"v":250.66691976910565,"d":"£250.67"},null,{"v":5.875904994747124,"d":"5.876"},{"v":5.893449864288299,"d":"5.893"},null,{"v":289.4966513286664,"d":"£289.50"},{"v":270.3725038692841,"d":"£270.37"},null,{"v":6.760231704825302,"d":"6.760"},{"v":6.775464245824811,"d":"6.775"},null,{"v":3353.4908146357043,"d":"£3,353.49"},{"v":1738.103202703361,"d":"£1,738.10"},null,{"v":4.77445897654527,"d":"4.774"},{"v":4.8829948660486515,"d":"4.883"},null,{"v":11719.18093507544,"d":"£11,719.18"},{"v":11676.119456451066,"d":"£11,676.12"},null,{"v":2.9890360910791145,"d":"2.989"},{"v":3.028010089972607,"d":"3.028"},null,{"v":50121.989506901446,"d":"£50,121.99"},{"v":49825.64085373199,"d":"£49,825.64"},null,{"v":3.9977231594073674,"d":"3.998"},{"v":4.117571624717598,"d":"4.118"},null,{"v":1978536.7044593324,"d":"£1,978,536.70"},{"v":0,"d":"£0.00"},null,{"v":-1859.7407004502058,"d":"-1859.741"},{"v":0,"d":"0.000"},null,{"v":138447.80291329313,"d":"£138,447.80"},{"v":0,"d":"£0.00"},null,{"v":-110.27481557793415,"d":"-110.275"},{"v":0,"d":"0.000"},null,{"v":37493096.181880206,"d":"£37,493,096.18"},{"v":0,"d":"£0.00"},null,{"v":-2519.114616378929,"d":"-2519.115"},{"v":0,"d":"0.000"},null,{"v":400718.8083072165,"d":"£400,718.81"},{"v":0,"d":"£0.00"},null,{"v":-362.68179566707425,"d":"-362.682"},{"v":0,"d":"0.000"},null,{"v":4603346.239721973,"d":"£4,603,346.24"},{"v":0,"d":"£0.00"},null,{"v":-1861.6719739462624,"d":"-1861.672"},{"v":0,"d":"0.000"},null,{"v":44614145.73728202,"d":"£44,614,145.74"},{"v":0,"d":"£0.00"},null,{"v":-6713.483902020405,"d":"-6713.484"},{"v":0,"d":"0.000"},null,{"v":117248.76737929016,"d":"£117,249"},{"v":117618.33036599688,"d":"£117,618"},null,{"$f":"SUM(IF(BS894:BT894>=BS894, 1))","v":2},{"$f":"SUM(IF(BS894:BT894>=BT894, 1))","v":1},null,{"v":134915.1374451774,"d":"£134,915"},{"v":135238.91241262693,"d":"£135,239"},null,{"$f":"SUM(IF(BY894:BZ894>=BY894, 1))","v":2},{"$f":"SUM(IF(BY894:BZ894>=BZ894, 1))","v":1},null,{"v":92135.6887162697,"d":"£92,136"},{"v":95921.79411826967,"d":"£95,922"},null,{"$f":"SUM(IF(CE894:CF894>=CE894, 1))","v":2},{"$f":"SUM(IF(CE894:CF894>=CF894, 1))","v":1},null,{"v":48061.540886506846,"d":"£48,062"},{"v":48884.08234300107,"d":"£48,884"},null,{"$f":"SUM(IF(CK894:CL894>=CK894, 1))","v":2},{"$f":"SUM(IF(CK894:CL894>=CL894, 1))","v":1},null,{"$f":"AF894*WTP-AC894","v":{"v":29832.4736812459,"d":"£29,832"}},{"v":32525.791640619987,"d":"£32,526"},null,{"$f":"SUM(IF(CQ894:CR894>=CQ894, 1))","v":2},{"$f":"SUM(IF(CQ894:CR894>=CR894, 1))","v":1},null,{"v":-39173350.71346345,"d":"-£39,173,351"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW894:CX894>=CW894, 1))","v":2},{"$f":"SUM(IF(CW894:CX894>=CX894, 1))","v":1},null,{"v":-2343944.114471976,"d":"-£2,343,944"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC894:DD894>=DC894, 1))","v":2},{"$f":"SUM(IF(DC894:DD894>=DD894, 1))","v":1},null,{"v":-87875388.50945878,"d":"-£87,875,389"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI894:DJ894>=DI894, 1))","v":2},{"$f":"SUM(IF(DI894:DJ894>=DJ894, 1))","v":1},null,{"v":-7654354.7216487015,"d":"-£7,654,355"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO894:DP894>=DO894, 1))","v":2},{"$f":"SUM(IF(DO894:DP894>=DP894, 1))","v":1},null,{"v":-41836785.71864723,"d":"-£41,836,786"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU894:DV894>=DU894, 1))","v":2},{"$f":"SUM(IF(DU894:DV894>=DV894, 1))","v":1},null,{"v":-178883823.7776901,"d":"-£178,883,824"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA894:EB894>=EA894, 1))","v":2},{"$f":"SUM(IF(EA894:EB894>=EB894, 1))","v":1}]
[{"$nulls":3},880,{"v":258.8538317429306,"d":"£258.85"},{"v":243.67037449765488,"d":"£243.67"},null,{"v":5.820257249385682,"d":"5.820"},{"v":5.832432097932001,"d":"5.832"},null,{"v":278.3296961453071,"d":"£278.33"},{"v":262.75748860399034,"d":"£262.76"},null,{"v":6.638662604805219,"d":"6.639"},{"v":6.648612138182487,"d":"6.649"},null,{"v":2445.6651213610967,"d":"£2,445.67"},{"v":1297.9692869542444,"d":"£1,297.97"},null,{"v":4.714282701902724,"d":"4.714"},{"v":4.78795601076045,"d":"4.788"},null,{"v":7108.285959501969,"d":"£7,108.29"},{"v":7098.274688465541,"d":"£7,098.27"},null,{"v":2.848179696015814,"d":"2.848"},{"v":2.893451695281856,"d":"2.893"},null,{"v":51731.04260923709,"d":"£51,731.04"},{"v":51461.11560023716,"d":"£51,461.12"},null,{"v":4.120418329477321,"d":"4.120"},{"v":4.254877515955834,"d":"4.255"},null,{"v":1639977.7017353163,"d":"£1,639,977.70"},{"v":0,"d":"£0.00"},null,{"v":-1315.0154023176012,"d":"-1315.015"},{"v":0,"d":"0.000"},null,{"v":101362.7155571651,"d":"£101,362.72"},{"v":0,"d":"£0.00"},null,{"v":-64.76356797651592,"d":"-64.764"},{"v":0,"d":"0.000"},null,{"v":26676176.573021665,"d":"£26,676,176.57"},{"v":0,"d":"£0.00"},null,{"v":-1712.4068388931257,"d":"-1712.407"},{"v":0,"d":"0.000"},null,{"v":89986.3280444541,"d":"£89,986.33"},{"v":0,"d":"£0.00"},null,{"v":-406.9274483088775,"d":"-406.927"},{"v":0,"d":"0.000"},null,{"v":4349813.405478754,"d":"£4,349,813.41"},{"v":0,"d":"£0.00"},null,{"v":-2166.779730568378,"d":"-2166.780"},{"v":0,"d":"0.000"},null,{"v":32857316.723837357,"d":"£32,857,316.72"},{"v":0,"d":"£0.00"},null,{"v":-5665.892988064498,"d":"-5665.893"},{"v":0,"d":"0.000"},null,{"v":116146.2911559707,"d":"£116,146"},{"v":116404.97158414236,"d":"£116,405"},null,{"$f":"SUM(IF(BS896:BT896>=BS896, 1))","v":2},{"$f":"SUM(IF(BS896:BT896>=BT896, 1))","v":1},null,{"v":132494.92239995906,"d":"£132,495"},{"v":132709.48527504574,"d":"£132,709"},null,{"$f":"SUM(IF(BY896:BZ896>=BY896, 1))","v":2},{"$f":"SUM(IF(BY896:BZ896>=BZ896, 1))","v":1},null,{"v":91839.9889166934,"d":"£91,840"},{"v":94461.15092825475,"d":"£94,461"},null,{"$f":"SUM(IF(CE896:CF896>=CE896, 1))","v":2},{"$f":"SUM(IF(CE896:CF896>=CF896, 1))","v":1},null,{"v":49855.30796081431,"d":"£49,855"},{"v":50770.75921717157,"d":"£50,771"},null,{"$f":"SUM(IF(CK896:CL896>=CK896, 1))","v":2},{"$f":"SUM(IF(CK896:CL896>=CL896, 1))","v":1},null,{"$f":"AF896*WTP-AC896","v":{"v":30677.32398030933,"d":"£30,677"}},{"v":33636.43471887952,"d":"£33,636"},null,{"$f":"SUM(IF(CQ896:CR896>=CQ896, 1))","v":2},{"$f":"SUM(IF(CQ896:CR896>=CR896, 1))","v":1},null,{"v":-27940285.748087343,"d":"-£27,940,286"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW896:CX896>=CW896, 1))","v":2},{"$f":"SUM(IF(CW896:CX896>=CX896, 1))","v":1},null,{"v":-1396634.0750874835,"d":"-£1,396,634"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC896:DD896>=DC896, 1))","v":2},{"$f":"SUM(IF(DC896:DD896>=DD896, 1))","v":1},null,{"v":-60924313.35088418,"d":"-£60,924,313"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI896:DJ896>=DI896, 1))","v":2},{"$f":"SUM(IF(DI896:DJ896>=DJ896, 1))","v":1},null,{"v":-8228535.294222005,"d":"-£8,228,535"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO896:DP896>=DO896, 1))","v":2},{"$f":"SUM(IF(DO896:DP896>=DP896, 1))","v":1},null,{"v":-47685408.016846314,"d":"-£47,685,408"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU896:DV896>=DU896, 1))","v":2},{"$f":"SUM(IF(DU896:DV896>=DV896, 1))","v":1},null,{"v":-146175176.48512733,"d":"-£146,175,176"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA896:EB896>=EA896, 1))","v":2},{"$f":"SUM(IF(EA896:EB896>=EB896, 1))","v":1}]
[{"$nulls":3},883,{"v":260.7137245879413,"d":"£260.71"},{"v":243.6040924345634,"d":"£243.60"},null,{"v":5.824486585806758,"d":"5.824"},{"v":5.83713371438334,"d":"5.837"},null,{"v":280.22676108120925,"d":"£280.23"},{"v":262.68536575522654,"d":"£262.69"},null,{"v":6.66872289286889,"d":"6.669"},{"v":6.679177196596354,"d":"6.679"},null,{"v":3162.237921241932,"d":"£3,162.24"},{"v":1584.6787306736471,"d":"£1,584.68"},null,{"v":4.789855905534768,"d":"4.790"},{"v":4.895039248194495,"d":"4.895"},null,{"v":13019.680895939915,"d":"£13,019.68"},{"v":12947.715258970215,"d":"£12,947.72"},null,{"v":3.106928742714997,"d":"3.107"},{"v":3.1412146514795625,"d":"3.141"},null,{"v":50071.632282629245,"d":"£50,071.63"},{"v":49930.22924583713,"d":"£49,930.23"},null,{"v":4.739162623477724,"d":"4.739"},{"v":4.86971903937017,"d":"4.870"},null,{"v":1832809.262317461,"d":"£1,832,809.26"},{"v":0,"d":"£0.00"},null,{"v":-1354.7792371621779,"d":"-1354.779"},{"v":0,"d":"0.000"},null,{"v":124415.0503661566,"d":"£124,415.05"},{"v":0,"d":"£0.00"},null,{"v":-74.14876072423516,"d":"-74.149"},{"v":0,"d":"0.000"},null,{"v":36909119.23993123,"d":"£36,909,119.24"},{"v":0,"d":"£0.00"},null,{"v":-2460.905783753128,"d":"-2460.906"},{"v":0,"d":"0.000"},null,{"v":667912.3113137609,"d":"£667,912.31"},{"v":0,"d":"£0.00"},null,{"v":-318.2071545906724,"d":"-318.207"},{"v":0,"d":"0.000"},null,{"v":2188227.292758944,"d":"£2,188,227.29"},{"v":0,"d":"£0.00"},null,{"v":-2020.3746608401614,"d":"-2020.375"},{"v":0,"d":"0.000"},null,{"v":41722483.15668756,"d":"£41,722,483.16"},{"v":0,"d":"£0.00"},null,{"v":-6228.415597070376,"d":"-6228.416"},{"v":0,"d":"0.000"},null,{"v":116229.01799154723,"d":"£116,229"},{"v":116499.07019523224,"d":"£116,499"},null,{"$f":"SUM(IF(BS899:BT899>=BS899, 1))","v":2},{"$f":"SUM(IF(BS899:BT899>=BT899, 1))","v":1},null,{"v":133094.2310962966,"d":"£133,094"},{"v":133320.85856617184,"d":"£133,321"},null,{"$f":"SUM(IF(BY899:BZ899>=BY899, 1))","v":2},{"$f":"SUM(IF(BY899:BZ899>=BZ899, 1))","v":1},null,{"v":92634.88018945343,"d":"£92,635"},{"v":96316.10623321624,"d":"£96,316"},null,{"$f":"SUM(IF(CE899:CF899>=CE899, 1))","v":2},{"$f":"SUM(IF(CE899:CF899>=CF899, 1))","v":1},null,{"v":49118.89395836003,"d":"£49,119"},{"v":49876.577770621036,"d":"£49,877"},null,{"$f":"SUM(IF(CK899:CL899>=CK899, 1))","v":2},{"$f":"SUM(IF(CK899:CL899>=CL899, 1))","v":1},null,{"$f":"AF899*WTP-AC899","v":{"v":44711.62018692524,"d":"£44,712"}},{"v":47464.15154156628,"d":"£47,464"},null,{"$f":"SUM(IF(CQ899:CR899>=CQ899, 1))","v":2},{"$f":"SUM(IF(CQ899:CR899>=CR899, 1))","v":1},null,{"v":-28928394.005561016,"d":"-£28,928,394"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW899:CX899>=CW899, 1))","v":2},{"$f":"SUM(IF(CW899:CX899>=CX899, 1))","v":1},null,{"v":-1607390.2648508598,"d":"-£1,607,390"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC899:DD899>=DC899, 1))","v":2},{"$f":"SUM(IF(DC899:DD899>=DD899, 1))","v":1},null,{"v":-86127234.9149938,"d":"-£86,127,235"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI899:DJ899>=DI899, 1))","v":2},{"$f":"SUM(IF(DI899:DJ899>=DJ899, 1))","v":1},null,{"v":-7032055.403127208,"d":"-£7,032,055"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO899:DP899>=DO899, 1))","v":2},{"$f":"SUM(IF(DO899:DP899>=DP899, 1))","v":1},null,{"v":-42595720.50956217,"d":"-£42,595,721"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU899:DV899>=DU899, 1))","v":2},{"$f":"SUM(IF(DU899:DV899>=DV899, 1))","v":1},null,{"v":-166290795.09809506,"d":"-£166,290,795"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA899:EB899>=EA899, 1))","v":2},{"$f":"SUM(IF(EA899:EB899>=EB899, 1))","v":1}]
[{"$nulls":3},887,{"v":194.95115804013287,"d":"£194.95"},{"v":166.86536292243585,"d":"£166.87"},null,{"v":5.809788377415659,"d":"5.810"},{"v":5.826339570094575,"d":"5.826"},null,{"v":208.6157128438741,"d":"£208.62"},{"v":179.88470080676265,"d":"£179.88"},null,{"v":6.698949210199691,"d":"6.699"},{"v":6.713070209151941,"d":"6.713"},null,{"v":2538.4413187174127,"d":"£2,538.44"},{"v":1469.794322799534,"d":"£1,469.79"},null,{"v":5.0154834975520055,"d":"5.015"},{"v":5.105377792385195,"d":"5.105"},null,{"v":12056.388907554745,"d":"£12,056.39"},{"v":12016.298602052457,"d":"£12,016.30"},null,{"v":2.9620744001560215,"d":"2.962"},{"v":3.010236994802491,"d":"3.010"},null,{"v":51463.54290280348,"d":"£51,463.54"},{"v":51217.352252959376,"d":"£51,217.35"},null,{"v":4.6950678085057636,"d":"4.695"},{"v":4.7941489645399376,"d":"4.794"},null,{"v":3000934.9506764603,"d":"£3,000,934.95"},{"v":0,"d":"£0.00"},null,{"v":-1768.4759280410417,"d":"-1768.476"},{"v":0,"d":"0.000"},null,{"v":191103.14934303466,"d":"£191,103.15"},{"v":0,"d":"£0.00"},null,{"v":-93.92524593839421,"d":"-93.925"},{"v":0,"d":"0.000"},null,{"v":25274412.46740507,"d":"£25,274,412.47"},{"v":0,"d":"£0.00"},null,{"v":-2126.0767070505462,"d":"-2126.077"},{"v":0,"d":"0.000"},null,{"v":358068.4844195176,"d":"£358,068.48"},{"v":0,"d":"£0.00"},null,{"v":-430.1665216741386,"d":"-430.167"},{"v":0,"d":"0.000"},null,{"v":3855395.118034335,"d":"£3,855,395.12"},{"v":0,"d":"£0.00"},null,{"v":-1551.6308418099898,"d":"-1551.631"},{"v":0,"d":"0.000"},null,{"v":32679914.169878416,"d":"£32,679,914.17"},{"v":0,"d":"£0.00"},null,{"v":-5970.27524451411,"d":"-5970.275"},{"v":0,"d":"0.000"},null,{"v":116000.81639027304,"d":"£116,001"},{"v":116359.92603896906,"d":"£116,360"},null,{"$f":"SUM(IF(BS903:BT903>=BS903, 1))","v":2},{"$f":"SUM(IF(BS903:BT903>=BT903, 1))","v":1},null,{"v":133770.36849114997,"d":"£133,770"},{"v":134081.51948223208,"d":"£134,082"},null,{"$f":"SUM(IF(BY903:BZ903>=BY903, 1))","v":2},{"$f":"SUM(IF(BY903:BZ903>=BZ903, 1))","v":1},null,{"v":97771.2286323227,"d":"£97,771"},{"v":100637.76152490436,"d":"£100,638"},null,{"$f":"SUM(IF(CE903:CF903>=CE903, 1))","v":2},{"$f":"SUM(IF(CE903:CF903>=CF903, 1))","v":1},null,{"v":47185.09909556569,"d":"£47,185"},{"v":48188.44129399736,"d":"£48,188"},null,{"$f":"SUM(IF(CK903:CL903>=CK903, 1))","v":2},{"$f":"SUM(IF(CK903:CL903>=CL903, 1))","v":1},null,{"$f":"AF903*WTP-AC903","v":{"v":42437.81326731179,"d":"£42,438"}},{"v":44665.62703783938,"d":"£44,666"},null,{"$f":"SUM(IF(CQ903:CR903>=CQ903, 1))","v":2},{"$f":"SUM(IF(CQ903:CR903>=CR903, 1))","v":1},null,{"v":-38370453.5114973,"d":"-£38,370,454"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW903:CX903>=CW903, 1))","v":2},{"$f":"SUM(IF(CW903:CX903>=CX903, 1))","v":1},null,{"v":-2069608.0681109189,"d":"-£2,069,608"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC903:DD903>=DC903, 1))","v":2},{"$f":"SUM(IF(DC903:DD903>=DD903, 1))","v":1},null,{"v":-67795946.60841599,"d":"-£67,795,947"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI903:DJ903>=DI903, 1))","v":2},{"$f":"SUM(IF(DI903:DJ903>=DJ903, 1))","v":1},null,{"v":-8961398.917902289,"d":"-£8,961,399"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO903:DP903>=DO903, 1))","v":2},{"$f":"SUM(IF(DO903:DP903>=DP903, 1))","v":1},null,{"v":-34888011.95423413,"d":"-£34,888,012"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU903:DV903>=DU903, 1))","v":2},{"$f":"SUM(IF(DU903:DV903>=DV903, 1))","v":1},null,{"v":-152085419.06016064,"d":"-£152,085,419"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA903:EB903>=EA903, 1))","v":2},{"$f":"SUM(IF(EA903:EB903>=EB903, 1))","v":1}]
[{"$nulls":3},890,{"v":239.16622314559402,"d":"£239.17"},{"v":219.4024778343317,"d":"£219.40"},null,{"v":5.852450452489182,"d":"5.852"},{"v":5.8715133700193505,"d":"5.872"},null,{"v":256.77627387864294,"d":"£256.78"},{"v":236.57099147255218,"d":"£236.57"},null,{"v":6.71463691439772,"d":"6.715"},{"v":6.73170944337691,"d":"6.732"},null,{"v":2438.3397418016903,"d":"£2,438.34"},{"v":1501.396550376116,"d":"£1,501.40"},null,{"v":4.941688209451146,"d":"4.942"},{"v":5.036515662383124,"d":"5.037"},null,{"v":9293.457707907965,"d":"£9,293.46"},{"v":9279.65337268764,"d":"£9,279.65"},null,{"v":3.0729879608441384,"d":"3.073"},{"v":3.1246483280974067,"d":"3.125"},null,{"v":51071.63459711468,"d":"£51,071.63"},{"v":50954.50386495563,"d":"£50,954.50"},null,{"v":4.937368856483083,"d":"4.937"},{"v":5.107001775382085,"d":"5.107"},null,{"v":2118454.8246981665,"d":"£2,118,454.82"},{"v":0,"d":"£0.00"},null,{"v":-2043.3338407571675,"d":"-2043.334"},{"v":0,"d":"0.000"},null,{"v":135659.4285671598,"d":"£135,659.43"},{"v":0,"d":"£0.00"},null,{"v":-114.62594181881022,"d":"-114.626"},{"v":0,"d":"0.000"},null,{"v":21772158.009586327,"d":"£21,772,158.01"},{"v":0,"d":"£0.00"},null,{"v":-2203.5469255508533,"d":"-2203.547"},{"v":0,"d":"0.000"},null,{"v":125921.4759491774,"d":"£125,921.48"},{"v":0,"d":"£0.00"},null,{"v":-471.23962065414224,"d":"-471.240"},{"v":0,"d":"0.000"},null,{"v":1815414.3358724746,"d":"£1,815,414.34"},{"v":0,"d":"£0.00"},null,{"v":-2629.1480222882487,"d":"-2629.148"},{"v":0,"d":"0.000"},null,{"v":25967608.074673302,"d":"£25,967,608.07"},{"v":0,"d":"£0.00"},null,{"v":-7461.8943510692225,"d":"-7461.894"},{"v":0,"d":"0.000"},null,{"v":116809.84282663805,"d":"£116,810"},{"v":117210.86492255268,"d":"£117,211"},null,{"$f":"SUM(IF(BS906:BT906>=BS906, 1))","v":2},{"$f":"SUM(IF(BS906:BT906>=BT906, 1))","v":1},null,{"v":134035.96201407575,"d":"£134,036"},{"v":134397.61787606566,"d":"£134,398"},null,{"$f":"SUM(IF(BY906:BZ906>=BY906, 1))","v":2},{"$f":"SUM(IF(BY906:BZ906>=BZ906, 1))","v":1},null,{"v":96395.42444722124,"d":"£96,395"},{"v":99228.91669728636,"d":"£99,229"},null,{"$f":"SUM(IF(CE906:CF906>=CE906, 1))","v":2},{"$f":"SUM(IF(CE906:CF906>=CF906, 1))","v":1},null,{"v":52166.30150897481,"d":"£52,166"},{"v":53213.31318926049,"d":"£53,213"},null,{"$f":"SUM(IF(CK906:CL906>=CK906, 1))","v":2},{"$f":"SUM(IF(CK906:CL906>=CL906, 1))","v":1},null,{"$f":"AF906*WTP-AC906","v":{"v":47675.74253254698,"d":"£47,676"}},{"v":51185.53164268607,"d":"£51,186"},null,{"$f":"SUM(IF(CQ906:CR906>=CQ906, 1))","v":2},{"$f":"SUM(IF(CQ906:CR906>=CR906, 1))","v":1},null,{"v":-42985131.63984152,"d":"-£42,985,132"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW906:CX906>=CW906, 1))","v":2},{"$f":"SUM(IF(CW906:CX906>=CX906, 1))","v":1},null,{"v":-2428178.264943364,"d":"-£2,428,178"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC906:DD906>=DC906, 1))","v":2},{"$f":"SUM(IF(DC906:DD906>=DD906, 1))","v":1},null,{"v":-65843096.520603396,"d":"-£65,843,097"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI906:DJ906>=DI906, 1))","v":2},{"$f":"SUM(IF(DI906:DJ906>=DJ906, 1))","v":1},null,{"v":-9550713.889032023,"d":"-£9,550,714"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO906:DP906>=DO906, 1))","v":2},{"$f":"SUM(IF(DO906:DP906>=DP906, 1))","v":1},null,{"v":-54398374.781637445,"d":"-£54,398,375"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU906:DV906>=DU906, 1))","v":2},{"$f":"SUM(IF(DU906:DV906>=DV906, 1))","v":1},null,{"v":-175205495.09605774,"d":"-£175,205,495"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA906:EB906>=EA906, 1))","v":2},{"$f":"SUM(IF(EA906:EB906>=EB906, 1))","v":1}]
[{"$nulls":3},891,{"v":220.46732218955415,"d":"£220.47"},{"v":196.5283717401459,"d":"£196.53"},null,{"v":5.836805592151854,"d":"5.837"},{"v":5.850687866783825,"d":"5.851"},null,{"v":236.35086510223513,"d":"£236.35"},{"v":211.83966693379972,"d":"£211.84"},null,{"v":6.6709407990736,"d":"6.671"},{"v":6.682349199512428,"d":"6.682"},null,{"v":2544.54257431876,"d":"£2,544.54"},{"v":1540.2592045272143,"d":"£1,540.26"},null,{"v":4.719808554146153,"d":"4.720"},{"v":4.779862272598206,"d":"4.780"},null,{"v":15542.697376393175,"d":"£15,542.70"},{"v":15488.380599910017,"d":"£15,488.38"},null,{"v":2.925730810369689,"d":"2.926"},{"v":2.9739036282904485,"d":"2.974"},null,{"v":51504.62524486693,"d":"£51,504.63"},{"v":51167.08103672641,"d":"£51,167.08"},null,{"v":4.116547507995231,"d":"4.117"},{"v":4.1631259108973255,"d":"4.163"},null,{"v":2569584.655444341,"d":"£2,569,584.66"},{"v":0,"d":"£0.00"},null,{"v":-1490.1104353912465,"d":"-1490.110"},{"v":0,"d":"0.000"},null,{"v":168648.2580501747,"d":"£168,648.26"},{"v":0,"d":"£0.00"},null,{"v":-78.49501472453045,"d":"-78.495"},{"v":0,"d":"0.000"},null,{"v":22781157.48609679,"d":"£22,781,157.49"},{"v":0,"d":"£0.00"},null,{"v":-1362.2581622215762,"d":"-1362.258"},{"v":0,"d":"0.000"},null,{"v":482781.81609795184,"d":"£482,781.82"},{"v":0,"d":"£0.00"},null,{"v":-428.1726941132392,"d":"-428.173"},{"v":0,"d":"0.000"},null,{"v":5208415.723581768,"d":"£5,208,415.72"},{"v":0,"d":"£0.00"},null,{"v":-718.7197416037408,"d":"-718.720"},{"v":0,"d":"0.000"},null,{"v":31210587.939271025,"d":"£31,210,587.94"},{"v":0,"d":"£0.00"},null,{"v":-4077.756048054333,"d":"-4077.756"},{"v":0,"d":"0.000"},null,{"v":116515.64452084752,"d":"£116,516"},{"v":116817.22896393634,"d":"£116,817"},null,{"$f":"SUM(IF(BS907:BT907>=BS907, 1))","v":2},{"$f":"SUM(IF(BS907:BT907>=BT907, 1))","v":1},null,{"v":133182.46511636977,"d":"£133,182"},{"v":133435.14432331474,"d":"£133,435"},null,{"$f":"SUM(IF(BY907:BZ907>=BY907, 1))","v":2},{"$f":"SUM(IF(BY907:BZ907>=BZ907, 1))","v":1},null,{"v":91851.6285086043,"d":"£91,852"},{"v":94056.9862474369,"d":"£94,057"},null,{"$f":"SUM(IF(CE907:CF907>=CE907, 1))","v":2},{"$f":"SUM(IF(CE907:CF907>=CF907, 1))","v":1},null,{"v":42971.9188310006,"d":"£42,972"},{"v":43989.69196589896,"d":"£43,990"},null,{"$f":"SUM(IF(CK907:CL907>=CK907, 1))","v":2},{"$f":"SUM(IF(CK907:CL907>=CL907, 1))","v":1},null,{"$f":"AF907*WTP-AC907","v":{"v":30826.3249150377,"d":"£30,826"}},{"v":32095.43718122009,"d":"£32,095"},null,{"$f":"SUM(IF(CQ907:CR907>=CQ907, 1))","v":2},{"$f":"SUM(IF(CQ907:CR907>=CR907, 1))","v":1},null,{"v":-32371793.36326927,"d":"-£32,371,793"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW907:CX907>=CW907, 1))","v":2},{"$f":"SUM(IF(CW907:CX907>=CX907, 1))","v":1},null,{"v":-1738548.5525407838,"d":"-£1,738,549"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC907:DD907>=DC907, 1))","v":2},{"$f":"SUM(IF(DC907:DD907>=DD907, 1))","v":1},null,{"v":-50026320.73052831,"d":"-£50,026,321"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI907:DJ907>=DI907, 1))","v":2},{"$f":"SUM(IF(DI907:DJ907>=DJ907, 1))","v":1},null,{"v":-9046235.698362736,"d":"-£9,046,236"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO907:DP907>=DO907, 1))","v":2},{"$f":"SUM(IF(DO907:DP907>=DP907, 1))","v":1},null,{"v":-19582810.555656582,"d":"-£19,582,811"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU907:DV907>=DU907, 1))","v":2},{"$f":"SUM(IF(DU907:DV907>=DV907, 1))","v":1},null,{"v":-112765708.9003577,"d":"-£112,765,709"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA907:EB907>=EA907, 1))","v":2},{"$f":"SUM(IF(EA907:EB907>=EB907, 1))","v":1}]
[{"$nulls":3},893,{"v":260.7586365013316,"d":"£260.76"},{"v":257.7947065211185,"d":"£257.79"},null,{"v":5.829752579517095,"d":"5.830"},{"v":5.8420090413774615,"d":"5.842"},null,{"v":281.1499792123473,"d":"£281.15"},{"v":278.08176828605804,"d":"£278.08"},null,{"v":6.672440092968508,"d":"6.672"},{"v":6.682771740921819,"d":"6.683"},null,{"v":1751.6876744837587,"d":"£1,751.69"},{"v":1032.0438108243661,"d":"£1,032.04"},null,{"v":4.673215232011565,"d":"4.673"},{"v":4.756491331901507,"d":"4.756"},null,{"v":12021.527252343249,"d":"£12,021.53"},{"v":11991.482618472497,"d":"£11,991.48"},null,{"v":3.2274626755267426,"d":"3.227"},{"v":3.270163303671516,"d":"3.270"},null,{"v":49703.960398949224,"d":"£49,703.96"},{"v":49706.79706584453,"d":"£49,706.80"},null,{"v":4.384310426904916,"d":"4.384"},{"v":4.501792039167011,"d":"4.502"},null,{"v":323050.78365458926,"d":"£323,050.78"},{"v":0,"d":"£0.00"},null,{"v":-1335.8816285327248,"d":"-1335.882"},{"v":0,"d":"0.000"},null,{"v":22113.62452187332,"d":"£22,113.62"},{"v":0,"d":"£0.00"},null,{"v":-74.46364967091796,"d":"-74.464"},{"v":0,"d":"0.000"},null,{"v":16947255.93216388,"d":"£16,947,255.93"},{"v":0,"d":"£0.00"},null,{"v":-1961.1108343101903,"d":"-1961.111"},{"v":0,"d":"0.000"},null,{"v":267054.07663831685,"d":"£267,054.08"},{"v":0,"d":"£0.00"},null,{"v":-379.54787101532264,"d":"-379.548"},{"v":0,"d":"0.000"},null,{"v":-45980.112479823074,"d":"-£45,980.11"},{"v":0,"d":"£0.00"},null,{"v":-1904.2834232909247,"d":"-1904.283"},{"v":0,"d":"0.000"},null,{"v":17513494.304498836,"d":"£17,513,494.30"},{"v":0,"d":"£0.00"},null,{"v":-5655.28740682008,"d":"-5655.287"},{"v":0,"d":"0.000"},null,{"v":116334.29295384057,"d":"£116,334"},{"v":116582.3861210281,"d":"£116,582"},null,{"$f":"SUM(IF(BS909:BT909>=BS909, 1))","v":2},{"$f":"SUM(IF(BS909:BT909>=BT909, 1))","v":1},null,{"v":133167.65188015782,"d":"£133,168"},{"v":133377.3530501503,"d":"£133,377"},null,{"$f":"SUM(IF(BY909:BZ909>=BY909, 1))","v":2},{"$f":"SUM(IF(BY909:BZ909>=BZ909, 1))","v":1},null,{"v":91712.61696574754,"d":"£91,713"},{"v":94097.78282720577,"d":"£94,098"},null,{"$f":"SUM(IF(CE909:CF909>=CE909, 1))","v":2},{"$f":"SUM(IF(CE909:CF909>=CF909, 1))","v":1},null,{"v":52527.7262581916,"d":"£52,528"},{"v":53411.783454957826,"d":"£53,412"},null,{"$f":"SUM(IF(CK909:CL909>=CK909, 1))","v":2},{"$f":"SUM(IF(CK909:CL909>=CL909, 1))","v":1},null,{"$f":"AF909*WTP-AC909","v":{"v":37982.248139149095,"d":"£37,982"}},{"v":40329.04371749569,"d":"£40,329"},null,{"$f":"SUM(IF(CQ909:CR909>=CQ909, 1))","v":2},{"$f":"SUM(IF(CQ909:CR909>=CR909, 1))","v":1},null,{"v":-27040683.354309086,"d":"-£27,040,683"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW909:CX909>=CW909, 1))","v":2},{"$f":"SUM(IF(CW909:CX909>=CX909, 1))","v":1},null,{"v":-1511386.6179402326,"d":"-£1,511,387"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC909:DD909>=DC909, 1))","v":2},{"$f":"SUM(IF(DC909:DD909>=DD909, 1))","v":1},null,{"v":-56169472.61836769,"d":"-£56,169,473"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI909:DJ909>=DI909, 1))","v":2},{"$f":"SUM(IF(DI909:DJ909>=DJ909, 1))","v":1},null,{"v":-7858011.496944769,"d":"-£7,858,011"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO909:DP909>=DO909, 1))","v":2},{"$f":"SUM(IF(DO909:DP909>=DP909, 1))","v":1},null,{"v":-38039688.35333867,"d":"-£38,039,688"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU909:DV909>=DU909, 1))","v":2},{"$f":"SUM(IF(DU909:DV909>=DV909, 1))","v":1},null,{"v":-130619242.44090043,"d":"-£130,619,242"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA909:EB909>=EA909, 1))","v":2},{"$f":"SUM(IF(EA909:EB909>=EB909, 1))","v":1}]
[{"$nulls":3},896,{"v":234.51691862698002,"d":"£234.52"},{"v":216.11478688725796,"d":"£216.11"},null,{"v":5.902699339625447,"d":"5.903"},{"v":5.9191599579485645,"d":"5.919"},null,{"v":251.95002224470196,"d":"£251.95"},{"v":233.09253125661354,"d":"£233.09"},null,{"v":6.685121407921182,"d":"6.685"},{"v":6.699412963283457,"d":"6.699"},null,{"v":2738.6792825225293,"d":"£2,738.68"},{"v":1892.1633051221693,"d":"£1,892.16"},null,{"v":4.872636679506209,"d":"4.873"},{"v":4.927738469396976,"d":"4.928"},null,{"v":12392.68354918436,"d":"£12,392.68"},{"v":12403.810240937033,"d":"£12,403.81"},null,{"v":2.9445534706038923,"d":"2.945"},{"v":2.9922935731561995,"d":"2.992"},null,{"v":48131.29418041305,"d":"£48,131.29"},{"v":47970.9661832209,"d":"£47,970.97"},null,{"v":4.70101126156228,"d":"4.701"},{"v":4.810547397727085,"d":"4.811"},null,{"v":1964278.6382999169,"d":"£1,964,278.64"},{"v":0,"d":"£0.00"},null,{"v":-1757.0377933723182,"d":"-1757.038"},{"v":0,"d":"0.000"},null,{"v":128752.87943556196,"d":"£128,752.88"},{"v":0,"d":"£0.00"},null,{"v":-97.57814046778573,"d":"-97.578"},{"v":0,"d":"0.000"},null,{"v":19739975.077197332,"d":"£19,739,975.08"},{"v":0,"d":"£0.00"},null,{"v":-1284.923129854031,"d":"-1284.923"},{"v":0,"d":"0.000"},null,{"v":-98651.21311327981,"d":"-£98,651.21"},{"v":0,"d":"£0.00"},null,{"v":-423.27217609904665,"d":"-423.272"},{"v":0,"d":"0.000"},null,{"v":2484351.685579103,"d":"£2,484,351.69"},{"v":0,"d":"£0.00"},null,{"v":-1697.3098228546799,"d":"-1697.310"},{"v":0,"d":"0.000"},null,{"v":24218707.067398634,"d":"£24,218,707.07"},{"v":0,"d":"£0.00"},null,{"v":-5260.121062647861,"d":"-5260.121"},{"v":0,"d":"0.000"},null,{"v":117819.46987388196,"d":"£117,819"},{"v":118167.08437208402,"d":"£118,167"},null,{"$f":"SUM(IF(BS912:BT912>=BS912, 1))","v":2},{"$f":"SUM(IF(BS912:BT912>=BT912, 1))","v":1},null,{"v":133450.47813617892,"d":"£133,450"},{"v":133755.16673441255,"d":"£133,755"},null,{"$f":"SUM(IF(BY912:BZ912>=BY912, 1))","v":2},{"$f":"SUM(IF(BY912:BZ912>=BZ912, 1))","v":1},null,{"v":94714.05430760165,"d":"£94,714"},{"v":96662.60608281735,"d":"£96,663"},null,{"$f":"SUM(IF(CE912:CF912>=CE912, 1))","v":2},{"$f":"SUM(IF(CE912:CF912>=CF912, 1))","v":1},null,{"v":46498.38586289348,"d":"£46,498"},{"v":47442.06122218696,"d":"£47,442"},null,{"$f":"SUM(IF(CK912:CL912>=CK912, 1))","v":2},{"$f":"SUM(IF(CK912:CL912>=CL912, 1))","v":1},null,{"$f":"AF912*WTP-AC912","v":{"v":45888.93105083254,"d":"£45,889"}},{"v":48239.981771320796,"d":"£48,240"},null,{"$f":"SUM(IF(CQ912:CR912>=CQ912, 1))","v":2},{"$f":"SUM(IF(CQ912:CR912>=CR912, 1))","v":1},null,{"v":-37105034.50574628,"d":"-£37,105,035"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW912:CX912>=CW912, 1))","v":2},{"$f":"SUM(IF(CW912:CX912>=CX912, 1))","v":1},null,{"v":-2080315.6887912767,"d":"-£2,080,316"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC912:DD912>=DC912, 1))","v":2},{"$f":"SUM(IF(DC912:DD912>=DD912, 1))","v":1},null,{"v":-45438437.674277954,"d":"-£45,438,438"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI912:DJ912>=DI912, 1))","v":2},{"$f":"SUM(IF(DI912:DJ912>=DJ912, 1))","v":1},null,{"v":-8366792.308867654,"d":"-£8,366,792"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO912:DP912>=DO912, 1))","v":2},{"$f":"SUM(IF(DO912:DP912>=DP912, 1))","v":1},null,{"v":-36430548.1426727,"d":"-£36,430,548"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU912:DV912>=DU912, 1))","v":2},{"$f":"SUM(IF(DU912:DV912>=DV912, 1))","v":1},null,{"v":-129421128.32035586,"d":"-£129,421,128"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA912:EB912>=EA912, 1))","v":2},{"$f":"SUM(IF(EA912:EB912>=EB912, 1))","v":1}]
[{"$nulls":3},900,{"v":265.7950942291076,"d":"£265.80"},{"v":226.40265290123796,"d":"£226.40"},null,{"v":5.913812087830184,"d":"5.914"},{"v":5.928891470672733,"d":"5.929"},null,{"v":284.3662196505659,"d":"£284.37"},{"v":244.104770818074,"d":"£244.10"},null,{"v":6.655703672150622,"d":"6.656"},{"v":6.669240583449455,"d":"6.669"},null,{"v":3681.0935635100655,"d":"£3,681.09"},{"v":1731.8435599377285,"d":"£1,731.84"},null,{"v":4.66612654809953,"d":"4.666"},{"v":4.777800245619148,"d":"4.778"},null,{"v":12786.51165021479,"d":"£12,786.51"},{"v":12746.214064657728,"d":"£12,746.21"},null,{"v":3.14394668410541,"d":"3.144"},{"v":3.1870506196611412,"d":"3.187"},null,{"v":52322.43450954097,"d":"£52,322.43"},{"v":51904.39341843298,"d":"£51,904.39"},null,{"v":4.971668608745488,"d":"4.972"},{"v":5.093555853868625,"d":"5.094"},null,{"v":4284252.468385471,"d":"£4,284,252.47"},{"v":0,"d":"£0.00"},null,{"v":-1640.0070924066595,"d":"-1640.007"},{"v":0,"d":"0.000"},null,{"v":267497.223353588,"d":"£267,497.22"},{"v":0,"d":"£0.00"},null,{"v":-89.93929156119584,"d":"-89.939"},{"v":0,"d":"0.000"},null,{"v":44911077.63386519,"d":"£44,911,077.63"},{"v":0,"d":"£0.00"},null,{"v":-2572.9824751944448,"d":"-2572.982"},{"v":0,"d":"0.000"},null,{"v":362734.4896939073,"d":"£362,734.49"},{"v":0,"d":"£0.00"},null,{"v":-387.9955548569396,"d":"-387.996"},{"v":0,"d":"0.000"},null,{"v":6566780.664716086,"d":"£6,566,780.66"},{"v":0,"d":"£0.00"},null,{"v":-1914.6605957531337,"d":"-1914.661"},{"v":0,"d":"0.000"},null,{"v":56392342.48001425,"d":"£56,392,342.48"},{"v":0,"d":"£0.00"},null,{"v":-6605.585009772373,"d":"-6605.585"},{"v":0,"d":"0.000"},null,{"v":118010.44666237457,"d":"£118,010"},{"v":118351.42676055343,"d":"£118,351"},null,{"$f":"SUM(IF(BS916:BT916>=BS916, 1))","v":2},{"$f":"SUM(IF(BS916:BT916>=BT916, 1))","v":1},null,{"v":132829.70722336188,"d":"£132,830"},{"v":133140.70689817102,"d":"£133,141"},null,{"$f":"SUM(IF(BY916:BZ916>=BY916, 1))","v":2},{"$f":"SUM(IF(BY916:BZ916>=BZ916, 1))","v":1},null,{"v":89641.43739848054,"d":"£89,641"},{"v":93824.16135244524,"d":"£93,824"},null,{"$f":"SUM(IF(CE916:CF916>=CE916, 1))","v":2},{"$f":"SUM(IF(CE916:CF916>=CF916, 1))","v":1},null,{"v":50092.42203189341,"d":"£50,092"},{"v":50994.7983285651,"d":"£50,995"},null,{"$f":"SUM(IF(CK916:CL916>=CK916, 1))","v":2},{"$f":"SUM(IF(CK916:CL916>=CL916, 1))","v":1},null,{"$f":"AF916*WTP-AC916","v":{"v":47110.93766536879,"d":"£47,111"}},{"v":49966.723658939525,"d":"£49,967"},null,{"$f":"SUM(IF(CQ916:CR916>=CQ916, 1))","v":2},{"$f":"SUM(IF(CQ916:CR916>=CR916, 1))","v":1},null,{"v":-37084394.31651866,"d":"-£37,084,394"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW916:CX916>=CW916, 1))","v":2},{"$f":"SUM(IF(CW916:CX916>=CX916, 1))","v":1},null,{"v":-2066283.054577505,"d":"-£2,066,283"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC916:DD916>=DC916, 1))","v":2},{"$f":"SUM(IF(DC916:DD916>=DD916, 1))","v":1},null,{"v":-96370727.13775408,"d":"-£96,370,727"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI916:DJ916>=DI916, 1))","v":2},{"$f":"SUM(IF(DI916:DJ916>=DJ916, 1))","v":1},null,{"v":-8122645.586832698,"d":"-£8,122,646"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO916:DP916>=DO916, 1))","v":2},{"$f":"SUM(IF(DO916:DP916>=DP916, 1))","v":1},null,{"v":-44859992.57977876,"d":"-£44,859,993"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU916:DV916>=DU916, 1))","v":2},{"$f":"SUM(IF(DU916:DV916>=DV916, 1))","v":1},null,{"v":-188504042.6754617,"d":"-£188,504,043"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA916:EB916>=EA916, 1))","v":2},{"$f":"SUM(IF(EA916:EB916>=EB916, 1))","v":1}]
[{"$nulls":3},903,{"v":284.9623017472671,"d":"£284.96"},{"v":224.98554932172038,"d":"£224.99"},null,{"v":5.827877194864078,"d":"5.828"},{"v":5.847231958304262,"d":"5.847"},null,{"v":303.8947886555326,"d":"£303.89"},{"v":242.42898347866054,"d":"£242.43"},null,{"v":6.6848054357438,"d":"6.685"},{"v":6.7007495711685685,"d":"6.701"},null,{"v":1798.973653336336,"d":"£1,798.97"},{"v":1224.2066078670466,"d":"£1,224.21"},null,{"v":4.710513003182643,"d":"4.711"},{"v":4.783765825950546,"d":"4.784"},null,{"v":10971.492221916536,"d":"£10,971.49"},{"v":10997.110794618158,"d":"£10,997.11"},null,{"v":2.908902616354079,"d":"2.909"},{"v":2.960561304334092,"d":"2.961"},null,{"v":50428.76438205994,"d":"£50,428.76"},{"v":50114.65027268243,"d":"£50,114.65"},null,{"v":4.785978388159668,"d":"4.786"},{"v":4.947261664098114,"d":"4.947"},null,{"v":6389640.2917983215,"d":"£6,389,640.29"},{"v":0,"d":"£0.00"},null,{"v":-2061.9652000855467,"d":"-2061.965"},{"v":0,"d":"0.000"},null,{"v":426183.3633371988,"d":"£426,183.36"},{"v":0,"d":"£0.00"},null,{"v":-110.5513096473424,"d":"-110.551"},{"v":0,"d":"0.000"},null,{"v":12983840.567573588,"d":"£12,983,840.57"},{"v":0,"d":"£0.00"},null,{"v":-1654.7625328216445,"d":"-1654.763"},{"v":0,"d":"0.000"},null,{"v":-234128.78532415486,"d":"-£234,128.79"},{"v":0,"d":"£0.00"},null,{"v":-472.110058943066,"d":"-472.110"},{"v":0,"d":"0.000"},null,{"v":4855526.105746093,"d":"£4,855,526.11"},{"v":0,"d":"£0.00"},null,{"v":-2493.0913109611893,"d":"-2493.091"},{"v":0,"d":"0.000"},null,{"v":24421061.543131046,"d":"£24,421,061.54"},{"v":0,"d":"£0.00"},null,{"v":-6792.480412458789,"d":"-6792.480"},{"v":0,"d":"0.000"},null,{"v":116272.5815955343,"d":"£116,273"},{"v":116719.6536167635,"d":"£116,720"},null,{"$f":"SUM(IF(BS919:BT919>=BS919, 1))","v":2},{"$f":"SUM(IF(BS919:BT919>=BT919, 1))","v":1},null,{"v":133392.21392622046,"d":"£133,392"},{"v":133772.5624398927,"d":"£133,773"},null,{"$f":"SUM(IF(BY919:BZ919>=BY919, 1))","v":2},{"$f":"SUM(IF(BY919:BZ919>=BZ919, 1))","v":1},null,{"v":92411.28641031653,"d":"£92,411"},{"v":94451.10991114387,"d":"£94,451"},null,{"$f":"SUM(IF(CE919:CF919>=CE919, 1))","v":2},{"$f":"SUM(IF(CE919:CF919>=CF919, 1))","v":1},null,{"v":47206.560105165045,"d":"£47,207"},{"v":48214.11529206368,"d":"£48,214"},null,{"$f":"SUM(IF(CK919:CL919>=CK919, 1))","v":2},{"$f":"SUM(IF(CK919:CL919>=CL919, 1))","v":1},null,{"$f":"AF919*WTP-AC919","v":{"v":45290.803381133424,"d":"£45,291"}},{"v":48830.58300927985,"d":"£48,831"},null,{"$f":"SUM(IF(CQ919:CR919>=CQ919, 1))","v":2},{"$f":"SUM(IF(CQ919:CR919>=CR919, 1))","v":1},null,{"v":-47628944.29350926,"d":"-£47,628,944"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW919:CX919>=CW919, 1))","v":2},{"$f":"SUM(IF(CW919:CX919>=CX919, 1))","v":1},null,{"v":-2637209.5562840467,"d":"-£2,637,210"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC919:DD919>=DC919, 1))","v":2},{"$f":"SUM(IF(DC919:DD919>=DD919, 1))","v":1},null,{"v":-46079091.224006474,"d":"-£46,079,091"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI919:DJ919>=DI919, 1))","v":2},{"$f":"SUM(IF(DI919:DJ919>=DJ919, 1))","v":1},null,{"v":-9208072.393537166,"d":"-£9,208,072"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO919:DP919>=DO919, 1))","v":2},{"$f":"SUM(IF(DO919:DP919>=DP919, 1))","v":1},null,{"v":-54717352.32496987,"d":"-£54,717,352"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU919:DV919>=DU919, 1))","v":2},{"$f":"SUM(IF(DU919:DV919>=DV919, 1))","v":1},null,{"v":-160270669.79230684,"d":"-£160,270,670"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA919:EB919>=EA919, 1))","v":2},{"$f":"SUM(IF(EA919:EB919>=EB919, 1))","v":1}]
[{"$nulls":3},906,{"v":252.46615228109212,"d":"£252.47"},{"v":218.30337794326138,"d":"£218.30"},null,{"v":5.793175663122512,"d":"5.793"},{"v":5.805699949816351,"d":"5.806"},null,{"v":270.302261173337,"d":"£270.30"},{"v":235.3455752204225,"d":"£235.35"},null,{"v":6.642518644028844,"d":"6.643"},{"v":6.653456963832831,"d":"6.653"},null,{"v":2342.190562015994,"d":"£2,342.19"},{"v":1516.395874123622,"d":"£1,516.40"},null,{"v":4.742297523630739,"d":"4.742"},{"v":4.820762821827917,"d":"4.821"},null,{"v":11996.139430172614,"d":"£11,996.14"},{"v":11934.809539462856,"d":"£11,934.81"},null,{"v":3.0914921758121747,"d":"3.091"},{"v":3.12263102300746,"d":"3.123"},null,{"v":50752.867834416815,"d":"£50,752.87"},{"v":50837.86018701957,"d":"£50,837.86"},null,{"v":4.05860676185078,"d":"4.059"},{"v":4.144703233753404,"d":"4.145"},null,{"v":3638343.234858373,"d":"£3,638,343.23"},{"v":0,"d":"£0.00"},null,{"v":-1333.8393806469533,"d":"-1333.839"},{"v":0,"d":"0.000"},null,{"v":240354.72357590403,"d":"£240,354.72"},{"v":0,"d":"£0.00"},null,{"v":-75.20955608930554,"d":"-75.210"},{"v":0,"d":"0.000"},null,{"v":19205260.513664283,"d":"£19,205,260.51"},{"v":0,"d":"£0.00"},null,{"v":-1824.844014200722,"d":"-1824.844"},{"v":0,"d":"0.000"},null,{"v":561462.3057774543,"d":"£561,462.31"},{"v":0,"d":"£0.00"},null,{"v":-285.06962499339784,"d":"-285.070"},{"v":0,"d":"0.000"},null,{"v":-1355260.206376745,"d":"-£1,355,260.21"},{"v":0,"d":"£0.00"},null,{"v":-1372.8661309614845,"d":"-1372.866"},{"v":0,"d":"0.000"},null,{"v":22290160.571499266,"d":"£22,290,160.57"},{"v":0,"d":"£0.00"},null,{"v":-4891.8287068918635,"d":"-4891.829"},{"v":0,"d":"0.000"},null,{"v":115611.04711016915,"d":"£115,611"},{"v":115895.69561838375,"d":"£115,896"},null,{"$f":"SUM(IF(BS922:BT922>=BS922, 1))","v":2},{"$f":"SUM(IF(BS922:BT922>=BT922, 1))","v":1},null,{"v":132580.07061940353,"d":"£132,580"},{"v":132833.7937014362,"d":"£132,834"},null,{"$f":"SUM(IF(BY922:BZ922>=BY922, 1))","v":2},{"$f":"SUM(IF(BY922:BZ922>=BZ922, 1))","v":1},null,{"v":92503.75991059879,"d":"£92,504"},{"v":94898.86056243471,"d":"£94,899"},null,{"$f":"SUM(IF(CE922:CF922>=CE922, 1))","v":2},{"$f":"SUM(IF(CE922:CF922>=CF922, 1))","v":1},null,{"v":49833.70408607088,"d":"£49,834"},{"v":50517.810920686345,"d":"£50,518"},null,{"$f":"SUM(IF(CK922:CL922>=CK922, 1))","v":2},{"$f":"SUM(IF(CK922:CL922>=CL922, 1))","v":1},null,{"$f":"AF922*WTP-AC922","v":{"v":30419.26740259878,"d":"£30,419"}},{"v":32056.204488048505,"d":"£32,056"},null,{"$f":"SUM(IF(CQ922:CR922>=CQ922, 1))","v":2},{"$f":"SUM(IF(CQ922:CR922>=CR922, 1))","v":1},null,{"v":-30315130.84779744,"d":"-£30,315,131"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW922:CX922>=CW922, 1))","v":2},{"$f":"SUM(IF(CW922:CX922>=CX922, 1))","v":1},null,{"v":-1744545.8453620148,"d":"-£1,744,546"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC922:DD922>=DC922, 1))","v":2},{"$f":"SUM(IF(DC922:DD922>=DD922, 1))","v":1},null,{"v":-55702140.797678724,"d":"-£55,702,141"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI922:DJ922>=DI922, 1))","v":2},{"$f":"SUM(IF(DI922:DJ922>=DJ922, 1))","v":1},null,{"v":-6262854.805645412,"d":"-£6,262,855"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO922:DP922>=DO922, 1))","v":2},{"$f":"SUM(IF(DO922:DP922>=DP922, 1))","v":1},null,{"v":-26102062.412852943,"d":"-£26,102,062"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU922:DV922>=DU922, 1))","v":2},{"$f":"SUM(IF(DU922:DV922>=DV922, 1))","v":1},null,{"v":-120126734.70933655,"d":"-£120,126,735"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA922:EB922>=EA922, 1))","v":2},{"$f":"SUM(IF(EA922:EB922>=EB922, 1))","v":1}]
[{"$nulls":3},908,{"v":248.27928956453042,"d":"£248.28"},{"v":210.9267665342352,"d":"£210.93"},null,{"v":5.863021253308082,"d":"5.863"},{"v":5.880572320356641,"d":"5.881"},null,{"v":265.62109637341933,"d":"£265.62"},{"v":227.37183644763576,"d":"£227.37"},null,{"v":6.6894508926894,"d":"6.689"},{"v":6.704326462751986,"d":"6.704"},null,{"v":2842.9153244624863,"d":"£2,842.92"},{"v":1444.3909844479388,"d":"£1,444.39"},null,{"v":4.836269859043097,"d":"4.836"},{"v":4.950821833967154,"d":"4.951"},null,{"v":10902.695491550452,"d":"£10,902.70"},{"v":10956.616821187285,"d":"£10,956.62"},null,{"v":3.05256424502664,"d":"3.053"},{"v":3.1181467661036795,"d":"3.118"},null,{"v":50413.776775434424,"d":"£50,413.78"},{"v":50254.68457716181,"d":"£50,254.68"},null,{"v":4.656172710701354,"d":"4.656"},{"v":4.757684204454065,"d":"4.758"},null,{"v":3981985.2398498883,"d":"£3,981,985.24"},{"v":0,"d":"£0.00"},null,{"v":-1871.040675734095,"d":"-1871.041"},{"v":0,"d":"0.000"},null,{"v":269080.8199538226,"d":"£269,080.82"},{"v":0,"d":"£0.00"},null,{"v":-104.64857614207277,"d":"-104.649"},{"v":0,"d":"0.000"},null,{"v":33207774.286601726,"d":"£33,207,774.29"},{"v":0,"d":"£0.00"},null,{"v":-2720.0213957827823,"d":"-2720.021"},{"v":0,"d":"0.000"},null,{"v":-500172.44203029445,"d":"-£500,172.44"},{"v":0,"d":"£0.00"},null,{"v":-608.341262029994,"d":"-608.341"},{"v":0,"d":"0.000"},null,{"v":2497618.492273702,"d":"£2,497,618.49"},{"v":0,"d":"£0.00"},null,{"v":-1593.6481281165304,"d":"-1593.648"},{"v":0,"d":"0.000"},null,{"v":39456286.39664885,"d":"£39,456,286.40"},{"v":0,"d":"£0.00"},null,{"v":-6897.7000378054745,"d":"-6897.700"},{"v":0,"d":"0.000"},null,{"v":117012.14577659711,"d":"£117,012"},{"v":117400.51964059858,"d":"£117,401"},null,{"$f":"SUM(IF(BS924:BT924>=BS924, 1))","v":2},{"$f":"SUM(IF(BS924:BT924>=BT924, 1))","v":1},null,{"v":133523.39675741456,"d":"£133,523"},{"v":133859.1574185921,"d":"£133,859"},null,{"$f":"SUM(IF(BY924:BZ924>=BY924, 1))","v":2},{"$f":"SUM(IF(BY924:BZ924>=BZ924, 1))","v":1},null,{"v":93882.48185639945,"d":"£93,882"},{"v":97572.04569489515,"d":"£97,572"},null,{"$f":"SUM(IF(CE924:CF924>=CE924, 1))","v":2},{"$f":"SUM(IF(CE924:CF924>=CF924, 1))","v":1},null,{"v":50148.58940898235,"d":"£50,149"},{"v":51406.3185008863,"d":"£51,406"},null,{"$f":"SUM(IF(CK924:CL924>=CK924, 1))","v":2},{"$f":"SUM(IF(CK924:CL924>=CL924, 1))","v":1},null,{"$f":"AF924*WTP-AC924","v":{"v":42709.67743859267,"d":"£42,710"}},{"v":44898.99951191948,"d":"£44,899"},null,{"$f":"SUM(IF(CQ924:CR924>=CQ924, 1))","v":2},{"$f":"SUM(IF(CQ924:CR924>=CR924, 1))","v":1},null,{"v":-41402798.754531786,"d":"-£41,402,799"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW924:CX924>=CW924, 1))","v":2},{"$f":"SUM(IF(CW924:CX924>=CX924, 1))","v":1},null,{"v":-2362052.342795278,"d":"-£2,362,052"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC924:DD924>=DC924, 1))","v":2},{"$f":"SUM(IF(DC924:DD924>=DD924, 1))","v":1},null,{"v":-87608202.20225736,"d":"-£87,608,202"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI924:DJ924>=DI924, 1))","v":2},{"$f":"SUM(IF(DI924:DJ924>=DJ924, 1))","v":1},null,{"v":-11666652.798569586,"d":"-£11,666,653"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO924:DP924>=DO924, 1))","v":2},{"$f":"SUM(IF(DO924:DP924>=DP924, 1))","v":1},null,{"v":-34370581.05460431,"d":"-£34,370,581"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU924:DV924>=DU924, 1))","v":2},{"$f":"SUM(IF(DU924:DV924>=DV924, 1))","v":1},null,{"v":-177410287.15275833,"d":"-£177,410,287"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA924:EB924>=EA924, 1))","v":2},{"$f":"SUM(IF(EA924:EB924>=EB924, 1))","v":1}]
[{"$nulls":3},912,{"v":183.63375500105457,"d":"£183.63"},{"v":169.46126565851057,"d":"£169.46"},null,{"v":5.783031107056248,"d":"5.783"},{"v":5.796838857800044,"d":"5.797"},null,{"v":197.28203090599462,"d":"£197.28"},{"v":182.7525956815482,"d":"£182.75"},null,{"v":6.677560018619879,"d":"6.678"},{"v":6.6890382233581915,"d":"6.689"},null,{"v":3099.71168969023,"d":"£3,099.71"},{"v":1405.690173290035,"d":"£1,405.69"},null,{"v":4.761382870110853,"d":"4.761"},{"v":4.899217649894753,"d":"4.899"},null,{"v":12560.658828369875,"d":"£12,560.66"},{"v":12572.615387464299,"d":"£12,572.62"},null,{"v":3.0625570312670023,"d":"3.063"},{"v":3.109608096619371,"d":"3.110"},null,{"v":51335.95016047418,"d":"£51,335.95"},{"v":51068.30127141951,"d":"£51,068.30"},null,{"v":4.3457613484302495,"d":"4.346"},{"v":4.430182946905343,"d":"4.430"},null,{"v":1523452.32287681,"d":"£1,523,452.32"},{"v":0,"d":"£0.00"},null,{"v":-1484.2452469654836,"d":"-1484.245"},{"v":0,"d":"0.000"},null,{"v":97238.03087380131,"d":"£97,238.03"},{"v":0,"d":"£0.00"},null,{"v":-76.81771586289598,"d":"-76.818"},{"v":0,"d":"0.000"},null,{"v":40052800.28374236,"d":"£40,052,800.28"},{"v":0,"d":"£0.00"},null,{"v":-3258.9130972607845,"d":"-3258.913"},{"v":0,"d":"0.000"},null,{"v":-105136.79625875408,"d":"-£105,136.80"},{"v":0,"d":"£0.00"},null,{"v":-413.73092648505275,"d":"-413.731"},{"v":0,"d":"0.000"},null,{"v":4237553.706865644,"d":"£4,237,553.71"},{"v":0,"d":"£0.00"},null,{"v":-1336.6058003124217,"d":"-1336.606"},{"v":0,"d":"0.000"},null,{"v":45805907.54809986,"d":"£45,805,907.55"},{"v":0,"d":"£0.00"},null,{"v":-6570.312786886639,"d":"-6570.313"},{"v":0,"d":"0.000"},null,{"v":115476.9883861239,"d":"£115,477"},{"v":115767.31589034236,"d":"£115,767"},null,{"$f":"SUM(IF(BS928:BT928>=BS928, 1))","v":2},{"$f":"SUM(IF(BS928:BT928>=BT928, 1))","v":1},null,{"v":133353.91834149158,"d":"£133,354"},{"v":133598.01187148227,"d":"£133,598"},null,{"$f":"SUM(IF(BY928:BZ928>=BY928, 1))","v":2},{"$f":"SUM(IF(BY928:BZ928>=BZ928, 1))","v":1},null,{"v":92127.94571252682,"d":"£92,128"},{"v":96578.66282460504,"d":"£96,579"},null,{"$f":"SUM(IF(CE928:CF928>=CE928, 1))","v":2},{"$f":"SUM(IF(CE928:CF928>=CF928, 1))","v":1},null,{"v":48690.481796970176,"d":"£48,690"},{"v":49619.54654492312,"d":"£49,620"},null,{"$f":"SUM(IF(CK928:CL928>=CK928, 1))","v":2},{"$f":"SUM(IF(CK928:CL928>=CL928, 1))","v":1},null,{"$f":"AF928*WTP-AC928","v":{"v":35579.2768081308,"d":"£35,579"}},{"v":37535.357666687356,"d":"£37,535"},null,{"$f":"SUM(IF(CQ928:CR928>=CQ928, 1))","v":2},{"$f":"SUM(IF(CQ928:CR928>=CR928, 1))","v":1},null,{"v":-31208357.262186483,"d":"-£31,208,357"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW928:CX928>=CW928, 1))","v":2},{"$f":"SUM(IF(CW928:CX928>=CX928, 1))","v":1},null,{"v":-1633592.348131721,"d":"-£1,633,592"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC928:DD928>=DC928, 1))","v":2},{"$f":"SUM(IF(DC928:DD928>=DD928, 1))","v":1},null,{"v":-105231062.22895804,"d":"-£105,231,062"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI928:DJ928>=DI928, 1))","v":2},{"$f":"SUM(IF(DI928:DJ928>=DJ928, 1))","v":1},null,{"v":-8169481.733442301,"d":"-£8,169,482"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO928:DP928>=DO928, 1))","v":2},{"$f":"SUM(IF(DO928:DP928>=DP928, 1))","v":1},null,{"v":-30969669.713114075,"d":"-£30,969,670"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU928:DV928>=DU928, 1))","v":2},{"$f":"SUM(IF(DU928:DV928>=DV928, 1))","v":1},null,{"v":-177212163.28583264,"d":"-£177,212,163"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA928:EB928>=EA928, 1))","v":2},{"$f":"SUM(IF(EA928:EB928>=EB928, 1))","v":1}]
[{"$nulls":3},913,{"v":249.08322709772915,"d":"£249.08"},{"v":231.25730297335275,"d":"£231.26"},null,{"v":5.835628200663791,"d":"5.836"},{"v":5.853631664593225,"d":"5.854"},null,{"v":267.67543339657783,"d":"£267.68"},{"v":249.39579164967026,"d":"£249.40"},null,{"v":6.7285426681736205,"d":"6.729"},{"v":6.744289877823837,"d":"6.744"},null,{"v":3081.4209874722887,"d":"£3,081.42"},{"v":1391.7699380617055,"d":"£1,391.77"},null,{"v":4.9101011971816275,"d":"4.910"},{"v":5.056909345236031,"d":"5.057"},null,{"v":10857.2058032049,"d":"£10,857.21"},{"v":10816.539054968667,"d":"£10,816.54"},null,{"v":2.828180997946469,"d":"2.828"},{"v":2.86584433464486,"d":"2.866"},null,{"v":49711.251206350586,"d":"£49,711.25"},{"v":49614.762193286035,"d":"£49,614.76"},null,{"v":4.755580285496057,"d":"4.756"},{"v":4.865745168355022,"d":"4.866"},null,{"v":1930806.8250526036,"d":"£1,930,806.83"},{"v":0,"d":"£0.00"},null,{"v":-1950.0369679013818,"d":"-1950.037"},{"v":0,"d":"0.000"},null,{"v":124193.08891238681,"d":"£124,193.09"},{"v":0,"d":"£0.00"},null,{"v":-106.98757860187176,"d":"-106.988"},{"v":0,"d":"0.000"},null,{"v":40074461.50779792,"d":"£40,074,461.51"},{"v":0,"d":"£0.00"},null,{"v":-3481.936391712123,"d":"-3481.936"},{"v":0,"d":"0.000"},null,{"v":354025.96722718474,"d":"£354,025.97"},{"v":0,"d":"£0.00"},null,{"v":-327.87965062253573,"d":"-327.880"},{"v":0,"d":"0.000"},null,{"v":1526576.6716673323,"d":"£1,526,576.67"},{"v":0,"d":"£0.00"},null,{"v":-1742.9460087538812,"d":"-1742.946"},{"v":0,"d":"0.000"},null,{"v":44010064.06065743,"d":"£44,010,064.06"},{"v":0,"d":"£0.00"},null,{"v":-7609.786597591793,"d":"-7609.787"},{"v":0,"d":"0.000"},null,{"v":116463.4807861781,"d":"£116,463"},{"v":116841.37598889116,"d":"£116,841"},null,{"$f":"SUM(IF(BS929:BT929>=BS929, 1))","v":2},{"$f":"SUM(IF(BS929:BT929>=BT929, 1))","v":1},null,{"v":134303.17793007585,"d":"£134,303"},{"v":134636.40176482705,"d":"£134,636"},null,{"$f":"SUM(IF(BY929:BZ929>=BY929, 1))","v":2},{"$f":"SUM(IF(BY929:BZ929>=BZ929, 1))","v":1},null,{"v":95120.60295616026,"d":"£95,121"},{"v":99746.4169666589,"d":"£99,746"},null,{"$f":"SUM(IF(CE929:CF929>=CE929, 1))","v":2},{"$f":"SUM(IF(CE929:CF929>=CF929, 1))","v":1},null,{"v":45706.41415572448,"d":"£45,706"},{"v":46500.34763792853,"d":"£46,500"},null,{"$f":"SUM(IF(CK929:CL929>=CK929, 1))","v":2},{"$f":"SUM(IF(CK929:CL929>=CL929, 1))","v":1},null,{"$f":"AF929*WTP-AC929","v":{"v":45400.35450357056,"d":"£45,400"}},{"v":47700.14117381441,"d":"£47,700"},null,{"$f":"SUM(IF(CQ929:CR929>=CQ929, 1))","v":2},{"$f":"SUM(IF(CQ929:CR929>=CR929, 1))","v":1},null,{"v":-40931546.18308024,"d":"-£40,931,546"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW929:CX929>=CW929, 1))","v":2},{"$f":"SUM(IF(CW929:CX929>=CX929, 1))","v":1},null,{"v":-2263944.660949822,"d":"-£2,263,945"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC929:DD929>=DC929, 1))","v":2},{"$f":"SUM(IF(DC929:DD929>=DD929, 1))","v":1},null,{"v":-109713189.34204039,"d":"-£109,713,189"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI929:DJ929>=DI929, 1))","v":2},{"$f":"SUM(IF(DI929:DJ929>=DJ929, 1))","v":1},null,{"v":-6911618.9796779,"d":"-£6,911,619"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO929:DP929>=DO929, 1))","v":2},{"$f":"SUM(IF(DO929:DP929>=DP929, 1))","v":1},null,{"v":-36385496.846744955,"d":"-£36,385,497"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU929:DV929>=DU929, 1))","v":2},{"$f":"SUM(IF(DU929:DV929>=DV929, 1))","v":1},null,{"v":-196205796.0124933,"d":"-£196,205,796"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA929:EB929>=EA929, 1))","v":2},{"$f":"SUM(IF(EA929:EB929>=EB929, 1))","v":1}]
[{"$nulls":3},916,{"v":226.8264243359881,"d":"£226.83"},{"v":208.76299703883495,"d":"£208.76"},null,{"v":5.858544592567136,"d":"5.859"},{"v":5.878637787423071,"d":"5.879"},null,{"v":243.70890781761713,"d":"£243.71"},{"v":225.18939775821048,"d":"£225.19"},null,{"v":6.703584862838659,"d":"6.704"},{"v":6.721248064748148,"d":"6.721"},null,{"v":2550.273588544506,"d":"£2,550.27"},{"v":1475.2741544091205,"d":"£1,475.27"},null,{"v":4.872854699358417,"d":"4.873"},{"v":4.978254304963433,"d":"4.978"},null,{"v":13350.656008608317,"d":"£13,350.66"},{"v":13323.89425738422,"d":"£13,323.89"},null,{"v":2.814199567531951,"d":"2.814"},{"v":2.8509802216298255,"d":"2.851"},null,{"v":49539.63896307426,"d":"£49,539.64"},{"v":49586.55931894042,"d":"£49,586.56"},null,{"v":5.1721712182027595,"d":"5.172"},{"v":5.303661575075264,"d":"5.304"},null,{"v":1943736.9125061987,"d":"£1,943,736.91"},{"v":0,"d":"£0.00"},null,{"v":-2162.1525023557424,"d":"-2162.153"},{"v":0,"d":"0.000"},null,{"v":126848.9915038207,"d":"£126,848.99"},{"v":0,"d":"£0.00"},null,{"v":-120.98372698628566,"d":"-120.984"},{"v":0,"d":"0.000"},null,{"v":24996216.622825366,"d":"£24,996,216.62"},{"v":0,"d":"£0.00"},null,{"v":-2450.7839632328046,"d":"-2450.784"},{"v":0,"d":"0.000"},null,{"v":232361.2976919405,"d":"£232,361.30"},{"v":0,"d":"£0.00"},null,{"v":-319.3513176538629,"d":"-319.351"},{"v":0,"d":"0.000"},null,{"v":-764265.1773415365,"d":"-£764,265.18"},{"v":0,"d":"£0.00"},null,{"v":-2141.788975355103,"d":"-2141.789"},{"v":0,"d":"0.000"},null,{"v":26534898.64718579,"d":"£26,534,898.65"},{"v":0,"d":"£0.00"},null,{"v":-7195.060485583799,"d":"-7195.060"},{"v":0,"d":"0.000"},null,{"v":116944.06542700673,"d":"£116,944"},{"v":117363.99275142259,"d":"£117,364"},null,{"$f":"SUM(IF(BS932:BT932>=BS932, 1))","v":2},{"$f":"SUM(IF(BS932:BT932>=BT932, 1))","v":1},null,{"v":133827.98834895558,"d":"£133,828"},{"v":134199.77189720474,"d":"£134,200"},null,{"$f":"SUM(IF(BY932:BZ932>=BY932, 1))","v":2},{"$f":"SUM(IF(BY932:BZ932>=BZ932, 1))","v":1},null,{"v":94906.82039862384,"d":"£94,907"},{"v":98089.81194485954,"d":"£98,090"},null,{"$f":"SUM(IF(CE932:CF932>=CE932, 1))","v":2},{"$f":"SUM(IF(CE932:CF932>=CF932, 1))","v":1},null,{"v":42933.3353420307,"d":"£42,933"},{"v":43695.71017521229,"d":"£43,696"},null,{"$f":"SUM(IF(CK932:CL932>=CK932, 1))","v":2},{"$f":"SUM(IF(CK932:CL932>=CL932, 1))","v":1},null,{"$f":"AF932*WTP-AC932","v":{"v":53903.78540098092,"d":"£53,904"}},{"v":56486.67218256486,"d":"£56,487"},null,{"$f":"SUM(IF(CQ932:CR932>=CQ932, 1))","v":2},{"$f":"SUM(IF(CQ932:CR932>=CR932, 1))","v":1},null,{"v":-45186786.95962105,"d":"-£45,186,787"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW932:CX932>=CW932, 1))","v":2},{"$f":"SUM(IF(CW932:CX932>=CX932, 1))","v":1},null,{"v":-2546523.531229534,"d":"-£2,546,524"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC932:DD932>=DC932, 1))","v":2},{"$f":"SUM(IF(DC932:DD932>=DD932, 1))","v":1},null,{"v":-74011895.88748145,"d":"-£74,011,896"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI932:DJ932>=DI932, 1))","v":2},{"$f":"SUM(IF(DI932:DJ932>=DJ932, 1))","v":1},null,{"v":-6619387.650769198,"d":"-£6,619,388"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO932:DP932>=DO932, 1))","v":2},{"$f":"SUM(IF(DO932:DP932>=DP932, 1))","v":1},null,{"v":-42071514.32976052,"d":"-£42,071,514"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU932:DV932>=DU932, 1))","v":2},{"$f":"SUM(IF(DU932:DV932>=DV932, 1))","v":1},null,{"v":-170436108.35886177,"d":"-£170,436,108"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA932:EB932>=EA932, 1))","v":2},{"$f":"SUM(IF(EA932:EB932>=EB932, 1))","v":1}]
[{"$nulls":3},919,{"v":250.29694558869068,"d":"£250.30"},{"v":233.4910443750252,"d":"£233.49"},null,{"v":5.842249722246675,"d":"5.842"},{"v":5.859406572127926,"d":"5.859"},null,{"v":269.02376683607656,"d":"£269.02"},{"v":251.8086030541396,"d":"£251.81"},null,{"v":6.707040373095333,"d":"6.707"},{"v":6.721812660173303,"d":"6.722"},null,{"v":3550.690266010124,"d":"£3,550.69"},{"v":1789.3514252237255,"d":"£1,789.35"},null,{"v":4.821776752314911,"d":"4.822"},{"v":4.935288412178266,"d":"4.935"},null,{"v":14199.235699183682,"d":"£14,199.24"},{"v":14292.817068089189,"d":"£14,292.82"},null,{"v":2.9347216129904856,"d":"2.935"},{"v":2.9943701552955932,"d":"2.994"},null,{"v":51201.81674684365,"d":"£51,201.82"},{"v":50866.2078583288,"d":"£50,866.21"},null,{"v":4.324546433386348,"d":"4.325"},{"v":4.436118191869375,"d":"4.436"},null,{"v":1773408.7460259025,"d":"£1,773,408.75"},{"v":0,"d":"£0.00"},null,{"v":-1810.4418945961927,"d":"-1810.442"},{"v":0,"d":"0.000"},null,{"v":110420.8562023721,"d":"£110,420.86"},{"v":0,"d":"£0.00"},null,{"v":-94.75184830527733,"d":"-94.752"},{"v":0,"d":"0.000"},null,{"v":40826652.86546135,"d":"£40,826,652.87"},{"v":0,"d":"£0.00"},null,{"v":-2631.1241347260607,"d":"-2631.124"},{"v":0,"d":"0.000"},null,{"v":-844235.4160231525,"d":"-£844,235.42"},{"v":0,"d":"£0.00"},null,{"v":-538.1136492988824,"d":"-538.114"},{"v":0,"d":"0.000"},null,{"v":5304506.31803639,"d":"£5,304,506.32"},{"v":0,"d":"£0.00"},null,{"v":-1763.460736712465,"d":"-1763.461"},{"v":0,"d":"0.000"},null,{"v":47170753.36970287,"d":"£47,170,753.37"},{"v":0,"d":"£0.00"},null,{"v":-6837.892263638878,"d":"-6837.892"},{"v":0,"d":"0.000"},null,{"v":116594.6974993448,"d":"£116,595"},{"v":116954.6403981835,"d":"£116,955"},null,{"$f":"SUM(IF(BS935:BT935>=BS935, 1))","v":2},{"$f":"SUM(IF(BS935:BT935>=BT935, 1))","v":1},null,{"v":133871.7836950706,"d":"£133,872"},{"v":134184.4446004119,"d":"£134,184"},null,{"$f":"SUM(IF(BY935:BZ935>=BY935, 1))","v":2},{"$f":"SUM(IF(BY935:BZ935>=BZ935, 1))","v":1},null,{"v":92884.8447802881,"d":"£92,885"},{"v":96916.41681834159,"d":"£96,916"},null,{"$f":"SUM(IF(CE935:CF935>=CE935, 1))","v":2},{"$f":"SUM(IF(CE935:CF935>=CF935, 1))","v":1},null,{"v":44495.196560626035,"d":"£44,495"},{"v":45594.58603782268,"d":"£45,595"},null,{"$f":"SUM(IF(CK935:CL935>=CK935, 1))","v":2},{"$f":"SUM(IF(CK935:CL935>=CL935, 1))","v":1},null,{"$f":"AF935*WTP-AC935","v":{"v":35289.111920883304,"d":"£35,289"}},{"v":37856.1559790587,"d":"£37,856"},null,{"$f":"SUM(IF(CQ935:CR935>=CQ935, 1))","v":2},{"$f":"SUM(IF(CQ935:CR935>=CR935, 1))","v":1},null,{"v":-37982246.63794976,"d":"-£37,982,247"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW935:CX935>=CW935, 1))","v":2},{"$f":"SUM(IF(CW935:CX935>=CX935, 1))","v":1},null,{"v":-2005457.822307919,"d":"-£2,005,458"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC935:DD935>=DC935, 1))","v":2},{"$f":"SUM(IF(DC935:DD935>=DD935, 1))","v":1},null,{"v":-93449135.55998257,"d":"-£93,449,136"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI935:DJ935>=DI935, 1))","v":2},{"$f":"SUM(IF(DI935:DJ935>=DJ935, 1))","v":1},null,{"v":-9918037.569954496,"d":"-£9,918,038"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO935:DP935>=DO935, 1))","v":2},{"$f":"SUM(IF(DO935:DP935>=DP935, 1))","v":1},null,{"v":-40573721.05228569,"d":"-£40,573,721"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU935:DV935>=DU935, 1))","v":2},{"$f":"SUM(IF(DU935:DV935>=DV935, 1))","v":1},null,{"v":-183928598.64248043,"d":"-£183,928,599"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA935:EB935>=EA935, 1))","v":2},{"$f":"SUM(IF(EA935:EB935>=EB935, 1))","v":1}]
[{"$nulls":3},923,{"v":262.13779342976545,"d":"£262.14"},{"v":227.6654917535421,"d":"£227.67"},null,{"v":5.866459645995881,"d":"5.866"},{"v":5.883905734405711,"d":"5.884"},null,{"v":280.71831747945834,"d":"£280.72"},{"v":245.43890169966167,"d":"£245.44"},null,{"v":6.700137474985786,"d":"6.700"},{"v":6.715351874136341,"d":"6.715"},null,{"v":2789.633759660379,"d":"£2,789.63"},{"v":1473.2776732213,"d":"£1,473.28"},null,{"v":4.796132254576668,"d":"4.796"},{"v":4.878071179267299,"d":"4.878"},null,{"v":13440.457475942596,"d":"£13,440.46"},{"v":13407.736008065054,"d":"£13,407.74"},null,{"v":2.9568085420739725,"d":"2.957"},{"v":3.005715017351934,"d":"3.006"},null,{"v":52899.64512471171,"d":"£52,899.65"},{"v":52094.389294773464,"d":"£52,094.39"},null,{"v":4.77827391651927,"d":"4.778"},{"v":4.919779087419122,"d":"4.920"},null,{"v":3685725.8733442626,"d":"£3,685,725.87"},{"v":0,"d":"£0.00"},null,{"v":-1865.3091413711268,"d":"-1865.309"},{"v":0,"d":"0.000"},null,{"v":241406.62224044913,"d":"£241,406.62"},{"v":0,"d":"£0.00"},null,{"v":-104.10763974319828,"d":"-104.108"},{"v":0,"d":"0.000"},null,{"v":30496454.443801638,"d":"£30,496,454.44"},{"v":0,"d":"£0.00"},null,{"v":-1898.3060204945252,"d":"-1898.306"},{"v":0,"d":"0.000"},null,{"v":311665.854281661,"d":"£311,665.85"},{"v":0,"d":"£0.00"},null,{"v":-465.8250190503356,"d":"-465.825"},{"v":0,"d":"0.000"},null,{"v":12817071.483011043,"d":"£12,817,071.48"},{"v":0,"d":"£0.00"},null,{"v":-2252.305196943674,"d":"-2252.305"},{"v":0,"d":"0.000"},null,{"v":47552324.27667906,"d":"£47,552,324.28"},{"v":0,"d":"£0.00"},null,{"v":-6585.85301760286,"d":"-6585.853"},{"v":0,"d":"0.000"},null,{"v":117067.05512648784,"d":"£117,067"},{"v":117450.44919636067,"d":"£117,450"},null,{"$f":"SUM(IF(BS939:BT939>=BS939, 1))","v":2},{"$f":"SUM(IF(BS939:BT939>=BT939, 1))","v":1},null,{"v":133722.03118223627,"d":"£133,722"},{"v":134061.59858102715,"d":"£134,062"},null,{"$f":"SUM(IF(BY939:BZ939>=BY939, 1))","v":2},{"$f":"SUM(IF(BY939:BZ939>=BZ939, 1))","v":1},null,{"v":93133.01133187299,"d":"£93,133"},{"v":96088.14591212469,"d":"£96,088"},null,{"$f":"SUM(IF(CE939:CF939>=CE939, 1))","v":2},{"$f":"SUM(IF(CE939:CF939>=CF939, 1))","v":1},null,{"v":45695.71336553685,"d":"£45,696"},{"v":46706.56433897363,"d":"£46,707"},null,{"$f":"SUM(IF(CK939:CL939>=CK939, 1))","v":2},{"$f":"SUM(IF(CK939:CL939>=CL939, 1))","v":1},null,{"$f":"AF939*WTP-AC939","v":{"v":42665.83320567368,"d":"£42,666"}},{"v":46301.19245360897,"d":"£46,301"},null,{"$f":"SUM(IF(CQ939:CR939>=CQ939, 1))","v":2},{"$f":"SUM(IF(CQ939:CR939>=CR939, 1))","v":1},null,{"v":-40991908.7007668,"d":"-£40,991,909"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW939:CX939>=CW939, 1))","v":2},{"$f":"SUM(IF(CW939:CX939>=CX939, 1))","v":1},null,{"v":-2323559.4171044147,"d":"-£2,323,559"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC939:DD939>=DC939, 1))","v":2},{"$f":"SUM(IF(DC939:DD939>=DD939, 1))","v":1},null,{"v":-68462574.85369214,"d":"-£68,462,575"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI939:DJ939>=DI939, 1))","v":2},{"$f":"SUM(IF(DI939:DJ939>=DJ939, 1))","v":1},null,{"v":-9628166.235288372,"d":"-£9,628,166"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO939:DP939>=DO939, 1))","v":2},{"$f":"SUM(IF(DO939:DP939>=DP939, 1))","v":1},null,{"v":-57863175.42188453,"d":"-£57,863,175"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU939:DV939>=DU939, 1))","v":2},{"$f":"SUM(IF(DU939:DV939>=DV939, 1))","v":1},null,{"v":-179269384.62873626,"d":"-£179,269,385"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA939:EB939>=EA939, 1))","v":2},{"$f":"SUM(IF(EA939:EB939>=EB939, 1))","v":1}]
[{"$nulls":3},925,{"v":227.80565291863036,"d":"£227.81"},{"v":194.07728639286503,"d":"£194.08"},null,{"v":5.900953664380721,"d":"5.901"},{"v":5.919568681092211,"d":"5.920"},null,{"v":243.8346410898029,"d":"£243.83"},{"v":209.27902625360275,"d":"£209.28"},null,{"v":6.623001275627004,"d":"6.623"},{"v":6.638905686496529,"d":"6.639"},null,{"v":1645.648078586824,"d":"£1,645.65"},{"v":1211.6565932253625,"d":"£1,211.66"},null,{"v":5.043958138985209,"d":"5.044"},{"v":5.104649823217096,"d":"5.105"},null,{"v":13201.597309942994,"d":"£13,201.60"},{"v":13152.134917327461,"d":"£13,152.13"},null,{"v":2.9900979870559854,"d":"2.990"},{"v":3.021481211546122,"d":"3.021"},null,{"v":50364.30184625703,"d":"£50,364.30"},{"v":50438.670536210855,"d":"£50,438.67"},null,{"v":4.172807336135507,"d":"4.173"},{"v":4.221116021792666,"d":"4.221"},null,{"v":3619277.327644213,"d":"£3,619,277.33"},{"v":0,"d":"£0.00"},null,{"v":-1997.514699863859,"d":"-1997.515"},{"v":0,"d":"0.000"},null,{"v":249395.5764603562,"d":"£249,395.58"},{"v":0,"d":"£0.00"},null,{"v":-114.78567913982774,"d":"-114.786"},{"v":0,"d":"0.000"},null,{"v":9972735.105181953,"d":"£9,972,735.11"},{"v":0,"d":"£0.00"},null,{"v":-1394.6404718697277,"d":"-1394.640"},{"v":0,"d":"0.000"},null,{"v":445755.67681992997,"d":"£445,755.68"},{"v":0,"d":"£0.00"},null,{"v":-282.8259963510054,"d":"-282.826"},{"v":0,"d":"0.000"},null,{"v":-1166755.6298115503,"d":"-£1,166,755.63"},{"v":0,"d":"£0.00"},null,{"v":-757.9053899468315,"d":"-757.905"},{"v":0,"d":"0.000"},null,{"v":13120408.056294903,"d":"£13,120,408.06"},{"v":0,"d":"£0.00"},null,{"v":-4547.672237171251,"d":"-4547.672"},{"v":0,"d":"0.000"},null,{"v":117791.2676346958,"d":"£117,791"},{"v":118197.29633545136,"d":"£118,197"},null,{"$f":"SUM(IF(BS941:BT941>=BS941, 1))","v":2},{"$f":"SUM(IF(BS941:BT941>=BT941, 1))","v":1},null,{"v":132216.19087145026,"d":"£132,216"},{"v":132568.83470367698,"d":"£132,569"},null,{"$f":"SUM(IF(BY941:BZ941>=BY941, 1))","v":2},{"$f":"SUM(IF(BY941:BZ941>=BZ941, 1))","v":1},null,{"v":99233.51470111737,"d":"£99,234"},{"v":100881.33987111655,"d":"£100,881"},null,{"$f":"SUM(IF(CE941:CF941>=CE941, 1))","v":2},{"$f":"SUM(IF(CE941:CF941>=CF941, 1))","v":1},null,{"v":46600.36243117672,"d":"£46,600"},{"v":47277.48931359498,"d":"£47,277"},null,{"$f":"SUM(IF(CK941:CL941>=CK941, 1))","v":2},{"$f":"SUM(IF(CK941:CL941>=CL941, 1))","v":1},null,{"$f":"AF941*WTP-AC941","v":{"v":33091.844876453106,"d":"£33,092"}},{"v":33983.649899642456,"d":"£33,984"},null,{"$f":"SUM(IF(CQ941:CR941>=CQ941, 1))","v":2},{"$f":"SUM(IF(CQ941:CR941>=CR941, 1))","v":1},null,{"v":-43569571.32492139,"d":"-£43,569,571"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW941:CX941>=CW941, 1))","v":2},{"$f":"SUM(IF(CW941:CX941>=CX941, 1))","v":1},null,{"v":-2545109.159256911,"d":"-£2,545,109"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC941:DD941>=DC941, 1))","v":2},{"$f":"SUM(IF(DC941:DD941>=DD941, 1))","v":1},null,{"v":-37865544.54257651,"d":"-£37,865,545"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI941:DJ941>=DI941, 1))","v":2},{"$f":"SUM(IF(DI941:DJ941>=DJ941, 1))","v":1},null,{"v":-6102275.603840038,"d":"-£6,102,276"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO941:DP941>=DO941, 1))","v":2},{"$f":"SUM(IF(DO941:DP941>=DP941, 1))","v":1},null,{"v":-13991352.16912508,"d":"-£13,991,352"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU941:DV941>=DU941, 1))","v":2},{"$f":"SUM(IF(DU941:DV941>=DV941, 1))","v":1},null,{"v":-104073852.79971993,"d":"-£104,073,853"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA941:EB941>=EA941, 1))","v":2},{"$f":"SUM(IF(EA941:EB941>=EB941, 1))","v":1}]
[{"$nulls":3},928,{"v":293.0871443415152,"d":"£293.09"},{"v":261.9442808263161,"d":"£261.94"},null,{"v":5.859810097948647,"d":"5.860"},{"v":5.878858789724603,"d":"5.879"},null,{"v":314.38505146977036,"d":"£314.39"},{"v":282.4923790886623,"d":"£282.49"},null,{"v":6.731698753719758,"d":"6.732"},{"v":6.748063162327742,"d":"6.748"},null,{"v":1970.440121521987,"d":"£1,970.44"},{"v":1510.8816628064008,"d":"£1,510.88"},null,{"v":4.831174036414507,"d":"4.831"},{"v":4.887062835117813,"d":"4.887"},null,{"v":13326.983269025886,"d":"£13,326.98"},{"v":13295.342935511982,"d":"£13,295.34"},null,{"v":2.9116308133201496,"d":"2.912"},{"v":2.9504275883661797,"d":"2.950"},null,{"v":50546.45960168468,"d":"£50,546.46"},{"v":50581.35082286571,"d":"£50,581.35"},null,{"v":4.573574290505199,"d":"4.574"},{"v":4.679611367009211,"d":"4.680"},null,{"v":3374206.9186090413,"d":"£3,374,206.92"},{"v":0,"d":"£0.00"},null,{"v":-2063.8509220423493,"d":"-2063.851"},{"v":0,"d":"0.000"},null,{"v":212420.1242479007,"d":"£212,420.12"},{"v":0,"d":"£0.00"},null,{"v":-108.9946200874136,"d":"-108.995"},{"v":0,"d":"0.000"},null,{"v":10451645.784193322,"d":"£10,451,645.78"},{"v":0,"d":"£0.00"},null,{"v":-1271.0677309337746,"d":"-1271.068"},{"v":0,"d":"0.000"},null,{"v":276856.26340692,"d":"£276,856.26"},{"v":0,"d":"£0.00"},null,{"v":-339.47588342463854,"d":"-339.476"},{"v":0,"d":"0.000"},null,{"v":-565455.7040449257,"d":"-£565,455.70"},{"v":0,"d":"£0.00"},null,{"v":-1718.462917601717,"d":"-1718.463"},{"v":0,"d":"0.000"},null,{"v":13749673.38641226,"d":"£13,749,673.39"},{"v":0,"d":"£0.00"},null,{"v":-5501.852074089893,"d":"-5501.852"},{"v":0,"d":"0.000"},null,{"v":116903.11481463142,"d":"£116,903"},{"v":117315.23151366576,"d":"£117,315"},null,{"$f":"SUM(IF(BS944:BT944>=BS944, 1))","v":2},{"$f":"SUM(IF(BS944:BT944>=BT944, 1))","v":1},null,{"v":134319.59002292537,"d":"£134,320"},{"v":134678.77086746617,"d":"£134,679"},null,{"$f":"SUM(IF(BY944:BZ944>=BY944, 1))","v":2},{"$f":"SUM(IF(BY944:BZ944>=BZ944, 1))","v":1},null,{"v":94653.04060676815,"d":"£94,653"},{"v":96230.37503954988,"d":"£96,230"},null,{"$f":"SUM(IF(CE944:CF944>=CE944, 1))","v":2},{"$f":"SUM(IF(CE944:CF944>=CF944, 1))","v":1},null,{"v":44905.632997377106,"d":"£44,906"},{"v":45713.208831811615,"d":"£45,713"},null,{"$f":"SUM(IF(CK944:CL944>=CK944, 1))","v":2},{"$f":"SUM(IF(CK944:CL944>=CL944, 1))","v":1},null,{"$f":"AF944*WTP-AC944","v":{"v":40925.02620841931,"d":"£40,925"}},{"v":43010.87651731852,"d":"£43,011"},null,{"$f":"SUM(IF(CQ944:CR944>=CQ944, 1))","v":2},{"$f":"SUM(IF(CQ944:CR944>=CR944, 1))","v":1},null,{"v":-44651225.359456025,"d":"-£44,651,225"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW944:CX944>=CW944, 1))","v":2},{"$f":"SUM(IF(CW944:CX944>=CX944, 1))","v":1},null,{"v":-2392312.5259961723,"d":"-£2,392,313"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC944:DD944>=DC944, 1))","v":2},{"$f":"SUM(IF(DC944:DD944>=DD944, 1))","v":1},null,{"v":-35873000.402868815,"d":"-£35,873,000"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI944:DJ944>=DI944, 1))","v":2},{"$f":"SUM(IF(DI944:DJ944>=DJ944, 1))","v":1},null,{"v":-7066373.931899691,"d":"-£7,066,374"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO944:DP944>=DO944, 1))","v":2},{"$f":"SUM(IF(DO944:DP944>=DP944, 1))","v":1},null,{"v":-33803802.647989415,"d":"-£33,803,803"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU944:DV944>=DU944, 1))","v":2},{"$f":"SUM(IF(DU944:DV944>=DV944, 1))","v":1},null,{"v":-123786714.86821012,"d":"-£123,786,715"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA944:EB944>=EA944, 1))","v":2},{"$f":"SUM(IF(EA944:EB944>=EB944, 1))","v":1}]
[{"$nulls":3},932,{"v":272.1552755549672,"d":"£272.16"},{"v":251.38317603551087,"d":"£251.38"},null,{"v":5.849965134421664,"d":"5.850"},{"v":5.8670156792193024,"d":"5.867"},null,{"v":292.32117582760696,"d":"£292.32"},{"v":271.05636515635234,"d":"£271.06"},null,{"v":6.744420499378984,"d":"6.744"},{"v":6.759719972701645,"d":"6.760"},null,{"v":3510.0254245287188,"d":"£3,510.03"},{"v":1645.564810998226,"d":"£1,645.56"},null,{"v":4.9481959866443335,"d":"4.948"},{"v":5.054200849505746,"d":"5.054"},null,{"v":11128.774781232029,"d":"£11,128.77"},{"v":11076.584342653012,"d":"£11,076.58"},null,{"v":2.823588381380043,"d":"2.824"},{"v":2.8581322399474325,"d":"2.858"},null,{"v":50489.53776310718,"d":"£50,489.54"},{"v":50097.0590806447,"d":"£50,097.06"},null,{"v":4.657047025266924,"d":"4.657"},{"v":4.757100617332262,"d":"4.757"},null,{"v":2233604.712164018,"d":"£2,233,604.71"},{"v":0,"d":"£0.00"},null,{"v":-1833.4293637143842,"d":"-1833.429"},{"v":0,"d":"0.000"},null,{"v":148991.35955652865,"d":"£148,991.36"},{"v":0,"d":"£0.00"},null,{"v":-107.19537390113913,"d":"-107.195"},{"v":0,"d":"0.000"},null,{"v":44261648.090188764,"d":"£44,261,648.09"},{"v":0,"d":"£0.00"},null,{"v":-2516.5186659191636,"d":"-2516.519"},{"v":0,"d":"0.000"},null,{"v":471719.6535646234,"d":"£471,719.65"},{"v":0,"d":"£0.00"},null,{"v":-312.2222659908002,"d":"-312.222"},{"v":0,"d":"0.000"},null,{"v":6178756.807749096,"d":"£6,178,756.81"},{"v":0,"d":"£0.00"},null,{"v":-1575.134754414473,"d":"-1575.135"},{"v":0,"d":"0.000"},null,{"v":53294720.62322304,"d":"£53,294,720.62"},{"v":0,"d":"£0.00"},null,{"v":-6344.50042393996,"d":"-6344.500"},{"v":0,"d":"0.000"},null,{"v":116727.14741287832,"d":"£116,727"},{"v":117088.93040835054,"d":"£117,089"},null,{"$f":"SUM(IF(BS948:BT948>=BS948, 1))","v":2},{"$f":"SUM(IF(BS948:BT948>=BT948, 1))","v":1},null,{"v":134596.08881175207,"d":"£134,596"},{"v":134923.34308887657,"d":"£134,923"},null,{"$f":"SUM(IF(BY948:BZ948>=BY948, 1))","v":2},{"$f":"SUM(IF(BY948:BZ948>=BZ948, 1))","v":1},null,{"v":95453.89430835795,"d":"£95,454"},{"v":99438.4521791167,"d":"£99,438"},null,{"$f":"SUM(IF(CE948:CF948>=CE948, 1))","v":2},{"$f":"SUM(IF(CE948:CF948>=CF948, 1))","v":1},null,{"v":45342.992846368834,"d":"£45,343"},{"v":46086.060456295636,"d":"£46,086"},null,{"$f":"SUM(IF(CK948:CL948>=CK948, 1))","v":2},{"$f":"SUM(IF(CK948:CL948>=CL948, 1))","v":1},null,{"$f":"AF948*WTP-AC948","v":{"v":42651.4027422313,"d":"£42,651"}},{"v":45044.953266000535,"d":"£45,045"},null,{"$f":"SUM(IF(CQ948:CR948>=CQ948, 1))","v":2},{"$f":"SUM(IF(CQ948:CR948>=CR948, 1))","v":1},null,{"v":-38902191.9864517,"d":"-£38,902,192"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW948:CX948>=CW948, 1))","v":2},{"$f":"SUM(IF(CW948:CX948>=CX948, 1))","v":1},null,{"v":-2292898.8375793113,"d":"-£2,292,899"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC948:DD948>=DC948, 1))","v":2},{"$f":"SUM(IF(DC948:DD948>=DD948, 1))","v":1},null,{"v":-94592021.40857203,"d":"-£94,592,021"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI948:DJ948>=DI948, 1))","v":2},{"$f":"SUM(IF(DI948:DJ948>=DJ948, 1))","v":1},null,{"v":-6716164.973380628,"d":"-£6,716,165"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO948:DP948>=DO948, 1))","v":2},{"$f":"SUM(IF(DO948:DP948>=DP948, 1))","v":1},null,{"v":-37681451.89603856,"d":"-£37,681,452"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU948:DV948>=DU948, 1))","v":2},{"$f":"SUM(IF(DU948:DV948>=DV948, 1))","v":1},null,{"v":-180184729.10202223,"d":"-£180,184,729"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA948:EB948>=EA948, 1))","v":2},{"$f":"SUM(IF(EA948:EB948>=EB948, 1))","v":1}]
[{"$nulls":3},935,{"v":260.3331912446098,"d":"£260.33"},{"v":235.28339789368692,"d":"£235.28"},null,{"v":5.903239936208319,"d":"5.903"},{"v":5.921210607999091,"d":"5.921"},null,{"v":279.4186452653374,"d":"£279.42"},{"v":253.759890966925,"d":"£253.76"},null,{"v":6.664040489477176,"d":"6.664"},{"v":6.679810683792559,"d":"6.680"},null,{"v":2841.036317180283,"d":"£2,841.04"},{"v":1257.1897290221343,"d":"£1,257.19"},null,{"v":4.897745254864744,"d":"4.898"},{"v":5.021340112009278,"d":"5.021"},null,{"v":10644.350330781674,"d":"£10,644.35"},{"v":10574.230401158131,"d":"£10,574.23"},null,{"v":2.890135206627205,"d":"2.890"},{"v":2.9261628989903343,"d":"2.926"},null,{"v":50865.55930736265,"d":"£50,865.56"},{"v":50584.61910312011,"d":"£50,584.62"},null,{"v":4.989834274547242,"d":"4.990"},{"v":5.0785677529960465,"d":"5.079"},null,{"v":2721925.69843141,"d":"£2,721,925.70"},{"v":0,"d":"£0.00"},null,{"v":-1952.7040674600084,"d":"-1952.704"},{"v":0,"d":"0.000"},null,{"v":176913.56958832472,"d":"£176,913.57"},{"v":0,"d":"£0.00"},null,{"v":-108.7333132773548,"d":"-108.733"},{"v":0,"d":"0.000"},null,{"v":37061545.889966466,"d":"£37,061,545.89"},{"v":0,"d":"£0.00"},null,{"v":-2892.083427822878,"d":"-2892.083"},{"v":0,"d":"0.000"},null,{"v":625277.8602578841,"d":"£625,277.86"},{"v":0,"d":"£0.00"},null,{"v":-321.26841130318644,"d":"-321.268"},{"v":0,"d":"0.000"},null,{"v":4533522.410461612,"d":"£4,533,522.41"},{"v":0,"d":"£0.00"},null,{"v":-1431.889088962766,"d":"-1431.889"},{"v":0,"d":"0.000"},null,{"v":45119185.4287057,"d":"£45,119,185.43"},{"v":0,"d":"£0.00"},null,{"v":-6706.678308826193,"d":"-6706.678"},{"v":0,"d":"0.000"},null,{"v":117804.46553292176,"d":"£117,804"},{"v":118188.92876208815,"d":"£118,189"},null,{"$f":"SUM(IF(BS951:BT951>=BS951, 1))","v":2},{"$f":"SUM(IF(BS951:BT951>=BT951, 1))","v":1},null,{"v":133001.3911442782,"d":"£133,001"},{"v":133342.45378488424,"d":"£133,342"},null,{"$f":"SUM(IF(BY951:BZ951>=BY951, 1))","v":2},{"$f":"SUM(IF(BY951:BZ951>=BZ951, 1))","v":1},null,{"v":95113.86878011459,"d":"£95,114"},{"v":99169.61251116342,"d":"£99,170"},null,{"$f":"SUM(IF(CE951:CF951>=CE951, 1))","v":2},{"$f":"SUM(IF(CE951:CF951>=CF951, 1))","v":1},null,{"v":47158.35380176243,"d":"£47,158"},{"v":47949.02757864856,"d":"£47,949"},null,{"$f":"SUM(IF(CK951:CL951>=CK951, 1))","v":2},{"$f":"SUM(IF(CK951:CL951>=CL951, 1))","v":1},null,{"$f":"AF951*WTP-AC951","v":{"v":48931.12618358219,"d":"£48,931"}},{"v":50986.73595680082,"d":"£50,987"},null,{"$f":"SUM(IF(CQ951:CR951>=CQ951, 1))","v":2},{"$f":"SUM(IF(CQ951:CR951>=CR951, 1))","v":1},null,{"v":-41776007.04763158,"d":"-£41,776,007"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW951:CX951>=CW951, 1))","v":2},{"$f":"SUM(IF(CW951:CX951>=CX951, 1))","v":1},null,{"v":-2351579.8351354203,"d":"-£2,351,580"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC951:DD951>=DC951, 1))","v":2},{"$f":"SUM(IF(DC951:DD951>=DD951, 1))","v":1},null,{"v":-94903214.44642404,"d":"-£94,903,214"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI951:DJ951>=DI951, 1))","v":2},{"$f":"SUM(IF(DI951:DJ951>=DJ951, 1))","v":1},null,{"v":-7050646.086321613,"d":"-£7,050,646"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO951:DP951>=DO951, 1))","v":2},{"$f":"SUM(IF(DO951:DP951>=DP951, 1))","v":1},null,{"v":-33171304.18971693,"d":"-£33,171,304"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU951:DV951>=DU951, 1))","v":2},{"$f":"SUM(IF(DU951:DV951>=DV951, 1))","v":1},null,{"v":-179252751.60522956,"d":"-£179,252,752"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA951:EB951>=EA951, 1))","v":2},{"$f":"SUM(IF(EA951:EB951>=EB951, 1))","v":1}]
[{"$nulls":3},936,{"v":222.60767665689252,"d":"£222.61"},{"v":202.39252070166444,"d":"£202.39"},null,{"v":5.851610921442261,"d":"5.852"},{"v":5.8694091272621,"d":"5.869"},null,{"v":239.01245509059981,"d":"£239.01"},{"v":218.28023812963062,"d":"£218.28"},null,{"v":6.698468591238979,"d":"6.698"},{"v":6.713363494320619,"d":"6.713"},null,{"v":2014.2719496027903,"d":"£2,014.27"},{"v":1253.201614653134,"d":"£1,253.20"},null,{"v":4.866582059647224,"d":"4.867"},{"v":4.929357736260255,"d":"4.929"},null,{"v":11500.478212242946,"d":"£11,500.48"},{"v":11472.07021434475,"d":"£11,472.07"},null,{"v":2.934040727750064,"d":"2.934"},{"v":2.9782368959266803,"d":"2.978"},null,{"v":50633.39804911073,"d":"£50,633.40"},{"v":49974.56358061885,"d":"£49,974.56"},null,{"v":4.6210050743129,"d":"4.621"},{"v":4.782570964035434,"d":"4.783"},null,{"v":2150201.805015941,"d":"£2,150,201.81"},{"v":0,"d":"£0.00"},null,{"v":-1893.1209021894558,"d":"-1893.121"},{"v":0,"d":"0.000"},null,{"v":143905.15217633586,"d":"£143,905.15"},{"v":0,"d":"£0.00"},null,{"v":-103.38755853513186,"d":"-103.388"},{"v":0,"d":"0.000"},null,{"v":17924278.832819376,"d":"£17,924,278.83"},{"v":0,"d":"£0.00"},null,{"v":-1478.4556431374926,"d":"-1478.456"},{"v":0,"d":"0.000"},null,{"v":265269.2291647298,"d":"£265,269.23"},{"v":0,"d":"£0.00"},null,{"v":-412.69657602271474,"d":"-412.697"},{"v":0,"d":"0.000"},null,{"v":10317247.671161275,"d":"£10,317,247.67"},{"v":0,"d":"£0.00"},null,{"v":-2530.097284215583,"d":"-2530.097"},{"v":0,"d":"0.000"},null,{"v":30800902.690337658,"d":"£30,800,902.69"},{"v":0,"d":"£0.00"},null,{"v":-6417.757964100378,"d":"-6417.758"},{"v":0,"d":"0.000"},null,{"v":116809.61075218834,"d":"£116,810"},{"v":117185.79002454033,"d":"£117,186"},null,{"$f":"SUM(IF(BS952:BT952>=BS952, 1))","v":2},{"$f":"SUM(IF(BS952:BT952>=BT952, 1))","v":1},null,{"v":133730.359369689,"d":"£133,730"},{"v":134048.98964828276,"d":"£134,049"},null,{"$f":"SUM(IF(BY952:BZ952>=BY952, 1))","v":2},{"$f":"SUM(IF(BY952:BZ952>=BZ952, 1))","v":1},null,{"v":95317.3692433417,"d":"£95,317"},{"v":97333.95311055196,"d":"£97,334"},null,{"$f":"SUM(IF(CE952:CF952>=CE952, 1))","v":2},{"$f":"SUM(IF(CE952:CF952>=CF952, 1))","v":1},null,{"v":47180.33634275834,"d":"£47,180"},{"v":48092.667704188854,"d":"£48,093"},null,{"$f":"SUM(IF(CK952:CL952>=CK952, 1))","v":2},{"$f":"SUM(IF(CK952:CL952>=CL952, 1))","v":1},null,{"$f":"AF952*WTP-AC952","v":{"v":41786.70343714728,"d":"£41,787"}},{"v":45676.85570008983,"d":"£45,677"},null,{"$f":"SUM(IF(CQ952:CR952>=CQ952, 1))","v":2},{"$f":"SUM(IF(CQ952:CR952>=CR952, 1))","v":1},null,{"v":-40012619.84880506,"d":"-£40,012,620"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW952:CX952>=CW952, 1))","v":2},{"$f":"SUM(IF(CW952:CX952>=CX952, 1))","v":1},null,{"v":-2211656.322878973,"d":"-£2,211,656"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC952:DD952>=DC952, 1))","v":2},{"$f":"SUM(IF(DC952:DD952>=DD952, 1))","v":1},null,{"v":-47493391.69556923,"d":"-£47,493,392"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI952:DJ952>=DI952, 1))","v":2},{"$f":"SUM(IF(DI952:DJ952>=DJ952, 1))","v":1},null,{"v":-8519200.749619026,"d":"-£8,519,201"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO952:DP952>=DO952, 1))","v":2},{"$f":"SUM(IF(DO952:DP952>=DP952, 1))","v":1},null,{"v":-60919193.35547294,"d":"-£60,919,193"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU952:DV952>=DU952, 1))","v":2},{"$f":"SUM(IF(DU952:DV952>=DV952, 1))","v":1},null,{"v":-159156061.97234523,"d":"-£159,156,062"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA952:EB952>=EA952, 1))","v":2},{"$f":"SUM(IF(EA952:EB952>=EB952, 1))","v":1}]
[{"$nulls":3},939,{"v":248.49886642902584,"d":"£248.50"},{"v":217.7456376648044,"d":"£217.75"},null,{"v":5.828946747670752,"d":"5.829"},{"v":5.845543527774773,"d":"5.846"},null,{"v":266.1961387842854,"d":"£266.20"},{"v":234.71175839107494,"d":"£234.71"},null,{"v":6.701403821176575,"d":"6.701"},{"v":6.715575651401481,"d":"6.716"},null,{"v":2662.5990163500164,"d":"£2,662.60"},{"v":1386.6261776209171,"d":"£1,386.63"},null,{"v":4.949275018414786,"d":"4.949"},{"v":5.049738061894093,"d":"5.050"},null,{"v":11590.380722529164,"d":"£11,590.38"},{"v":11563.295920410263,"d":"£11,563.30"},null,{"v":3.019731685219533,"d":"3.020"},{"v":3.0731260788912214,"d":"3.073"},null,{"v":48469.77508718186,"d":"£48,469.78"},{"v":48341.86500816293,"d":"£48,341.87"},null,{"v":4.826517953625353,"d":"4.827"},{"v":4.9271368147848555,"d":"4.927"},null,{"v":3342279.0527339955,"d":"£3,342,279.05"},{"v":0,"d":"£0.00"},null,{"v":-1803.7478571693246,"d":"-1803.748"},{"v":0,"d":"0.000"},null,{"v":214911.47732606914,"d":"£214,911.48"},{"v":0,"d":"£0.00"},null,{"v":-96.73650654740396,"d":"-96.737"},{"v":0,"d":"0.000"},null,{"v":29383317.337470274,"d":"£29,383,317.34"},{"v":0,"d":"£0.00"},null,{"v":-2313.479877973538,"d":"-2313.480"},{"v":0,"d":"0.000"},null,{"v":240571.57807397476,"d":"£240,571.58"},{"v":0,"d":"£0.00"},null,{"v":-474.25761094769393,"d":"-474.258"},{"v":0,"d":"0.000"},null,{"v":2002466.08933481,"d":"£2,002,466.09"},{"v":0,"d":"£0.00"},null,{"v":-1575.2148616027293,"d":"-1575.215"},{"v":0,"d":"0.000"},null,{"v":35183545.534939125,"d":"£35,183,545.53"},{"v":0,"d":"£0.00"},null,{"v":-6263.43671424069,"d":"-6263.437"},{"v":0,"d":"0.000"},null,{"v":116330.43608698601,"d":"£116,330"},{"v":116693.12491783066,"d":"£116,693"},null,{"$f":"SUM(IF(BS955:BT955>=BS955, 1))","v":2},{"$f":"SUM(IF(BS955:BT955>=BT955, 1))","v":1},null,{"v":133761.8802847472,"d":"£133,762"},{"v":134076.80126963853,"d":"£134,077"},null,{"$f":"SUM(IF(BY955:BZ955>=BY955, 1))","v":2},{"$f":"SUM(IF(BY955:BZ955>=BZ955, 1))","v":1},null,{"v":96322.90135194571,"d":"£96,323"},{"v":99608.13506026095,"d":"£99,608"},null,{"$f":"SUM(IF(CE955:CF955>=CE955, 1))","v":2},{"$f":"SUM(IF(CE955:CF955>=CF955, 1))","v":1},null,{"v":48804.252981861486,"d":"£48,804"},{"v":49899.225657414165,"d":"£49,899"},null,{"$f":"SUM(IF(CK955:CL955>=CK955, 1))","v":2},{"$f":"SUM(IF(CK955:CL955>=CL955, 1))","v":1},null,{"$f":"AF955*WTP-AC955","v":{"v":48060.5839853252,"d":"£48,061"}},{"v":50200.87128753417,"d":"£50,201"},null,{"$f":"SUM(IF(CQ955:CR955>=CQ955, 1))","v":2},{"$f":"SUM(IF(CQ955:CR955>=CR955, 1))","v":1},null,{"v":-39417236.196120486,"d":"-£39,417,236"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW955:CX955>=CW955, 1))","v":2},{"$f":"SUM(IF(CW955:CX955>=CX955, 1))","v":1},null,{"v":-2149641.6082741483,"d":"-£2,149,642"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC955:DD955>=DC955, 1))","v":2},{"$f":"SUM(IF(DC955:DD955>=DD955, 1))","v":1},null,{"v":-75652914.89694104,"d":"-£75,652,915"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI955:DJ955>=DI955, 1))","v":2},{"$f":"SUM(IF(DI955:DJ955>=DJ955, 1))","v":1},null,{"v":-9725723.797027854,"d":"-£9,725,724"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO955:DP955>=DO955, 1))","v":2},{"$f":"SUM(IF(DO955:DP955>=DP955, 1))","v":1},null,{"v":-33506763.321389396,"d":"-£33,506,763"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU955:DV955>=DU955, 1))","v":2},{"$f":"SUM(IF(DU955:DV955>=DV955, 1))","v":1},null,{"v":-160452279.81975293,"d":"-£160,452,280"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA955:EB955>=EA955, 1))","v":2},{"$f":"SUM(IF(EA955:EB955>=EB955, 1))","v":1}]
[{"$nulls":3},940,{"v":266.480565788771,"d":"£266.48"},{"v":252.1289101200783,"d":"£252.13"},null,{"v":5.848615652718479,"d":"5.849"},{"v":5.861863033432508,"d":"5.862"},null,{"v":286.6007585524328,"d":"£286.60"},{"v":271.8805685221272,"d":"£271.88"},null,{"v":6.7296003290657636,"d":"6.730"},{"v":6.7409005962419375,"d":"6.741"},null,{"v":1792.9204870490091,"d":"£1,792.92"},{"v":1382.7349335230351,"d":"£1,382.73"},null,{"v":4.843844210512317,"d":"4.844"},{"v":4.89171502011351,"d":"4.892"},null,{"v":10630.232720234262,"d":"£10,630.23"},{"v":10622.721378937315,"d":"£10,622.72"},null,{"v":3.2053397919615674,"d":"3.205"},{"v":3.2463041030354676,"d":"3.246"},null,{"v":51422.961094503364,"d":"£51,422.96"},{"v":51310.32246503139,"d":"£51,310.32"},null,{"v":5.055143439425465,"d":"5.055"},{"v":5.149806816987056,"d":"5.150"},null,{"v":1524401.4438340086,"d":"£1,524,401.44"},{"v":0,"d":"£0.00"},null,{"v":-1407.107775832256,"d":"-1407.108"},{"v":0,"d":"0.000"},null,{"v":102425.65447010107,"d":"£102,425.65"},{"v":0,"d":"£0.00"},null,{"v":-78.62923364601335,"d":"-78.629"},{"v":0,"d":"0.000"},null,{"v":9778777.711102692,"d":"£9,778,777.71"},{"v":0,"d":"£0.00"},null,{"v":-1141.234745876887,"d":"-1141.235"},{"v":0,"d":"0.000"},null,{"v":70408.05430378931,"d":"£70,408.05"},{"v":0,"d":"£0.00"},null,{"v":-383.98167844943083,"d":"-383.982"},{"v":0,"d":"0.000"},null,{"v":1799470.7854925944,"d":"£1,799,470.79"},{"v":0,"d":"£0.00"},null,{"v":-1512.3051760899368,"d":"-1512.305"},{"v":0,"d":"0.000"},null,{"v":13275483.649203185,"d":"£13,275,483.65"},{"v":0,"d":"£0.00"},null,{"v":-4523.258609894524,"d":"-4523.259"},{"v":0,"d":"0.000"},null,{"v":116705.8324885808,"d":"£116,706"},{"v":116985.13175853007,"d":"£116,985"},null,{"$f":"SUM(IF(BS956:BT956>=BS956, 1))","v":2},{"$f":"SUM(IF(BS956:BT956>=BT956, 1))","v":1},null,{"v":134305.40582276284,"d":"£134,305"},{"v":134546.13135631665,"d":"£134,546"},null,{"$f":"SUM(IF(BY956:BZ956>=BY956, 1))","v":2},{"$f":"SUM(IF(BY956:BZ956>=BZ956, 1))","v":1},null,{"v":95083.96372319733,"d":"£95,084"},{"v":96451.56546874715,"d":"£96,452"},null,{"$f":"SUM(IF(CE956:CF956>=CE956, 1))","v":2},{"$f":"SUM(IF(CE956:CF956>=CF956, 1))","v":1},null,{"v":53476.56311899708,"d":"£53,477"},{"v":54303.360681772036,"d":"£54,303"},null,{"$f":"SUM(IF(CK956:CL956>=CK956, 1))","v":2},{"$f":"SUM(IF(CK956:CL956>=CL956, 1))","v":1},null,{"$f":"AF956*WTP-AC956","v":{"v":49679.90769400593,"d":"£49,680"}},{"v":51685.813874709725,"d":"£51,686"},null,{"$f":"SUM(IF(CQ956:CR956>=CQ956, 1))","v":2},{"$f":"SUM(IF(CQ956:CR956>=CR956, 1))","v":1},null,{"v":-29666556.960479133,"d":"-£29,666,557"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW956:CX956>=CW956, 1))","v":2},{"$f":"SUM(IF(CW956:CX956>=CX956, 1))","v":1},null,{"v":-1675010.3273903679,"d":"-£1,675,010"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC956:DD956>=DC956, 1))","v":2},{"$f":"SUM(IF(DC956:DD956>=DD956, 1))","v":1},null,{"v":-32603472.628640436,"d":"-£32,603,473"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI956:DJ956>=DI956, 1))","v":2},{"$f":"SUM(IF(DI956:DJ956>=DJ956, 1))","v":1},null,{"v":-7750041.623292406,"d":"-£7,750,042"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO956:DP956>=DO956, 1))","v":2},{"$f":"SUM(IF(DO956:DP956>=DP956, 1))","v":1},null,{"v":-32045574.307291333,"d":"-£32,045,574"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU956:DV956>=DU956, 1))","v":2},{"$f":"SUM(IF(DU956:DV956>=DV956, 1))","v":1},null,{"v":-103740655.84709366,"d":"-£103,740,656"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA956:EB956>=EA956, 1))","v":2},{"$f":"SUM(IF(EA956:EB956>=EB956, 1))","v":1}]
[{"$nulls":3},941,{"v":270.1264532109069,"d":"£270.13"},{"v":251.60884956158648,"d":"£251.61"},null,{"v":5.807000343063611,"d":"5.807"},{"v":5.821555762113736,"d":"5.822"},null,{"v":290.16564770386606,"d":"£290.17"},{"v":271.1894927936537,"d":"£271.19"},null,{"v":6.690979744707107,"d":"6.691"},{"v":6.703454137288037,"d":"6.703"},null,{"v":1910.8644072994541,"d":"£1,910.86"},{"v":1318.561655591836,"d":"£1,318.56"},null,{"v":4.781186098204736,"d":"4.781"},{"v":4.874715811269841,"d":"4.875"},null,{"v":10070.507859855947,"d":"£10,070.51"},{"v":10077.470389576421,"d":"£10,077.47"},null,{"v":3.0838556584548917,"d":"3.084"},{"v":3.1325401390321232,"d":"3.133"},null,{"v":50116.93323283257,"d":"£50,116.93"},{"v":49884.995539302596,"d":"£49,885.00"},null,{"v":4.474236781482951,"d":"4.474"},{"v":4.577991724907469,"d":"4.578"},null,{"v":1953288.9861810182,"d":"£1,953,288.99"},{"v":0,"d":"£0.00"},null,{"v":-1535.3465955030185,"d":"-1535.347"},{"v":0,"d":"0.000"},null,{"v":135166.0216642724,"d":"£135,166.02"},{"v":0,"d":"£0.00"},null,{"v":-88.85435568062115,"d":"-88.854"},{"v":0,"d":"0.000"},null,{"v":13813083.511301586,"d":"£13,813,083.51"},{"v":0,"d":"£0.00"},null,{"v":-2181.205023329208,"d":"-2181.205"},{"v":0,"d":"0.000"},null,{"v":-60225.31608014432,"d":"-£60,225.32"},{"v":0,"d":"£0.00"},null,{"v":-421.1167993063128,"d":"-421.117"},{"v":0,"d":"0.000"},null,{"v":3611275.2045576214,"d":"£3,611,275.20"},{"v":0,"d":"£0.00"},null,{"v":-1615.4668473100999,"d":"-1615.467"},{"v":0,"d":"0.000"},null,{"v":19452588.407624353,"d":"£19,452,588.41"},{"v":0,"d":"£0.00"},null,{"v":-5841.989621129261,"d":"-5841.990"},{"v":0,"d":"0.000"},null,{"v":115869.8804080613,"d":"£115,870"},{"v":116179.50639271313,"d":"£116,180"},null,{"$f":"SUM(IF(BS957:BT957>=BS957, 1))","v":2},{"$f":"SUM(IF(BS957:BT957>=BT957, 1))","v":1},null,{"v":133529.4292464383,"d":"£133,529"},{"v":133797.89325296707,"d":"£133,798"},null,{"$f":"SUM(IF(BY957:BZ957>=BY957, 1))","v":2},{"$f":"SUM(IF(BY957:BZ957>=BZ957, 1))","v":1},null,{"v":93712.85755679526,"d":"£93,713"},{"v":96175.75456980498,"d":"£96,176"},null,{"$f":"SUM(IF(CE957:CF957>=CE957, 1))","v":2},{"$f":"SUM(IF(CE957:CF957>=CF957, 1))","v":1},null,{"v":51606.60530924189,"d":"£51,607"},{"v":52573.33239106604,"d":"£52,573"},null,{"$f":"SUM(IF(CK957:CL957>=CK957, 1))","v":2},{"$f":"SUM(IF(CK957:CL957>=CL957, 1))","v":1},null,{"$f":"AF957*WTP-AC957","v":{"v":39367.802396826446,"d":"£39,368"}},{"v":41674.83895884679,"d":"£41,675"},null,{"$f":"SUM(IF(CQ957:CR957>=CQ957, 1))","v":2},{"$f":"SUM(IF(CQ957:CR957>=CR957, 1))","v":1},null,{"v":-32660220.89624139,"d":"-£32,660,221"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW957:CX957>=CW957, 1))","v":2},{"$f":"SUM(IF(CW957:CX957>=CX957, 1))","v":1},null,{"v":-1912253.1352766957,"d":"-£1,912,253"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC957:DD957>=DC957, 1))","v":2},{"$f":"SUM(IF(DC957:DD957>=DD957, 1))","v":1},null,{"v":-57437183.977885745,"d":"-£57,437,184"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI957:DJ957>=DI957, 1))","v":2},{"$f":"SUM(IF(DI957:DJ957>=DJ957, 1))","v":1},null,{"v":-8362110.6700461125,"d":"-£8,362,111"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO957:DP957>=DO957, 1))","v":2},{"$f":"SUM(IF(DO957:DP957>=DP957, 1))","v":1},null,{"v":-35920612.15075962,"d":"-£35,920,612"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU957:DV957>=DU957, 1))","v":2},{"$f":"SUM(IF(DU957:DV957>=DV957, 1))","v":1},null,{"v":-136292380.83020958,"d":"-£136,292,381"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA957:EB957>=EA957, 1))","v":2},{"$f":"SUM(IF(EA957:EB957>=EB957, 1))","v":1}]
[{"$nulls":3},942,{"v":214.1788766131384,"d":"£214.18"},{"v":173.40218985454368,"d":"£173.40"},null,{"v":5.894207321806621,"d":"5.894"},{"v":5.911681936814784,"d":"5.912"},null,{"v":228.6249920767513,"d":"£228.62"},{"v":186.90011274565546,"d":"£186.90"},null,{"v":6.707789505756521,"d":"6.708"},{"v":6.722664235148096,"d":"6.723"},null,{"v":2557.4252707623796,"d":"£2,557.43"},{"v":1521.503613502454,"d":"£1,521.50"},null,{"v":4.84995098213773,"d":"4.850"},{"v":4.946310720823928,"d":"4.946"},null,{"v":11706.312043072594,"d":"£11,706.31"},{"v":11720.394881948436,"d":"£11,720.39"},null,{"v":3.014729630238465,"d":"3.015"},{"v":3.06165416126677,"d":"3.062"},null,{"v":49939.695674552466,"d":"£49,939.70"},{"v":50074.61631949544,"d":"£50,074.62"},null,{"v":4.282244189866163,"d":"4.282"},{"v":4.372954446231327,"d":"4.373"},null,{"v":4372370.296474874,"d":"£4,372,370.30"},{"v":0,"d":"£0.00"},null,{"v":-1873.7541884253214,"d":"-1873.754"},{"v":0,"d":"0.000"},null,{"v":284654.73018810165,"d":"£284,654.73"},{"v":0,"d":"£0.00"},null,{"v":-101.47811448370382,"d":"-101.478"},{"v":0,"d":"0.000"},null,{"v":23277299.778261576,"d":"£23,277,299.78"},{"v":0,"d":"£0.00"},null,{"v":-2165.2163638382035,"d":"-2165.216"},{"v":0,"d":"0.000"},null,{"v":-124705.21889237921,"d":"-£124,705.22"},{"v":0,"d":"£0.00"},null,{"v":-415.5223222318674,"d":"-415.522"},{"v":0,"d":"0.000"},null,{"v":-2096545.0359184204,"d":"-£2,096,545.04"},{"v":0,"d":"£0.00"},null,{"v":-1409.5555040494223,"d":"-1409.556"},{"v":0,"d":"0.000"},null,{"v":25713074.55011375,"d":"£25,713,074.55"},{"v":0,"d":"£0.00"},null,{"v":-5965.5264930285175,"d":"-5965.526"},{"v":0,"d":"0.000"},null,{"v":117669.96755951928,"d":"£117,670"},{"v":118060.23654644113,"d":"£118,060"},null,{"$f":"SUM(IF(BS958:BT958>=BS958, 1))","v":2},{"$f":"SUM(IF(BS958:BT958>=BT958, 1))","v":1},null,{"v":133927.16512305368,"d":"£133,927"},{"v":134266.38459021627,"d":"£134,266"},null,{"$f":"SUM(IF(BY958:BZ958>=BY958, 1))","v":2},{"$f":"SUM(IF(BY958:BZ958>=BZ958, 1))","v":1},null,{"v":94441.59437199222,"d":"£94,442"},{"v":97404.7108029761,"d":"£97,405"},null,{"$f":"SUM(IF(CE958:CF958>=CE958, 1))","v":2},{"$f":"SUM(IF(CE958:CF958>=CF958, 1))","v":1},null,{"v":48588.28056169671,"d":"£48,588"},{"v":49512.688343386966,"d":"£49,513"},null,{"$f":"SUM(IF(CK958:CL958>=CK958, 1))","v":2},{"$f":"SUM(IF(CK958:CL958>=CL958, 1))","v":1},null,{"$f":"AF958*WTP-AC958","v":{"v":35705.18812277079,"d":"£35,705"}},{"v":37384.472605131086,"d":"£37,384"},null,{"$f":"SUM(IF(CQ958:CR958>=CQ958, 1))","v":2},{"$f":"SUM(IF(CQ958:CR958>=CR958, 1))","v":1},null,{"v":-41847454.064981304,"d":"-£41,847,454"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW958:CX958>=CW958, 1))","v":2},{"$f":"SUM(IF(CW958:CX958>=CX958, 1))","v":1},null,{"v":-2314217.0198621782,"d":"-£2,314,217"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC958:DD958>=DC958, 1))","v":2},{"$f":"SUM(IF(DC958:DD958>=DD958, 1))","v":1},null,{"v":-66581627.05502565,"d":"-£66,581,627"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI958:DJ958>=DI958, 1))","v":2},{"$f":"SUM(IF(DI958:DJ958>=DJ958, 1))","v":1},null,{"v":-8185741.225744968,"d":"-£8,185,741"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO958:DP958>=DO958, 1))","v":2},{"$f":"SUM(IF(DO958:DP958>=DP958, 1))","v":1},null,{"v":-26094565.045070026,"d":"-£26,094,565"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU958:DV958>=DU958, 1))","v":2},{"$f":"SUM(IF(DU958:DV958>=DV958, 1))","v":1},null,{"v":-145023604.4106841,"d":"-£145,023,604"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA958:EB958>=EA958, 1))","v":2},{"$f":"SUM(IF(EA958:EB958>=EB958, 1))","v":1}]
[{"$nulls":3},943,{"v":240.76834069043514,"d":"£240.77"},{"v":223.90102590906875,"d":"£223.90"},null,{"v":5.827770229326005,"d":"5.828"},{"v":5.845154694919017,"d":"5.845"},null,{"v":258.74607874460395,"d":"£258.75"},{"v":241.475342374284,"d":"£241.48"},null,{"v":6.714261800293021,"d":"6.714"},{"v":6.729576796785127,"d":"6.730"},null,{"v":1980.3004089064682,"d":"£1,980.30"},{"v":1030.6724930482194,"d":"£1,030.67"},null,{"v":4.859691591899098,"d":"4.860"},{"v":4.939809994798786,"d":"4.940"},null,{"v":13141.64296803635,"d":"£13,141.64"},{"v":13110.377985056126,"d":"£13,110.38"},null,{"v":2.920726466054063,"d":"2.921"},{"v":2.9625854514822794,"d":"2.963"},null,{"v":47987.00302182639,"d":"£47,987.00"},{"v":47884.487719579585,"d":"£47,884.49"},null,{"v":4.410767035766352,"d":"4.411"},{"v":4.546670206188378,"d":"4.547"},null,{"v":1812435.9109356403,"d":"£1,812,435.91"},{"v":0,"d":"£0.00"},null,{"v":-1868.0050821134648,"d":"-1868.005"},{"v":0,"d":"0.000"},null,{"v":117477.31799953691,"d":"£117,477.32"},{"v":0,"d":"£0.00"},null,{"v":-104.1741750025726,"d":"-104.174"},{"v":0,"d":"0.000"},null,{"v":22319339.434353694,"d":"£22,319,339.43"},{"v":0,"d":"£0.00"},null,{"v":-1883.0426100525005,"d":"-1883.043"},{"v":0,"d":"0.000"},null,{"v":280959.5963575071,"d":"£280,959.60"},{"v":0,"d":"£0.00"},null,{"v":-376.16152413340717,"d":"-376.162"},{"v":0,"d":"0.000"},null,{"v":1629542.6596170429,"d":"£1,629,542.66"},{"v":0,"d":"£0.00"},null,{"v":-2160.2629941696587,"d":"-2160.263"},{"v":0,"d":"0.000"},null,{"v":26159754.919263422,"d":"£26,159,754.92"},{"v":0,"d":"£0.00"},null,{"v":-6391.646385471604,"d":"-6391.646"},{"v":0,"d":"0.000"},null,{"v":116314.63624582966,"d":"£116,315"},{"v":116679.19287247128,"d":"£116,679"},null,{"$f":"SUM(IF(BS959:BT959>=BS959, 1))","v":2},{"$f":"SUM(IF(BS959:BT959>=BT959, 1))","v":1},null,{"v":134026.4899271158,"d":"£134,026"},{"v":134350.06059332826,"d":"£134,350"},null,{"$f":"SUM(IF(BY959:BZ959>=BY959, 1))","v":2},{"$f":"SUM(IF(BY959:BZ959>=BZ959, 1))","v":1},null,{"v":95213.5314290755,"d":"£95,214"},{"v":97765.5274029275,"d":"£97,766"},null,{"$f":"SUM(IF(CE959:CF959>=CE959, 1))","v":2},{"$f":"SUM(IF(CE959:CF959>=CF959, 1))","v":1},null,{"v":45272.88635304491,"d":"£45,273"},{"v":46141.33104458946,"d":"£46,141"},null,{"$f":"SUM(IF(CK959:CL959>=CK959, 1))","v":2},{"$f":"SUM(IF(CK959:CL959>=CL959, 1))","v":1},null,{"$f":"AF959*WTP-AC959","v":{"v":40228.33769350066,"d":"£40,228"}},{"v":43048.91640418797,"d":"£43,049"},null,{"$f":"SUM(IF(CQ959:CR959>=CQ959, 1))","v":2},{"$f":"SUM(IF(CQ959:CR959>=CR959, 1))","v":1},null,{"v":-39172537.55320494,"d":"-£39,172,538"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW959:CX959>=CW959, 1))","v":2},{"$f":"SUM(IF(CW959:CX959>=CX959, 1))","v":1},null,{"v":-2200960.818050989,"d":"-£2,200,961"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC959:DD959>=DC959, 1))","v":2},{"$f":"SUM(IF(DC959:DD959>=DD959, 1))","v":1},null,{"v":-59980191.63540371,"d":"-£59,980,192"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI959:DJ959>=DI959, 1))","v":2},{"$f":"SUM(IF(DI959:DJ959>=DJ959, 1))","v":1},null,{"v":-7804190.07902565,"d":"-£7,804,190"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO959:DP959>=DO959, 1))","v":2},{"$f":"SUM(IF(DO959:DP959>=DP959, 1))","v":1},null,{"v":-44834802.54301022,"d":"-£44,834,803"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU959:DV959>=DU959, 1))","v":2},{"$f":"SUM(IF(DU959:DV959>=DV959, 1))","v":1},null,{"v":-153992682.6286955,"d":"-£153,992,683"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA959:EB959>=EA959, 1))","v":2},{"$f":"SUM(IF(EA959:EB959>=EB959, 1))","v":1}]
[{"$nulls":3},944,{"v":303.6324796398318,"d":"£303.63"},{"v":260.26500464521837,"d":"£260.27"},null,{"v":5.834010097550858,"d":"5.834"},{"v":5.851878562816515,"d":"5.852"},null,{"v":324.9845284529696,"d":"£324.98"},{"v":280.57145920368214,"d":"£280.57"},null,{"v":6.689323339167596,"d":"6.689"},{"v":6.70451131127753,"d":"6.705"},null,{"v":3138.4202943524133,"d":"£3,138.42"},{"v":1810.897166812535,"d":"£1,810.90"},null,{"v":4.936475556947104,"d":"4.936"},{"v":5.046809120815023,"d":"5.047"},null,{"v":15386.998335351302,"d":"£15,387.00"},{"v":15386.98222389999,"d":"£15,386.98"},null,{"v":3.232015029451908,"d":"3.232"},{"v":3.286697622851569,"d":"3.287"},null,{"v":50856.385989947725,"d":"£50,856.39"},{"v":50540.38705107243,"d":"£50,540.39"},null,{"v":4.4559206075391895,"d":"4.456"},{"v":4.582875383954228,"d":"4.583"},null,{"v":4664099.045451001,"d":"£4,664,099.05"},{"v":0,"d":"£0.00"},null,{"v":-1921.7234067599557,"d":"-1921.723"},{"v":0,"d":"0.000"},null,{"v":297748.1722891742,"d":"£297,748.17"},{"v":0,"d":"£0.00"},null,{"v":-101.82117590498068,"d":"-101.821"},{"v":0,"d":"0.000"},null,{"v":30191649.542851243,"d":"£30,191,649.54"},{"v":0,"d":"£0.00"},null,{"v":-2509.298876989958,"d":"-2509.299"},{"v":0,"d":"0.000"},null,{"v":151.00119003779636,"d":"£151.00"},{"v":0,"d":"£0.00"},null,{"v":-512.5011097852433,"d":"-512.501"},{"v":0,"d":"0.000"},null,{"v":4943561.895340241,"d":"£4,943,561.90"},{"v":0,"d":"£0.00"},null,{"v":-1986.1104513534542,"d":"-1986.110"},{"v":0,"d":"0.000"},null,{"v":40097209.657121696,"d":"£40,097,209.66"},{"v":0,"d":"£0.00"},null,{"v":-7031.455020793592,"d":"-7031.455"},{"v":0,"d":"0.000"},null,{"v":116376.56947137734,"d":"£116,377"},{"v":116777.30625168509,"d":"£116,777"},null,{"$f":"SUM(IF(BS960:BT960>=BS960, 1))","v":2},{"$f":"SUM(IF(BS960:BT960>=BT960, 1))","v":1},null,{"v":133461.48225489896,"d":"£133,461"},{"v":133809.6547663469,"d":"£133,810"},null,{"$f":"SUM(IF(BY960:BZ960>=BY960, 1))","v":2},{"$f":"SUM(IF(BY960:BZ960>=BZ960, 1))","v":1},null,{"v":95591.09084458966,"d":"£95,591"},{"v":99125.28524948793,"d":"£99,125"},null,{"$f":"SUM(IF(CE960:CF960>=CE960, 1))","v":2},{"$f":"SUM(IF(CE960:CF960>=CF960, 1))","v":1},null,{"v":49253.30225368686,"d":"£49,253"},{"v":50346.97023313139,"d":"£50,347"},null,{"$f":"SUM(IF(CK960:CL960>=CK960, 1))","v":2},{"$f":"SUM(IF(CK960:CL960>=CL960, 1))","v":1},null,{"$f":"AF960*WTP-AC960","v":{"v":38262.02616083606,"d":"£38,262"}},{"v":41117.12062801213,"d":"£41,117"},null,{"$f":"SUM(IF(CQ960:CR960>=CQ960, 1))","v":2},{"$f":"SUM(IF(CQ960:CR960>=CR960, 1))","v":1},null,{"v":-43098567.180650115,"d":"-£43,098,567"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW960:CX960>=CW960, 1))","v":2},{"$f":"SUM(IF(CW960:CX960>=CX960, 1))","v":1},null,{"v":-2334171.6903887875,"d":"-£2,334,172"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC960:DD960>=DC960, 1))","v":2},{"$f":"SUM(IF(DC960:DD960>=DD960, 1))","v":1},null,{"v":-80377627.08265041,"d":"-£80,377,627"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI960:DJ960>=DI960, 1))","v":2},{"$f":"SUM(IF(DI960:DJ960>=DJ960, 1))","v":1},null,{"v":-10250173.196894905,"d":"-£10,250,173"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO960:DP960>=DO960, 1))","v":2},{"$f":"SUM(IF(DO960:DP960>=DP960, 1))","v":1},null,{"v":-44665770.922409326,"d":"-£44,665,771"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU960:DV960>=DU960, 1))","v":2},{"$f":"SUM(IF(DU960:DV960>=DV960, 1))","v":1},null,{"v":-180726310.07299352,"d":"-£180,726,310"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA960:EB960>=EA960, 1))","v":2},{"$f":"SUM(IF(EA960:EB960>=EB960, 1))","v":1}]
[{"$nulls":3},945,{"v":205.81191913954035,"d":"£205.81"},{"v":189.8961196145032,"d":"£189.90"},null,{"v":5.836084315154889,"d":"5.836"},{"v":5.850387384356895,"d":"5.850"},null,{"v":221.10072980075165,"d":"£221.10"},{"v":204.78938855532098,"d":"£204.79"},null,{"v":6.668310925244809,"d":"6.668"},{"v":6.680438621792751,"d":"6.680"},null,{"v":2335.2748792521306,"d":"£2,335.27"},{"v":1460.0091481058253,"d":"£1,460.01"},null,{"v":4.846528305211271,"d":"4.847"},{"v":4.902246279878902,"d":"4.902"},null,{"v":14663.112321055634,"d":"£14,663.11"},{"v":14690.350524418167,"d":"£14,690.35"},null,{"v":3.0486274574128376,"d":"3.049"},{"v":3.1250842194524657,"d":"3.125"},null,{"v":50428.380494826066,"d":"£50,428.38"},{"v":49904.59556095362,"d":"£49,904.60"},null,{"v":4.725115273172404,"d":"4.725"},{"v":4.875645129441738,"d":"4.876"},null,{"v":1689906.53603197,"d":"£1,689,906.54"},{"v":0,"d":"£0.00"},null,{"v":-1518.6701800160329,"d":"-1518.670"},{"v":0,"d":"0.000"},null,{"v":115988.29329319738,"d":"£115,988.29"},{"v":0,"d":"£0.00"},null,{"v":-86.23882015635583,"d":"-86.239"},{"v":0,"d":"0.000"},null,{"v":20207606.644076135,"d":"£20,207,606.64"},{"v":0,"d":"£0.00"},null,{"v":-1286.3829520818877,"d":"-1286.383"},{"v":0,"d":"0.000"},null,{"v":-247566.47157692083,"d":"-£247,566.47"},{"v":0,"d":"£0.00"},null,{"v":-694.9111347183593,"d":"-694.911"},{"v":0,"d":"0.000"},null,{"v":8346972.021779721,"d":"£8,346,972.02"},{"v":0,"d":"£0.00"},null,{"v":-2398.8251999409795,"d":"-2398.825"},{"v":0,"d":"0.000"},null,{"v":30112907.0236041,"d":"£30,112,907.02"},{"v":0,"d":"£0.00"},null,{"v":-5985.028286913615,"d":"-5985.028"},{"v":0,"d":"0.000"},null,{"v":116515.87438395825,"d":"£116,516"},{"v":116817.8515675234,"d":"£116,818"},null,{"$f":"SUM(IF(BS961:BT961>=BS961, 1))","v":2},{"$f":"SUM(IF(BS961:BT961>=BT961, 1))","v":1},null,{"v":133145.11777509542,"d":"£133,145"},{"v":133403.9830472997,"d":"£133,404"},null,{"$f":"SUM(IF(BY961:BZ961>=BY961, 1))","v":2},{"$f":"SUM(IF(BY961:BZ961>=BZ961, 1))","v":1},null,{"v":94595.29122497328,"d":"£94,595"},{"v":96584.91644947222,"d":"£96,585"},null,{"$f":"SUM(IF(CE961:CF961>=CE961, 1))","v":2},{"$f":"SUM(IF(CE961:CF961>=CF961, 1))","v":1},null,{"v":46309.43682720112,"d":"£46,309"},{"v":47811.333864631146,"d":"£47,811"},null,{"$f":"SUM(IF(CK961:CL961>=CK961, 1))","v":2},{"$f":"SUM(IF(CK961:CL961>=CL961, 1))","v":1},null,{"$f":"AF961*WTP-AC961","v":{"v":44073.92496862203,"d":"£44,074"}},{"v":47608.307027881136,"d":"£47,608"},null,{"$f":"SUM(IF(CQ961:CR961>=CQ961, 1))","v":2},{"$f":"SUM(IF(CQ961:CR961>=CR961, 1))","v":1},null,{"v":-32063310.136352625,"d":"-£32,063,310"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW961:CX961>=CW961, 1))","v":2},{"$f":"SUM(IF(CW961:CX961>=CX961, 1))","v":1},null,{"v":-1840764.696420314,"d":"-£1,840,765"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC961:DD961>=DC961, 1))","v":2},{"$f":"SUM(IF(DC961:DD961>=DD961, 1))","v":1},null,{"v":-45935265.68571389,"d":"-£45,935,266"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI961:DJ961>=DI961, 1))","v":2},{"$f":"SUM(IF(DI961:DJ961>=DJ961, 1))","v":1},null,{"v":-13650656.222790265,"d":"-£13,650,656"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO961:DP961>=DO961, 1))","v":2},{"$f":"SUM(IF(DO961:DP961>=DP961, 1))","v":1},null,{"v":-56323476.02059931,"d":"-£56,323,476"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU961:DV961>=DU961, 1))","v":2},{"$f":"SUM(IF(DU961:DV961>=DV961, 1))","v":1},null,{"v":-149813472.7618764,"d":"-£149,813,473"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA961:EB961>=EA961, 1))","v":2},{"$f":"SUM(IF(EA961:EB961>=EB961, 1))","v":1}]
[{"$nulls":3},946,{"v":230.8600638950177,"d":"£230.86"},{"v":216.23643546173378,"d":"£216.24"},null,{"v":5.793088203727986,"d":"5.793"},{"v":5.807229236120393,"d":"5.807"},null,{"v":248.13537739979,"d":"£248.14"},{"v":233.14763581812605,"d":"£233.15"},null,{"v":6.674202186898091,"d":"6.674"},{"v":6.6861415151563826,"d":"6.686"},null,{"v":1955.7176211908366,"d":"£1,955.72"},{"v":1355.4467209403963,"d":"£1,355.45"},null,{"v":4.683247588864305,"d":"4.683"},{"v":4.745099290711901,"d":"4.745"},null,{"v":15036.327584367646,"d":"£15,036.33"},{"v":15055.874852421972,"d":"£15,055.87"},null,{"v":2.967702587603316,"d":"2.968"},{"v":3.0188303037781203,"d":"3.019"},null,{"v":49985.09194352642,"d":"£49,985.09"},{"v":50005.27569156563,"d":"£50,005.28"},null,{"v":4.36880656696824,"d":"4.369"},{"v":4.419061181129455,"d":"4.419"},null,{"v":1566220.6971802642,"d":"£1,566,220.70"},{"v":0,"d":"£0.00"},null,{"v":-1514.533668133646,"d":"-1514.534"},{"v":0,"d":"0.000"},null,{"v":102122.75761065478,"d":"£102,122.76"},{"v":0,"d":"£0.00"},null,{"v":-81.35162453342667,"d":"-81.352"},{"v":0,"d":"0.000"},null,{"v":14202098.26165914,"d":"£14,202,098.26"},{"v":0,"d":"£0.00"},null,{"v":-1463.3791958329564,"d":"-1463.379"},{"v":0,"d":"0.000"},null,{"v":-179329.89163246343,"d":"-£179,329.89"},{"v":0,"d":"£0.00"},null,{"v":-469.05418064361265,"d":"-469.054"},{"v":0,"d":"0.000"},null,{"v":-309368.45654558216,"d":"-£309,368.46"},{"v":0,"d":"£0.00"},null,{"v":-770.2827238602646,"d":"-770.283"},{"v":0,"d":"0.000"},null,{"v":15381743.368272012,"d":"£15,381,743.37"},{"v":0,"d":"£0.00"},null,{"v":-4298.601393003906,"d":"-4298.601"},{"v":0,"d":"0.000"},null,{"v":115630.9040106647,"d":"£115,631"},{"v":115928.34828694613,"d":"£115,928"},null,{"$f":"SUM(IF(BS962:BT962>=BS962, 1))","v":2},{"$f":"SUM(IF(BS962:BT962>=BT962, 1))","v":1},null,{"v":133235.90836056203,"d":"£133,236"},{"v":133489.6826673095,"d":"£133,490"},null,{"$f":"SUM(IF(BY962:BZ962>=BY962, 1))","v":2},{"$f":"SUM(IF(BY962:BZ962>=BZ962, 1))","v":1},null,{"v":91709.23415609525,"d":"£91,709"},{"v":93546.53909329763,"d":"£93,547"},null,{"$f":"SUM(IF(CE962:CF962>=CE962, 1))","v":2},{"$f":"SUM(IF(CE962:CF962>=CF962, 1))","v":1},null,{"v":44317.724167698674,"d":"£44,318"},{"v":45320.731223140436,"d":"£45,321"},null,{"$f":"SUM(IF(CK962:CL962>=CK962, 1))","v":2},{"$f":"SUM(IF(CK962:CL962>=CL962, 1))","v":1},null,{"$f":"AF962*WTP-AC962","v":{"v":37391.039395838365,"d":"£37,391"}},{"v":38375.94793102347,"d":"£38,376"},null,{"$f":"SUM(IF(CQ962:CR962>=CQ962, 1))","v":2},{"$f":"SUM(IF(CQ962:CR962>=CR962, 1))","v":1},null,{"v":-31856894.05985318,"d":"-£31,856,894"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW962:CX962>=CW962, 1))","v":2},{"$f":"SUM(IF(CW962:CX962>=CX962, 1))","v":1},null,{"v":-1729155.248279188,"d":"-£1,729,155"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC962:DD962>=DC962, 1))","v":2},{"$f":"SUM(IF(DC962:DD962>=DD962, 1))","v":1},null,{"v":-43469682.17831827,"d":"-£43,469,682"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI962:DJ962>=DI962, 1))","v":2},{"$f":"SUM(IF(DI962:DJ962>=DJ962, 1))","v":1},null,{"v":-9201753.721239788,"d":"-£9,201,754"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO962:DP962>=DO962, 1))","v":2},{"$f":"SUM(IF(DO962:DP962>=DP962, 1))","v":1},null,{"v":-15096286.02065971,"d":"-£15,096,286"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU962:DV962>=DU962, 1))","v":2},{"$f":"SUM(IF(DU962:DV962>=DV962, 1))","v":1},null,{"v":-101353771.22835013,"d":"-£101,353,771"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA962:EB962>=EA962, 1))","v":2},{"$f":"SUM(IF(EA962:EB962>=EB962, 1))","v":1}]
[{"$nulls":3},947,{"v":276.5074988531552,"d":"£276.51"},{"v":243.04121770732863,"d":"£243.04"},null,{"v":5.7801426315805475,"d":"5.780"},{"v":5.796464356596112,"d":"5.796"},null,{"v":296.2432748255166,"d":"£296.24"},{"v":261.9899295598756,"d":"£261.99"},null,{"v":6.709600719599648,"d":"6.710"},{"v":6.7240674025645895,"d":"6.724"},null,{"v":2828.803669550472,"d":"£2,828.80"},{"v":1335.8327477599066,"d":"£1,335.83"},null,{"v":4.753016751552717,"d":"4.753"},{"v":4.858405127791195,"d":"4.858"},null,{"v":12234.961219178726,"d":"£12,234.96"},{"v":12198.0365001638,"d":"£12,198.04"},null,{"v":2.962323324452755,"d":"2.962"},{"v":3.0053379839035648,"d":"3.005"},null,{"v":51184.57598468554,"d":"£51,184.58"},{"v":50250.46336972732,"d":"£50,250.46"},null,{"v":3.789966167944805,"d":"3.790"},{"v":3.888954080055067,"d":"3.889"},null,{"v":3676362.8259155145,"d":"£3,676,362.83"},{"v":0,"d":"£0.00"},null,{"v":-1792.9862849287504,"d":"-1792.986"},{"v":0,"d":"0.000"},null,{"v":243121.46007182094,"d":"£243,121.46"},{"v":0,"d":"£0.00"},null,{"v":-102.68080555508939,"d":"-102.681"},{"v":0,"d":"0.000"},null,{"v":34602498.50644516,"d":"£34,602,498.51"},{"v":0,"d":"£0.00"},null,{"v":-2442.5801455094806,"d":"-2442.580"},{"v":0,"d":"0.000"},null,{"v":333152.69720004057,"d":"£333,152.70"},{"v":0,"d":"£0.00"},null,{"v":-388.0990891057559,"d":"-388.099"},{"v":0,"d":"0.000"},null,{"v":15131712.888912179,"d":"£15,131,712.89"},{"v":0,"d":"£0.00"},null,{"v":-1603.5075873505284,"d":"-1603.508"},{"v":0,"d":"0.000"},null,{"v":53986848.37854471,"d":"£53,986,848.38"},{"v":0,"d":"£0.00"},null,{"v":-6329.853912449605,"d":"-6329.854"},{"v":0,"d":"0.000"},null,{"v":115326.3451327578,"d":"£115,326"},{"v":115686.24591421492,"d":"£115,686"},null,{"$f":"SUM(IF(BS963:BT963>=BS963, 1))","v":2},{"$f":"SUM(IF(BS963:BT963>=BT963, 1))","v":1},null,{"v":133895.77111716746,"d":"£133,896"},{"v":134219.35812173193,"d":"£134,219"},null,{"$f":"SUM(IF(BY963:BZ963>=BY963, 1))","v":2},{"$f":"SUM(IF(BY963:BZ963>=BZ963, 1))","v":1},null,{"v":92231.53136150386,"d":"£92,232"},{"v":95832.26980806398,"d":"£95,832"},null,{"$f":"SUM(IF(CE963:CF963>=CE963, 1))","v":2},{"$f":"SUM(IF(CE963:CF963>=CF963, 1))","v":1},null,{"v":47011.505269876376,"d":"£47,012"},{"v":47908.723177907494,"d":"£47,909"},null,{"$f":"SUM(IF(CK963:CL963>=CK963, 1))","v":2},{"$f":"SUM(IF(CK963:CL963>=CL963, 1))","v":1},null,{"$f":"AF963*WTP-AC963","v":{"v":24614.747374210558,"d":"£24,615"}},{"v":27528.61823137402,"d":"£27,529"},null,{"$f":"SUM(IF(CQ963:CR963>=CQ963, 1))","v":2},{"$f":"SUM(IF(CQ963:CR963>=CR963, 1))","v":1},null,{"v":-39536088.52449052,"d":"-£39,536,089"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW963:CX963>=CW963, 1))","v":2},{"$f":"SUM(IF(CW963:CX963>=CX963, 1))","v":1},null,{"v":-2296737.571173609,"d":"-£2,296,738"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC963:DD963>=DC963, 1))","v":2},{"$f":"SUM(IF(DC963:DD963>=DD963, 1))","v":1},null,{"v":-83454101.41663477,"d":"-£83,454,101"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI963:DJ963>=DI963, 1))","v":2},{"$f":"SUM(IF(DI963:DJ963>=DJ963, 1))","v":1},null,{"v":-8095134.479315159,"d":"-£8,095,134"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO963:DP963>=DO963, 1))","v":2},{"$f":"SUM(IF(DO963:DP963>=DP963, 1))","v":1},null,{"v":-47201864.635922745,"d":"-£47,201,865"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU963:DV963>=DU963, 1))","v":2},{"$f":"SUM(IF(DU963:DV963>=DV963, 1))","v":1},null,{"v":-180583926.6275368,"d":"-£180,583,927"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA963:EB963>=EA963, 1))","v":2},{"$f":"SUM(IF(EA963:EB963>=EB963, 1))","v":1}]
[{"$nulls":3},948,{"v":191.05184515316662,"d":"£191.05"},{"v":176.96529045237673,"d":"£176.97"},null,{"v":5.838309852738183,"d":"5.838"},{"v":5.8543470036145555,"d":"5.854"},null,{"v":205.2743686028372,"d":"£205.27"},{"v":190.82781443462733,"d":"£190.83"},null,{"v":6.683804803487833,"d":"6.684"},{"v":6.69716433179792,"d":"6.697"},null,{"v":1919.5615144253097,"d":"£1,919.56"},{"v":1435.5260152540588,"d":"£1,435.53"},null,{"v":4.88190962353262,"d":"4.882"},{"v":4.969855331297033,"d":"4.970"},null,{"v":12044.560916585937,"d":"£12,044.56"},{"v":11994.709669140428,"d":"£11,994.71"},null,{"v":3.0249158996812158,"d":"3.025"},{"v":3.049372511073972,"d":"3.049"},null,{"v":49737.25668000525,"d":"£49,737.26"},{"v":49718.99007256427,"d":"£49,718.99"},null,{"v":4.160752969898129,"d":"4.161"},{"v":4.318642236482646,"d":"4.319"},null,{"v":1523713.5856931645,"d":"£1,523,713.59"},{"v":0,"d":"£0.00"},null,{"v":-1734.7055532869028,"d":"-1734.706"},{"v":0,"d":"0.000"},null,{"v":96389.18035222561,"d":"£96,389.18"},{"v":0,"d":"£0.00"},null,{"v":-89.1364105729287,"d":"-89.136"},{"v":0,"d":"0.000"},null,{"v":11383777.034972591,"d":"£11,383,777.03"},{"v":0,"d":"£0.00"},null,{"v":-2068.3489745836528,"d":"-2068.349"},{"v":0,"d":"0.000"},null,{"v":449464.59991731483,"d":"£449,464.60"},{"v":0,"d":"£0.00"},null,{"v":-220.50363066629055,"d":"-220.504"},{"v":0,"d":"0.000"},null,{"v":283245.93565097864,"d":"£283,245.94"},{"v":0,"d":"£0.00"},null,{"v":-2448.2648563767057,"d":"-2448.265"},{"v":0,"d":"0.000"},null,{"v":13736590.336586274,"d":"£13,736,590.34"},{"v":0,"d":"£0.00"},null,{"v":-6560.9594254864805,"d":"-6560.959"},{"v":0,"d":"0.000"},null,{"v":116575.14520961049,"d":"£116,575"},{"v":116909.97478183873,"d":"£116,910"},null,{"$f":"SUM(IF(BS964:BT964>=BS964, 1))","v":2},{"$f":"SUM(IF(BS964:BT964>=BT964, 1))","v":1},null,{"v":133470.82170115382,"d":"£133,471"},{"v":133752.45882152376,"d":"£133,752"},null,{"$f":"SUM(IF(BY964:BZ964>=BY964, 1))","v":2},{"$f":"SUM(IF(BY964:BZ964>=BZ964, 1))","v":1},null,{"v":95718.63095622708,"d":"£95,719"},{"v":97961.58061068661,"d":"£97,962"},null,{"$f":"SUM(IF(CE964:CF964>=CE964, 1))","v":2},{"$f":"SUM(IF(CE964:CF964>=CF964, 1))","v":1},null,{"v":48453.75707703838,"d":"£48,454"},{"v":48992.74055233901,"d":"£48,993"},null,{"$f":"SUM(IF(CK964:CL964>=CK964, 1))","v":2},{"$f":"SUM(IF(CK964:CL964>=CL964, 1))","v":1},null,{"$f":"AF964*WTP-AC964","v":{"v":33477.80271795733,"d":"£33,478"}},{"v":36653.85465708863,"d":"£36,654"},null,{"$f":"SUM(IF(CQ964:CR964>=CQ964, 1))","v":2},{"$f":"SUM(IF(CQ964:CR964>=CR964, 1))","v":1},null,{"v":-36217824.651431225,"d":"-£36,217,825"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW964:CX964>=CW964, 1))","v":2},{"$f":"SUM(IF(CW964:CX964>=CX964, 1))","v":1},null,{"v":-1879117.3918107995,"d":"-£1,879,117"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC964:DD964>=DC964, 1))","v":2},{"$f":"SUM(IF(DC964:DD964>=DD964, 1))","v":1},null,{"v":-52750756.526645645,"d":"-£52,750,757"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI964:DJ964>=DI964, 1))","v":2},{"$f":"SUM(IF(DI964:DJ964>=DJ964, 1))","v":1},null,{"v":-4859537.213243126,"d":"-£4,859,537"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO964:DP964>=DO964, 1))","v":2},{"$f":"SUM(IF(DO964:DP964>=DP964, 1))","v":1},null,{"v":-49248543.063185096,"d":"-£49,248,543"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU964:DV964>=DU964, 1))","v":2},{"$f":"SUM(IF(DU964:DV964>=DV964, 1))","v":1},null,{"v":-144955778.8463159,"d":"-£144,955,779"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA964:EB964>=EA964, 1))","v":2},{"$f":"SUM(IF(EA964:EB964>=EB964, 1))","v":1}]
[{"$nulls":3},949,{"v":206.64161132172455,"d":"£206.64"},{"v":187.71647091956376,"d":"£187.72"},null,{"v":5.862641568984042,"d":"5.863"},{"v":5.880385561522188,"d":"5.880"},null,{"v":221.78940667639458,"d":"£221.79"},{"v":202.41404440205645,"d":"£202.41"},null,{"v":6.68711836406946,"d":"6.687"},{"v":6.702919248374076,"d":"6.703"},null,{"v":3284.6161058705216,"d":"£3,284.62"},{"v":1508.9523256655189,"d":"£1,508.95"},null,{"v":4.758417321907332,"d":"4.758"},{"v":4.910211291756155,"d":"4.910"},null,{"v":13428.873870285279,"d":"£13,428.87"},{"v":13366.56386759798,"d":"£13,366.56"},null,{"v":3.0920283225314082,"d":"3.092"},{"v":3.1357211321881335,"d":"3.136"},null,{"v":49877.07823233594,"d":"£49,877.08"},{"v":49932.30383710698,"d":"£49,932.30"},null,{"v":4.25941888417356,"d":"4.259"},{"v":4.338081437600856,"d":"4.338"},null,{"v":2036114.5390261412,"d":"£2,036,114.54"},{"v":0,"d":"£0.00"},null,{"v":-1909.0374189861104,"d":"-1909.037"},{"v":0,"d":"0.000"},null,{"v":132488.91919430307,"d":"£132,488.92"},{"v":0,"d":"£0.00"},null,{"v":-108.04660342302095,"d":"-108.047"},{"v":0,"d":"0.000"},null,{"v":41368813.50652811,"d":"£41,368,813.51"},{"v":0,"d":"£0.00"},null,{"v":-3536.4445116780685,"d":"-3536.445"},{"v":0,"d":"0.000"},null,{"v":546362.6710788116,"d":"£546,362.67"},{"v":0,"d":"£0.00"},null,{"v":-383.1185870876696,"d":"-383.119"},{"v":0,"d":"0.000"},null,{"v":-840598.0423686473,"d":"-£840,598.04"},{"v":0,"d":"£0.00"},null,{"v":-1197.3357049297333,"d":"-1197.336"},{"v":0,"d":"0.000"},null,{"v":43243181.59345871,"d":"£43,243,181.59"},{"v":0,"d":"£0.00"},null,{"v":-7133.982826104602,"d":"-7133.983"},{"v":0,"d":"0.000"},null,{"v":117046.18976835911,"d":"£117,046"},{"v":117419.9947595242,"d":"£117,420"},null,{"$f":"SUM(IF(BS965:BT965>=BS965, 1))","v":2},{"$f":"SUM(IF(BS965:BT965>=BT965, 1))","v":1},null,{"v":133520.5778747128,"d":"£133,521"},{"v":133855.97092307947,"d":"£133,856"},null,{"$f":"SUM(IF(BY965:BZ965>=BY965, 1))","v":2},{"$f":"SUM(IF(BY965:BZ965>=BZ965, 1))","v":1},null,{"v":91883.73033227611,"d":"£91,884"},{"v":96695.27350945758,"d":"£96,695"},null,{"$f":"SUM(IF(CE965:CF965>=CE965, 1))","v":2},{"$f":"SUM(IF(CE965:CF965>=CF965, 1))","v":1},null,{"v":48411.69258034289,"d":"£48,412"},{"v":49347.85877616469,"d":"£49,348"},null,{"$f":"SUM(IF(CK965:CL965>=CK965, 1))","v":2},{"$f":"SUM(IF(CK965:CL965>=CL965, 1))","v":1},null,{"$f":"AF965*WTP-AC965","v":{"v":35311.299451135266,"d":"£35,311"}},{"v":36829.32491491014,"d":"£36,829"},null,{"$f":"SUM(IF(CQ965:CR965>=CQ965, 1))","v":2},{"$f":"SUM(IF(CQ965:CR965>=CR965, 1))","v":1},null,{"v":-40216862.91874835,"d":"-£40,216,863"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW965:CX965>=CW965, 1))","v":2},{"$f":"SUM(IF(CW965:CX965>=CX965, 1))","v":1},null,{"v":-2293420.9876547223,"d":"-£2,293,421"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC965:DD965>=DC965, 1))","v":2},{"$f":"SUM(IF(DC965:DD965>=DD965, 1))","v":1},null,{"v":-112097703.74008948,"d":"-£112,097,704"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI965:DJ965>=DI965, 1))","v":2},{"$f":"SUM(IF(DI965:DJ965>=DJ965, 1))","v":1},null,{"v":-8208734.412832203,"d":"-£8,208,734"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO965:DP965>=DO965, 1))","v":2},{"$f":"SUM(IF(DO965:DP965>=DP965, 1))","v":1},null,{"v":-23106116.05622602,"d":"-£23,106,116"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU965:DV965>=DU965, 1))","v":2},{"$f":"SUM(IF(DU965:DV965>=DV965, 1))","v":1},null,{"v":-185922838.11555076,"d":"-£185,922,838"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA965:EB965>=EA965, 1))","v":2},{"$f":"SUM(IF(EA965:EB965>=EB965, 1))","v":1}]
[{"$nulls":3},950,{"v":219.31838384467048,"d":"£219.32"},{"v":188.20188750711543,"d":"£188.20"},null,{"v":5.827217293642744,"d":"5.827"},{"v":5.845736402077868,"d":"5.846"},null,{"v":234.69893132837262,"d":"£234.70"},{"v":202.85829707987745,"d":"£202.86"},null,{"v":6.681515521201866,"d":"6.682"},{"v":6.698001731985457,"d":"6.698"},null,{"v":1944.2222376617078,"d":"£1,944.22"},{"v":1414.569902950301,"d":"£1,414.57"},null,{"v":4.771071963411934,"d":"4.771"},{"v":4.821024270988867,"d":"4.821"},null,{"v":15661.531996833686,"d":"£15,661.53"},{"v":15618.754799796852,"d":"£15,618.75"},null,{"v":2.98528534042432,"d":"2.985"},{"v":3.0315113898802104,"d":"3.032"},null,{"v":49845.49388908437,"d":"£49,845.49"},{"v":49572.960041309685,"d":"£49,572.96"},null,{"v":4.881740533678016,"d":"4.882"},{"v":5.0251014679718065,"d":"5.025"},null,{"v":3318753.2443888783,"d":"£3,318,753.24"},{"v":0,"d":"£0.00"},null,{"v":-1975.1693936081397,"d":"-1975.169"},{"v":0,"d":"0.000"},null,{"v":236271.86436319104,"d":"£236,271.86"},{"v":0,"d":"£0.00"},null,{"v":-122.33511831843265,"d":"-122.335"},{"v":0,"d":"0.000"},null,{"v":11854767.457659507,"d":"£11,854,767.46"},{"v":0,"d":"£0.00"},null,{"v":-1118.0409326821584,"d":"-1118.041"},{"v":0,"d":"0.000"},null,{"v":369486.928826709,"d":"£369,486.93"},{"v":0,"d":"£0.00"},null,{"v":-399.2763020574154,"d":"-399.276"},{"v":0,"d":"0.000"},null,{"v":4299169.393202274,"d":"£4,299,169.39"},{"v":0,"d":"£0.00"},null,{"v":-2261.4913557683826,"d":"-2261.491"},{"v":0,"d":"0.000"},null,{"v":20078448.88844056,"d":"£20,078,448.89"},{"v":0,"d":"£0.00"},null,{"v":-5876.313102434528,"d":"-5876.313"},{"v":0,"d":"0.000"},null,{"v":116325.02748901022,"d":"£116,325"},{"v":116726.52615405024,"d":"£116,727"},null,{"$f":"SUM(IF(BS966:BT966>=BS966, 1))","v":2},{"$f":"SUM(IF(BS966:BT966>=BT966, 1))","v":1},null,{"v":133395.61149270894,"d":"£133,396"},{"v":133757.17634262925,"d":"£133,757"},null,{"$f":"SUM(IF(BY966:BZ966>=BY966, 1))","v":2},{"$f":"SUM(IF(BY966:BZ966>=BZ966, 1))","v":1},null,{"v":93477.21703057697,"d":"£93,477"},{"v":95005.91551682705,"d":"£95,006"},null,{"$f":"SUM(IF(CE966:CF966>=CE966, 1))","v":2},{"$f":"SUM(IF(CE966:CF966>=CF966, 1))","v":1},null,{"v":44044.174811652716,"d":"£44,044"},{"v":45011.47299780736,"d":"£45,011"},null,{"$f":"SUM(IF(CK966:CL966>=CK966, 1))","v":2},{"$f":"SUM(IF(CK966:CL966>=CL966, 1))","v":1},null,{"$f":"AF966*WTP-AC966","v":{"v":47789.31678447595,"d":"£47,789"}},{"v":50929.06931812644,"d":"£50,929"},null,{"$f":"SUM(IF(CQ966:CR966>=CQ966, 1))","v":2},{"$f":"SUM(IF(CQ966:CR966>=CR966, 1))","v":1},null,{"v":-42822141.116551675,"d":"-£42,822,141"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW966:CX966>=CW966, 1))","v":2},{"$f":"SUM(IF(CW966:CX966>=CX966, 1))","v":1},null,{"v":-2682974.230731844,"d":"-£2,682,974"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC966:DD966>=DC966, 1))","v":2},{"$f":"SUM(IF(DC966:DD966>=DD966, 1))","v":1},null,{"v":-34215586.111302674,"d":"-£34,215,586"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI966:DJ966>=DI966, 1))","v":2},{"$f":"SUM(IF(DI966:DJ966>=DJ966, 1))","v":1},null,{"v":-8355012.969975018,"d":"-£8,355,013"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO966:DP966>=DO966, 1))","v":2},{"$f":"SUM(IF(DO966:DP966>=DP966, 1))","v":1},null,{"v":-49528996.508569926,"d":"-£49,528,997"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU966:DV966>=DU966, 1))","v":2},{"$f":"SUM(IF(DU966:DV966>=DV966, 1))","v":1},null,{"v":-137604710.93713114,"d":"-£137,604,711"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA966:EB966>=EA966, 1))","v":2},{"$f":"SUM(IF(EA966:EB966>=EB966, 1))","v":1}]
[{"$nulls":3},951,{"v":315.2782674906516,"d":"£315.28"},{"v":280.94593070666383,"d":"£280.95"},null,{"v":5.87229535514693,"d":"5.872"},{"v":5.889703366254984,"d":"5.890"},null,{"v":338.0069403815271,"d":"£338.01"},{"v":302.88635840817426,"d":"£302.89"},null,{"v":6.674483656784812,"d":"6.674"},{"v":6.689926909222118,"d":"6.690"},null,{"v":2376.5274839324693,"d":"£2,376.53"},{"v":1348.9479596609888,"d":"£1,348.95"},null,{"v":4.878050429551913,"d":"4.878"},{"v":4.945663655543417,"d":"4.946"},null,{"v":13776.834639034929,"d":"£13,776.83"},{"v":13736.865401395937,"d":"£13,736.87"},null,{"v":3.057107697636821,"d":"3.057"},{"v":3.0932816232168068,"d":"3.093"},null,{"v":50601.81727495463,"d":"£50,601.82"},{"v":50359.97938240639,"d":"£50,359.98"},null,{"v":4.330040695900152,"d":"4.330"},{"v":4.453681974478542,"d":"4.454"},null,{"v":3733198.8833369357,"d":"£3,733,198.88"},{"v":0,"d":"£0.00"},null,{"v":-1892.8967182919057,"d":"-1892.897"},{"v":0,"d":"0.000"},null,{"v":238578.26216846987,"d":"£238,578.26"},{"v":0,"d":"£0.00"},null,{"v":-104.90783813084185,"d":"-104.908"},{"v":0,"d":"0.000"},null,{"v":24071256.219651677,"d":"£24,071,256.22"},{"v":0,"d":"£0.00"},null,{"v":-1583.8533643734868,"d":"-1583.853"},{"v":0,"d":"0.000"},null,{"v":337572.3441664127,"d":"£337,572.34"},{"v":0,"d":"£0.00"},null,{"v":-305.5178826784619,"d":"-305.518"},{"v":0,"d":"0.000"},null,{"v":3763838.5558796525,"d":"£3,763,838.56"},{"v":0,"d":"£0.00"},null,{"v":-1924.2882350158345,"d":"-1924.288"},{"v":0,"d":"0.000"},null,{"v":32144444.265203148,"d":"£32,144,444.27"},{"v":0,"d":"£0.00"},null,{"v":-5811.464038490531,"d":"-5811.464"},{"v":0,"d":"0.000"},null,{"v":117130.62883544795,"d":"£117,131"},{"v":117513.12139439302,"d":"£117,513"},null,{"$f":"SUM(IF(BS967:BT967>=BS967, 1))","v":2},{"$f":"SUM(IF(BS967:BT967>=BT967, 1))","v":1},null,{"v":133151.66619531473,"d":"£133,152"},{"v":133495.65182603418,"d":"£133,496"},null,{"$f":"SUM(IF(BY967:BZ967>=BY967, 1))","v":2},{"$f":"SUM(IF(BY967:BZ967>=BZ967, 1))","v":1},null,{"v":95184.48110710579,"d":"£95,184"},{"v":97564.32515120735,"d":"£97,564"},null,{"$f":"SUM(IF(CE967:CF967>=CE967, 1))","v":2},{"$f":"SUM(IF(CE967:CF967>=CF967, 1))","v":1},null,{"v":47365.31931370149,"d":"£47,365"},{"v":48128.7670629402,"d":"£48,129"},null,{"$f":"SUM(IF(CK967:CL967>=CK967, 1))","v":2},{"$f":"SUM(IF(CK967:CL967>=CL967, 1))","v":1},null,{"$f":"AF967*WTP-AC967","v":{"v":35998.99664304841,"d":"£35,999"}},{"v":38713.66010716445,"d":"£38,714"},null,{"$f":"SUM(IF(CQ967:CR967>=CQ967, 1))","v":2},{"$f":"SUM(IF(CQ967:CR967>=CR967, 1))","v":1},null,{"v":-41591133.24917505,"d":"-£41,591,133"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW967:CX967>=CW967, 1))","v":2},{"$f":"SUM(IF(CW967:CX967>=CX967, 1))","v":1},null,{"v":-2336735.024785307,"d":"-£2,336,735"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC967:DD967>=DC967, 1))","v":2},{"$f":"SUM(IF(DC967:DD967>=DD967, 1))","v":1},null,{"v":-55748323.507121414,"d":"-£55,748,324"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI967:DJ967>=DI967, 1))","v":2},{"$f":"SUM(IF(DI967:DJ967>=DJ967, 1))","v":1},null,{"v":-6447929.99773565,"d":"-£6,447,930"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO967:DP967>=DO967, 1))","v":2},{"$f":"SUM(IF(DO967:DP967>=DP967, 1))","v":1},null,{"v":-42249603.25619634,"d":"-£42,249,603"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU967:DV967>=DU967, 1))","v":2},{"$f":"SUM(IF(DU967:DV967>=DV967, 1))","v":1},null,{"v":-148373725.03501377,"d":"-£148,373,725"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA967:EB967>=EA967, 1))","v":2},{"$f":"SUM(IF(EA967:EB967>=EB967, 1))","v":1}]
[{"$nulls":3},952,{"v":265.44043575116694,"d":"£265.44"},{"v":226.49853315289346,"d":"£226.50"},null,{"v":5.844825562884513,"d":"5.845"},{"v":5.861890908385703,"d":"5.862"},null,{"v":284.0839610771561,"d":"£284.08"},{"v":244.20894725666543,"d":"£244.21"},null,{"v":6.709742426569765,"d":"6.710"},{"v":6.724222484824583,"d":"6.724"},null,{"v":1963.817426593384,"d":"£1,963.82"},{"v":1184.1601015517099,"d":"£1,184.16"},null,{"v":4.834251453997478,"d":"4.834"},{"v":4.921701746193575,"d":"4.922"},null,{"v":12523.104852521503,"d":"£12,523.10"},{"v":12521.713805183657,"d":"£12,521.71"},null,{"v":3.070142234609592,"d":"3.070"},{"v":3.1126503391059983,"d":"3.113"},null,{"v":49698.20523908663,"d":"£49,698.21"},{"v":49260.80822727756,"d":"£49,260.81"},null,{"v":3.8679494890218544,"d":"3.868"},{"v":3.931987402394073,"d":"3.932"},null,{"v":4153780.0388455377,"d":"£4,153,780.04"},{"v":0,"d":"£0.00"},null,{"v":-1820.2934825785383,"d":"-1820.293"},{"v":0,"d":"0.000"},null,{"v":282243.6105829762,"d":"£282,243.61"},{"v":0,"d":"£0.00"},null,{"v":-102.49285283486658,"d":"-102.493"},{"v":0,"d":"0.000"},null,{"v":17853612.98830996,"d":"£17,853,612.99"},{"v":0,"d":"£0.00"},null,{"v":-2002.5511496352406,"d":"-2002.551"},{"v":0,"d":"0.000"},null,{"v":12936.425574561898,"d":"£12,936.43"},{"v":0,"d":"£0.00"},null,{"v":-395.315756101558,"d":"-395.316"},{"v":0,"d":"0.000"},null,{"v":7106056.774925276,"d":"£7,106,056.77"},{"v":0,"d":"£0.00"},null,{"v":-1040.3753018078874,"d":"-1040.375"},{"v":0,"d":"0.000"},null,{"v":29408629.838238314,"d":"£29,408,629.84"},{"v":0,"d":"£0.00"},null,{"v":-5361.028542958091,"d":"-5361.029"},{"v":0,"d":"0.000"},null,{"v":116631.0708219391,"d":"£116,631"},{"v":117011.31963456118,"d":"£117,011"},null,{"$f":"SUM(IF(BS968:BT968>=BS968, 1))","v":2},{"$f":"SUM(IF(BS968:BT968>=BT968, 1))","v":1},null,{"v":133910.76457031813,"d":"£133,911"},{"v":134240.240749235,"d":"£134,240"},null,{"$f":"SUM(IF(BY968:BZ968>=BY968, 1))","v":2},{"$f":"SUM(IF(BY968:BZ968>=BZ968, 1))","v":1},null,{"v":94721.21165335618,"d":"£94,721"},{"v":97249.87482231979,"d":"£97,250"},null,{"$f":"SUM(IF(CE968:CF968>=CE968, 1))","v":2},{"$f":"SUM(IF(CE968:CF968>=CF968, 1))","v":1},null,{"v":48879.739839670336,"d":"£48,880"},{"v":49731.2929769363,"d":"£49,731"},null,{"$f":"SUM(IF(CK968:CL968>=CK968, 1))","v":2},{"$f":"SUM(IF(CK968:CL968>=CL968, 1))","v":1},null,{"$f":"AF968*WTP-AC968","v":{"v":27660.784541350455,"d":"£27,661"}},{"v":29378.93982060391,"d":"£29,379"},null,{"$f":"SUM(IF(CQ968:CR968>=CQ968, 1))","v":2},{"$f":"SUM(IF(CQ968:CR968>=CR968, 1))","v":1},null,{"v":-40559649.690416306,"d":"-£40,559,650"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW968:CX968>=CW968, 1))","v":2},{"$f":"SUM(IF(CW968:CX968>=CX968, 1))","v":1},null,{"v":-2332100.667280308,"d":"-£2,332,101"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC968:DD968>=DC968, 1))","v":2},{"$f":"SUM(IF(DC968:DD968>=DD968, 1))","v":1},null,{"v":-57904635.98101477,"d":"-£57,904,636"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI968:DJ968>=DI968, 1))","v":2},{"$f":"SUM(IF(DI968:DJ968>=DJ968, 1))","v":1},null,{"v":-7919251.547605722,"d":"-£7,919,252"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO968:DP968>=DO968, 1))","v":2},{"$f":"SUM(IF(DO968:DP968>=DP968, 1))","v":1},null,{"v":-27913562.811083023,"d":"-£27,913,563"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU968:DV968>=DU968, 1))","v":2},{"$f":"SUM(IF(DU968:DV968>=DV968, 1))","v":1},null,{"v":-136629200.69740015,"d":"-£136,629,201"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA968:EB968>=EA968, 1))","v":2},{"$f":"SUM(IF(EA968:EB968>=EB968, 1))","v":1}]
[{"$nulls":3},953,{"v":235.1333111449912,"d":"£235.13"},{"v":209.78307272779747,"d":"£209.78"},null,{"v":5.825369694452338,"d":"5.825"},{"v":5.843223198441482,"d":"5.843"},null,{"v":252.09646300948526,"d":"£252.10"},{"v":226.15096591440505,"d":"£226.15"},null,{"v":6.643426657471261,"d":"6.643"},{"v":6.6590507842252435,"d":"6.659"},null,{"v":3302.2138525069527,"d":"£3,302.21"},{"v":1620.0100405837936,"d":"£1,620.01"},null,{"v":4.90033875030356,"d":"4.900"},{"v":5.0144541695512155,"d":"5.014"},null,{"v":11564.780711241607,"d":"£11,564.78"},{"v":11519.843903224166,"d":"£11,519.84"},null,{"v":2.778524159510433,"d":"2.779"},{"v":2.8097562764079917,"d":"2.810"},null,{"v":49355.00946236711,"d":"£49,355.01"},{"v":49270.71773347816,"d":"£49,270.72"},null,{"v":4.381449658985637,"d":"4.381"},{"v":4.486789795066749,"d":"4.487"},null,{"v":2728521.245470792,"d":"£2,728,521.25"},{"v":0,"d":"£0.00"},null,{"v":-1921.6255144739735,"d":"-1921.626"},{"v":0,"d":"0.000"},null,{"v":182880.89561143515,"d":"£182,880.90"},{"v":0,"d":"£0.00"},null,{"v":-110.12910191867846,"d":"-110.129"},{"v":0,"d":"0.000"},null,{"v":39062134.713931225,"d":"£39,062,134.71"},{"v":0,"d":"£0.00"},null,{"v":-2649.852442369965,"d":"-2649.852"},{"v":0,"d":"0.000"},null,{"v":406704.44059426483,"d":"£406,704.44"},{"v":0,"d":"£0.00"},null,{"v":-282.6689565148105,"d":"-282.669"},{"v":0,"d":"0.000"},null,{"v":1296634.7229672566,"d":"£1,296,634.72"},{"v":0,"d":"£0.00"},null,{"v":-1620.4161424285392,"d":"-1620.416"},{"v":0,"d":"0.000"},null,{"v":43676876.018574975,"d":"£43,676,876.02"},{"v":0,"d":"£0.00"},null,{"v":-6584.6921577059675,"d":"-6584.692"},{"v":0,"d":"0.000"},null,{"v":116272.26057790176,"d":"£116,272"},{"v":116654.68089610185,"d":"£116,655"},null,{"$f":"SUM(IF(BS969:BT969>=BS969, 1))","v":2},{"$f":"SUM(IF(BS969:BT969>=BT969, 1))","v":1},null,{"v":132616.43668641575,"d":"£132,616"},{"v":132954.86471859048,"d":"£132,955"},null,{"$f":"SUM(IF(BY969:BZ969>=BY969, 1))","v":2},{"$f":"SUM(IF(BY969:BZ969>=BZ969, 1))","v":1},null,{"v":94704.56115356425,"d":"£94,705"},{"v":98669.07335044052,"d":"£98,669"},null,{"$f":"SUM(IF(CE969:CF969>=CE969, 1))","v":2},{"$f":"SUM(IF(CE969:CF969>=CF969, 1))","v":1},null,{"v":44005.702478967054,"d":"£44,006"},{"v":44675.28162493567,"d":"£44,675"},null,{"$f":"SUM(IF(CK969:CL969>=CK969, 1))","v":2},{"$f":"SUM(IF(CK969:CL969>=CL969, 1))","v":1},null,{"$f":"AF969*WTP-AC969","v":{"v":38273.983717345625,"d":"£38,274"}},{"v":40465.07816785683,"d":"£40,465"},null,{"$f":"SUM(IF(CQ969:CR969>=CQ969, 1))","v":2},{"$f":"SUM(IF(CQ969:CR969>=CR969, 1))","v":1},null,{"v":-41161031.534950264,"d":"-£41,161,032"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW969:CX969>=CW969, 1))","v":2},{"$f":"SUM(IF(CW969:CX969>=CX969, 1))","v":1},null,{"v":-2385462.933985004,"d":"-£2,385,463"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC969:DD969>=DC969, 1))","v":2},{"$f":"SUM(IF(DC969:DD969>=DD969, 1))","v":1},null,{"v":-92059183.56133053,"d":"-£92,059,184"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI969:DJ969>=DI969, 1))","v":2},{"$f":"SUM(IF(DI969:DJ969>=DJ969, 1))","v":1},null,{"v":-6060083.570890475,"d":"-£6,060,084"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO969:DP969>=DO969, 1))","v":2},{"$f":"SUM(IF(DO969:DP969>=DP969, 1))","v":1},null,{"v":-33704957.57153804,"d":"-£33,704,958"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU969:DV969>=DU969, 1))","v":2},{"$f":"SUM(IF(DU969:DV969>=DV969, 1))","v":1},null,{"v":-175370719.17269433,"d":"-£175,370,719"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA969:EB969>=EA969, 1))","v":2},{"$f":"SUM(IF(EA969:EB969>=EB969, 1))","v":1}]
[{"$nulls":3},954,{"v":284.57281206699014,"d":"£284.57"},{"v":233.89865852516894,"d":"£233.90"},null,{"v":5.925707087061829,"d":"5.926"},{"v":5.946202482071062,"d":"5.946"},null,{"v":304.02832759190477,"d":"£304.03"},{"v":252.13427177181737,"d":"£252.13"},null,{"v":6.655478638716302,"d":"6.655"},{"v":6.673285457438892,"d":"6.673"},null,{"v":2423.8812936627683,"d":"£2,423.88"},{"v":1428.9411857256387,"d":"£1,428.94"},null,{"v":4.881257995391664,"d":"4.881"},{"v":4.956959241463052,"d":"4.957"},null,{"v":13867.145664505013,"d":"£13,867.15"},{"v":13894.300402223867,"d":"£13,894.30"},null,{"v":2.9456922332454742,"d":"2.946"},{"v":3.003296485588914,"d":"3.003"},null,{"v":50897.97878159654,"d":"£50,897.98"},{"v":50188.44527477627,"d":"£50,188.45"},null,{"v":4.514286490906807,"d":"4.514"},{"v":4.658712594383425,"d":"4.659"},null,{"v":5400528.376244756,"d":"£5,400,528.38"},{"v":0,"d":"£0.00"},null,{"v":-2184.268598356719,"d":"-2184.269"},{"v":0,"d":"0.000"},null,{"v":355676.8928197011,"d":"£355,676.89"},{"v":0,"d":"£0.00"},null,{"v":-122.04623158020796,"d":"-122.046"},{"v":0,"d":"0.000"},null,{"v":22633735.908531345,"d":"£22,633,735.91"},{"v":0,"d":"£0.00"},null,{"v":-1722.1157312464138,"d":"-1722.116"},{"v":0,"d":"0.000"},null,{"v":-241665.1858229321,"d":"-£241,665.19"},{"v":0,"d":"£0.00"},null,{"v":-512.6524325478091,"d":"-512.652"},{"v":0,"d":"0.000"},null,{"v":11389226.94503623,"d":"£11,389,226.95"},{"v":0,"d":"£0.00"},null,{"v":-2318.286104139056,"d":"-2318.286"},{"v":0,"d":"0.000"},null,{"v":39537502.9368091,"d":"£39,537,502.94"},{"v":0,"d":"£0.00"},null,{"v":-6859.369097870206,"d":"-6859.369"},{"v":0,"d":"0.000"},null,{"v":118229.56892916959,"d":"£118,230"},{"v":118690.15098289607,"d":"£118,690"},null,{"$f":"SUM(IF(BS970:BT970>=BS970, 1))","v":2},{"$f":"SUM(IF(BS970:BT970>=BT970, 1))","v":1},null,{"v":132805.54444673413,"d":"£132,806"},{"v":133213.57487700603,"d":"£133,214"},null,{"$f":"SUM(IF(BY970:BZ970>=BY970, 1))","v":2},{"$f":"SUM(IF(BY970:BZ970>=BZ970, 1))","v":1},null,{"v":95201.27861417051,"d":"£95,201"},{"v":97710.2436435354,"d":"£97,710"},null,{"$f":"SUM(IF(CE970:CF970>=CE970, 1))","v":2},{"$f":"SUM(IF(CE970:CF970>=CF970, 1))","v":1},null,{"v":45046.69900040447,"d":"£45,047"},{"v":46171.62930955442,"d":"£46,172"},null,{"$f":"SUM(IF(CK970:CL970>=CK970, 1))","v":2},{"$f":"SUM(IF(CK970:CL970>=CL970, 1))","v":1},null,{"$f":"AF970*WTP-AC970","v":{"v":39387.7510365396,"d":"£39,388"}},{"v":42985.80661289222,"d":"£42,986"},null,{"$f":"SUM(IF(CQ970:CR970>=CQ970, 1))","v":2},{"$f":"SUM(IF(CQ970:CR970>=CR970, 1))","v":1},null,{"v":-49085900.34337913,"d":"-£49,085,900"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW970:CX970>=CW970, 1))","v":2},{"$f":"SUM(IF(CW970:CX970>=CX970, 1))","v":1},null,{"v":-2796601.5244238605,"d":"-£2,796,602"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC970:DD970>=DC970, 1))","v":2},{"$f":"SUM(IF(DC970:DD970>=DD970, 1))","v":1},null,{"v":-57076050.53345962,"d":"-£57,076,051"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI970:DJ970>=DI970, 1))","v":2},{"$f":"SUM(IF(DI970:DJ970>=DJ970, 1))","v":1},null,{"v":-10011383.46513325,"d":"-£10,011,383"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO970:DP970>=DO970, 1))","v":2},{"$f":"SUM(IF(DO970:DP970>=DP970, 1))","v":1},null,{"v":-57754949.02781735,"d":"-£57,754,949"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU970:DV970>=DU970, 1))","v":2},{"$f":"SUM(IF(DU970:DV970>=DV970, 1))","v":1},null,{"v":-176724884.89421323,"d":"-£176,724,885"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA970:EB970>=EA970, 1))","v":2},{"$f":"SUM(IF(EA970:EB970>=EB970, 1))","v":1}]
[{"$nulls":3},955,{"v":243.961758967068,"d":"£243.96"},{"v":219.59663836385027,"d":"£219.60"},null,{"v":5.866482638765062,"d":"5.866"},{"v":5.883303177107994,"d":"5.883"},null,{"v":261.78658377128403,"d":"£261.79"},{"v":236.8706919813113,"d":"£236.87"},null,{"v":6.673020759014012,"d":"6.673"},{"v":6.688485407110435,"d":"6.688"},null,{"v":2250.6666149978023,"d":"£2,250.67"},{"v":1433.6098599223678,"d":"£1,433.61"},null,{"v":4.870468035559696,"d":"4.870"},{"v":4.9468636178608945,"d":"4.947"},null,{"v":12666.566392478033,"d":"£12,666.57"},{"v":12682.686470059187,"d":"£12,682.69"},null,{"v":3.0679354230530533,"d":"3.068"},{"v":3.1197861785481025,"d":"3.120"},null,{"v":50045.13087494651,"d":"£50,045.13"},{"v":49951.07129581767,"d":"£49,951.07"},null,{"v":4.356420440862679,"d":"4.356"},{"v":4.449705704911504,"d":"4.450"},null,{"v":2601693.910893442,"d":"£2,601,693.91"},{"v":0,"d":"£0.00"},null,{"v":-1796.087649119895,"d":"-1796.088"},{"v":0,"d":"0.000"},null,{"v":174318.40987439305,"d":"£174,318.41"},{"v":0,"d":"£0.00"},null,{"v":-108.19491785240757,"d":"-108.195"},{"v":0,"d":"0.000"},null,{"v":19079989.642187387,"d":"£19,079,989.64"},{"v":0,"d":"£0.00"},null,{"v":-1783.9971458055684,"d":"-1783.997"},{"v":0,"d":"0.000"},null,{"v":-145149.05467417926,"d":"-£145,149.05"},{"v":0,"d":"£0.00"},null,{"v":-466.87667018719327,"d":"-466.877"},{"v":0,"d":"0.000"},null,{"v":1479079.7012321479,"d":"£1,479,079.70"},{"v":0,"d":"£0.00"},null,{"v":-1466.9036557105771,"d":"-1466.904"},{"v":0,"d":"0.000"},null,{"v":23189932.60951319,"d":"£23,189,932.61"},{"v":0,"d":"£0.00"},null,{"v":-5622.060038675642,"d":"-5622.060"},{"v":0,"d":"0.000"},null,{"v":117085.69101633417,"d":"£117,086"},{"v":117446.46690379603,"d":"£117,446"},null,{"$f":"SUM(IF(BS971:BT971>=BS971, 1))","v":2},{"$f":"SUM(IF(BS971:BT971>=BT971, 1))","v":1},null,{"v":133198.62859650893,"d":"£133,199"},{"v":133532.83745022738,"d":"£133,533"},null,{"$f":"SUM(IF(BY971:BZ971>=BY971, 1))","v":2},{"$f":"SUM(IF(BY971:BZ971>=BZ971, 1))","v":1},null,{"v":95158.69409619612,"d":"£95,159"},{"v":97503.66249729553,"d":"£97,504"},null,{"$f":"SUM(IF(CE971:CF971>=CE971, 1))","v":2},{"$f":"SUM(IF(CE971:CF971>=CF971, 1))","v":1},null,{"v":48692.14206858304,"d":"£48,692"},{"v":49713.03710090286,"d":"£49,713"},null,{"$f":"SUM(IF(CK971:CL971>=CK971, 1))","v":2},{"$f":"SUM(IF(CK971:CL971>=CL971, 1))","v":1},null,{"$f":"AF971*WTP-AC971","v":{"v":37083.27794230706,"d":"£37,083"}},{"v":39043.04280241242,"d":"£39,043"},null,{"$f":"SUM(IF(CQ971:CR971>=CQ971, 1))","v":2},{"$f":"SUM(IF(CQ971:CR971>=CR971, 1))","v":1},null,{"v":-38523446.89329134,"d":"-£38,523,447"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW971:CX971>=CW971, 1))","v":2},{"$f":"SUM(IF(CW971:CX971>=CX971, 1))","v":1},null,{"v":-2338216.7669225447,"d":"-£2,338,217"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC971:DD971>=DC971, 1))","v":2},{"$f":"SUM(IF(DC971:DD971>=DD971, 1))","v":1},null,{"v":-54759932.55829875,"d":"-£54,759,933"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI971:DJ971>=DI971, 1))","v":2},{"$f":"SUM(IF(DI971:DJ971>=DJ971, 1))","v":1},null,{"v":-9192384.349069687,"d":"-£9,192,384"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO971:DP971>=DO971, 1))","v":2},{"$f":"SUM(IF(DO971:DP971>=DP971, 1))","v":1},null,{"v":-30817152.81544369,"d":"-£30,817,153"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU971:DV971>=DU971, 1))","v":2},{"$f":"SUM(IF(DU971:DV971>=DV971, 1))","v":1},null,{"v":-135631133.38302603,"d":"-£135,631,133"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA971:EB971>=EA971, 1))","v":2},{"$f":"SUM(IF(EA971:EB971>=EB971, 1))","v":1}]
[{"$nulls":3},956,{"v":226.66658769322643,"d":"£226.67"},{"v":224.55211780752475,"d":"£224.55"},null,{"v":5.845935173169566,"d":"5.846"},{"v":5.861073714251012,"d":"5.861"},null,{"v":244.44686915707956,"d":"£244.45"},{"v":242.23348157168965,"d":"£242.23"},null,{"v":6.759476321737329,"d":"6.759"},{"v":6.772232496030327,"d":"6.772"},null,{"v":2132.6762832473296,"d":"£2,132.68"},{"v":1413.4676362663413,"d":"£1,413.47"},null,{"v":4.713304528048133,"d":"4.713"},{"v":4.790048143380928,"d":"4.790"},null,{"v":15805.148314544129,"d":"£15,805.15"},{"v":15845.003866547799,"d":"£15,845.00"},null,{"v":3.0926080131444977,"d":"3.093"},{"v":3.1464927535706693,"d":"3.146"},null,{"v":48409.369521411,"d":"£48,409.37"},{"v":48421.84667775471,"d":"£48,421.85"},null,{"v":4.39282541488394,"d":"4.393"},{"v":4.555424730384523,"d":"4.555"},null,{"v":227448.21686943434,"d":"£227,448.22"},{"v":0,"d":"£0.00"},null,{"v":-1628.4148562546625,"d":"-1628.415"},{"v":0,"d":"0.000"},null,{"v":15151.02857892216,"d":"£15,151.03"},{"v":0,"d":"£0.00"},null,{"v":-87.31826388954936,"d":"-87.318"},{"v":0,"d":"0.000"},null,{"v":16995691.631949797,"d":"£16,995,691.63"},{"v":0,"d":"£0.00"},null,{"v":-1813.5360668871874,"d":"-1813.536"},{"v":0,"d":"0.000"},null,{"v":-355571.8664798379,"d":"-£355,571.87"},{"v":0,"d":"£0.00"},null,{"v":-480.7334678579083,"d":"-480.733"},{"v":0,"d":"0.000"},null,{"v":-198681.4081871476,"d":"-£198,681.41"},{"v":0,"d":"£0.00"},null,{"v":-2589.1685640541455,"d":"-2589.169"},{"v":0,"d":"0.000"},null,{"v":16684037.602731172,"d":"£16,684,037.60"},{"v":0,"d":"£0.00"},null,{"v":-6599.171218943453,"d":"-6599.171"},{"v":0,"d":"0.000"},null,{"v":116692.03687569809,"d":"£116,692"},{"v":116996.92216721272,"d":"£116,997"},null,{"$f":"SUM(IF(BS972:BT972>=BS972, 1))","v":2},{"$f":"SUM(IF(BS972:BT972>=BT972, 1))","v":1},null,{"v":134945.0795655895,"d":"£134,945"},{"v":135202.41643903486,"d":"£135,202"},null,{"$f":"SUM(IF(BY972:BZ972>=BY972, 1))","v":2},{"$f":"SUM(IF(BY972:BZ972>=BZ972, 1))","v":1},null,{"v":92133.41427771533,"d":"£92,133"},{"v":94387.49523135222,"d":"£94,387"},null,{"$f":"SUM(IF(CE972:CF972>=CE972, 1))","v":2},{"$f":"SUM(IF(CE972:CF972>=CF972, 1))","v":1},null,{"v":46047.011948345826,"d":"£46,047"},{"v":47084.85120486559,"d":"£47,085"},null,{"$f":"SUM(IF(CK972:CL972>=CK972, 1))","v":2},{"$f":"SUM(IF(CK972:CL972>=CL972, 1))","v":1},null,{"$f":"AF972*WTP-AC972","v":{"v":39447.1387762678,"d":"£39,447"}},{"v":42686.64792993575,"d":"£42,687"},null,{"$f":"SUM(IF(CQ972:CR972>=CQ972, 1))","v":2},{"$f":"SUM(IF(CQ972:CR972>=CR972, 1))","v":1},null,{"v":-32795745.341962688,"d":"-£32,795,745"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW972:CX972>=CW972, 1))","v":2},{"$f":"SUM(IF(CW972:CX972>=CX972, 1))","v":1},null,{"v":-1761516.3063699093,"d":"-£1,761,516"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC972:DD972>=DC972, 1))","v":2},{"$f":"SUM(IF(DC972:DD972>=DD972, 1))","v":1},null,{"v":-53266412.96969355,"d":"-£53,266,413"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI972:DJ972>=DI972, 1))","v":2},{"$f":"SUM(IF(DI972:DJ972>=DJ972, 1))","v":1},null,{"v":-9259097.490678327,"d":"-£9,259,097"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO972:DP972>=DO972, 1))","v":2},{"$f":"SUM(IF(DO972:DP972>=DP972, 1))","v":1},null,{"v":-51584689.872895755,"d":"-£51,584,690"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU972:DV972>=DU972, 1))","v":2},{"$f":"SUM(IF(DU972:DV972>=DV972, 1))","v":1},null,{"v":-148667461.98160022,"d":"-£148,667,462"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA972:EB972>=EA972, 1))","v":2},{"$f":"SUM(IF(EA972:EB972>=EB972, 1))","v":1}]
[{"$nulls":3},957,{"v":268.3746925142082,"d":"£268.37"},{"v":247.68522181770803,"d":"£247.69"},null,{"v":5.858536595458136,"d":"5.859"},{"v":5.876395762977688,"d":"5.876"},null,{"v":288.25577020629396,"d":"£288.26"},{"v":267.09124852397105,"d":"£267.09"},null,{"v":6.711135351008611,"d":"6.711"},{"v":6.727261596141908,"d":"6.727"},null,{"v":2379.3677576125247,"d":"£2,379.37"},{"v":1570.2572147723606,"d":"£1,570.26"},null,{"v":4.81741820213595,"d":"4.817"},{"v":4.88031025289452,"d":"4.880"},null,{"v":14335.843165326327,"d":"£14,335.84"},{"v":14317.268803444453,"d":"£14,317.27"},null,{"v":3.024629816829981,"d":"3.025"},{"v":3.072980649817582,"d":"3.073"},null,{"v":50887.536939505444,"d":"£50,887.54"},{"v":50537.44937526497,"d":"£50,537.45"},null,{"v":4.417440014528327,"d":"4.417"},{"v":4.502557495030702,"d":"4.503"},null,{"v":2211448.2231713575,"d":"£2,211,448.22"},{"v":0,"d":"£0.00"},null,{"v":-1908.9238607304217,"d":"-1908.924"},{"v":0,"d":"0.000"},null,{"v":148014.60388046913,"d":"£148,014.60"},{"v":0,"d":"£0.00"},null,{"v":-112.77929269140317,"d":"-112.779"},{"v":0,"d":"0.000"},null,{"v":18204064.937153265,"d":"£18,204,064.94"},{"v":0,"d":"£0.00"},null,{"v":-1414.999453623388,"d":"-1414.999"},{"v":0,"d":"0.000"},null,{"v":167659.1670100989,"d":"£167,659.17"},{"v":0,"d":"£0.00"},null,{"v":-436.4327794677161,"d":"-436.433"},{"v":0,"d":"0.000"},null,{"v":5513972.199251246,"d":"£5,513,972.20"},{"v":0,"d":"£0.00"},null,{"v":-1340.6229443729237,"d":"-1340.623"},{"v":0,"d":"0.000"},null,{"v":26245159.130466435,"d":"£26,245,159.13"},{"v":0,"d":"£0.00"},null,{"v":-5213.758330885853,"d":"-5213.758"},{"v":0,"d":"0.000"},null,{"v":116902.35721664852,"d":"£116,902"},{"v":117280.23003773605,"d":"£117,280"},null,{"$f":"SUM(IF(BS973:BT973>=BS973, 1))","v":2},{"$f":"SUM(IF(BS973:BT973>=BT973, 1))","v":1},null,{"v":133934.4512499659,"d":"£133,934"},{"v":134278.1406743142,"d":"£134,278"},null,{"$f":"SUM(IF(BY973:BZ973>=BY973, 1))","v":2},{"$f":"SUM(IF(BY973:BZ973>=BZ973, 1))","v":1},null,{"v":93968.99628510648,"d":"£93,969"},{"v":96035.94784311805,"d":"£96,036"},null,{"$f":"SUM(IF(CE973:CF973>=CE973, 1))","v":2},{"$f":"SUM(IF(CE973:CF973>=CF973, 1))","v":1},null,{"v":46156.753171273296,"d":"£46,157"},{"v":47142.344192907185,"d":"£47,142"},null,{"$f":"SUM(IF(CK973:CL973>=CK973, 1))","v":2},{"$f":"SUM(IF(CK973:CL973>=CL973, 1))","v":1},null,{"$f":"AF973*WTP-AC973","v":{"v":37461.26335106109,"d":"£37,461"}},{"v":39513.700525349064,"d":"£39,514"},null,{"$f":"SUM(IF(CQ973:CR973>=CQ973, 1))","v":2},{"$f":"SUM(IF(CQ973:CR973>=CR973, 1))","v":1},null,{"v":-40389925.43777979,"d":"-£40,389,925"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW973:CX973>=CW973, 1))","v":2},{"$f":"SUM(IF(CW973:CX973>=CX973, 1))","v":1},null,{"v":-2403600.4577085325,"d":"-£2,403,600"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC973:DD973>=DC973, 1))","v":2},{"$f":"SUM(IF(DC973:DD973>=DD973, 1))","v":1},null,{"v":-46504054.009621024,"d":"-£46,504,054"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI973:DJ973>=DI973, 1))","v":2},{"$f":"SUM(IF(DI973:DJ973>=DJ973, 1))","v":1},null,{"v":-8896314.75636442,"d":"-£8,896,315"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO973:DP973>=DO973, 1))","v":2},{"$f":"SUM(IF(DO973:DP973>=DP973, 1))","v":1},null,{"v":-32326431.08670972,"d":"-£32,326,431"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU973:DV973>=DU973, 1))","v":2},{"$f":"SUM(IF(DU973:DV973>=DV973, 1))","v":1},null,{"v":-130520325.74818349,"d":"-£130,520,326"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA973:EB973>=EA973, 1))","v":2},{"$f":"SUM(IF(EA973:EB973>=EB973, 1))","v":1}]
[{"$nulls":3},958,{"v":206.9684575138546,"d":"£206.97"},{"v":178.54773677030562,"d":"£178.55"},null,{"v":5.781092895987489,"d":"5.781"},{"v":5.799875324781438,"d":"5.800"},null,{"v":221.53949525865337,"d":"£221.54"},{"v":192.46579870169654,"d":"£192.47"},null,{"v":6.714220551623187,"d":"6.714"},{"v":6.730714461151203,"d":"6.731"},null,{"v":2464.127495522339,"d":"£2,464.13"},{"v":2036.461208984394,"d":"£2,036.46"},null,{"v":4.889454635519568,"d":"4.889"},{"v":4.92962581183897,"d":"4.930"},null,{"v":9175.078354550213,"d":"£9,175.08"},{"v":9152.144059110095,"d":"£9,152.14"},null,{"v":3.0516772155935876,"d":"3.052"},{"v":3.093558748738975,"d":"3.094"},null,{"v":47906.251172175194,"d":"£47,906.25"},{"v":47963.06319452447,"d":"£47,963.06"},null,{"v":4.633790139097478,"d":"4.634"},{"v":4.768755453678702,"d":"4.769"},null,{"v":3050540.0002285214,"d":"£3,050,540.00"},{"v":0,"d":"£0.00"},null,{"v":-2016.0132761725392,"d":"-2016.013"},{"v":0,"d":"0.000"},null,{"v":192117.72541841958,"d":"£192,117.73"},{"v":0,"d":"£0.00"},null,{"v":-108.99103853450035,"d":"-108.991"},{"v":0,"d":"0.000"},null,{"v":10025412.4403924,"d":"£10,025,412.44"},{"v":0,"d":"£0.00"},null,{"v":-941.6982902204842,"d":"-941.698"},{"v":0,"d":"0.000"},null,{"v":209472.071668586,"d":"£209,472.07"},{"v":0,"d":"£0.00"},null,{"v":-382.5280587113455,"d":"-382.528"},{"v":0,"d":"0.000"},null,{"v":-899073.6748009522,"d":"-£899,073.67"},{"v":0,"d":"£0.00"},null,{"v":-2135.881743571835,"d":"-2135.882"},{"v":0,"d":"0.000"},null,{"v":12578468.562906973,"d":"£12,578,468.56"},{"v":0,"d":"£0.00"},null,{"v":-5585.112407210705,"d":"-5585.112"},{"v":0,"d":"0.000"},null,{"v":115414.88946223592,"d":"£115,415"},{"v":115818.95875885847,"d":"£115,819"},null,{"$f":"SUM(IF(BS974:BT974>=BS974, 1))","v":2},{"$f":"SUM(IF(BS974:BT974>=BT974, 1))","v":1},null,{"v":134062.8715372051,"d":"£134,063"},{"v":134421.82342432239,"d":"£134,422"},null,{"$f":"SUM(IF(BY974:BZ974>=BY974, 1))","v":2},{"$f":"SUM(IF(BY974:BZ974>=BZ974, 1))","v":1},null,{"v":95324.96521486904,"d":"£95,325"},{"v":96556.055027795,"d":"£96,556"},null,{"$f":"SUM(IF(CE974:CF974>=CE974, 1))","v":2},{"$f":"SUM(IF(CE974:CF974>=CF974, 1))","v":1},null,{"v":51858.46595732154,"d":"£51,858"},{"v":52719.03091566941,"d":"£52,719"},null,{"$f":"SUM(IF(CK974:CL974>=CK974, 1))","v":2},{"$f":"SUM(IF(CK974:CL974>=CL974, 1))","v":1},null,{"$f":"AF974*WTP-AC974","v":{"v":44769.55160977437,"d":"£44,770"}},{"v":47412.045879049576,"d":"£47,412"},null,{"$f":"SUM(IF(CQ974:CR974>=CQ974, 1))","v":2},{"$f":"SUM(IF(CQ974:CR974>=CR974, 1))","v":1},null,{"v":-43370805.52367931,"d":"-£43,370,806"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW974:CX974>=CW974, 1))","v":2},{"$f":"SUM(IF(CW974:CX974>=CX974, 1))","v":1},null,{"v":-2371938.4961084267,"d":"-£2,371,938"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC974:DD974>=DC974, 1))","v":2},{"$f":"SUM(IF(DC974:DD974>=DD974, 1))","v":1},null,{"v":-28859378.24480208,"d":"-£28,859,378"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI974:DJ974>=DI974, 1))","v":2},{"$f":"SUM(IF(DI974:DJ974>=DJ974, 1))","v":1},null,{"v":-7860033.245895497,"d":"-£7,860,033"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO974:DP974>=DO974, 1))","v":2},{"$f":"SUM(IF(DO974:DP974>=DP974, 1))","v":1},null,{"v":-41818561.196635745,"d":"-£41,818,561"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU974:DV974>=DU974, 1))","v":2},{"$f":"SUM(IF(DU974:DV974>=DV974, 1))","v":1},null,{"v":-124280716.70712107,"d":"-£124,280,717"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA974:EB974>=EA974, 1))","v":2},{"$f":"SUM(IF(EA974:EB974>=EB974, 1))","v":1}]
[{"$nulls":3},959,{"v":251.78810378822817,"d":"£251.79"},{"v":231.35986867410762,"d":"£231.36"},null,{"v":5.848829419691646,"d":"5.849"},{"v":5.866909315393089,"d":"5.867"},null,{"v":270.5332115551841,"d":"£270.53"},{"v":249.54762071834395,"d":"£249.55"},null,{"v":6.660230390890969,"d":"6.660"},{"v":6.674766338775261,"d":"6.675"},null,{"v":2381.3353061397584,"d":"£2,381.34"},{"v":1324.9382944941017,"d":"£1,324.94"},null,{"v":4.855464759881308,"d":"4.855"},{"v":4.937448275634379,"d":"4.937"},null,{"v":13366.082179687772,"d":"£13,366.08"},{"v":13362.822081781716,"d":"£13,362.82"},null,{"v":2.974476330052567,"d":"2.974"},{"v":3.0311356819690114,"d":"3.031"},null,{"v":50477.747471893395,"d":"£50,477.75"},{"v":50147.95246289676,"d":"£50,147.95"},null,{"v":4.6466352533373,"d":"4.647"},{"v":4.8130481795297575,"d":"4.813"},null,{"v":2195583.879816654,"d":"£2,195,583.88"},{"v":0,"d":"£0.00"},null,{"v":-1943.1892833177596,"d":"-1943.189"},{"v":0,"d":"0.000"},null,{"v":147281.11065044915,"d":"£147,281.11"},{"v":0,"d":"£0.00"},null,{"v":-102.01621509732918,"d":"-102.016"},{"v":0,"d":"0.000"},null,{"v":25266342.507942937,"d":"£25,266,342.51"},{"v":0,"d":"£0.00"},null,{"v":-1960.838175597992,"d":"-1960.838"},{"v":0,"d":"0.000"},null,{"v":30056.222033574955,"d":"£30,056.22"},{"v":0,"d":"£0.00"},null,{"v":-522.3665394576091,"d":"-522.367"},{"v":0,"d":"0.000"},null,{"v":5321510.613864294,"d":"£5,321,510.61"},{"v":0,"d":"£0.00"},null,{"v":-2685.207868098509,"d":"-2685.208"},{"v":0,"d":"0.000"},null,{"v":32960774.33430791,"d":"£32,960,774.33"},{"v":0,"d":"£0.00"},null,{"v":-7213.618081569199,"d":"-7213.618"},{"v":0,"d":"0.000"},null,{"v":116724.80029004469,"d":"£116,725"},{"v":117106.82643918769,"d":"£117,107"},null,{"$f":"SUM(IF(BS975:BT975>=BS975, 1))","v":2},{"$f":"SUM(IF(BS975:BT975>=BT975, 1))","v":1},null,{"v":132934.07460626418,"d":"£132,934"},{"v":133245.7791547869,"d":"£133,246"},null,{"$f":"SUM(IF(BY975:BZ975>=BY975, 1))","v":2},{"$f":"SUM(IF(BY975:BZ975>=BZ975, 1))","v":1},null,{"v":94727.95989148639,"d":"£94,728"},{"v":97424.02721819349,"d":"£97,424"},null,{"$f":"SUM(IF(CE975:CF975>=CE975, 1))","v":2},{"$f":"SUM(IF(CE975:CF975>=CF975, 1))","v":1},null,{"v":46123.44442136357,"d":"£46,123"},{"v":47259.891557598516,"d":"£47,260"},null,{"$f":"SUM(IF(CK975:CL975>=CK975, 1))","v":2},{"$f":"SUM(IF(CK975:CL975>=CL975, 1))","v":1},null,{"$f":"AF975*WTP-AC975","v":{"v":42454.95759485262,"d":"£42,455"}},{"v":46113.01112769838,"d":"£46,113"},null,{"$f":"SUM(IF(CQ975:CR975>=CQ975, 1))","v":2},{"$f":"SUM(IF(CQ975:CR975>=CR975, 1))","v":1},null,{"v":-41059369.546171844,"d":"-£41,059,370"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW975:CX975>=CW975, 1))","v":2},{"$f":"SUM(IF(CW975:CX975>=CX975, 1))","v":1},null,{"v":-2187605.4125970327,"d":"-£2,187,605"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC975:DD975>=DC975, 1))","v":2},{"$f":"SUM(IF(DC975:DD975>=DD975, 1))","v":1},null,{"v":-64483106.01990277,"d":"-£64,483,106"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI975:DJ975>=DI975, 1))","v":2},{"$f":"SUM(IF(DI975:DJ975>=DJ975, 1))","v":1},null,{"v":-10477387.011185756,"d":"-£10,477,387"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO975:DP975>=DO975, 1))","v":2},{"$f":"SUM(IF(DO975:DP975>=DP975, 1))","v":1},null,{"v":-59025667.97583448,"d":"-£59,025,668"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU975:DV975>=DU975, 1))","v":2},{"$f":"SUM(IF(DU975:DV975>=DV975, 1))","v":1},null,{"v":-177233135.9656919,"d":"-£177,233,136"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA975:EB975>=EA975, 1))","v":2},{"$f":"SUM(IF(EA975:EB975>=EB975, 1))","v":1}]
[{"$nulls":3},960,{"v":251.74013929699984,"d":"£251.74"},{"v":245.34679243272808,"d":"£245.35"},null,{"v":5.763750483908183,"d":"5.764"},{"v":5.780776612764599,"d":"5.781"},null,{"v":271.2788809681598,"d":"£271.28"},{"v":264.6767723724984,"d":"£264.68"},null,{"v":6.659274446623685,"d":"6.659"},{"v":6.673716827576612,"d":"6.674"},null,{"v":3233.536793050762,"d":"£3,233.54"},{"v":1462.6878416620748,"d":"£1,462.69"},null,{"v":4.722508782747664,"d":"4.723"},{"v":4.825829423547891,"d":"4.826"},null,{"v":12980.031366392594,"d":"£12,980.03"},{"v":12971.705633578875,"d":"£12,971.71"},null,{"v":2.901870234542158,"d":"2.902"},{"v":2.9323236180990704,"d":"2.932"},null,{"v":49125.13136626734,"d":"£49,125.13"},{"v":48958.99098420788,"d":"£48,958.99"},null,{"v":4.881397862888523,"d":"4.881"},{"v":4.991357976976708,"d":"4.991"},null,{"v":684825.5343310265,"d":"£684,825.53"},{"v":0,"d":"£0.00"},null,{"v":-1823.7596112365102,"d":"-1823.760"},{"v":0,"d":"0.000"},null,{"v":45547.13640980053,"d":"£45,547.14"},{"v":0,"d":"£0.00"},null,{"v":-99.6362125545144,"d":"-99.636"},{"v":0,"d":"0.000"},null,{"v":40841234.969911546,"d":"£40,841,234.97"},{"v":0,"d":"£0.00"},null,{"v":-2382.8924340807157,"d":"-2382.892"},{"v":0,"d":"0.000"},null,{"v":77455.82371459619,"d":"£77,455.82"},{"v":0,"d":"£0.00"},null,{"v":-283.31342850811666,"d":"-283.313"},{"v":0,"d":"0.000"},null,{"v":2627091.6616201554,"d":"£2,627,091.66"},{"v":0,"d":"£0.00"},null,{"v":-1738.7422326287863,"d":"-1738.742"},{"v":0,"d":"0.000"},null,{"v":44276155.12598713,"d":"£44,276,155.13"},{"v":0,"d":"£0.00"},null,{"v":-6328.343919008643,"d":"-6328.344"},{"v":0,"d":"0.000"},null,{"v":115023.26953886665,"d":"£115,023"},{"v":115370.18546285926,"d":"£115,370"},null,{"$f":"SUM(IF(BS976:BT976>=BS976, 1))","v":2},{"$f":"SUM(IF(BS976:BT976>=BT976, 1))","v":1},null,{"v":132914.21005150554,"d":"£132,914"},{"v":133209.65977915973,"d":"£133,210"},null,{"$f":"SUM(IF(BY976:BZ976>=BY976, 1))","v":2},{"$f":"SUM(IF(BY976:BZ976>=BZ976, 1))","v":1},null,{"v":91216.63886190252,"d":"£91,217"},{"v":95053.90062929573,"d":"£95,054"},null,{"$f":"SUM(IF(CE976:CF976>=CE976, 1))","v":2},{"$f":"SUM(IF(CE976:CF976>=CF976, 1))","v":1},null,{"v":45057.373324450564,"d":"£45,057"},{"v":45674.76672840254,"d":"£45,675"},null,{"$f":"SUM(IF(CK976:CL976>=CK976, 1))","v":2},{"$f":"SUM(IF(CK976:CL976>=CL976, 1))","v":1},null,{"$f":"AF976*WTP-AC976","v":{"v":48502.825891503126,"d":"£48,503"}},{"v":50868.168555326294,"d":"£50,868"},null,{"$f":"SUM(IF(CQ976:CR976>=CQ976, 1))","v":2},{"$f":"SUM(IF(CQ976:CR976>=CR976, 1))","v":1},null,{"v":-37160017.759061225,"d":"-£37,160,018"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW976:CX976>=CW976, 1))","v":2},{"$f":"SUM(IF(CW976:CX976>=CX976, 1))","v":1},null,{"v":-2038271.3875000884,"d":"-£2,038,271"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC976:DD976>=DC976, 1))","v":2},{"$f":"SUM(IF(DC976:DD976>=DD976, 1))","v":1},null,{"v":-88499083.65152586,"d":"-£88,499,084"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI976:DJ976>=DI976, 1))","v":2},{"$f":"SUM(IF(DI976:DJ976>=DJ976, 1))","v":1},null,{"v":-5743724.39387693,"d":"-£5,743,724"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO976:DP976>=DO976, 1))","v":2},{"$f":"SUM(IF(DO976:DP976>=DP976, 1))","v":1},null,{"v":-37401936.31419588,"d":"-£37,401,936"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU976:DV976>=DU976, 1))","v":2},{"$f":"SUM(IF(DU976:DV976>=DV976, 1))","v":1},null,{"v":-170843033.50616,"d":"-£170,843,034"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA976:EB976>=EA976, 1))","v":2},{"$f":"SUM(IF(EA976:EB976>=EB976, 1))","v":1}]
[{"$nulls":3},961,{"v":276.3811634337968,"d":"£276.38"},{"v":247.11632447927457,"d":"£247.12"},null,{"v":5.852149323015682,"d":"5.852"},{"v":5.870285469420142,"d":"5.870"},null,{"v":296.38052781112987,"d":"£296.38"},{"v":266.39610327342467,"d":"£266.40"},null,{"v":6.765336637276124,"d":"6.765"},{"v":6.780924116519631,"d":"6.781"},null,{"v":1591.1116245966261,"d":"£1,591.11"},{"v":1054.8041746365036,"d":"£1,054.80"},null,{"v":4.762531130457142,"d":"4.763"},{"v":4.885897390054422,"d":"4.886"},null,{"v":12634.841292845847,"d":"£12,634.84"},{"v":12616.014091570773,"d":"£12,616.01"},null,{"v":2.9265117354825887,"d":"2.927"},{"v":2.9747066092220846,"d":"2.975"},null,{"v":50722.511101529075,"d":"£50,722.51"},{"v":50327.24549987853,"d":"£50,327.25"},null,{"v":4.566912691760256,"d":"4.567"},{"v":4.719172320028664,"d":"4.719"},null,{"v":3173839.562211063,"d":"£3,173,839.56"},{"v":0,"d":"£0.00"},null,{"v":-1966.9070810189123,"d":"-1966.907"},{"v":0,"d":"0.000"},null,{"v":202805.45609243392,"d":"£202,805.46"},{"v":0,"d":"£0.00"},null,{"v":-105.42893138854774,"d":"-105.429"},{"v":0,"d":"0.000"},null,{"v":12467919.096484771,"d":"£12,467,919.10"},{"v":0,"d":"£0.00"},null,{"v":-2867.9828035377604,"d":"-2867.983"},{"v":0,"d":"0.000"},null,{"v":177670.31224707884,"d":"£177,670.31"},{"v":0,"d":"£0.00"},null,{"v":-454.80993913529574,"d":"-454.810"},{"v":0,"d":"0.000"},null,{"v":6262651.2701955,"d":"£6,262,651.27"},{"v":0,"d":"£0.00"},null,{"v":-2412.4258483228327,"d":"-2412.426"},{"v":0,"d":"0.000"},null,{"v":22284885.697230846,"d":"£22,284,885.70"},{"v":0,"d":"£0.00"},null,{"v":-7807.554603403349,"d":"-7807.555"},{"v":0,"d":"0.000"},null,{"v":116766.60529687985,"d":"£116,767"},{"v":117158.59306392357,"d":"£117,159"},null,{"$f":"SUM(IF(BS977:BT977>=BS977, 1))","v":2},{"$f":"SUM(IF(BS977:BT977>=BT977, 1))","v":1},null,{"v":135010.35221771136,"d":"£135,010"},{"v":135352.08622711917,"d":"£135,352"},null,{"$f":"SUM(IF(BY977:BZ977>=BY977, 1))","v":2},{"$f":"SUM(IF(BY977:BZ977>=BZ977, 1))","v":1},null,{"v":93659.51098454621,"d":"£93,660"},{"v":96663.14362645193,"d":"£96,663"},null,{"$f":"SUM(IF(CE977:CF977>=CE977, 1))","v":2},{"$f":"SUM(IF(CE977:CF977>=CF977, 1))","v":1},null,{"v":45895.39341680593,"d":"£45,895"},{"v":46878.11809287092,"d":"£46,878"},null,{"$f":"SUM(IF(CK977:CL977>=CK977, 1))","v":2},{"$f":"SUM(IF(CK977:CL977>=CL977, 1))","v":1},null,{"$f":"AF977*WTP-AC977","v":{"v":40615.74273367603,"d":"£40,616"}},{"v":44056.200900694756,"d":"£44,056"},null,{"$f":"SUM(IF(CQ977:CR977>=CQ977, 1))","v":2},{"$f":"SUM(IF(CQ977:CR977>=CR977, 1))","v":1},null,{"v":-42511981.182589315,"d":"-£42,511,981"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW977:CX977>=CW977, 1))","v":2},{"$f":"SUM(IF(CW977:CX977>=CX977, 1))","v":1},null,{"v":-2311384.0838633887,"d":"-£2,311,384"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC977:DD977>=DC977, 1))","v":2},{"$f":"SUM(IF(DC977:DD977>=DD977, 1))","v":1},null,{"v":-69827575.16723998,"d":"-£69,827,575"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI977:DJ977>=DI977, 1))","v":2},{"$f":"SUM(IF(DI977:DJ977>=DJ977, 1))","v":1},null,{"v":-9273869.094952993,"d":"-£9,273,869"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO977:DP977>=DO977, 1))","v":2},{"$f":"SUM(IF(DO977:DP977>=DP977, 1))","v":1},null,{"v":-54511168.23665215,"d":"-£54,511,168"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU977:DV977>=DU977, 1))","v":2},{"$f":"SUM(IF(DU977:DV977>=DV977, 1))","v":1},null,{"v":-178435977.76529783,"d":"-£178,435,978"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA977:EB977>=EA977, 1))","v":2},{"$f":"SUM(IF(EA977:EB977>=EB977, 1))","v":1}]
[{"$nulls":3},962,{"v":245.5563216682547,"d":"£245.56"},{"v":217.37585617121815,"d":"£217.38"},null,{"v":5.810392723144207,"d":"5.810"},{"v":5.824531991144711,"d":"5.825"},null,{"v":263.13811336454677,"d":"£263.14"},{"v":234.2788250064001,"d":"£234.28"},null,{"v":6.732166841565916,"d":"6.732"},{"v":6.7439096036582775,"d":"6.744"},null,{"v":2263.356740501731,"d":"£2,263.36"},{"v":1533.42304873549,"d":"£1,533.42"},null,{"v":4.873341119882631,"d":"4.873"},{"v":4.9362404576697045,"d":"4.936"},null,{"v":14213.716950298309,"d":"£14,213.72"},{"v":14243.768689007231,"d":"£14,243.77"},null,{"v":3.0074178271823766,"d":"3.007"},{"v":3.063784318311568,"d":"3.064"},null,{"v":51371.07285117795,"d":"£51,371.07"},{"v":51126.52215255413,"d":"£51,126.52"},null,{"v":4.676445036269208,"d":"4.676"},{"v":4.769771050325404,"d":"4.770"},null,{"v":3001569.404182957,"d":"£3,001,569.40"},{"v":0,"d":"£0.00"},null,{"v":-1506.007565145366,"d":"-1506.008"},{"v":0,"d":"0.000"},null,{"v":201280.64623197133,"d":"£201,280.65"},{"v":0,"d":"£0.00"},null,{"v":-81.90052066310284,"d":"-81.901"},{"v":0,"d":"0.000"},null,{"v":16901938.10937981,"d":"£16,901,938.11"},{"v":0,"d":"£0.00"},null,{"v":-1456.462040854192,"d":"-1456.462"},{"v":0,"d":"0.000"},null,{"v":-262060.4651182148,"d":"-£262,060.47"},{"v":0,"d":"£0.00"},null,{"v":-491.5332528833701,"d":"-491.533"},{"v":0,"d":"0.000"},null,{"v":3887959.3936990937,"d":"£3,887,959.39"},{"v":0,"d":"£0.00"},null,{"v":-1483.7322284015306,"d":"-1483.732"},{"v":0,"d":"0.000"},null,{"v":23730687.088375617,"d":"£23,730,687.09"},{"v":0,"d":"£0.00"},null,{"v":-5019.635607947562,"d":"-5019.636"},{"v":0,"d":"0.000"},null,{"$f":"H978*WTP-E978","v":{"v":115962.29814121588,"d":"£115,962"}},{"$f":"I978*WTP-F978","v":{"v":116273.263966723,"d":"£116,273"}},null,{"$f":"SUM(IF(BS978:BT978>=BS978, 1))","v":2},{"$f":"SUM(IF(BS978:BT978>=BT978, 1))","v":1},null,{"$f":"N978*WTP-K978","v":{"v":134380.19871795378,"d":"£134,380"}},{"$f":"O978*WTP-L978","v":{"v":134643.91324815917,"d":"£134,644"}},null,{"$f":"SUM(IF(BY978:BZ978>=BY978, 1))","v":2},{"$f":"SUM(IF(BY978:BZ978>=BZ978, 1))","v":1},null,{"$f":"T978*WTP-Q978","v":{"v":95203.4656571509,"d":"£95,203"}},{"$f":"U978*WTP-R978","v":{"v":97191.3861046586,"d":"£97,191"}},null,{"$f":"SUM(IF(CE978:CF978>=CE978, 1))","v":2},{"$f":"SUM(IF(CE978:CF978>=CF978, 1))","v":1},null,{"$f":"Z978*WTP-W978","v":{"v":45934.639593349224,"d":"£45,935"}},{"$f":"AA978*WTP-X978","v":{"v":47031.917677224126,"d":"£47,032"}},null,{"$f":"SUM(IF(CK978:CL978>=CK978, 1))","v":2},{"$f":"SUM(IF(CK978:CL978>=CL978, 1))","v":1},null,{"$f":"AF978*WTP-AC978","v":{"v":42157.82787420622,"d":"£42,158"}},{"$f":"AG978*WTP-AD978","v":{"v":44268.89885395394,"d":"£44,269"}},null,{"$f":"SUM(IF(CQ978:CR978>=CQ978, 1))","v":2},{"$f":"SUM(IF(CQ978:CR978>=CR978, 1))","v":1},null,{"$f":"AL978*WTP-AI978","v":{"v":-33121720.707090277,"d":"-£33,121,721"}},{"$f":"AM978*WTP-AJ978","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(CW978:CX978>=CW978, 1))","v":2},{"$f":"SUM(IF(CW978:CX978>=CX978, 1))","v":1},null,{"$f":"AR978*WTP-AO978","v":{"v":-1839291.0594940283,"d":"-£1,839,291"}},{"$f":"AS978*WTP-AP978","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DC978:DD978>=DC978, 1))","v":2},{"$f":"SUM(IF(DC978:DD978>=DD978, 1))","v":1},null,{"$f":"AX978*WTP-AU978","v":{"v":-46031178.92646365,"d":"-£46,031,179"}},{"$f":"AY978*WTP-AV978","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DI978:DJ978>=DI978, 1))","v":2},{"$f":"SUM(IF(DI978:DJ978>=DJ978, 1))","v":1},null,{"$f":"BD978*WTP-BA978","v":{"v":-9568604.592549188,"d":"-£9,568,605"}},{"$f":"BE978*WTP-BB978","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DO978:DP978>=DO978, 1))","v":2},{"$f":"SUM(IF(DO978:DP978>=DP978, 1))","v":1},null,{"$f":"BJ978*WTP-BG978","v":{"v":-33562603.961729705,"d":"-£33,562,604"}},{"$f":"BK978*WTP-BH978","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(DU978:DV978>=DU978, 1))","v":2},{"$f":"SUM(IF(DU978:DV978>=DV978, 1))","v":1},null,{"$f":"BP978*WTP-BM978","v":{"v":-124123399.24732685,"d":"-£124,123,399"}},{"$f":"BQ978*WTP-BN978","v":{"v":0,"d":"£0"}},null,{"$f":"SUM(IF(EA978:EB978>=EA978, 1))","v":2},{"$f":"SUM(IF(EA978:EB978>=EB978, 1))","v":1}]
[{"$nulls":3},963,{"v":304.2166506118815,"d":"£304.22"},{"v":259.60729823087576,"d":"£259.61"},null,{"v":5.814813035862985,"d":"5.815"},{"v":5.83584028092206,"d":"5.836"},null,{"v":325.5864550690284,"d":"£325.59"},{"v":279.8954047037312,"d":"£279.90"},null,{"v":6.743919792065033,"d":"6.744"},{"v":6.7617589305558345,"d":"6.762"},null,{"v":3393.5945213198906,"d":"£3,393.59"},{"v":1346.8412715655488,"d":"£1,346.84"},null,{"v":4.67527183311459,"d":"4.675"},{"v":4.849893981156724,"d":"4.850"},null,{"v":14781.384220545884,"d":"£14,781.38"},{"v":14797.192457946801,"d":"£14,797.19"},null,{"v":3.0355967379441133,"d":"3.036"},{"v":3.0779088001771395,"d":"3.078"},null,{"v":51191.63841528558,"d":"£51,191.64"},{"v":50398.3405440578,"d":"£50,398.34"},null,{"v":4.889325297233651,"d":"4.889"},{"v":5.059964680501721,"d":"5.060"},null,{"v":4834588.006006528,"d":"£4,834,588.01"},{"v":0,"d":"£0.00"},null,{"v":-2278.8509883243887,"d":"-2278.851"},{"v":0,"d":"0.000"},null,{"v":300391.8407713952,"d":"£300,391.84"},{"v":0,"d":"£0.00"},null,{"v":-117.28186605877855,"d":"-117.282"},{"v":0,"d":"0.000"},null,{"v":47413603.04205726,"d":"£47,413,603.04"},{"v":0,"d":"£0.00"},null,{"v":-4045.1701789723816,"d":"-4045.170"},{"v":0,"d":"0.000"},null,{"v":-138445.6064922813,"d":"-£138,445.61"},{"v":0,"d":"£0.00"},null,{"v":-370.5611808088455,"d":"-370.561"},{"v":0,"d":"0.000"},null,{"v":12649190.312351087,"d":"£12,649,190.31"},{"v":0,"d":"£0.00"},null,{"v":-2720.856959315172,"d":"-2720.857"},{"v":0,"d":"0.000"},null,{"v":65059327.59469399,"d":"£65,059,327.59"},{"v":0,"d":"£0.00"},null,{"v":-9532.721173479566,"d":"-9532.721"},{"v":0,"d":"0.000"},null,{"v":115992.04406664781,"d":"£115,992"},{"v":116457.19832021033,"d":"£116,457"},null,{"$f":"SUM(IF(BS979:BT979>=BS979, 1))","v":2},{"$f":"SUM(IF(BS979:BT979>=BT979, 1))","v":1},null,{"v":134552.80938623165,"d":"£134,553"},{"v":134955.28320641295,"d":"£134,955"},null,{"$f":"SUM(IF(BY979:BZ979>=BY979, 1))","v":2},{"$f":"SUM(IF(BY979:BZ979>=BZ979, 1))","v":1},null,{"v":90111.84214097192,"d":"£90,112"},{"v":95651.03835156893,"d":"£95,651"},null,{"$f":"SUM(IF(CE979:CF979>=CE979, 1))","v":2},{"$f":"SUM(IF(CE979:CF979>=CF979, 1))","v":1},null,{"v":45930.55053833638,"d":"£45,931"},{"v":46760.983545595984,"d":"£46,761"},null,{"$f":"SUM(IF(CK979:CL979>=CK979, 1))","v":2},{"$f":"SUM(IF(CK979:CL979>=CL979, 1))","v":1},null,{"$f":"AF979*WTP-AC979","v":{"v":46594.86752938745,"d":"£46,595"}},{"v":50800.95306597661,"d":"£50,801"},null,{"$f":"SUM(IF(CQ979:CR979>=CQ979, 1))","v":2},{"$f":"SUM(IF(CQ979:CR979>=CR979, 1))","v":1},null,{"v":-50411607.7724943,"d":"-£50,411,608"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW979:CX979>=CW979, 1))","v":2},{"$f":"SUM(IF(CW979:CX979>=CX979, 1))","v":1},null,{"v":-2646029.1619469663,"d":"-£2,646,029"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC979:DD979>=DC979, 1))","v":2},{"$f":"SUM(IF(DC979:DD979>=DD979, 1))","v":1},null,{"v":-128317006.62150489,"d":"-£128,317,007"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI979:DJ979>=DI979, 1))","v":2},{"$f":"SUM(IF(DI979:DJ979>=DJ979, 1))","v":1},null,{"v":-7272778.009684629,"d":"-£7,272,778"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO979:DP979>=DO979, 1))","v":2},{"$f":"SUM(IF(DO979:DP979>=DP979, 1))","v":1},null,{"v":-67066329.49865452,"d":"-£67,066,329"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU979:DV979>=DU979, 1))","v":2},{"$f":"SUM(IF(DU979:DV979>=DV979, 1))","v":1},null,{"v":-255713751.0642853,"d":"-£255,713,751"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA979:EB979>=EA979, 1))","v":2},{"$f":"SUM(IF(EA979:EB979>=EB979, 1))","v":1}]
[{"$nulls":3},964,{"v":211.0309403297873,"d":"£211.03"},{"v":194.13989264858486,"d":"£194.14"},null,{"v":5.827948860921967,"d":"5.828"},{"v":5.845288257912708,"d":"5.845"},null,{"v":226.6537238394883,"d":"£226.65"},{"v":209.35503575565232,"d":"£209.36"},null,{"v":6.692757369181905,"d":"6.693"},{"v":6.708155270666731,"d":"6.708"},null,{"v":2234.5994546140114,"d":"£2,234.60"},{"v":1439.150440514197,"d":"£1,439.15"},null,{"v":4.592032948159874,"d":"4.592"},{"v":4.662599987081392,"d":"4.663"},null,{"v":8609.628209461063,"d":"£8,609.63"},{"v":8605.776503711795,"d":"£8,605.78"},null,{"v":2.9655411477968134,"d":"2.966"},{"v":2.9926946985096485,"d":"2.993"},null,{"v":50041.71520705556,"d":"£50,041.72"},{"v":49901.10355737855,"d":"£49,901.10"},null,{"v":4.33764613778988,"d":"4.338"},{"v":4.451477441898876,"d":"4.451"},null,{"v":1792011.2510287405,"d":"£1,792,011.25"},{"v":0,"d":"£0.00"},null,{"v":-1839.5776910891086,"d":"-1839.578"},{"v":0,"d":"0.000"},null,{"v":121235.33863306794,"d":"£121,235.34"},{"v":0,"d":"£0.00"},null,{"v":-107.91395230115043,"d":"-107.914"},{"v":0,"d":"0.000"},null,{"v":18557744.21392403,"d":"£18,557,744.21"},{"v":0,"d":"£0.00"},null,{"v":-1646.3218069627617,"d":"-1646.322"},{"v":0,"d":"0.000"},null,{"v":35678.89655124462,"d":"£35,678.90"},{"v":0,"d":"£0.00"},null,{"v":-251.52719079496106,"d":"-251.527"},{"v":0,"d":"0.000"},null,{"v":2236850.792990441,"d":"£2,236,850.79"},{"v":0,"d":"£0.00"},null,{"v":-1810.8289281024722,"d":"-1810.829"},{"v":0,"d":"0.000"},null,{"v":22743520.493127525,"d":"£22,743,520.49"},{"v":0,"d":"£0.00"},null,{"v":-5656.1695692504545,"d":"-5656.170"},{"v":0,"d":"0.000"},null,{"v":116347.94627810955,"d":"£116,348"},{"v":116711.62526560557,"d":"£116,712"},null,{"$f":"SUM(IF(BS980:BT980>=BS980, 1))","v":2},{"$f":"SUM(IF(BS980:BT980>=BT980, 1))","v":1},null,{"v":133628.4936597986,"d":"£133,628"},{"v":133953.75037757898,"d":"£133,954"},null,{"$f":"SUM(IF(BY980:BZ980>=BY980, 1))","v":2},{"$f":"SUM(IF(BY980:BZ980>=BZ980, 1))","v":1},null,{"v":89606.05950858346,"d":"£89,606"},{"v":91812.84930111363,"d":"£91,813"},null,{"$f":"SUM(IF(CE980:CF980>=CE980, 1))","v":2},{"$f":"SUM(IF(CE980:CF980>=CF980, 1))","v":1},null,{"v":50701.1947464752,"d":"£50,701"},{"v":51248.11746648118,"d":"£51,248"},null,{"$f":"SUM(IF(CK980:CL980>=CK980, 1))","v":2},{"$f":"SUM(IF(CK980:CL980>=CL980, 1))","v":1},null,{"$f":"AF980*WTP-AC980","v":{"v":36711.20754874205,"d":"£36,711"}},{"v":39128.44528059897,"d":"£39,128"},null,{"$f":"SUM(IF(CQ980:CR980>=CQ980, 1))","v":2},{"$f":"SUM(IF(CQ980:CR980>=CR980, 1))","v":1},null,{"v":-38583565.07281091,"d":"-£38,583,565"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW980:CX980>=CW980, 1))","v":2},{"$f":"SUM(IF(CW980:CX980>=CX980, 1))","v":1},null,{"v":-2279514.3846560763,"d":"-£2,279,514"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC980:DD980>=DC980, 1))","v":2},{"$f":"SUM(IF(DC980:DD980>=DD980, 1))","v":1},null,{"v":-51484180.35317926,"d":"-£51,484,180"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI980:DJ980>=DI980, 1))","v":2},{"$f":"SUM(IF(DI980:DJ980>=DJ980, 1))","v":1},null,{"v":-5066222.712450466,"d":"-£5,066,223"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO980:DP980>=DO980, 1))","v":2},{"$f":"SUM(IF(DO980:DP980>=DP980, 1))","v":1},null,{"v":-38453429.35503988,"d":"-£38,453,429"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU980:DV980>=DU980, 1))","v":2},{"$f":"SUM(IF(DU980:DV980>=DV980, 1))","v":1},null,{"v":-135866911.87813663,"d":"-£135,866,912"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA980:EB980>=EA980, 1))","v":2},{"$f":"SUM(IF(EA980:EB980>=EB980, 1))","v":1}]
[{"$nulls":3},965,{"v":236.19585291304145,"d":"£236.20"},{"v":214.1888436315129,"d":"£214.19"},null,{"v":5.831281670563387,"d":"5.831"},{"v":5.849354999821908,"d":"5.849"},null,{"v":253.51670041389394,"d":"£253.52"},{"v":230.9716724035214,"d":"£230.97"},null,{"v":6.710674403399582,"d":"6.711"},{"v":6.726219588523155,"d":"6.726"},null,{"v":2450.9082796107473,"d":"£2,450.91"},{"v":1474.0394398476624,"d":"£1,474.04"},null,{"v":4.983116294603973,"d":"4.983"},{"v":5.083096164334343,"d":"5.083"},null,{"v":14155.69205613693,"d":"£14,155.69"},{"v":14225.418189890013,"d":"£14,225.42"},null,{"v":2.7075080468420363,"d":"2.708"},{"v":2.7568827405687477,"d":"2.757"},null,{"v":50058.92400112633,"d":"£50,058.92"},{"v":49608.15203364582,"d":"£49,608.15"},null,{"v":4.585990783842293,"d":"4.586"},{"v":4.749628282696658,"d":"4.750"},null,{"v":2357979.0812155204,"d":"£2,357,979.08"},{"v":0,"d":"£0.00"},null,{"v":-1936.4981299518572,"d":"-1936.498"},{"v":0,"d":"0.000"},null,{"v":149427.1424479691,"d":"£149,427.14"},{"v":0,"d":"£0.00"},null,{"v":-103.0325884168988,"d":"-103.033"},{"v":0,"d":"0.000"},null,{"v":22634273.71398976,"d":"£22,634,273.71"},{"v":0,"d":"£0.00"},null,{"v":-2316.556374052279,"d":"-2316.556"},{"v":0,"d":"0.000"},null,{"v":-604828.8930580037,"d":"-£604,828.89"},{"v":0,"d":"£0.00"},null,{"v":-428.2933778826389,"d":"-428.293"},{"v":0,"d":"0.000"},null,{"v":7292448.9774507135,"d":"£7,292,448.98"},{"v":0,"d":"£0.00"},null,{"v":-2647.27666598898,"d":"-2647.277"},{"v":0,"d":"0.000"},null,{"v":31829300.022045963,"d":"£31,829,300.02"},{"v":0,"d":"£0.00"},null,{"v":-7431.657136292653,"d":"-7431.657"},{"v":0,"d":"0.000"},null,{"v":116389.4375583547,"d":"£116,389"},{"v":116772.91115280666,"d":"£116,773"},null,{"$f":"SUM(IF(BS981:BT981>=BS981, 1))","v":2},{"$f":"SUM(IF(BS981:BT981>=BT981, 1))","v":1},null,{"v":133959.97136757776,"d":"£133,960"},{"v":134293.42009805958,"d":"£134,293"},null,{"$f":"SUM(IF(BY981:BZ981>=BY981, 1))","v":2},{"$f":"SUM(IF(BY981:BZ981>=BZ981, 1))","v":1},null,{"v":97211.41761246871,"d":"£97,211"},{"v":100187.88384683919,"d":"£100,188"},null,{"$f":"SUM(IF(CE981:CF981>=CE981, 1))","v":2},{"$f":"SUM(IF(CE981:CF981>=CF981, 1))","v":1},null,{"v":39994.46888070379,"d":"£39,994"},{"v":40912.23662148494,"d":"£40,912"},null,{"$f":"SUM(IF(CK981:CL981>=CK981, 1))","v":2},{"$f":"SUM(IF(CK981:CL981>=CL981, 1))","v":1},null,{"$f":"AF981*WTP-AC981","v":{"v":41660.891675719526,"d":"£41,661"}},{"v":45384.413620287334,"d":"£45,384"},null,{"$f":"SUM(IF(CQ981:CR981>=CQ981, 1))","v":2},{"$f":"SUM(IF(CQ981:CR981>=CR981, 1))","v":1},null,{"v":-41087941.680252664,"d":"-£41,087,942"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW981:CX981>=CW981, 1))","v":2},{"$f":"SUM(IF(CW981:CX981>=CX981, 1))","v":1},null,{"v":-2210078.910785945,"d":"-£2,210,079"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC981:DD981>=DC981, 1))","v":2},{"$f":"SUM(IF(DC981:DD981>=DD981, 1))","v":1},null,{"v":-68965401.19503534,"d":"-£68,965,401"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI981:DJ981>=DI981, 1))","v":2},{"$f":"SUM(IF(DI981:DJ981>=DJ981, 1))","v":1},null,{"v":-7961038.664594773,"d":"-£7,961,039"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO981:DP981>=DO981, 1))","v":2},{"$f":"SUM(IF(DO981:DP981>=DP981, 1))","v":1},null,{"v":-60237982.29723031,"d":"-£60,237,982"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU981:DV981>=DU981, 1))","v":2},{"$f":"SUM(IF(DU981:DV981>=DV981, 1))","v":1},null,{"v":-180462442.74789903,"d":"-£180,462,443"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA981:EB981>=EA981, 1))","v":2},{"$f":"SUM(IF(EA981:EB981>=EB981, 1))","v":1}]
[{"$nulls":3},966,{"v":206.67066596852447,"d":"£206.67"},{"v":172.8562315759082,"d":"£172.86"},null,{"v":5.835409451373672,"d":"5.835"},{"v":5.854853867234769,"d":"5.855"},null,{"v":220.82924874161793,"d":"£220.83"},{"v":186.28491597273933,"d":"£186.28"},null,{"v":6.707969956367484,"d":"6.708"},{"v":6.725811246624355,"d":"6.726"},null,{"v":2410.706766128518,"d":"£2,410.71"},{"v":1335.6057420836378,"d":"£1,335.61"},null,{"v":4.712743213395461,"d":"4.713"},{"v":4.791926089237016,"d":"4.792"},null,{"v":11302.30345515892,"d":"£11,302.30"},{"v":11265.241635282195,"d":"£11,265.24"},null,{"v":2.995674751326898,"d":"2.996"},{"v":3.0445227558572086,"d":"3.045"},null,{"v":50147.78809153496,"d":"£50,147.79"},{"v":49819.31045016362,"d":"£49,819.31"},null,{"v":4.382659015692934,"d":"4.383"},{"v":4.459353710520416,"d":"4.459"},null,{"v":3620134.9694143254,"d":"£3,620,134.97"},{"v":0,"d":"£0.00"},null,{"v":-2081.6970942433195,"d":"-2081.697"},{"v":0,"d":"0.000"},null,{"v":226835.6586703062,"d":"£226,835.66"},{"v":0,"d":"£0.00"},null,{"v":-117.15498614555442,"d":"-117.155"},{"v":0,"d":"0.000"},null,{"v":25107357.85573432,"d":"£25,107,357.86"},{"v":0,"d":"£0.00"},null,{"v":-1849.19626652417,"d":"-1849.196"},{"v":0,"d":"0.000"},null,{"v":335833.96039810334,"d":"£335,833.96"},{"v":0,"d":"£0.00"},null,{"v":-442.6339255202211,"d":"-442.634"},{"v":0,"d":"0.000"},null,{"v":5210193.15559931,"d":"£5,210,193.16"},{"v":0,"d":"£0.00"},null,{"v":-1216.5034198147605,"d":"-1216.503"},{"v":0,"d":"0.000"},null,{"v":34500355.59981636,"d":"£34,500,355.60"},{"v":0,"d":"£0.00"},null,{"v":-5707.185692248026,"d":"-5707.186"},{"v":0,"d":"0.000"},null,{"v":116501.51836150492,"d":"£116,502"},{"v":116924.22111311946,"d":"£116,924"},null,{"$f":"SUM(IF(BS982:BT982>=BS982, 1))","v":2},{"$f":"SUM(IF(BS982:BT982>=BT982, 1))","v":1},null,{"v":133938.56987860808,"d":"£133,939"},{"v":134329.94001651436,"d":"£134,330"},null,{"$f":"SUM(IF(BY982:BZ982>=BY982, 1))","v":2},{"$f":"SUM(IF(BY982:BZ982>=BZ982, 1))","v":1},null,{"v":91844.15750178069,"d":"£91,844"},{"v":94502.91604265668,"d":"£94,503"},null,{"$f":"SUM(IF(CE982:CF982>=CE982, 1))","v":2},{"$f":"SUM(IF(CE982:CF982>=CF982, 1))","v":1},null,{"v":48611.191571379044,"d":"£48,611"},{"v":49625.213481861974,"d":"£49,625"},null,{"$f":"SUM(IF(CK982:CL982>=CK982, 1))","v":2},{"$f":"SUM(IF(CK982:CL982>=CL982, 1))","v":1},null,{"$f":"AF982*WTP-AC982","v":{"v":37505.392222323724,"d":"£37,505"}},{"v":39367.7637602447,"d":"£39,368"},null,{"$f":"SUM(IF(CQ982:CR982>=CQ982, 1))","v":2},{"$f":"SUM(IF(CQ982:CR982>=CR982, 1))","v":1},null,{"v":-45254076.85428071,"d":"-£45,254,077"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW982:CX982>=CW982, 1))","v":2},{"$f":"SUM(IF(CW982:CX982>=CX982, 1))","v":1},null,{"v":-2569935.3815813945,"d":"-£2,569,935"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC982:DD982>=DC982, 1))","v":2},{"$f":"SUM(IF(DC982:DD982>=DD982, 1))","v":1},null,{"v":-62091283.18621772,"d":"-£62,091,283"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI982:DJ982>=DI982, 1))","v":2},{"$f":"SUM(IF(DI982:DJ982>=DJ982, 1))","v":1},null,{"v":-9188512.470802527,"d":"-£9,188,512"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO982:DP982>=DO982, 1))","v":2},{"$f":"SUM(IF(DO982:DP982>=DP982, 1))","v":1},null,{"v":-29540261.55189452,"d":"-£29,540,262"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU982:DV982>=DU982, 1))","v":2},{"$f":"SUM(IF(DU982:DV982>=DV982, 1))","v":1},null,{"v":-148644069.44477686,"d":"-£148,644,069"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA982:EB982>=EA982, 1))","v":2},{"$f":"SUM(IF(EA982:EB982>=EB982, 1))","v":1}]
[{"$nulls":3},967,{"v":300.370366592609,"d":"£300.37"},{"v":281.40796824975604,"d":"£281.41"},null,{"v":5.848569834742312,"d":"5.849"},{"v":5.8661815029465085,"d":"5.866"},null,{"v":322.9127753057748,"d":"£322.91"},{"v":303.4699633317637,"d":"£303.47"},null,{"v":6.723660063002915,"d":"6.724"},{"v":6.7393458678333,"d":"6.739"},null,{"v":2349.1841588996226,"d":"£2,349.18"},{"v":1125.4053075687486,"d":"£1,125.41"},null,{"v":4.916705232466164,"d":"4.917"},{"v":5.007102132699378,"d":"5.007"},null,{"v":9296.276175303543,"d":"£9,296.28"},{"v":9320.802249615355,"d":"£9,320.80"},null,{"v":3.039320560672896,"d":"3.039"},{"v":3.095329647997518,"d":"3.095"},null,{"v":50428.294713466865,"d":"£50,428.29"},{"v":50218.551101442514,"d":"£50,218.55"},null,{"v":4.483410218101132,"d":"4.483"},{"v":4.538180406247076,"d":"4.538"},null,{"v":2026050.120949769,"d":"£2,026,050.12"},{"v":0,"d":"£0.00"},null,{"v":-1881.730456774643,"d":"-1881.730"},{"v":0,"d":"0.000"},null,{"v":133339.9742007865,"d":"£133,339.97"},{"v":0,"d":"£0.00"},null,{"v":-107.57419318758207,"d":"-107.574"},{"v":0,"d":"0.000"},null,{"v":28135686.522382412,"d":"£28,135,686.52"},{"v":0,"d":"£0.00"},null,{"v":-2078.299395998584,"d":"-2078.299"},{"v":0,"d":"0.000"},null,{"v":-220991.88934715601,"d":"-£220,991.89"},{"v":0,"d":"£0.00"},null,{"v":-504.669188844325,"d":"-504.669"},{"v":0,"d":"0.000"},null,{"v":3492451.983092838,"d":"£3,492,451.98"},{"v":0,"d":"£0.00"},null,{"v":-911.9813011633519,"d":"-911.981"},{"v":0,"d":"0.000"},null,{"v":33566536.711278655,"d":"£33,566,536.71"},{"v":0,"d":"£0.00"},null,{"v":-5484.254535968486,"d":"-5484.255"},{"v":0,"d":"0.000"},null,{"v":116671.02632825363,"d":"£116,671"},{"v":117042.22209068041,"d":"£117,042"},null,{"$f":"SUM(IF(BS983:BT983>=BS983, 1))","v":2},{"$f":"SUM(IF(BS983:BT983>=BT983, 1))","v":1},null,{"v":134150.28848475253,"d":"£134,150"},{"v":134483.44739333424,"d":"£134,483"},null,{"$f":"SUM(IF(BY983:BZ983>=BY983, 1))","v":2},{"$f":"SUM(IF(BY983:BZ983>=BZ983, 1))","v":1},null,{"v":95984.92049042367,"d":"£95,985"},{"v":99016.63734641881,"d":"£99,017"},null,{"$f":"SUM(IF(CE983:CF983>=CE983, 1))","v":2},{"$f":"SUM(IF(CE983:CF983>=CF983, 1))","v":1},null,{"v":51490.135038154374,"d":"£51,490"},{"v":52585.790710335,"d":"£52,586"},null,{"$f":"SUM(IF(CK983:CL983>=CK983, 1))","v":2},{"$f":"SUM(IF(CK983:CL983>=CL983, 1))","v":1},null,{"$f":"AF983*WTP-AC983","v":{"v":39239.90964855577,"d":"£39,240"}},{"v":40545.057023499,"d":"£40,545"},null,{"$f":"SUM(IF(CQ983:CR983>=CQ983, 1))","v":2},{"$f":"SUM(IF(CQ983:CR983>=CR983, 1))","v":1},null,{"v":-39660659.25644263,"d":"-£39,660,659"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW983:CX983>=CW983, 1))","v":2},{"$f":"SUM(IF(CW983:CX983>=CX983, 1))","v":1},null,{"v":-2284823.837952428,"d":"-£2,284,824"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC983:DD983>=DC983, 1))","v":2},{"$f":"SUM(IF(DC983:DD983>=DD983, 1))","v":1},null,{"v":-69701674.44235408,"d":"-£69,701,674"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI983:DJ983>=DI983, 1))","v":2},{"$f":"SUM(IF(DI983:DJ983>=DJ983, 1))","v":1},null,{"v":-9872391.887539344,"d":"-£9,872,392"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO983:DP983>=DO983, 1))","v":2},{"$f":"SUM(IF(DO983:DP983>=DP983, 1))","v":1},null,{"v":-21732078.006359875,"d":"-£21,732,078"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU983:DV983>=DU983, 1))","v":2},{"$f":"SUM(IF(DU983:DV983>=DV983, 1))","v":1},null,{"v":-143251627.4306484,"d":"-£143,251,627"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA983:EB983>=EA983, 1))","v":2},{"$f":"SUM(IF(EA983:EB983>=EB983, 1))","v":1}]
[{"$nulls":3},968,{"v":202.58243943956833,"d":"£202.58"},{"v":178.7355801614419,"d":"£178.74"},null,{"v":5.829472533208397,"d":"5.829"},{"v":5.849641472509536,"d":"5.850"},null,{"v":217.15671435744966,"d":"£217.16"},{"v":192.72319445736852,"d":"£192.72"},null,{"v":6.6624089422796455,"d":"6.662"},{"v":6.6797538356661885,"d":"6.680"},null,{"v":2094.256846503654,"d":"£2,094.26"},{"v":1427.7678821791571,"d":"£1,427.77"},null,{"v":4.860159599827291,"d":"4.860"},{"v":4.925155110349961,"d":"4.925"},null,{"v":11738.946486657731,"d":"£11,738.95"},{"v":11758.648323034515,"d":"£11,758.65"},null,{"v":2.973955568453854,"d":"2.974"},{"v":3.0221201985014705,"d":"3.022"},null,{"v":50216.21070351191,"d":"£50,216.21"},{"v":50301.59261906022,"d":"£50,301.59"},null,{"v":4.920211230488677,"d":"4.920"},{"v":4.968302002832899,"d":"4.968"},null,{"v":2541098.3326445906,"d":"£2,541,098.33"},{"v":0,"d":"£0.00"},null,{"v":-2149.1827259760976,"d":"-2149.183"},{"v":0,"d":"0.000"},null,{"v":160272.11884931344,"d":"£160,272.12"},{"v":0,"d":"£0.00"},null,{"v":-113.77414411205885,"d":"-113.774"},{"v":0,"d":"0.000"},null,{"v":15569071.6947623,"d":"£15,569,071.69"},{"v":0,"d":"£0.00"},null,{"v":-1518.2843487749774,"d":"-1518.284"},{"v":0,"d":"0.000"},null,{"v":-164329.76856881336,"d":"-£164,329.77"},{"v":0,"d":"£0.00"},null,{"v":-401.73323732675294,"d":"-401.733"},{"v":0,"d":"0.000"},null,{"v":-1344423.0095222879,"d":"-£1,344,423.01"},{"v":0,"d":"£0.00"},null,{"v":-757.2369449674603,"d":"-757.237"},{"v":0,"d":"0.000"},null,{"v":16761689.368165104,"d":"£16,761,689.37"},{"v":0,"d":"£0.00"},null,{"v":-4940.211401157348,"d":"-4940.211"},{"v":0,"d":"0.000"},null,{"v":116386.86822472837,"d":"£116,387"},{"v":116814.09387002926,"d":"£116,814"},null,{"$f":"SUM(IF(BS984:BT984>=BS984, 1))","v":2},{"$f":"SUM(IF(BS984:BT984>=BT984, 1))","v":1},null,{"v":133031.02213123548,"d":"£133,031"},{"v":133402.3535188664,"d":"£133,402"},null,{"$f":"SUM(IF(BY984:BZ984>=BY984, 1))","v":2},{"$f":"SUM(IF(BY984:BZ984>=BZ984, 1))","v":1},null,{"v":95108.93515004216,"d":"£95,109"},{"v":97075.33432482007,"d":"£97,075"},null,{"$f":"SUM(IF(CE984:CF984>=CE984, 1))","v":2},{"$f":"SUM(IF(CE984:CF984>=CF984, 1))","v":1},null,{"v":47740.16488241935,"d":"£47,740"},{"v":48683.75564699489,"d":"£48,684"},null,{"$f":"SUM(IF(CK984:CL984>=CK984, 1))","v":2},{"$f":"SUM(IF(CK984:CL984>=CL984, 1))","v":1},null,{"$f":"AF984*WTP-AC984","v":{"v":48188.013906261636,"d":"£48,188"}},{"v":49064.44743759776,"d":"£49,064"},null,{"$f":"SUM(IF(CQ984:CR984>=CQ984, 1))","v":2},{"$f":"SUM(IF(CQ984:CR984>=CR984, 1))","v":1},null,{"v":-45524752.85216654,"d":"-£45,524,753"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW984:CX984>=CW984, 1))","v":2},{"$f":"SUM(IF(CW984:CX984>=CX984, 1))","v":1},null,{"v":-2435755.0010904903,"d":"-£2,435,755"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC984:DD984>=DC984, 1))","v":2},{"$f":"SUM(IF(DC984:DD984>=DD984, 1))","v":1},null,{"v":-45934758.670261845,"d":"-£45,934,759"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI984:DJ984>=DI984, 1))","v":2},{"$f":"SUM(IF(DI984:DJ984>=DJ984, 1))","v":1},null,{"v":-7870334.977966245,"d":"-£7,870,335"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO984:DP984>=DO984, 1))","v":2},{"$f":"SUM(IF(DO984:DP984>=DP984, 1))","v":1},null,{"v":-13800315.88982692,"d":"-£13,800,316"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU984:DV984>=DU984, 1))","v":2},{"$f":"SUM(IF(DU984:DV984>=DV984, 1))","v":1},null,{"v":-115565917.39131206,"d":"-£115,565,917"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA984:EB984>=EA984, 1))","v":2},{"$f":"SUM(IF(EA984:EB984>=EB984, 1))","v":1}]
[{"$nulls":3},969,{"v":229.13499597433346,"d":"£229.13"},{"v":206.62364346454515,"d":"£206.62"},null,{"v":5.857371344454356,"d":"5.857"},{"v":5.871376304118177,"d":"5.871"},null,{"v":245.752158775675,"d":"£245.75"},{"v":222.69792747077446,"d":"£222.70"},null,{"v":6.678817612260203,"d":"6.679"},{"v":6.6905515876523465,"d":"6.691"},null,{"v":2015.9801293857715,"d":"£2,015.98"},{"v":1175.448546750963,"d":"£1,175.45"},null,{"v":4.794628824904526,"d":"4.795"},{"v":4.893585317473275,"d":"4.894"},null,{"v":14227.19573167716,"d":"£14,227.20"},{"v":14229.26218106366,"d":"£14,229.26"},null,{"v":2.9135483264465556,"d":"2.914"},{"v":2.9602075217021873,"d":"2.960"},null,{"v":49437.768629988415,"d":"£49,437.77"},{"v":49573.3697092533,"d":"£49,573.37"},null,{"v":3.52345709158324,"d":"3.523"},{"v":3.6270196323847315,"d":"3.627"},null,{"v":2413732.6780741904,"d":"£2,413,732.68"},{"v":0,"d":"£0.00"},null,{"v":-1501.6525009314914,"d":"-1501.653"},{"v":0,"d":"0.000"},null,{"v":152840.7737700594,"d":"£152,840.77"},{"v":0,"d":"£0.00"},null,{"v":-77.79178818045538,"d":"-77.792"},{"v":0,"d":"0.000"},null,{"v":19203280.382575255,"d":"£19,203,280.38"},{"v":0,"d":"£0.00"},null,{"v":-2260.8184055583997,"d":"-2260.818"},{"v":0,"d":"0.000"},null,{"v":-18138.5835426136,"d":"-£18,138.58"},{"v":0,"d":"£0.00"},null,{"v":-409.558403271297,"d":"-409.558"},{"v":0,"d":"0.000"},null,{"v":-2187557.5973409447,"d":"-£2,187,557.60"},{"v":0,"d":"£0.00"},null,{"v":-1670.702210914532,"d":"-1670.702"},{"v":0,"d":"0.000"},null,{"v":19564157.653535943,"d":"£19,564,157.65"},{"v":0,"d":"£0.00"},null,{"v":-5920.523308856175,"d":"-5920.523"},{"v":0,"d":"0.000"},null,{"v":116918.2918931128,"d":"£116,918"},{"v":117220.902438899,"d":"£117,221"},null,{"$f":"SUM(IF(BS985:BT985>=BS985, 1))","v":2},{"$f":"SUM(IF(BS985:BT985>=BT985, 1))","v":1},null,{"v":133330.6000864284,"d":"£133,331"},{"v":133588.33382557615,"d":"£133,588"},null,{"$f":"SUM(IF(BY985:BZ985>=BY985, 1))","v":2},{"$f":"SUM(IF(BY985:BZ985>=BZ985, 1))","v":1},null,{"v":93876.59636870475,"d":"£93,877"},{"v":96696.25780271454,"d":"£96,696"},null,{"$f":"SUM(IF(CE985:CF985>=CE985, 1))","v":2},{"$f":"SUM(IF(CE985:CF985>=CF985, 1))","v":1},null,{"v":44043.77079725395,"d":"£44,044"},{"v":44974.88825298009,"d":"£44,975"},null,{"$f":"SUM(IF(CK985:CL985>=CK985, 1))","v":2},{"$f":"SUM(IF(CK985:CL985>=CL985, 1))","v":1},null,{"$f":"AF985*WTP-AC985","v":{"v":21031.37320167639,"d":"£21,031"}},{"v":22967.02293844134,"d":"£22,967"},null,{"$f":"SUM(IF(CQ985:CR985>=CQ985, 1))","v":2},{"$f":"SUM(IF(CQ985:CR985>=CR985, 1))","v":1},null,{"v":-32446782.696704023,"d":"-£32,446,783"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW985:CX985>=CW985, 1))","v":2},{"$f":"SUM(IF(CW985:CX985>=CX985, 1))","v":1},null,{"v":-1708676.537379167,"d":"-£1,708,677"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC985:DD985>=DC985, 1))","v":2},{"$f":"SUM(IF(DC985:DD985>=DD985, 1))","v":1},null,{"v":-64419648.493743256,"d":"-£64,419,648"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI985:DJ985>=DI985, 1))","v":2},{"$f":"SUM(IF(DI985:DJ985>=DJ985, 1))","v":1},null,{"v":-8173029.481883327,"d":"-£8,173,029"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO985:DP985>=DO985, 1))","v":2},{"$f":"SUM(IF(DO985:DP985>=DP985, 1))","v":1},null,{"v":-31226486.620949697,"d":"-£31,226,487"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU985:DV985>=DU985, 1))","v":2},{"$f":"SUM(IF(DU985:DV985>=DV985, 1))","v":1},null,{"v":-137974623.83065945,"d":"-£137,974,624"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA985:EB985>=EA985, 1))","v":2},{"$f":"SUM(IF(EA985:EB985>=EB985, 1))","v":1}]
[{"$nulls":3},970,{"v":293.17813082432576,"d":"£293.18"},{"v":270.05364968059865,"d":"£270.05"},null,{"v":5.79095373150997,"d":"5.791"},{"v":5.812399620619344,"d":"5.812"},null,{"v":314.99094473583216,"d":"£314.99"},{"v":291.31662686605114,"d":"£291.32"},null,{"v":6.714393898702262,"d":"6.714"},{"v":6.734027044781465,"d":"6.734"},null,{"v":2296.2210815533454,"d":"£2,296.22"},{"v":1404.181088022394,"d":"£1,404.18"},null,{"v":4.931220419594328,"d":"4.931"},{"v":5.00468789054778,"d":"5.005"},null,{"v":10516.457824934581,"d":"£10,516.46"},{"v":10552.130283260914,"d":"£10,552.13"},null,{"v":2.8880260787102916,"d":"2.888"},{"v":2.9427328742445087,"d":"2.943"},null,{"v":49456.376975715655,"d":"£49,456.38"},{"v":49390.52044188493,"d":"£49,390.52"},null,{"v":4.2339860635924715,"d":"4.234"},{"v":4.314182975672647,"d":"4.314"},null,{"v":2515890.235852626,"d":"£2,515,890.24"},{"v":0,"d":"£0.00"},null,{"v":-2333.263292443107,"d":"-2333.263"},{"v":0,"d":"0.000"},null,{"v":162765.66364279826,"d":"£162,765.66"},{"v":0,"d":"£0.00"},null,{"v":-134.98180047064628,"d":"-134.982"},{"v":0,"d":"0.000"},null,{"v":20872843.211879667,"d":"£20,872,843.21"},{"v":0,"d":"£0.00"},null,{"v":-1719.065303692041,"d":"-1719.065"},{"v":0,"d":"0.000"},null,{"v":-326826.42853261257,"d":"-£326,826.43"},{"v":0,"d":"£0.00"},null,{"v":-501.21655304348565,"d":"-501.217"},{"v":0,"d":"0.000"},null,{"v":1042817.7600412045,"d":"£1,042,817.76"},{"v":0,"d":"£0.00"},null,{"v":-1269.8931959072336,"d":"-1269.893"},{"v":0,"d":"0.000"},null,{"v":24267490.44288368,"d":"£24,267,490.44"},{"v":0,"d":"£0.00"},null,{"v":-5958.4201455565135,"d":"-5958.420"},{"v":0,"d":"0.000"},null,{"v":115525.89649937507,"d":"£115,526"},{"v":115977.93876270627,"d":"£115,978"},null,{"$f":"SUM(IF(BS986:BT986>=BS986, 1))","v":2},{"$f":"SUM(IF(BS986:BT986>=BT986, 1))","v":1},null,{"v":133972.8870293094,"d":"£133,973"},{"v":134389.22426876324,"d":"£134,389"},null,{"$f":"SUM(IF(BY986:BZ986>=BY986, 1))","v":2},{"$f":"SUM(IF(BY986:BZ986>=BZ986, 1))","v":1},null,{"v":96328.1873103332,"d":"£96,328"},{"v":98689.57672293321,"d":"£98,690"},null,{"$f":"SUM(IF(CE986:CF986>=CE986, 1))","v":2},{"$f":"SUM(IF(CE986:CF986>=CF986, 1))","v":1},null,{"v":47244.063749271256,"d":"£47,244"},{"v":48302.52720162926,"d":"£48,303"},null,{"$f":"SUM(IF(CK986:CL986>=CK986, 1))","v":2},{"$f":"SUM(IF(CK986:CL986>=CL986, 1))","v":1},null,{"$f":"AF986*WTP-AC986","v":{"v":35223.34429613377,"d":"£35,223"}},{"v":36893.13907156802,"d":"£36,893"},null,{"$f":"SUM(IF(CQ986:CR986>=CQ986, 1))","v":2},{"$f":"SUM(IF(CQ986:CR986>=CR986, 1))","v":1},null,{"v":-49181156.08471476,"d":"-£49,181,156"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW986:CX986>=CW986, 1))","v":2},{"$f":"SUM(IF(CW986:CX986>=CX986, 1))","v":1},null,{"v":-2862401.673055724,"d":"-£2,862,402"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC986:DD986>=DC986, 1))","v":2},{"$f":"SUM(IF(DC986:DD986>=DD986, 1))","v":1},null,{"v":-55254149.28572048,"d":"-£55,254,149"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI986:DJ986>=DI986, 1))","v":2},{"$f":"SUM(IF(DI986:DJ986>=DJ986, 1))","v":1},null,{"v":-9697504.632337099,"d":"-£9,697,505"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO986:DP986>=DO986, 1))","v":2},{"$f":"SUM(IF(DO986:DP986>=DP986, 1))","v":1},null,{"v":-26440681.678185876,"d":"-£26,440,682"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU986:DV986>=DU986, 1))","v":2},{"$f":"SUM(IF(DU986:DV986>=DV986, 1))","v":1},null,{"v":-143435893.35401395,"d":"-£143,435,893"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA986:EB986>=EA986, 1))","v":2},{"$f":"SUM(IF(EA986:EB986>=EB986, 1))","v":1}]
[{"$nulls":3},971,{"v":248.26975882924276,"d":"£248.27"},{"v":205.00261407223744,"d":"£205.00"},null,{"v":5.845994250263994,"d":"5.846"},{"v":5.862087559453082,"d":"5.862"},null,{"v":265.14264557804194,"d":"£265.14"},{"v":220.9190686741913,"d":"£220.92"},null,{"v":6.665375249400849,"d":"6.665"},{"v":6.679465109354825,"d":"6.679"},null,{"v":1954.8040601907903,"d":"£1,954.80"},{"v":1254.9063800176536,"d":"£1,254.91"},null,{"v":5.019640845731771,"d":"5.020"},{"v":5.106118806665826,"d":"5.106"},null,{"v":15763.703071242764,"d":"£15,763.70"},{"v":15833.05334803679,"d":"£15,833.05"},null,{"v":3.1050002007456308,"d":"3.105"},{"v":3.1627519328014135,"d":"3.163"},null,{"v":48980.61583586828,"d":"£48,980.62"},{"v":49004.06724355696,"d":"£49,004.07"},null,{"v":4.6482859303816,"d":"4.648"},{"v":4.703661990565662,"d":"4.704"},null,{"v":4614157.079078417,"d":"£4,614,157.08"},{"v":0,"d":"£0.00"},null,{"v":-1716.245824347039,"d":"-1716.246"},{"v":0,"d":"0.000"},null,{"v":286334.2013896578,"d":"£286,334.20"},{"v":0,"d":"£0.00"},null,{"v":-91.22755507509625,"d":"-91.228"},{"v":0,"d":"0.000"},null,{"v":16305352.724418165,"d":"£16,305,352.72"},{"v":0,"d":"£0.00"},null,{"v":-2014.6568503690655,"d":"-2014.657"},{"v":0,"d":"0.000"},null,{"v":-605322.9641498241,"d":"-£605,322.96"},{"v":0,"d":"£0.00"},null,{"v":-504.08522141333543,"d":"-504.085"},{"v":0,"d":"0.000"},null,{"v":-367991.11428998644,"d":"-£367,991.11"},{"v":0,"d":"£0.00"},null,{"v":-868.9413600515439,"d":"-868.941"},{"v":0,"d":"0.000"},null,{"v":20232529.926446427,"d":"£20,232,529.93"},{"v":0,"d":"£0.00"},null,{"v":-5195.15681125608,"d":"-5195.157"},{"v":0,"d":"0.000"},null,{"v":116671.61524645063,"d":"£116,672"},{"v":117036.74857498941,"d":"£117,037"},null,{"$f":"SUM(IF(BS987:BT987>=BS987, 1))","v":2},{"$f":"SUM(IF(BS987:BT987>=BT987, 1))","v":1},null,{"v":133042.36234243895,"d":"£133,042"},{"v":133368.38311842232,"d":"£133,368"},null,{"$f":"SUM(IF(BY987:BZ987>=BY987, 1))","v":2},{"$f":"SUM(IF(BY987:BZ987>=BZ987, 1))","v":1},null,{"v":98438.01285444463,"d":"£98,438"},{"v":100867.46975329886,"d":"£100,867"},null,{"$f":"SUM(IF(CE987:CF987>=CE987, 1))","v":2},{"$f":"SUM(IF(CE987:CF987>=CF987, 1))","v":1},null,{"v":46336.30094366985,"d":"£46,336"},{"v":47421.98530799148,"d":"£47,422"},null,{"$f":"SUM(IF(CK987:CL987>=CK987, 1))","v":2},{"$f":"SUM(IF(CK987:CL987>=CL987, 1))","v":1},null,{"$f":"AF987*WTP-AC987","v":{"v":43985.10277176371,"d":"£43,985"}},{"v":45069.17256775628,"d":"£45,069"},null,{"$f":"SUM(IF(CQ987:CR987>=CQ987, 1))","v":2},{"$f":"SUM(IF(CQ987:CR987>=CR987, 1))","v":1},null,{"v":-38939073.56601919,"d":"-£38,939,074"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW987:CX987>=CW987, 1))","v":2},{"$f":"SUM(IF(CW987:CX987>=CX987, 1))","v":1},null,{"v":-2110885.3028915827,"d":"-£2,110,885"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC987:DD987>=DC987, 1))","v":2},{"$f":"SUM(IF(DC987:DD987>=DD987, 1))","v":1},null,{"v":-56598489.731799476,"d":"-£56,598,490"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI987:DJ987>=DI987, 1))","v":2},{"$f":"SUM(IF(DI987:DJ987>=DJ987, 1))","v":1},null,{"v":-9476381.464116884,"d":"-£9,476,381"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO987:DP987>=DO987, 1))","v":2},{"$f":"SUM(IF(DO987:DP987>=DP987, 1))","v":1},null,{"v":-17010836.086740892,"d":"-£17,010,836"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU987:DV987>=DU987, 1))","v":2},{"$f":"SUM(IF(DU987:DV987>=DV987, 1))","v":1},null,{"v":-124135666.15156803,"d":"-£124,135,666"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA987:EB987>=EA987, 1))","v":2},{"$f":"SUM(IF(EA987:EB987>=EB987, 1))","v":1}]
[{"$nulls":3},972,{"v":218.16538497643157,"d":"£218.17"},{"v":201.25278450463003,"d":"£201.25"},null,{"v":5.789346963289501,"d":"5.789"},{"v":5.806394185292344,"d":"5.806"},null,{"v":234.37065507663294,"d":"£234.37"},{"v":217.03017952462687,"d":"£217.03"},null,{"v":6.740407176484566,"d":"6.740"},{"v":6.7550583294028455,"d":"6.755"},null,{"v":2640.031666096423,"d":"£2,640.03"},{"v":1535.1191908416315,"d":"£1,535.12"},null,{"v":4.709712844011242,"d":"4.710"},{"v":4.793457357129895,"d":"4.793"},null,{"v":10824.213739348046,"d":"£10,824.21"},{"v":10862.312525563148,"d":"£10,862.31"},null,{"v":2.958510832177231,"d":"2.959"},{"v":3.0118604905401867,"d":"3.012"},null,{"v":50812.55845450005,"d":"£50,812.56"},{"v":50552.72150057736,"d":"£50,552.72"},null,{"v":4.192665843354998,"d":"4.193"},{"v":4.260795296621955,"d":"4.261"},null,{"v":1811378.9093889736,"d":"£1,811,378.91"},{"v":0,"d":"£0.00"},null,{"v":-1825.797188972033,"d":"-1825.797"},{"v":0,"d":"0.000"},null,{"v":116249.73295162617,"d":"£116,249.73"},{"v":0,"d":"£0.00"},null,{"v":-98.22064043603466,"d":"-98.221"},{"v":0,"d":"0.000"},null,{"v":25582756.246517632,"d":"£25,582,756.25"},{"v":0,"d":"£0.00"},null,{"v":-1938.9911093218057,"d":"-1938.991"},{"v":0,"d":"0.000"},null,{"v":-342532.08790176077,"d":"-£342,532.09"},{"v":0,"d":"£0.00"},null,{"v":-479.64703559677844,"d":"-479.647"},{"v":0,"d":"0.000"},null,{"v":4041444.115300699,"d":"£4,041,444.12"},{"v":0,"d":"£0.00"},null,{"v":-1059.669819198695,"d":"-1059.670"},{"v":0,"d":"0.000"},null,{"v":31209296.916257173,"d":"£31,209,296.92"},{"v":0,"d":"£0.00"},null,{"v":-5402.325793525347,"d":"-5402.326"},{"v":0,"d":"0.000"},null,{"v":115568.77388081359,"d":"£115,569"},{"v":115926.63092134225,"d":"£115,927"},null,{"$f":"SUM(IF(BS988:BT988>=BS988, 1))","v":2},{"$f":"SUM(IF(BS988:BT988>=BT988, 1))","v":1},null,{"v":134573.7728746147,"d":"£134,574"},{"v":134884.1364085323,"d":"£134,884"},null,{"$f":"SUM(IF(BY988:BZ988>=BY988, 1))","v":2},{"$f":"SUM(IF(BY988:BZ988>=BZ988, 1))","v":1},null,{"v":91554.22521412843,"d":"£91,554"},{"v":94334.02795175626,"d":"£94,334"},null,{"$f":"SUM(IF(CE988:CF988>=CE988, 1))","v":2},{"$f":"SUM(IF(CE988:CF988>=CF988, 1))","v":1},null,{"v":48346.002904196575,"d":"£48,346"},{"v":49374.897285240586,"d":"£49,375"},null,{"$f":"SUM(IF(CK988:CL988>=CK988, 1))","v":2},{"$f":"SUM(IF(CK988:CL988>=CL988, 1))","v":1},null,{"$f":"AF988*WTP-AC988","v":{"v":33040.758412599906,"d":"£33,041"}},{"v":34663.18443186175,"d":"£34,663"},null,{"$f":"SUM(IF(CQ988:CR988>=CQ988, 1))","v":2},{"$f":"SUM(IF(CQ988:CR988>=CR988, 1))","v":1},null,{"v":-38327322.68882963,"d":"-£38,327,323"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW988:CX988>=CW988, 1))","v":2},{"$f":"SUM(IF(CW988:CX988>=CX988, 1))","v":1},null,{"v":-2080662.5416723194,"d":"-£2,080,663"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC988:DD988>=DC988, 1))","v":2},{"$f":"SUM(IF(DC988:DD988>=DD988, 1))","v":1},null,{"v":-64362578.432953745,"d":"-£64,362,578"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI988:DJ988>=DI988, 1))","v":2},{"$f":"SUM(IF(DI988:DJ988>=DJ988, 1))","v":1},null,{"v":-9250408.624033809,"d":"-£9,250,409"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO988:DP988>=DO988, 1))","v":2},{"$f":"SUM(IF(DO988:DP988>=DP988, 1))","v":1},null,{"v":-25234840.4992746,"d":"-£25,234,840"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU988:DV988>=DU988, 1))","v":2},{"$f":"SUM(IF(DU988:DV988>=DV988, 1))","v":1},null,{"v":-139255812.78676412,"d":"-£139,255,813"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA988:EB988>=EA988, 1))","v":2},{"$f":"SUM(IF(EA988:EB988>=EB988, 1))","v":1}]
[{"$nulls":3},973,{"v":261.87462480111327,"d":"£261.87"},{"v":232.4458392463165,"d":"£232.45"},null,{"v":5.840895149821911,"d":"5.841"},{"v":5.860185450683288,"d":"5.860"},null,{"v":280.81063106870835,"d":"£280.81"},{"v":250.63659130406177,"d":"£250.64"},null,{"v":6.70712984927387,"d":"6.707"},{"v":6.723871895734835,"d":"6.724"},null,{"v":3054.2024934683604,"d":"£3,054.20"},{"v":1792.877445639605,"d":"£1,792.88"},null,{"v":4.928240192592806,"d":"4.928"},{"v":5.001586987450699,"d":"5.002"},null,{"v":14260.088433350053,"d":"£14,260.09"},{"v":14207.461514848226,"d":"£14,207.46"},null,{"v":3.039415153042189,"d":"3.039"},{"v":3.0850917923395653,"d":"3.085"},null,{"v":50881.75882412422,"d":"£50,881.76"},{"v":50702.05871783456,"d":"£50,702.06"},null,{"v":4.4316011061104135,"d":"4.432"},{"v":4.506073518114801,"d":"4.506"},null,{"v":3173798.275157505,"d":"£3,173,798.28"},{"v":0,"d":"£0.00"},null,{"v":-2080.3958589154126,"d":"-2080.396"},{"v":0,"d":"0.000"},null,{"v":214534.50209328652,"d":"£214,534.50"},{"v":0,"d":"£0.00"},null,{"v":-119.03432982593185,"d":"-119.034"},{"v":0,"d":"0.000"},null,{"v":29041606.07804959,"d":"£29,041,606.08"},{"v":0,"d":"£0.00"},null,{"v":-1688.7865082971198,"d":"-1688.787"},{"v":0,"d":"0.000"},null,{"v":457440.5317298822,"d":"£457,440.53"},{"v":0,"d":"£0.00"},null,{"v":-397.0277333851626,"d":"-397.028"},{"v":0,"d":"0.000"},null,{"v":2882209.1687446577,"d":"£2,882,209.17"},{"v":0,"d":"£0.00"},null,{"v":-1194.4626696635705,"d":"-1194.463"},{"v":0,"d":"0.000"},null,{"v":35769588.55577492,"d":"£35,769,588.56"},{"v":0,"d":"£0.00"},null,{"v":-5479.707100087197,"d":"-5479.707"},{"v":0,"d":"0.000"},null,{"v":116556.0283716371,"d":"£116,556"},{"v":116971.26317441945,"d":"£116,971"},null,{"$f":"SUM(IF(BS989:BT989>=BS989, 1))","v":2},{"$f":"SUM(IF(BS989:BT989>=BT989, 1))","v":1},null,{"v":133861.7863544087,"d":"£133,862"},{"v":134226.80132339263,"d":"£134,227"},null,{"$f":"SUM(IF(BY989:BZ989>=BY989, 1))","v":2},{"$f":"SUM(IF(BY989:BZ989>=BZ989, 1))","v":1},null,{"v":95510.60135838776,"d":"£95,511"},{"v":98238.86230337436,"d":"£98,239"},null,{"$f":"SUM(IF(CE989:CF989>=CE989, 1))","v":2},{"$f":"SUM(IF(CE989:CF989>=CF989, 1))","v":1},null,{"v":46528.21462749373,"d":"£46,528"},{"v":47494.37433194308,"d":"£47,494"},null,{"$f":"SUM(IF(CK989:CL989>=CK989, 1))","v":2},{"$f":"SUM(IF(CK989:CL989>=CL989, 1))","v":1},null,{"$f":"AF989*WTP-AC989","v":{"v":37750.26329808406,"d":"£37,750"}},{"v":39419.41164446145,"d":"£39,419"},null,{"$f":"SUM(IF(CQ989:CR989>=CQ989, 1))","v":2},{"$f":"SUM(IF(CQ989:CR989>=CR989, 1))","v":1},null,{"v":-44781715.45346576,"d":"-£44,781,715"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW989:CX989>=CW989, 1))","v":2},{"$f":"SUM(IF(CW989:CX989>=CX989, 1))","v":1},null,{"v":-2595221.098611924,"d":"-£2,595,221"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC989:DD989>=DC989, 1))","v":2},{"$f":"SUM(IF(DC989:DD989>=DD989, 1))","v":1},null,{"v":-62817336.243991986,"d":"-£62,817,336"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI989:DJ989>=DI989, 1))","v":2},{"$f":"SUM(IF(DI989:DJ989>=DJ989, 1))","v":1},null,{"v":-8397995.199433135,"d":"-£8,397,995"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO989:DP989>=DO989, 1))","v":2},{"$f":"SUM(IF(DO989:DP989>=DP989, 1))","v":1},null,{"v":-26771462.562016066,"d":"-£26,771,463"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU989:DV989>=DU989, 1))","v":2},{"$f":"SUM(IF(DU989:DV989>=DV989, 1))","v":1},null,{"v":-145363730.55751887,"d":"-£145,363,731"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA989:EB989>=EA989, 1))","v":2},{"$f":"SUM(IF(EA989:EB989>=EB989, 1))","v":1}]
[{"$nulls":3},974,{"v":191.02580325459698,"d":"£191.03"},{"v":179.85979341350654,"d":"£179.86"},null,{"v":5.813471052531727,"d":"5.813"},{"v":5.828942014550302,"d":"5.829"},null,{"v":205.40401126353007,"d":"£205.40"},{"v":193.95184293755403,"d":"£193.95"},null,{"v":6.713981944263104,"d":"6.714"},{"v":6.7273630000486575,"d":"6.727"},null,{"v":1564.1802793922463,"d":"£1,564.18"},{"v":1002.4820172722808,"d":"£1,002.48"},null,{"v":4.726574012471916,"d":"4.727"},{"v":4.844122667629674,"d":"4.844"},null,{"v":12378.196300364998,"d":"£12,378.20"},{"v":12387.642958400618,"d":"£12,387.64"},null,{"v":3.026434963320724,"d":"3.026"},{"v":3.095710011278824,"d":"3.096"},null,{"v":49225.779469697074,"d":"£49,225.78"},{"v":49128.580949689735,"d":"£49,128.58"},null,{"v":4.31585575720379,"d":"4.316"},{"v":4.448465764784945,"d":"4.448"},null,{"v":1203301.2628461223,"d":"£1,203,301.26"},{"v":0,"d":"£0.00"},null,{"v":-1667.222973947987,"d":"-1667.223"},{"v":0,"d":"0.000"},null,{"v":75741.55281994052,"d":"£75,741.55"},{"v":0,"d":"£0.00"},null,{"v":-88.49869428388075,"d":"-88.499"},{"v":0,"d":"0.000"},null,{"v":12868972.146992302,"d":"£12,868,972.15"},{"v":0,"d":"£0.00"},null,{"v":-2693.136993930207,"d":"-2693.137"},{"v":0,"d":"0.000"},null,{"v":-83310.15753867841,"d":"-£83,310.16"},{"v":0,"d":"£0.00"},null,{"v":-610.9372369706934,"d":"-610.937"},{"v":0,"d":"0.000"},null,{"v":1510039.937129808,"d":"£1,510,039.94"},{"v":0,"d":"£0.00"},null,{"v":-2060.179594252153,"d":"-2060.180"},{"v":0,"d":"0.000"},null,{"v":15574744.742249494,"d":"£15,574,744.74"},{"v":0,"d":"£0.00"},null,{"v":-7119.975493384921,"d":"-7119.975"},{"v":0,"d":"0.000"},null,{"v":116078.39524737994,"d":"£116,078"},{"v":116398.98049759254,"d":"£116,399"},null,{"$f":"SUM(IF(BS990:BT990>=BS990, 1))","v":2},{"$f":"SUM(IF(BS990:BT990>=BT990, 1))","v":1},null,{"v":134074.23487399853,"d":"£134,074"},{"v":134353.3081580356,"d":"£134,353"},null,{"$f":"SUM(IF(BY990:BZ990>=BY990, 1))","v":2},{"$f":"SUM(IF(BY990:BZ990>=BZ990, 1))","v":1},null,{"v":92967.29997004608,"d":"£92,967"},{"v":95879.9713353212,"d":"£95,880"},null,{"$f":"SUM(IF(CE990:CF990>=CE990, 1))","v":2},{"$f":"SUM(IF(CE990:CF990>=CF990, 1))","v":1},null,{"v":48150.50296604949,"d":"£48,151"},{"v":49526.557267175864,"d":"£49,527"},null,{"$f":"SUM(IF(CK990:CL990>=CK990, 1))","v":2},{"$f":"SUM(IF(CK990:CL990>=CL990, 1))","v":1},null,{"$f":"AF990*WTP-AC990","v":{"v":37091.33567437874,"d":"£37,091"}},{"v":39840.73434600917,"d":"£39,841"},null,{"$f":"SUM(IF(CQ990:CR990>=CQ990, 1))","v":2},{"$f":"SUM(IF(CQ990:CR990>=CR990, 1))","v":1},null,{"v":-34547760.74180586,"d":"-£34,547,761"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW990:CX990>=CW990, 1))","v":2},{"$f":"SUM(IF(CW990:CX990>=CX990, 1))","v":1},null,{"v":-1845715.4384975554,"d":"-£1,845,715"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC990:DD990>=DC990, 1))","v":2},{"$f":"SUM(IF(DC990:DD990>=DD990, 1))","v":1},null,{"v":-66731712.02559645,"d":"-£66,731,712"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI990:DJ990>=DI990, 1))","v":2},{"$f":"SUM(IF(DI990:DJ990>=DJ990, 1))","v":1},null,{"v":-12135434.58187519,"d":"-£12,135,435"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO990:DP990>=DO990, 1))","v":2},{"$f":"SUM(IF(DO990:DP990>=DP990, 1))","v":1},null,{"v":-42713631.82217287,"d":"-£42,713,632"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU990:DV990>=DU990, 1))","v":2},{"$f":"SUM(IF(DU990:DV990>=DV990, 1))","v":1},null,{"v":-157974254.60994792,"d":"-£157,974,255"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA990:EB990>=EA990, 1))","v":2},{"$f":"SUM(IF(EA990:EB990>=EB990, 1))","v":1}]
[{"$nulls":3},975,{"v":237.16394053097034,"d":"£237.16"},{"v":219.7863638213446,"d":"£219.79"},null,{"v":5.835003395538313,"d":"5.835"},{"v":5.849276107856839,"d":"5.849"},null,{"v":254.8525389928219,"d":"£254.85"},{"v":237.0432436891472,"d":"£237.04"},null,{"v":6.700793794328765,"d":"6.701"},{"v":6.712688574033919,"d":"6.713"},null,{"v":2207.201822358028,"d":"£2,207.20"},{"v":1325.373708186115,"d":"£1,325.37"},null,{"v":4.806560218547801,"d":"4.807"},{"v":4.885324780294464,"d":"4.885"},null,{"v":13468.45828572022,"d":"£13,468.46"},{"v":13507.339265433284,"d":"£13,507.34"},null,{"v":2.9810788775573682,"d":"2.981"},{"v":3.0365738736320673,"d":"3.037"},null,{"v":50946.73844775667,"d":"£50,946.74"},{"v":50374.46071514733,"d":"£50,374.46"},null,{"v":4.101225382612892,"d":"4.101"},{"v":4.177983277485068,"d":"4.178"},null,{"v":1866552.2138838477,"d":"£1,866,552.21"},{"v":0,"d":"£0.00"},null,{"v":-1533.0539592160278,"d":"-1533.054"},{"v":0,"d":"0.000"},null,{"v":118154.11777978684,"d":"£118,154.12"},{"v":0,"d":"£0.00"},null,{"v":-78.9148126460316,"d":"-78.915"},{"v":0,"d":"0.000"},null,{"v":20583972.258400396,"d":"£20,583,972.26"},{"v":0,"d":"£0.00"},null,{"v":-1838.5528062471203,"d":"-1838.553"},{"v":0,"d":"0.000"},null,{"v":-353761.81267982186,"d":"-£353,761.81"},{"v":0,"d":"£0.00"},null,{"v":-504.92581593691403,"d":"-504.926"},{"v":0,"d":"0.000"},null,{"v":9044047.919193583,"d":"£9,044,047.92"},{"v":0,"d":"£0.00"},null,{"v":-1213.051006257273,"d":"-1213.051"},{"v":0,"d":"0.000"},null,{"v":31258964.696577787,"d":"£31,258,964.70"},{"v":0,"d":"£0.00"},null,{"v":-5168.498400303367,"d":"-5168.498"},{"v":0,"d":"0.000"},null,{"v":116462.90397023529,"d":"£116,463"},{"v":116765.73579331543,"d":"£116,766"},null,{"$f":"SUM(IF(BS991:BT991>=BS991, 1))","v":2},{"$f":"SUM(IF(BS991:BT991>=BT991, 1))","v":1},null,{"v":133761.0233475825,"d":"£133,761"},{"v":134016.72823698923,"d":"£134,017"},null,{"$f":"SUM(IF(BY991:BZ991>=BY991, 1))","v":2},{"$f":"SUM(IF(BY991:BZ991>=BZ991, 1))","v":1},null,{"v":93924.002548598,"d":"£93,924"},{"v":96381.12189770317,"d":"£96,381"},null,{"$f":"SUM(IF(CE991:CF991>=CE991, 1))","v":2},{"$f":"SUM(IF(CE991:CF991>=CF991, 1))","v":1},null,{"v":46153.11926542714,"d":"£46,153"},{"v":47224.13820720806,"d":"£47,224"},null,{"$f":"SUM(IF(CK991:CL991>=CK991, 1))","v":2},{"$f":"SUM(IF(CK991:CL991>=CL991, 1))","v":1},null,{"$f":"AF991*WTP-AC991","v":{"v":31077.76920450118,"d":"£31,078"}},{"v":33185.204834554024,"d":"£33,185"},null,{"$f":"SUM(IF(CQ991:CR991>=CQ991, 1))","v":2},{"$f":"SUM(IF(CQ991:CR991>=CR991, 1))","v":1},null,{"v":-32527631.398204405,"d":"-£32,527,631"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW991:CX991>=CW991, 1))","v":2},{"$f":"SUM(IF(CW991:CX991>=CX991, 1))","v":1},null,{"v":-1696450.370700419,"d":"-£1,696,450"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC991:DD991>=DC991, 1))","v":2},{"$f":"SUM(IF(DC991:DD991>=DD991, 1))","v":1},null,{"v":-57355028.3833428,"d":"-£57,355,028"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI991:DJ991>=DI991, 1))","v":2},{"$f":"SUM(IF(DI991:DJ991>=DJ991, 1))","v":1},null,{"v":-9744754.506058458,"d":"-£9,744,755"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO991:DP991>=DO991, 1))","v":2},{"$f":"SUM(IF(DO991:DP991>=DP991, 1))","v":1},null,{"v":-33305068.044339046,"d":"-£33,305,068"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU991:DV991>=DU991, 1))","v":2},{"$f":"SUM(IF(DU991:DV991>=DV991, 1))","v":1},null,{"v":-134628932.70264512,"d":"-£134,628,933"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA991:EB991>=EA991, 1))","v":2},{"$f":"SUM(IF(EA991:EB991>=EB991, 1))","v":1}]
[{"$nulls":3},976,{"v":239.63163238287385,"d":"£239.63"},{"v":217.35629214572862,"d":"£217.36"},null,{"v":5.8552660444318025,"d":"5.855"},{"v":5.873226945502054,"d":"5.873"},null,{"v":257.193545465289,"d":"£257.19"},{"v":234.39573221677742,"d":"£234.40"},null,{"v":6.729200190220195,"d":"6.729"},{"v":6.745261042985397,"d":"6.745"},null,{"v":1942.3185889289257,"d":"£1,942.32"},{"v":1432.8892266048495,"d":"£1,432.89"},null,{"v":4.894476509468888,"d":"4.894"},{"v":4.944806628929711,"d":"4.945"},null,{"v":10944.61297994637,"d":"£10,944.61"},{"v":10926.371181993109,"d":"£10,926.37"},null,{"v":3.1245070584436783,"d":"3.125"},{"v":3.158978394697898,"d":"3.159"},null,{"v":49430.11732949103,"d":"£49,430.12"},{"v":49418.858264266404,"d":"£49,418.86"},null,{"v":4.7571315371569565,"d":"4.757"},{"v":4.869702071505542,"d":"4.870"},null,{"v":2383441.4966426278,"d":"£2,383,441.50"},{"v":0,"d":"£0.00"},null,{"v":-1921.8003618434175,"d":"-1921.800"},{"v":0,"d":"0.000"},null,{"v":160356.57044791392,"d":"£160,356.57"},{"v":0,"d":"£0.00"},null,{"v":-112.96975020465308,"d":"-112.970"},{"v":0,"d":"0.000"},null,{"v":11763799.9303493,"d":"£11,763,799.93"},{"v":0,"d":"£0.00"},null,{"v":-1162.2287594625402,"d":"-1162.229"},{"v":0,"d":"0.000"},null,{"v":158996.57709579248,"d":"£158,996.58"},{"v":0,"d":"£0.00"},null,{"v":-300.45418145632885,"d":"-300.454"},{"v":0,"d":"0.000"},null,{"v":177378.95048042716,"d":"£177,378.95"},{"v":0,"d":"£0.00"},null,{"v":-1773.4725609453017,"d":"-1773.473"},{"v":0,"d":"0.000"},null,{"v":14643973.52501606,"d":"£14,643,973.53"},{"v":0,"d":"£0.00"},null,{"v":-5270.925613912242,"d":"-5270.926"},{"v":0,"d":"0.000"},null,{"v":116865.68925625317,"d":"£116,866"},{"v":117247.18261789535,"d":"£117,247"},null,{"$f":"SUM(IF(BS992:BT992>=BS992, 1))","v":2},{"$f":"SUM(IF(BS992:BT992>=BT992, 1))","v":1},null,{"v":134326.81025893858,"d":"£134,327"},{"v":134670.82512749117,"d":"£134,671"},null,{"$f":"SUM(IF(BY992:BZ992>=BY992, 1))","v":2},{"$f":"SUM(IF(BY992:BZ992>=BZ992, 1))","v":1},null,{"v":95947.21160044882,"d":"£95,947"},{"v":97463.24335198937,"d":"£97,463"},null,{"$f":"SUM(IF(CE992:CF992>=CE992, 1))","v":2},{"$f":"SUM(IF(CE992:CF992>=CF992, 1))","v":1},null,{"v":51545.5281889272,"d":"£51,546"},{"v":52253.19671196486,"d":"£52,253"},null,{"$f":"SUM(IF(CK992:CL992>=CK992, 1))","v":2},{"$f":"SUM(IF(CK992:CL992>=CL992, 1))","v":1},null,{"$f":"AF992*WTP-AC992","v":{"v":45712.5134136481,"d":"£45,713"}},{"v":47975.183165844435,"d":"£47,975"},null,{"$f":"SUM(IF(CQ992:CR992>=CQ992, 1))","v":2},{"$f":"SUM(IF(CQ992:CR992>=CR992, 1))","v":1},null,{"v":-40819448.73351098,"d":"-£40,819,449"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW992:CX992>=CW992, 1))","v":2},{"$f":"SUM(IF(CW992:CX992>=CX992, 1))","v":1},null,{"v":-2419751.5745409755,"d":"-£2,419,752"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC992:DD992>=DC992, 1))","v":2},{"$f":"SUM(IF(DC992:DD992>=DD992, 1))","v":1},null,{"v":-35008375.1196001,"d":"-£35,008,375"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI992:DJ992>=DI992, 1))","v":2},{"$f":"SUM(IF(DI992:DJ992>=DJ992, 1))","v":1},null,{"v":-6168080.206222369,"d":"-£6,168,080"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO992:DP992>=DO992, 1))","v":2},{"$f":"SUM(IF(DO992:DP992>=DP992, 1))","v":1},null,{"v":-35646830.169386454,"d":"-£35,646,830"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU992:DV992>=DU992, 1))","v":2},{"$f":"SUM(IF(DU992:DV992>=DV992, 1))","v":1},null,{"v":-120062485.8032609,"d":"-£120,062,486"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA992:EB992>=EA992, 1))","v":2},{"$f":"SUM(IF(EA992:EB992>=EB992, 1))","v":1}]
[{"$nulls":3},977,{"v":211.83551543689927,"d":"£211.84"},{"v":177.23255877305095,"d":"£177.23"},null,{"v":5.792394462148833,"d":"5.792"},{"v":5.8131756479537895,"d":"5.813"},null,{"v":226.44708128887294,"d":"£226.45"},{"v":191.08481853511168,"d":"£191.08"},null,{"v":6.702004100461702,"d":"6.702"},{"v":6.721100944192738,"d":"6.721"},null,{"v":2348.8711753152925,"d":"£2,348.87"},{"v":1438.697620397107,"d":"£1,438.70"},null,{"v":4.656801628242262,"d":"4.657"},{"v":4.7494317158761055,"d":"4.749"},null,{"v":9656.016223181716,"d":"£9,656.02"},{"v":9636.567446791189,"d":"£9,636.57"},null,{"v":3.1840580290015468,"d":"3.184"},{"v":3.219228501907046,"d":"3.219"},null,{"v":49463.661883211294,"d":"£49,463.66"},{"v":49597.4182141616,"d":"£49,597.42"},null,{"v":4.278629368757116,"d":"4.279"},{"v":4.42479322274926,"d":"4.425"},null,{"v":3666361.0967802266,"d":"£3,666,361.10"},{"v":0,"d":"£0.00"},null,{"v":-2201.8734387473924,"d":"-2201.873"},{"v":0,"d":"0.000"},null,{"v":249027.21207652742,"d":"£249,027.21"},{"v":0,"d":"£0.00"},null,{"v":-134.4832989595744,"d":"-134.483"},{"v":0,"d":"0.000"},null,{"v":21688935.258860447,"d":"£21,688,935.26"},{"v":0,"d":"£0.00"},null,{"v":-2207.3240458997766,"d":"-2207.324"},{"v":0,"d":"0.000"},null,{"v":175740.67728838525,"d":"£175,740.68"},{"v":0,"d":"£0.00"},null,{"v":-317.80316688589755,"d":"-317.803"},{"v":0,"d":"0.000"},null,{"v":-2083278.8936209076,"d":"-£2,083,278.89"},{"v":0,"d":"£0.00"},null,{"v":-2276.5282949130888,"d":"-2276.528"},{"v":0,"d":"0.000"},null,{"v":23696785.35138468,"d":"£23,696,785.35"},{"v":0,"d":"£0.00"},null,{"v":-7138.01224540573,"d":"-7138.012"},{"v":0,"d":"0.000"},null,{"v":115636.05372753975,"d":"£115,636"},{"v":116086.28040030274,"d":"£116,086"},null,{"$f":"SUM(IF(BS993:BT993>=BS993, 1))","v":2},{"$f":"SUM(IF(BS993:BT993>=BT993, 1))","v":1},null,{"v":133813.63492794515,"d":"£133,814"},{"v":134230.93406531966,"d":"£134,231"},null,{"$f":"SUM(IF(BY993:BZ993>=BY993, 1))","v":2},{"$f":"SUM(IF(BY993:BZ993>=BZ993, 1))","v":1},null,{"v":90787.16138952995,"d":"£90,787"},{"v":93549.936697125,"d":"£93,550"},null,{"$f":"SUM(IF(CE993:CF993>=CE993, 1))","v":2},{"$f":"SUM(IF(CE993:CF993>=CF993, 1))","v":1},null,{"v":54025.14435684922,"d":"£54,025"},{"v":54748.00259134973,"d":"£54,748"},null,{"$f":"SUM(IF(CK993:CL993>=CK993, 1))","v":2},{"$f":"SUM(IF(CK993:CL993>=CL993, 1))","v":1},null,{"$f":"AF993*WTP-AC993","v":{"v":36108.925491931026,"d":"£36,109"}},{"v":38898.44624082361,"d":"£38,898"},null,{"$f":"SUM(IF(CQ993:CR993>=CQ993, 1))","v":2},{"$f":"SUM(IF(CQ993:CR993>=CR993, 1))","v":1},null,{"v":-47703829.87172807,"d":"-£47,703,830"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW993:CX993>=CW993, 1))","v":2},{"$f":"SUM(IF(CW993:CX993>=CX993, 1))","v":1},null,{"v":-2938693.1912680157,"d":"-£2,938,693"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC993:DD993>=DC993, 1))","v":2},{"$f":"SUM(IF(DC993:DD993>=DD993, 1))","v":1},null,{"v":-65835416.17685598,"d":"-£65,835,416"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI993:DJ993>=DI993, 1))","v":2},{"$f":"SUM(IF(DI993:DJ993>=DJ993, 1))","v":1},null,{"v":-6531804.015006336,"d":"-£6,531,804"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO993:DP993>=DO993, 1))","v":2},{"$f":"SUM(IF(DO993:DP993>=DP993, 1))","v":1},null,{"v":-43447287.00464087,"d":"-£43,447,287"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU993:DV993>=DU993, 1))","v":2},{"$f":"SUM(IF(DU993:DV993>=DV993, 1))","v":1},null,{"v":-166457030.25949928,"d":"-£166,457,030"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA993:EB993>=EA993, 1))","v":2},{"$f":"SUM(IF(EA993:EB993>=EB993, 1))","v":1}]
[{"$nulls":3},978,{"v":320.2323592318844,"d":"£320.23"},{"v":286.08399685256245,"d":"£286.08"},null,{"v":5.933174832361116,"d":"5.933"},{"v":5.945860764601875,"d":"5.946"},null,{"v":343.2553835806219,"d":"£343.26"},{"v":308.28733996464894,"d":"£308.29"},null,{"v":6.666797574221271,"d":"6.667"},{"v":6.677174072131511,"d":"6.677"},null,{"v":3891.914200301148,"d":"£3,891.91"},{"v":1343.0326942490094,"d":"£1,343.03"},null,{"v":4.955342150449038,"d":"4.955"},{"v":5.1117391005238115,"d":"5.112"},null,{"v":10924.392516843813,"d":"£10,924.39"},{"v":10917.43931503367,"d":"£10,917.44"},null,{"v":3.1913891657444062,"d":"3.191"},{"v":3.2518551227137413,"d":"3.252"},null,{"v":50786.679909906336,"d":"£50,786.68"},{"v":50341.56315713025,"d":"£50,341.56"},null,{"v":4.12790562850136,"d":"4.128"},{"v":4.224399589596511,"d":"4.224"},null,{"v":3667652.5864686766,"d":"£3,667,652.59"},{"v":0,"d":"£0.00"},null,{"v":-1362.5131324821284,"d":"-1362.513"},{"v":0,"d":"0.000"},null,{"v":238868.27255319673,"d":"£238,868.27"},{"v":0,"d":"£0.00"},null,{"v":-70.88232210505204,"d":"-70.882"},{"v":0,"d":"0.000"},null,{"v":59533517.54182505,"d":"£59,533,517.54"},{"v":0,"d":"£0.00"},null,{"v":-3652.920133264919,"d":"-3652.920"},{"v":0,"d":"0.000"},null,{"v":63552.919976703495,"d":"£63,552.92"},{"v":0,"d":"£0.00"},null,{"v":-552.6645464224772,"d":"-552.665"},{"v":0,"d":"0.000"},null,{"v":7003952.626001404,"d":"£7,003,952.63"},{"v":0,"d":"£0.00"},null,{"v":-1518.3412621309374,"d":"-1518.341"},{"v":0,"d":"0.000"},null,{"v":70507543.94682503,"d":"£70,507,543.95"},{"v":0,"d":"£0.00"},null,{"v":-7157.321396405514,"d":"-7157.321"},{"v":0,"d":"0.000"},null,{"v":118343.26428799043,"d":"£118,343"},{"v":118631.13129518492,"d":"£118,631"},null,{"$f":"SUM(IF(BS994:BT994>=BS994, 1))","v":2},{"$f":"SUM(IF(BS994:BT994>=BT994, 1))","v":1},null,{"v":132992.6961008448,"d":"£132,993"},{"v":133235.19410266558,"d":"£133,235"},null,{"$f":"SUM(IF(BY994:BZ994>=BY994, 1))","v":2},{"$f":"SUM(IF(BY994:BZ994>=BZ994, 1))","v":1},null,{"v":95214.92880867962,"d":"£95,215"},{"v":100891.74931622723,"d":"£100,892"},null,{"$f":"SUM(IF(CE994:CF994>=CE994, 1))","v":2},{"$f":"SUM(IF(CE994:CF994>=CF994, 1))","v":1},null,{"v":52903.39079804431,"d":"£52,903"},{"v":54119.66313924116,"d":"£54,120"},null,{"$f":"SUM(IF(CK994:CL994>=CK994, 1))","v":2},{"$f":"SUM(IF(CK994:CL994>=CL994, 1))","v":1},null,{"$f":"AF994*WTP-AC994","v":{"v":31771.43266012086,"d":"£31,771"}},{"v":34146.42863479997,"d":"£34,146"},null,{"$f":"SUM(IF(CQ994:CR994>=CQ994, 1))","v":2},{"$f":"SUM(IF(CQ994:CR994>=CR994, 1))","v":1},null,{"v":-30917915.236111246,"d":"-£30,917,915"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW994:CX994>=CW994, 1))","v":2},{"$f":"SUM(IF(CW994:CX994>=CX994, 1))","v":1},null,{"v":-1656514.7146542375,"d":"-£1,656,515"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC994:DD994>=DC994, 1))","v":2},{"$f":"SUM(IF(DC994:DD994>=DD994, 1))","v":1},null,{"v":-132591920.20712343,"d":"-£132,591,920"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI994:DJ994>=DI994, 1))","v":2},{"$f":"SUM(IF(DI994:DJ994>=DJ994, 1))","v":1},null,{"v":-11116843.848426247,"d":"-£11,116,844"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO994:DP994>=DO994, 1))","v":2},{"$f":"SUM(IF(DO994:DP994>=DP994, 1))","v":1},null,{"v":-37370777.86862015,"d":"-£37,370,778"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU994:DV994>=DU994, 1))","v":2},{"$f":"SUM(IF(DU994:DV994>=DV994, 1))","v":1},null,{"v":-213653971.8749353,"d":"-£213,653,972"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA994:EB994>=EA994, 1))","v":2},{"$f":"SUM(IF(EA994:EB994>=EB994, 1))","v":1}]
[{"$nulls":3},979,{"v":218.9360971659965,"d":"£218.94"},{"v":195.9972352250548,"d":"£196.00"},null,{"v":5.815464720274138,"d":"5.815"},{"v":5.835427388641734,"d":"5.835"},null,{"v":234.8129499306742,"d":"£234.81"},{"v":211.33702726307143,"d":"£211.34"},null,{"v":6.736299993830894,"d":"6.736"},{"v":6.754382285663138,"d":"6.754"},null,{"v":2591.4127783572403,"d":"£2,591.41"},{"v":1489.7300814378202,"d":"£1,489.73"},null,{"v":4.84037686601252,"d":"4.840"},{"v":4.922045352777304,"d":"4.922"},null,{"v":14239.01665265866,"d":"£14,239.02"},{"v":14211.352307235793,"d":"£14,211.35"},null,{"v":3.0925666802246847,"d":"3.093"},{"v":3.1420391127346967,"d":"3.142"},null,{"v":51899.02711557427,"d":"£51,899.03"},{"v":51551.81377862246,"d":"£51,551.81"},null,{"v":4.267268119538618,"d":"4.267"},{"v":4.366991103041735,"d":"4.367"},null,{"v":2506170.5067382203,"d":"£2,506,170.51"},{"v":0,"d":"£0.00"},null,{"v":-2181.008405189097,"d":"-2181.008"},{"v":0,"d":"0.000"},null,{"v":163697.27429763935,"d":"£163,697.27"},{"v":0,"d":"£0.00"},null,{"v":-126.08756332622225,"d":"-126.088"},{"v":0,"d":"0.000"},null,{"v":25451037.76423854,"d":"£25,451,037.76"},{"v":0,"d":"£0.00"},null,{"v":-1886.7027199490951,"d":"-1886.703"},{"v":0,"d":"0.000"},null,{"v":256508.87448211137,"d":"£256,508.87"},{"v":0,"d":"£0.00"},null,{"v":-458.71744973752067,"d":"-458.717"},{"v":0,"d":"0.000"},null,{"v":5588292.80017063,"d":"£5,588,292.80"},{"v":0,"d":"£0.00"},null,{"v":-1605.0110160352417,"d":"-1605.011"},{"v":0,"d":"0.000"},null,{"v":33965707.21992714,"d":"£33,965,707.22"},{"v":0,"d":"£0.00"},null,{"v":-6257.527154237177,"d":"-6257.527"},{"v":0,"d":"0.000"},null,{"v":116090.35830831676,"d":"£116,090"},{"v":116512.55053760963,"d":"£116,513"},null,{"$f":"SUM(IF(BS995:BT995>=BS995, 1))","v":2},{"$f":"SUM(IF(BS995:BT995>=BT995, 1))","v":1},null,{"v":134491.18692668722,"d":"£134,491"},{"v":134876.30868599968,"d":"£134,876"},null,{"$f":"SUM(IF(BY995:BZ995>=BY995, 1))","v":2},{"$f":"SUM(IF(BY995:BZ995>=BZ995, 1))","v":1},null,{"v":94216.12454189316,"d":"£94,216"},{"v":96951.17697410825,"d":"£96,951"},null,{"$f":"SUM(IF(CE995:CF995>=CE995, 1))","v":2},{"$f":"SUM(IF(CE995:CF995>=CF995, 1))","v":1},null,{"v":47612.31695183503,"d":"£47,612"},{"v":48629.42994745814,"d":"£48,629"},null,{"$f":"SUM(IF(CK995:CL995>=CK995, 1))","v":2},{"$f":"SUM(IF(CK995:CL995>=CL995, 1))","v":1},null,{"$f":"AF995*WTP-AC995","v":{"v":33446.335275198086,"d":"£33,446"}},{"v":35788.00828221223,"d":"£35,788"},null,{"$f":"SUM(IF(CQ995:CR995>=CQ995, 1))","v":2},{"$f":"SUM(IF(CQ995:CR995>=CR995, 1))","v":1},null,{"v":-46126338.61052017,"d":"-£46,126,339"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW995:CX995>=CW995, 1))","v":2},{"$f":"SUM(IF(CW995:CX995>=CX995, 1))","v":1},null,{"v":-2685448.5408220845,"d":"-£2,685,449"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC995:DD995>=DC995, 1))","v":2},{"$f":"SUM(IF(DC995:DD995>=DD995, 1))","v":1},null,{"v":-63185092.163220435,"d":"-£63,185,092"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI995:DJ995>=DI995, 1))","v":2},{"$f":"SUM(IF(DI995:DJ995>=DJ995, 1))","v":1},null,{"v":-9430857.869232526,"d":"-£9,430,858"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO995:DP995>=DO995, 1))","v":2},{"$f":"SUM(IF(DO995:DP995>=DP995, 1))","v":1},null,{"v":-37688513.12087546,"d":"-£37,688,513"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU995:DV995>=DU995, 1))","v":2},{"$f":"SUM(IF(DU995:DV995>=DV995, 1))","v":1},null,{"v":-159116250.30467066,"d":"-£159,116,250"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA995:EB995>=EA995, 1))","v":2},{"$f":"SUM(IF(EA995:EB995>=EB995, 1))","v":1}]
[{"$nulls":3},980,{"v":339.44948029883795,"d":"£339.45"},{"v":318.53989378930095,"d":"£318.54"},null,{"v":5.794754174383391,"d":"5.795"},{"v":5.807996817061467,"d":"5.808"},null,{"v":364.780265796615,"d":"£364.78"},{"v":343.37301385969204,"d":"£343.37"},null,{"v":6.690457252035038,"d":"6.690"},{"v":6.7019605355039955,"d":"6.702"},null,{"v":3145.8954458890535,"d":"£3,145.90"},{"v":1555.1120293429117,"d":"£1,555.11"},null,{"v":4.738036436862612,"d":"4.738"},{"v":4.8480834310776215,"d":"4.848"},null,{"v":11845.1505273016,"d":"£11,845.15"},{"v":11802.89932590215,"d":"£11,802.90"},null,{"v":2.958966921340908,"d":"2.959"},{"v":2.9950600988392093,"d":"2.995"},null,{"v":51017.250039719365,"d":"£51,017.25"},{"v":50728.73124946154,"d":"£50,728.73"},null,{"v":4.401406010696794,"d":"4.401"},{"v":4.495028283941071,"d":"4.495"},null,{"v":2226286.4298750605,"d":"£2,226,286.43"},{"v":0,"d":"£0.00"},null,{"v":-1409.9712434025498,"d":"-1409.971"},{"v":0,"d":"0.000"},null,{"v":145906.68428527337,"d":"£145,906.68"},{"v":0,"d":"£0.00"},null,{"v":-78.4036154801518,"d":"-78.404"},{"v":0,"d":"0.000"},null,{"v":36481320.38402612,"d":"£36,481,320.38"},{"v":0,"d":"£0.00"},null,{"v":-2523.6997139266964,"d":"-2523.700"},{"v":0,"d":"0.000"},null,{"v":372823.7536635575,"d":"£372,823.75"},{"v":0,"d":"£0.00"},null,{"v":-318.48547427901275,"d":"-318.485"},{"v":0,"d":"0.000"},null,{"v":4457259.584732714,"d":"£4,457,259.58"},{"v":0,"d":"£0.00"},null,{"v":-1446.3486914998246,"d":"-1446.349"},{"v":0,"d":"0.000"},null,{"v":43683596.83658272,"d":"£43,683,596.84"},{"v":0,"d":"£0.00"},null,{"v":-5776.908738588236,"d":"-5776.909"},{"v":0,"d":"0.000"},null,{"v":115555.63400736898,"d":"£115,556"},{"v":115841.39644744003,"d":"£115,841"},null,{"$f":"SUM(IF(BS996:BT996>=BS996, 1))","v":2},{"$f":"SUM(IF(BS996:BT996>=BT996, 1))","v":1},null,{"v":133444.36477490416,"d":"£133,444"},{"v":133695.8376962202,"d":"£133,696"},null,{"$f":"SUM(IF(BY996:BZ996>=BY996, 1))","v":2},{"$f":"SUM(IF(BY996:BZ996>=BZ996, 1))","v":1},null,{"v":91614.83329136319,"d":"£91,615"},{"v":95406.55659220951,"d":"£95,407"},null,{"$f":"SUM(IF(CE996:CF996>=CE996, 1))","v":2},{"$f":"SUM(IF(CE996:CF996>=CF996, 1))","v":1},null,{"v":47334.18789951656,"d":"£47,334"},{"v":48098.30265088203,"d":"£48,098"},null,{"$f":"SUM(IF(CK996:CL996>=CK996, 1))","v":2},{"$f":"SUM(IF(CK996:CL996>=CL996, 1))","v":1},null,{"$f":"AF996*WTP-AC996","v":{"v":37010.870174216514,"d":"£37,011"}},{"v":39171.834429359886,"d":"£39,172"},null,{"$f":"SUM(IF(CQ996:CR996>=CQ996, 1))","v":2},{"$f":"SUM(IF(CQ996:CR996>=CR996, 1))","v":1},null,{"v":-30425711.297926057,"d":"-£30,425,711"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW996:CX996>=CW996, 1))","v":2},{"$f":"SUM(IF(CW996:CX996>=CX996, 1))","v":1},null,{"v":-1713978.9938883092,"d":"-£1,713,979"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC996:DD996>=DC996, 1))","v":2},{"$f":"SUM(IF(DC996:DD996>=DD996, 1))","v":1},null,{"v":-86955314.66256005,"d":"-£86,955,315"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI996:DJ996>=DI996, 1))","v":2},{"$f":"SUM(IF(DI996:DJ996>=DJ996, 1))","v":1},null,{"v":-6742533.239243813,"d":"-£6,742,533"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO996:DP996>=DO996, 1))","v":2},{"$f":"SUM(IF(DO996:DP996>=DP996, 1))","v":1},null,{"v":-33384233.414729208,"d":"-£33,384,233"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU996:DV996>=DU996, 1))","v":2},{"$f":"SUM(IF(DU996:DV996>=DV996, 1))","v":1},null,{"v":-159221771.60834742,"d":"-£159,221,772"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA996:EB996>=EA996, 1))","v":2},{"$f":"SUM(IF(EA996:EB996>=EB996, 1))","v":1}]
[{"$nulls":3},981,{"v":250.38782180187954,"d":"£250.39"},{"v":219.84694939022057,"d":"£219.85"},null,{"v":5.8404139488582105,"d":"5.840"},{"v":5.85923360620294,"d":"5.859"},null,{"v":268.2265757273152,"d":"£268.23"},{"v":236.983956113101,"d":"£236.98"},null,{"v":6.708540285801596,"d":"6.709"},{"v":6.725312635471065,"d":"6.725"},null,{"v":3773.577894460207,"d":"£3,773.58"},{"v":1679.2825771338846,"d":"£1,679.28"},null,{"v":4.859284943815671,"d":"4.859"},{"v":4.966440026182305,"d":"4.966"},null,{"v":13574.116031219692,"d":"£13,574.12"},{"v":13548.798271329077,"d":"£13,548.80"},null,{"v":2.8703417655373826,"d":"2.870"},{"v":2.901611467650427,"d":"2.902"},null,{"v":51616.73822665502,"d":"£51,616.74"},{"v":51014.48664660128,"d":"£51,014.49"},null,{"v":4.540821558724688,"d":"4.541"},{"v":4.6567886159590675,"d":"4.657"},null,{"v":3300916.88443382,"d":"£3,300,916.88"},{"v":0,"d":"£0.00"},null,{"v":-2034.0651652361219,"d":"-2034.065"},{"v":0,"d":"0.000"},null,{"v":207735.71867526398,"d":"£207,735.72"},{"v":0,"d":"£0.00"},null,{"v":-111.52125383477029,"d":"-111.521"},{"v":0,"d":"0.000"},null,{"v":49528112.42464419,"d":"£49,528,112.42"},{"v":0,"d":"£0.00"},null,{"v":-2534.116808847222,"d":"-2534.117"},{"v":0,"d":"0.000"},null,{"v":223607.84016376323,"d":"£223,607.84"},{"v":0,"d":"£0.00"},null,{"v":-276.1757194266653,"d":"-276.176"},{"v":0,"d":"0.000"},null,{"v":9541343.004729679,"d":"£9,541,343.00"},{"v":0,"d":"£0.00"},null,{"v":-1837.2412907967876,"d":"-1837.241"},{"v":0,"d":"0.000"},null,{"v":62801715.87264671,"d":"£62,801,715.87"},{"v":0,"d":"£0.00"},null,{"v":-6793.120238141567,"d":"-6793.120"},{"v":0,"d":"0.000"},null,{"v":116557.89115536233,"d":"£116,558"},{"v":116964.82517466857,"d":"£116,965"},null,{"$f":"SUM(IF(BS997:BT997>=BS997, 1))","v":2},{"$f":"SUM(IF(BS997:BT997>=BT997, 1))","v":1},null,{"v":133902.57914030462,"d":"£133,903"},{"v":134269.2687533082,"d":"£134,269"},null,{"$f":"SUM(IF(BY997:BZ997>=BY997, 1))","v":2},{"$f":"SUM(IF(BY997:BZ997>=BZ997, 1))","v":1},null,{"v":93412.12098185321,"d":"£93,412"},{"v":97649.5179465122,"d":"£97,650"},null,{"$f":"SUM(IF(CE997:CF997>=CE997, 1))","v":2},{"$f":"SUM(IF(CE997:CF997>=CF997, 1))","v":1},null,{"v":43832.719279527955,"d":"£43,833"},{"v":44483.43108167947,"d":"£44,483"},null,{"$f":"SUM(IF(CK997:CL997>=CK997, 1))","v":2},{"$f":"SUM(IF(CK997:CL997>=CL997, 1))","v":1},null,{"$f":"AF997*WTP-AC997","v":{"v":39199.69294783874,"d":"£39,200"}},{"v":42121.28567258006,"d":"£42,121"},null,{"$f":"SUM(IF(CQ997:CR997>=CQ997, 1))","v":2},{"$f":"SUM(IF(CQ997:CR997>=CR997, 1))","v":1},null,{"v":-43982220.18915626,"d":"-£43,982,220"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW997:CX997>=CW997, 1))","v":2},{"$f":"SUM(IF(CW997:CX997>=CX997, 1))","v":1},null,{"v":-2438160.79537067,"d":"-£2,438,161"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC997:DD997>=DC997, 1))","v":2},{"$f":"SUM(IF(DC997:DD997>=DD997, 1))","v":1},null,{"v":-100210448.60158862,"d":"-£100,210,449"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI997:DJ997>=DI997, 1))","v":2},{"$f":"SUM(IF(DI997:DJ997>=DJ997, 1))","v":1},null,{"v":-5747122.22869707,"d":"-£5,747,122"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO997:DP997>=DO997, 1))","v":2},{"$f":"SUM(IF(DO997:DP997>=DP997, 1))","v":1},null,{"v":-46286168.820665434,"d":"-£46,286,169"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU997:DV997>=DU997, 1))","v":2},{"$f":"SUM(IF(DU997:DV997>=DV997, 1))","v":1},null,{"v":-198664120.63547805,"d":"-£198,664,121"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA997:EB997>=EA997, 1))","v":2},{"$f":"SUM(IF(EA997:EB997>=EB997, 1))","v":1}]
[{"$nulls":3},982,{"v":250.77733113146127,"d":"£250.78"},{"v":223.5459537544222,"d":"£223.55"},null,{"v":5.830786843427852,"d":"5.831"},{"v":5.850125718398715,"d":"5.850"},null,{"v":268.9109521784624,"d":"£268.91"},{"v":241.00629469434008,"d":"£241.01"},null,{"v":6.721324564992576,"d":"6.721"},{"v":6.738134927811966,"d":"6.738"},null,{"v":1727.133374087194,"d":"£1,727.13"},{"v":1097.9903913233857,"d":"£1,097.99"},null,{"v":4.961016781926504,"d":"4.961"},{"v":5.0302724695196295,"d":"5.030"},null,{"v":14698.627991401472,"d":"£14,698.63"},{"v":14656.9171086839,"d":"£14,656.92"},null,{"v":2.6722086562296754,"d":"2.672"},{"v":2.7058952855232214,"d":"2.706"},null,{"v":50393.12507684122,"d":"£50,393.13"},{"v":50337.4536584513,"d":"£50,337.45"},null,{"v":4.592802770186063,"d":"4.593"},{"v":4.622460643582635,"d":"4.622"},null,{"v":2938987.612084063,"d":"£2,938,987.61"},{"v":0,"d":"£0.00"},null,{"v":-2087.177346340656,"d":"-2087.177"},{"v":0,"d":"0.000"},null,{"v":196961.05485693424,"d":"£196,961.05"},{"v":0,"d":"£0.00"},null,{"v":-118.65355435087486,"d":"-118.654"},{"v":0,"d":"0.000"},null,{"v":15139240.85040381,"d":"£15,139,240.85"},{"v":0,"d":"£0.00"},null,{"v":-1666.5186824888572,"d":"-1666.519"},{"v":0,"d":"0.000"},null,{"v":354771.57999805955,"d":"£354,771.58"},{"v":0,"d":"£0.00"},null,{"v":-286.5213565534383,"d":"-286.521"},{"v":0,"d":"0.000"},null,{"v":885586.3851879983,"d":"£885,586.39"},{"v":0,"d":"£0.00"},null,{"v":-471.77905024218626,"d":"-471.779"},{"v":0,"d":"0.000"},null,{"v":19515547.482530866,"d":"£19,515,547.48"},{"v":0,"d":"£0.00"},null,{"v":-4630.649989976013,"d":"-4630.650"},{"v":0,"d":"0.000"},null,{"v":116364.95953742557,"d":"£116,365"},{"v":116778.96841421988,"d":"£116,779"},null,{"$f":"SUM(IF(BS998:BT998>=BS998, 1))","v":2},{"$f":"SUM(IF(BS998:BT998>=BT998, 1))","v":1},null,{"v":134157.58034767307,"d":"£134,158"},{"v":134521.692261545,"d":"£134,522"},null,{"$f":"SUM(IF(BY998:BZ998>=BY998, 1))","v":2},{"$f":"SUM(IF(BY998:BZ998>=BZ998, 1))","v":1},null,{"v":97493.20226444288,"d":"£97,493"},{"v":99507.4589990692,"d":"£99,507"},null,{"$f":"SUM(IF(CE998:CF998>=CE998, 1))","v":2},{"$f":"SUM(IF(CE998:CF998>=CF998, 1))","v":1},null,{"v":38745.545133192034,"d":"£38,746"},{"v":39460.98860178053,"d":"£39,461"},null,{"$f":"SUM(IF(CK998:CL998>=CK998, 1))","v":2},{"$f":"SUM(IF(CK998:CL998>=CL998, 1))","v":1},null,{"$f":"AF998*WTP-AC998","v":{"v":41462.930326880036,"d":"£41,463"}},{"v":42111.75921320141,"d":"£42,112"},null,{"$f":"SUM(IF(CQ998:CR998>=CQ998, 1))","v":2},{"$f":"SUM(IF(CQ998:CR998>=CR998, 1))","v":1},null,{"v":-44682534.53889719,"d":"-£44,682,535"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW998:CX998>=CW998, 1))","v":2},{"$f":"SUM(IF(CW998:CX998>=CX998, 1))","v":1},null,{"v":-2570032.141874431,"d":"-£2,570,032"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC998:DD998>=DC998, 1))","v":2},{"$f":"SUM(IF(DC998:DD998>=DD998, 1))","v":1},null,{"v":-48469614.50018095,"d":"-£48,469,615"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI998:DJ998>=DI998, 1))","v":2},{"$f":"SUM(IF(DI998:DJ998>=DJ998, 1))","v":1},null,{"v":-6085198.711066825,"d":"-£6,085,199"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO998:DP998>=DO998, 1))","v":2},{"$f":"SUM(IF(DO998:DP998>=DP998, 1))","v":1},null,{"v":-10321167.390031723,"d":"-£10,321,167"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU998:DV998>=DU998, 1))","v":2},{"$f":"SUM(IF(DU998:DV998>=DV998, 1))","v":1},null,{"v":-112128547.28205112,"d":"-£112,128,547"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA998:EB998>=EA998, 1))","v":2},{"$f":"SUM(IF(EA998:EB998>=EB998, 1))","v":1}]
[{"$nulls":3},983,{"v":283.4433629430862,"d":"£283.44"},{"v":256.9196537007203,"d":"£256.92"},null,{"v":5.869909671620755,"d":"5.870"},{"v":5.892590877501768,"d":"5.893"},null,{"v":304.2407142869328,"d":"£304.24"},{"v":277.08923238838247,"d":"£277.09"},null,{"v":6.745427590232816,"d":"6.745"},{"v":6.766137778335467,"d":"6.766"},null,{"v":2485.8994720064734,"d":"£2,485.90"},{"v":1348.3538215441754,"d":"£1,348.35"},null,{"v":4.753439885118836,"d":"4.753"},{"v":4.826991653080277,"d":"4.827"},null,{"v":13062.414644470362,"d":"£13,062.41"},{"v":13124.85404612622,"d":"£13,124.85"},null,{"v":3.112068885764455,"d":"3.112"},{"v":3.161998578549316,"d":"3.162"},null,{"v":50213.46235201551,"d":"£50,213.46"},{"v":50073.63146160212,"d":"£50,073.63"},null,{"v":4.88611733243474,"d":"4.886"},{"v":4.968168658261211,"d":"4.968"},null,{"v":2847986.4229873703,"d":"£2,847,986.42"},{"v":0,"d":"£0.00"},null,{"v":-2435.397169221293,"d":"-2435.397"},{"v":0,"d":"0.000"},null,{"v":182277.27419800116,"d":"£182,277.27"},{"v":0,"d":"£0.00"},null,{"v":-139.03464457609047,"d":"-139.035"},{"v":0,"d":"0.000"},null,{"v":26598209.738532975,"d":"£26,598,209.74"},{"v":0,"d":"£0.00"},null,{"v":-1719.7950254420496,"d":"-1719.795"},{"v":0,"d":"0.000"},null,{"v":-561494.2953272432,"d":"-£561,494.30"},{"v":0,"d":"£0.00"},null,{"v":-448.9991403290628,"d":"-448.999"},{"v":0,"d":"0.000"},null,{"v":2200805.662859444,"d":"£2,200,805.66"},{"v":0,"d":"£0.00"},null,{"v":-1291.4100882156292,"d":"-1291.410"},{"v":0,"d":"0.000"},null,{"v":31267784.803250547,"d":"£31,267,784.80"},{"v":0,"d":"£0.00"},null,{"v":-6034.636067784126,"d":"-6034.636"},{"v":0,"d":"0.000"},null,{"v":117114.75006947202,"d":"£117,115"},{"v":117594.89789633465,"d":"£117,595"},null,{"$f":"SUM(IF(BS999:BT999>=BS999, 1))","v":2},{"$f":"SUM(IF(BS999:BT999>=BT999, 1))","v":1},null,{"v":134604.3110903694,"d":"£134,604"},{"v":135045.66633432094,"d":"£135,046"},null,{"$f":"SUM(IF(BY999:BZ999>=BY999, 1))","v":2},{"$f":"SUM(IF(BY999:BZ999>=BZ999, 1))","v":1},null,{"v":92582.89823037025,"d":"£92,583"},{"v":95191.47924006135,"d":"£95,191"},null,{"$f":"SUM(IF(CE999:CF999>=CE999, 1))","v":2},{"$f":"SUM(IF(CE999:CF999>=CF999, 1))","v":1},null,{"v":49178.96307081873,"d":"£49,179"},{"v":50115.11752486011,"d":"£50,115"},null,{"$f":"SUM(IF(CK999:CL999>=CK999, 1))","v":2},{"$f":"SUM(IF(CK999:CL999>=CL999, 1))","v":1},null,{"$f":"AF999*WTP-AC999","v":{"v":47508.884296679294,"d":"£47,509"}},{"v":49289.74170362211,"d":"£49,290"},null,{"$f":"SUM(IF(CQ999:CR999>=CQ999, 1))","v":2},{"$f":"SUM(IF(CQ999:CR999>=CR999, 1))","v":1},null,{"v":-51555929.807413235,"d":"-£51,555,930"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW999:CX999>=CW999, 1))","v":2},{"$f":"SUM(IF(CW999:CX999>=CX999, 1))","v":1},null,{"v":-2962970.165719811,"d":"-£2,962,970"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC999:DD999>=DC999, 1))","v":2},{"$f":"SUM(IF(DC999:DD999>=DD999, 1))","v":1},null,{"v":-60994110.24737397,"d":"-£60,994,110"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI999:DJ999>=DI999, 1))","v":2},{"$f":"SUM(IF(DI999:DJ999>=DJ999, 1))","v":1},null,{"v":-8418488.511254014,"d":"-£8,418,489"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO999:DP999>=DO999, 1))","v":2},{"$f":"SUM(IF(DO999:DP999>=DP999, 1))","v":1},null,{"v":-28029007.427172028,"d":"-£28,029,007"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU999:DV999>=DU999, 1))","v":2},{"$f":"SUM(IF(DU999:DV999>=DV999, 1))","v":1},null,{"v":-151960506.15893307,"d":"-£151,960,506"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA999:EB999>=EA999, 1))","v":2},{"$f":"SUM(IF(EA999:EB999>=EB999, 1))","v":1}]
[{"$nulls":3},984,{"v":289.88159620161355,"d":"£289.88"},{"v":262.2429231412644,"d":"£262.24"},null,{"v":5.886329901268491,"d":"5.886"},{"v":5.902033086968691,"d":"5.902"},null,{"v":311.0317940337859,"d":"£311.03"},{"v":282.72396490685236,"d":"£282.72"},null,{"v":6.70647406407195,"d":"6.706"},{"v":6.720471752223926,"d":"6.720"},null,{"v":1809.7808372225468,"d":"£1,809.78"},{"v":1174.4686953078067,"d":"£1,174.47"},null,{"v":4.818746029980722,"d":"4.819"},{"v":4.896986772098224,"d":"4.897"},null,{"v":10575.612014509981,"d":"£10,575.61"},{"v":10568.710261481749,"d":"£10,568.71"},null,{"v":2.906522007822604,"d":"2.907"},{"v":2.9426100311862595,"d":"2.943"},null,{"v":49257.22304177515,"d":"£49,257.22"},{"v":49253.105714390265,"d":"£49,253.11"},null,{"v":4.356581013605038,"d":"4.357"},{"v":4.40579891416035,"d":"4.406"},null,{"v":2957805.367327232,"d":"£2,957,805.37"},{"v":0,"d":"£0.00"},null,{"v":-1680.5063993763983,"d":"-1680.506"},{"v":0,"d":"0.000"},null,{"v":200285.5112736174,"d":"£200,285.51"},{"v":0,"d":"£0.00"},null,{"v":-99.03741172083602,"d":"-99.037"},{"v":0,"d":"0.000"},null,{"v":14534364.219365126,"d":"£14,534,364.22"},{"v":0,"d":"£0.00"},null,{"v":-1789.9538946349978,"d":"-1789.954"},{"v":0,"d":"0.000"},null,{"v":64892.03176526758,"d":"£64,892.03"},{"v":0,"d":"£0.00"},null,{"v":-339.3087450218028,"d":"-339.309"},{"v":0,"d":"0.000"},null,{"v":64158.704219398714,"d":"£64,158.70"},{"v":0,"d":"£0.00"},null,{"v":-766.9433175563095,"d":"-766.943"},{"v":0,"d":"0.000"},null,{"v":17821505.83395064,"d":"£17,821,505.83"},{"v":0,"d":"£0.00"},null,{"v":-4675.749768310345,"d":"-4675.750"},{"v":0,"d":"0.000"},null,{"v":117436.71642916821,"d":"£117,437"},{"v":117778.41881623256,"d":"£117,778"},null,{"$f":"SUM(IF(BS1000:BT1000>=BS1000, 1))","v":2},{"$f":"SUM(IF(BS1000:BT1000>=BT1000, 1))","v":1},null,{"v":133818.4494874052,"d":"£133,818"},{"v":134126.71107957166,"d":"£134,127"},null,{"$f":"SUM(IF(BY1000:BZ1000>=BY1000, 1))","v":2},{"$f":"SUM(IF(BY1000:BZ1000>=BZ1000, 1))","v":1},null,{"v":94565.1397623919,"d":"£94,565"},{"v":96765.26674665666,"d":"£96,765"},null,{"$f":"SUM(IF(CE1000:CF1000>=CE1000, 1))","v":2},{"$f":"SUM(IF(CE1000:CF1000>=CF1000, 1))","v":1},null,{"v":47554.8281419421,"d":"£47,555"},{"v":48283.49036224344,"d":"£48,283"},null,{"$f":"SUM(IF(CK1000:CL1000>=CK1000, 1))","v":2},{"$f":"SUM(IF(CK1000:CL1000>=CL1000, 1))","v":1},null,{"$f":"AF1000*WTP-AC1000","v":{"v":37874.39723032562,"d":"£37,874"}},{"v":38862.87256881674,"d":"£38,863"},null,{"$f":"SUM(IF(CQ1000:CR1000>=CQ1000, 1))","v":2},{"$f":"SUM(IF(CQ1000:CR1000>=CR1000, 1))","v":1},null,{"v":-36567933.354855195,"d":"-£36,567,933"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1000:CX1000>=CW1000, 1))","v":2},{"$f":"SUM(IF(CW1000:CX1000>=CX1000, 1))","v":1},null,{"v":-2181033.745690338,"d":"-£2,181,034"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1000:DD1000>=DC1000, 1))","v":2},{"$f":"SUM(IF(DC1000:DD1000>=DD1000, 1))","v":1},null,{"v":-50333442.112065084,"d":"-£50,333,442"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1000:DJ1000>=DI1000, 1))","v":2},{"$f":"SUM(IF(DI1000:DJ1000>=DJ1000, 1))","v":1},null,{"v":-6851066.932201323,"d":"-£6,851,067"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1000:DP1000>=DO1000, 1))","v":2},{"$f":"SUM(IF(DO1000:DP1000>=DP1000, 1))","v":1},null,{"v":-15403025.055345587,"d":"-£15,403,025"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1000:DV1000>=DU1000, 1))","v":2},{"$f":"SUM(IF(DU1000:DV1000>=DV1000, 1))","v":1},null,{"v":-111336501.20015754,"d":"-£111,336,501"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1000:EB1000>=EA1000, 1))","v":2},{"$f":"SUM(IF(EA1000:EB1000>=EB1000, 1))","v":1}]
[{"$nulls":3},985,{"v":232.71684901084154,"d":"£232.72"},{"v":206.48682851934603,"d":"£206.49"},null,{"v":5.920501436636616,"d":"5.921"},{"v":5.938831260133057,"d":"5.939"},null,{"v":249.49059829603323,"d":"£249.49"},{"v":222.63244159637537,"d":"£222.63"},null,{"v":6.7360585751905075,"d":"6.736"},{"v":6.752066447675287,"d":"6.752"},null,{"v":2825.8720625552023,"d":"£2,825.87"},{"v":1856.886363484508,"d":"£1,856.89"},null,{"v":4.774910768887986,"d":"4.775"},{"v":4.874064394668976,"d":"4.874"},null,{"v":17074.7693092018,"d":"£17,074.77"},{"v":17083.03227536648,"d":"£17,083.03"},null,{"v":2.990908831238098,"d":"2.991"},{"v":3.036437006814212,"d":"3.036"},null,{"v":48759.22025372345,"d":"£48,759.22"},{"v":48702.43541576452,"d":"£48,702.44"},null,{"v":4.6519339598779235,"d":"4.652"},{"v":4.802361945382149,"d":"4.802"},null,{"v":2837048.737393073,"d":"£2,837,048.74"},{"v":0,"d":"£0.00"},null,{"v":-1982.560502538487,"d":"-1982.561"},{"v":0,"d":"0.000"},null,{"v":186647.70558479222,"d":"£186,647.71"},{"v":0,"d":"£0.00"},null,{"v":-111.24488936413526,"d":"-111.245"},{"v":0,"d":"0.000"},null,{"v":21994662.018919393,"d":"£21,994,662.02"},{"v":0,"d":"£0.00"},null,{"v":-2250.6529137579955,"d":"-2250.653"},{"v":0,"d":"0.000"},null,{"v":-74040.38275712517,"d":"-£74,040.38"},{"v":0,"d":"£0.00"},null,{"v":-407.95562739910133,"d":"-407.956"},{"v":0,"d":"0.000"},null,{"v":881177.3601622059,"d":"£881,177.36"},{"v":0,"d":"£0.00"},null,{"v":-2334.3156364558045,"d":"-2334.316"},{"v":0,"d":"0.000"},null,{"v":25825495.43930234,"d":"£25,825,495.44"},{"v":0,"d":"£0.00"},null,{"v":-7086.7295695155235,"d":"-7086.730"},{"v":0,"d":"0.000"},null,{"v":118177.31188372149,"d":"£118,177"},{"v":118570.13837414178,"d":"£118,570"},null,{"$f":"SUM(IF(BS1001:BT1001>=BS1001, 1))","v":2},{"$f":"SUM(IF(BS1001:BT1001>=BT1001, 1))","v":1},null,{"v":134471.68090551413,"d":"£134,472"},{"v":134818.6965119094,"d":"£134,819"},null,{"$f":"SUM(IF(BY1001:BZ1001>=BY1001, 1))","v":2},{"$f":"SUM(IF(BY1001:BZ1001>=BZ1001, 1))","v":1},null,{"v":92672.34331520452,"d":"£92,672"},{"v":95624.40152989503,"d":"£95,624"},null,{"$f":"SUM(IF(CE1001:CF1001>=CE1001, 1))","v":2},{"$f":"SUM(IF(CE1001:CF1001>=CF1001, 1))","v":1},null,{"v":42743.40731556016,"d":"£42,743"},{"v":43645.70786091776,"d":"£43,646"},null,{"$f":"SUM(IF(CK1001:CL1001>=CK1001, 1))","v":2},{"$f":"SUM(IF(CK1001:CL1001>=CL1001, 1))","v":1},null,{"$f":"AF1001*WTP-AC1001","v":{"v":44279.458943835016,"d":"£44,279"}},{"v":47344.80349187846,"d":"£47,345"},null,{"$f":"SUM(IF(CQ1001:CR1001>=CQ1001, 1))","v":2},{"$f":"SUM(IF(CQ1001:CR1001>=CR1001, 1))","v":1},null,{"v":-42488258.78816281,"d":"-£42,488,259"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1001:CX1001>=CW1001, 1))","v":2},{"$f":"SUM(IF(CW1001:CX1001>=CX1001, 1))","v":1},null,{"v":-2411545.4928674977,"d":"-£2,411,545"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1001:DD1001>=DC1001, 1))","v":2},{"$f":"SUM(IF(DC1001:DD1001>=DD1001, 1))","v":1},null,{"v":-67007720.294079304,"d":"-£67,007,720"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1001:DJ1001>=DI1001, 1))","v":2},{"$f":"SUM(IF(DI1001:DJ1001>=DJ1001, 1))","v":1},null,{"v":-8085072.165224901,"d":"-£8,085,072"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1001:DP1001>=DO1001, 1))","v":2},{"$f":"SUM(IF(DO1001:DP1001>=DP1001, 1))","v":1},null,{"v":-47567490.089278296,"d":"-£47,567,490"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1001:DV1001>=DU1001, 1))","v":2},{"$f":"SUM(IF(DU1001:DV1001>=DV1001, 1))","v":1},null,{"v":-167560086.8296128,"d":"-£167,560,087"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1001:EB1001>=EA1001, 1))","v":2},{"$f":"SUM(IF(EA1001:EB1001>=EB1001, 1))","v":1}]
[{"$nulls":3},986,{"v":238.6068245187927,"d":"£238.61"},{"v":222.19102132104615,"d":"£222.19"},null,{"v":5.881167113659576,"d":"5.881"},{"v":5.896691633280724,"d":"5.897"},null,{"v":256.4231217150949,"d":"£256.42"},{"v":239.58942364781706,"d":"£239.59"},null,{"v":6.699547198799804,"d":"6.700"},{"v":6.712437992629853,"d":"6.712"},null,{"v":2767.075435902032,"d":"£2,767.08"},{"v":1539.9372425229817,"d":"£1,539.94"},null,{"v":4.749754768628652,"d":"4.750"},{"v":4.858122551899453,"d":"4.858"},null,{"v":8883.557482310898,"d":"£8,883.56"},{"v":8921.967052712602,"d":"£8,921.97"},null,{"v":2.9426417121397073,"d":"2.943"},{"v":3.0041300552923342,"d":"3.004"},null,{"v":49294.37874643513,"d":"£49,294.38"},{"v":48827.101946697905,"d":"£48,827.10"},null,{"v":4.567314228851154,"d":"4.567"},{"v":4.674098829723502,"d":"4.674"},null,{"v":1770964.4546153597,"d":"£1,770,964.45"},{"v":0,"d":"£0.00"},null,{"v":-1674.8112835445938,"d":"-1674.811"},{"v":0,"d":"0.000"},null,{"v":116730.50384916754,"d":"£116,730.50"},{"v":0,"d":"£0.00"},null,{"v":-89.38908448895137,"d":"-89.389"},{"v":0,"d":"0.000"},null,{"v":28903912.188400462,"d":"£28,903,912.19"},{"v":0,"d":"£0.00"},null,{"v":-2552.485863948117,"d":"-2552.486"},{"v":0,"d":"0.000"},null,{"v":-357043.6848618854,"d":"-£357,043.68"},{"v":0,"d":"£0.00"},null,{"v":-571.5769373534121,"d":"-571.577"},{"v":0,"d":"0.000"},null,{"v":7506894.477540407,"d":"£7,506,894.48"},{"v":0,"d":"£0.00"},null,{"v":-1715.5157949758657,"d":"-1715.516"},{"v":0,"d":"0.000"},null,{"v":37941457.939543515,"d":"£37,941,457.94"},{"v":0,"d":"£0.00"},null,{"v":-6603.778964310941,"d":"-6603.779"},{"v":0,"d":"0.000"},null,{"v":117384.73544867271,"d":"£117,385"},{"v":117711.64164429344,"d":"£117,712"},null,{"$f":"SUM(IF(BS1002:BT1002>=BS1002, 1))","v":2},{"$f":"SUM(IF(BS1002:BT1002>=BT1002, 1))","v":1},null,{"v":133734.520854281,"d":"£133,735"},{"v":134009.17042894926,"d":"£134,009"},null,{"$f":"SUM(IF(BY1002:BZ1002>=BY1002, 1))","v":2},{"$f":"SUM(IF(BY1002:BZ1002>=BZ1002, 1))","v":1},null,{"v":92228.019936671,"d":"£92,228"},{"v":95622.51379546607,"d":"£95,623"},null,{"$f":"SUM(IF(CE1002:CF1002>=CE1002, 1))","v":2},{"$f":"SUM(IF(CE1002:CF1002>=CF1002, 1))","v":1},null,{"v":49969.27676048325,"d":"£49,969"},{"v":51160.63405313408,"d":"£51,161"},null,{"$f":"SUM(IF(CK1002:CL1002>=CK1002, 1))","v":2},{"$f":"SUM(IF(CK1002:CL1002>=CL1002, 1))","v":1},null,{"$f":"AF1002*WTP-AC1002","v":{"v":42051.905830587944,"d":"£42,052"}},{"v":44654.87464777214,"d":"£44,655"},null,{"$f":"SUM(IF(CQ1002:CR1002>=CQ1002, 1))","v":2},{"$f":"SUM(IF(CQ1002:CR1002>=CR1002, 1))","v":1},null,{"v":-35267190.125507236,"d":"-£35,267,190"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1002:CX1002>=CW1002, 1))","v":2},{"$f":"SUM(IF(CW1002:CX1002>=CX1002, 1))","v":1},null,{"v":-1904512.193628195,"d":"-£1,904,512"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1002:DD1002>=DC1002, 1))","v":2},{"$f":"SUM(IF(DC1002:DD1002>=DD1002, 1))","v":1},null,{"v":-79953629.4673628,"d":"-£79,953,629"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1002:DJ1002>=DI1002, 1))","v":2},{"$f":"SUM(IF(DI1002:DJ1002>=DJ1002, 1))","v":1},null,{"v":-11074495.062206356,"d":"-£11,074,495"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1002:DP1002>=DO1002, 1))","v":2},{"$f":"SUM(IF(DO1002:DP1002>=DP1002, 1))","v":1},null,{"v":-41817210.377057716,"d":"-£41,817,210"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1002:DV1002>=DU1002, 1))","v":2},{"$f":"SUM(IF(DU1002:DV1002>=DV1002, 1))","v":1},null,{"v":-170017037.22576234,"d":"-£170,017,037"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1002:EB1002>=EA1002, 1))","v":2},{"$f":"SUM(IF(EA1002:EB1002>=EB1002, 1))","v":1}]
[{"$nulls":3},987,{"v":261.7913869409588,"d":"£261.79"},{"v":250.59364694450989,"d":"£250.59"},null,{"v":5.733803268058157,"d":"5.734"},{"v":5.746982160981656,"d":"5.747"},null,{"v":281.69098347071423,"d":"£281.69"},{"v":270.1852577328657,"d":"£270.19"},null,{"v":6.667031510991716,"d":"6.667"},{"v":6.6780457457580935,"d":"6.678"},null,{"v":3435.832874696558,"d":"£3,435.83"},{"v":1863.6784351003364,"d":"£1,863.68"},null,{"v":4.87342918577733,"d":"4.873"},{"v":4.988675887617394,"d":"4.989"},null,{"v":15231.603496619524,"d":"£15,231.60"},{"v":15126.011730547703,"d":"£15,126.01"},null,{"v":3.0418539078733238,"d":"3.042"},{"v":3.078117274907667,"d":"3.078"},null,{"v":52283.94177947945,"d":"£52,283.94"},{"v":51901.647205341375,"d":"£51,901.65"},null,{"v":4.484942150957142,"d":"4.485"},{"v":4.632046436790133,"d":"4.632"},null,{"v":1218522.9742982448,"d":"£1,218,522.97"},{"v":0,"d":"£0.00"},null,{"v":-1434.1093656570254,"d":"-1434.109"},{"v":0,"d":"0.000"},null,{"v":78505.31379288298,"d":"£78,505.31"},{"v":0,"d":"£0.00"},null,{"v":-75.1517962642327,"d":"-75.152"},{"v":0,"d":"0.000"},null,{"v":35879627.684457436,"d":"£35,879,627.68"},{"v":0,"d":"£0.00"},null,{"v":-2630.1542963839793,"d":"-2630.154"},{"v":0,"d":"0.000"},null,{"v":914036.8680160049,"d":"£914,036.87"},{"v":0,"d":"£0.00"},null,{"v":-313.9075674256739,"d":"-313.908"},{"v":0,"d":"0.000"},null,{"v":6034159.066931187,"d":"£6,034,159.07"},{"v":0,"d":"£0.00"},null,{"v":-2321.9023239994517,"d":"-2321.902"},{"v":0,"d":"0.000"},null,{"v":44124851.90749576,"d":"£44,124,851.91"},{"v":0,"d":"£0.00"},null,{"v":-6775.225349730363,"d":"-6775.225"},{"v":0,"d":"0.000"},null,{"v":114414.27397422219,"d":"£114,414"},{"v":114689.0495726886,"d":"£114,689"},null,{"$f":"SUM(IF(BS1003:BT1003>=BS1003, 1))","v":2},{"$f":"SUM(IF(BS1003:BT1003>=BT1003, 1))","v":1},null,{"v":133058.93923636363,"d":"£133,059"},{"v":133290.729657429,"d":"£133,291"},null,{"$f":"SUM(IF(BY1003:BZ1003>=BY1003, 1))","v":2},{"$f":"SUM(IF(BY1003:BZ1003>=BZ1003, 1))","v":1},null,{"v":94032.75084085004,"d":"£94,033"},{"v":97909.83931724755,"d":"£97,910"},null,{"$f":"SUM(IF(CE1003:CF1003>=CE1003, 1))","v":2},{"$f":"SUM(IF(CE1003:CF1003>=CF1003, 1))","v":1},null,{"v":45605.47466084695,"d":"£45,605"},{"v":46436.33376760564,"d":"£46,436"},null,{"$f":"SUM(IF(CK1003:CL1003>=CK1003, 1))","v":2},{"$f":"SUM(IF(CK1003:CL1003>=CL1003, 1))","v":1},null,{"$f":"AF1003*WTP-AC1003","v":{"v":37414.9012396634,"d":"£37,415"}},{"v":40739.28153046129,"d":"£40,739"},null,{"$f":"SUM(IF(CQ1003:CR1003>=CQ1003, 1))","v":2},{"$f":"SUM(IF(CQ1003:CR1003>=CR1003, 1))","v":1},null,{"v":-29900710.287438754,"d":"-£29,900,710"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1003:CX1003>=CW1003, 1))","v":2},{"$f":"SUM(IF(CW1003:CX1003>=CX1003, 1))","v":1},null,{"v":-1581541.2390775369,"d":"-£1,581,541"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1003:DD1003>=DC1003, 1))","v":2},{"$f":"SUM(IF(DC1003:DD1003>=DD1003, 1))","v":1},null,{"v":-88482713.61213702,"d":"-£88,482,714"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1003:DJ1003>=DI1003, 1))","v":2},{"$f":"SUM(IF(DI1003:DJ1003>=DJ1003, 1))","v":1},null,{"v":-7192188.216529483,"d":"-£7,192,188"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1003:DP1003>=DO1003, 1))","v":2},{"$f":"SUM(IF(DO1003:DP1003>=DP1003, 1))","v":1},null,{"v":-52472205.546920225,"d":"-£52,472,206"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1003:DV1003>=DU1003, 1))","v":2},{"$f":"SUM(IF(DU1003:DV1003>=DV1003, 1))","v":1},null,{"v":-179629358.902103,"d":"-£179,629,359"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1003:EB1003>=EA1003, 1))","v":2},{"$f":"SUM(IF(EA1003:EB1003>=EB1003, 1))","v":1}]
[{"$nulls":3},988,{"v":299.6218025413058,"d":"£299.62"},{"v":275.81619797831365,"d":"£275.82"},null,{"v":5.767143889538149,"d":"5.767"},{"v":5.783076443424844,"d":"5.783"},null,{"v":321.80737750890853,"d":"£321.81"},{"v":297.4139732480729,"d":"£297.41"},null,{"v":6.743558269501636,"d":"6.744"},{"v":6.757381940067,"d":"6.757"},null,{"v":2310.468675888489,"d":"£2,310.47"},{"v":1710.4122879484441,"d":"£1,710.41"},null,{"v":4.717193337624432,"d":"4.717"},{"v":4.774533063827013,"d":"4.775"},null,{"v":13139.198681375921,"d":"£13,139.20"},{"v":13150.30950873922,"d":"£13,150.31"},null,{"v":2.9530159479870073,"d":"2.953"},{"v":3.0022529945329657,"d":"3.002"},null,{"v":51046.63507064127,"d":"£51,046.64"},{"v":50916.229133870205,"d":"£50,916.23"},null,{"v":4.309240700999305,"d":"4.309"},{"v":4.402728932676623,"d":"4.403"},null,{"v":2572103.314716252,"d":"£2,572,103.31"},{"v":0,"d":"£0.00"},null,{"v":-1721.4507010492296,"d":"-1721.451"},{"v":0,"d":"0.000"},null,{"v":166584.62538608318,"d":"£166,584.63"},{"v":0,"d":"£0.00"},null,{"v":-94.40301804406023,"d":"-94.403"},{"v":0,"d":"0.000"},null,{"v":13858313.73027759,"d":"£13,858,313.73"},{"v":0,"d":"£0.00"},null,{"v":-1324.2620708555407,"d":"-1324.262"},{"v":0,"d":"0.000"},null,{"v":-104241.80508854683,"d":"-£104,241.81"},{"v":0,"d":"£0.00"},null,{"v":-461.9420715808852,"d":"-461.942"},{"v":0,"d":"0.000"},null,{"v":2052489.7593003185,"d":"£2,052,489.76"},{"v":0,"d":"£0.00"},null,{"v":-1471.4333019182493,"d":"-1471.433"},{"v":0,"d":"0.000"},null,{"v":18545249.624591697,"d":"£18,545,249.62"},{"v":0,"d":"£0.00"},null,{"v":-5073.491163447965,"d":"-5073.491"},{"v":0,"d":"0.000"},null,{"v":115043.25598822166,"d":"£115,043"},{"v":115385.71267051857,"d":"£115,386"},null,{"$f":"SUM(IF(BS1004:BT1004>=BS1004, 1))","v":2},{"$f":"SUM(IF(BS1004:BT1004>=BT1004, 1))","v":1},null,{"v":134549.35801252382,"d":"£134,549"},{"v":134850.22482809192,"d":"£134,850"},null,{"$f":"SUM(IF(BY1004:BZ1004>=BY1004, 1))","v":2},{"$f":"SUM(IF(BY1004:BZ1004>=BZ1004, 1))","v":1},null,{"v":92033.39807660015,"d":"£92,033"},{"v":93780.2489885918,"d":"£93,780"},null,{"$f":"SUM(IF(CE1004:CF1004>=CE1004, 1))","v":2},{"$f":"SUM(IF(CE1004:CF1004>=CF1004, 1))","v":1},null,{"v":45921.12027836422,"d":"£45,921"},{"v":46894.750381920094,"d":"£46,895"},null,{"$f":"SUM(IF(CK1004:CL1004>=CK1004, 1))","v":2},{"$f":"SUM(IF(CK1004:CL1004>=CL1004, 1))","v":1},null,{"$f":"AF1004*WTP-AC1004","v":{"v":35138.17894934482,"d":"£35,138"}},{"v":37138.34951966225,"d":"£37,138"},null,{"$f":"SUM(IF(CQ1004:CR1004>=CQ1004, 1))","v":2},{"$f":"SUM(IF(CQ1004:CR1004>=CR1004, 1))","v":1},null,{"v":-37001117.33570084,"d":"-£37,001,117"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1004:CX1004>=CW1004, 1))","v":2},{"$f":"SUM(IF(CW1004:CX1004>=CX1004, 1))","v":1},null,{"v":-2054644.986267288,"d":"-£2,054,645"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1004:DD1004>=DC1004, 1))","v":2},{"$f":"SUM(IF(DC1004:DD1004>=DD1004, 1))","v":1},null,{"v":-40343555.147388406,"d":"-£40,343,555"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1004:DJ1004>=DI1004, 1))","v":2},{"$f":"SUM(IF(DI1004:DJ1004>=DJ1004, 1))","v":1},null,{"v":-9134599.626529159,"d":"-£9,134,600"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1004:DP1004>=DO1004, 1))","v":2},{"$f":"SUM(IF(DO1004:DP1004>=DP1004, 1))","v":1},null,{"v":-31481155.797665305,"d":"-£31,481,156"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1004:DV1004>=DU1004, 1))","v":2},{"$f":"SUM(IF(DU1004:DV1004>=DV1004, 1))","v":1},null,{"v":-120015072.89355099,"d":"-£120,015,073"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1004:EB1004>=EA1004, 1))","v":2},{"$f":"SUM(IF(EA1004:EB1004>=EB1004, 1))","v":1}]
[{"$nulls":3},989,{"v":254.20446187271037,"d":"£254.20"},{"v":226.8560009784811,"d":"£226.86"},null,{"v":5.768015790244365,"d":"5.768"},{"v":5.785133472897313,"d":"5.785"},null,{"v":272.605193911184,"d":"£272.61"},{"v":244.54734338081266,"d":"£244.55"},null,{"v":6.747052615090566,"d":"6.747"},{"v":6.761646696150691,"d":"6.762"},null,{"v":2769.42480964686,"d":"£2,769.42"},{"v":1177.4213609495134,"d":"£1,177.42"},null,{"v":4.563611317872722,"d":"4.564"},{"v":4.695991240177472,"d":"4.696"},null,{"v":12520.594564343004,"d":"£12,520.59"},{"v":12525.14516983199,"d":"£12,525.15"},null,{"v":2.8269454673899785,"d":"2.827"},{"v":2.8617131322271754,"d":"2.862"},null,{"v":49707.75953466035,"d":"£49,707.76"},{"v":49519.64581643464,"d":"£49,519.65"},null,{"v":4.212524094861053,"d":"4.213"},{"v":4.272108885350175,"d":"4.272"},null,{"v":2940516.9234958882,"d":"£2,940,516.92"},{"v":0,"d":"£0.00"},null,{"v":-1840.4997534119825,"d":"-1840.500"},{"v":0,"d":"0.000"},null,{"v":192092.69383916268,"d":"£192,092.69"},{"v":0,"d":"£0.00"},null,{"v":-99.91557770656266,"d":"-99.916"},{"v":0,"d":"0.000"},null,{"v":36374844.44138518,"d":"£36,374,844.44"},{"v":0,"d":"£0.00"},null,{"v":-3024.6788001232353,"d":"-3024.679"},{"v":0,"d":"0.000"},null,{"v":-41754.461953937185,"d":"-£41,754.46"},{"v":0,"d":"£0.00"},null,{"v":-319.01362185437006,"d":"-319.014"},{"v":0,"d":"0.000"},null,{"v":3013448.9639656567,"d":"£3,013,448.96"},{"v":0,"d":"£0.00"},null,{"v":-954.5062787612,"d":"-954.506"},{"v":0,"d":"0.000"},null,{"v":42479148.56073195,"d":"£42,479,148.56"},{"v":0,"d":"£0.00"},null,{"v":-6238.61403185735,"d":"-6238.614"},{"v":0,"d":"0.000"},null,{"v":115106.11134301459,"d":"£115,106"},{"v":115475.81345696778,"d":"£115,476"},null,{"$f":"SUM(IF(BS1005:BT1005>=BS1005, 1))","v":2},{"$f":"SUM(IF(BS1005:BT1005>=BT1005, 1))","v":1},null,{"v":134668.44710790014,"d":"£134,668"},{"v":134988.386579633,"d":"£134,988"},null,{"$f":"SUM(IF(BY1005:BZ1005>=BY1005, 1))","v":2},{"$f":"SUM(IF(BY1005:BZ1005>=BZ1005, 1))","v":1},null,{"v":88502.80154780757,"d":"£88,503"},{"v":92742.40344259991,"d":"£92,742"},null,{"$f":"SUM(IF(CE1005:CF1005>=CE1005, 1))","v":2},{"$f":"SUM(IF(CE1005:CF1005>=CF1005, 1))","v":1},null,{"v":44018.31478345657,"d":"£44,018"},{"v":44709.117474711515,"d":"£44,709"},null,{"$f":"SUM(IF(CK1005:CL1005>=CK1005, 1))","v":2},{"$f":"SUM(IF(CK1005:CL1005>=CL1005, 1))","v":1},null,{"$f":"AF1005*WTP-AC1005","v":{"v":34542.722362560715,"d":"£34,543"}},{"v":35922.53189056885,"d":"£35,923"},null,{"$f":"SUM(IF(CQ1005:CR1005>=CQ1005, 1))","v":2},{"$f":"SUM(IF(CQ1005:CR1005>=CR1005, 1))","v":1},null,{"v":-39750511.99173554,"d":"-£39,750,512"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1005:CX1005>=CW1005, 1))","v":2},{"$f":"SUM(IF(CW1005:CX1005>=CX1005, 1))","v":1},null,{"v":-2190404.2479704157,"d":"-£2,190,404"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1005:DD1005>=DC1005, 1))","v":2},{"$f":"SUM(IF(DC1005:DD1005>=DD1005, 1))","v":1},null,{"v":-96868420.44384989,"d":"-£96,868,420"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1005:DJ1005>=DI1005, 1))","v":2},{"$f":"SUM(IF(DI1005:DJ1005>=DJ1005, 1))","v":1},null,{"v":-6338517.975133464,"d":"-£6,338,518"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1005:DP1005>=DO1005, 1))","v":2},{"$f":"SUM(IF(DO1005:DP1005>=DP1005, 1))","v":1},null,{"v":-22103574.539189655,"d":"-£22,103,575"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1005:DV1005>=DU1005, 1))","v":2},{"$f":"SUM(IF(DU1005:DV1005>=DV1005, 1))","v":1},null,{"v":-167251429.19787896,"d":"-£167,251,429"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1005:EB1005>=EA1005, 1))","v":2},{"$f":"SUM(IF(EA1005:EB1005>=EB1005, 1))","v":1}]
[{"$nulls":3},990,{"v":250.28111336027888,"d":"£250.28"},{"v":236.00872466550877,"d":"£236.01"},null,{"v":5.880509019919241,"d":"5.881"},{"v":5.900043222257682,"d":"5.900"},null,{"v":269.19342679129744,"d":"£269.19"},{"v":254.54670807311086,"d":"£254.55"},null,{"v":6.719727791962907,"d":"6.720"},{"v":6.736821894401334,"d":"6.737"},null,{"v":1771.2529078299372,"d":"£1,771.25"},{"v":1256.511174755469,"d":"£1,256.51"},null,{"v":5.0694634500493745,"d":"5.069"},{"v":5.126346651808089,"d":"5.126"},null,{"v":13058.241568437374,"d":"£13,058.24"},{"v":13053.63918902032,"d":"£13,053.64"},null,{"v":2.9915038346775216,"d":"2.992"},{"v":3.0409985209280443,"d":"3.041"},null,{"v":49977.36841674787,"d":"£49,977.37"},{"v":49868.27256123147,"d":"£49,868.27"},null,{"v":4.410931927609532,"d":"4.411"},{"v":4.504091479681444,"d":"4.504"},null,{"v":1525075.04331303,"d":"£1,525,075.04"},{"v":0,"d":"£0.00"},null,{"v":-2087.3257528572594,"d":"-2087.326"},{"v":0,"d":"0.000"},null,{"v":92544.33517413276,"d":"£92,544.34"},{"v":0,"d":"£0.00"},null,{"v":-108.00796929338969,"d":"-108.008"},{"v":0,"d":"0.000"},null,{"v":11847113.184281308,"d":"£11,847,113.18"},{"v":0,"d":"£0.00"},null,{"v":-1309.2035990450925,"d":"-1309.204"},{"v":0,"d":"0.000"},null,{"v":41937.115831773015,"d":"£41,937.12"},{"v":0,"d":"£0.00"},null,{"v":-450.99810386210964,"d":"-450.998"},{"v":0,"d":"0.000"},null,{"v":1706759.9127304044,"d":"£1,706,759.91"},{"v":0,"d":"£0.00"},null,{"v":-1457.442981785432,"d":"-1457.443"},{"v":0,"d":"0.000"},null,{"v":15213429.59133065,"d":"£15,213,429.59"},{"v":0,"d":"£0.00"},null,{"v":-5412.978406843283,"d":"-5412.978"},{"v":0,"d":"0.000"},null,{"v":117359.89928502454,"d":"£117,360"},{"v":117764.85572048814,"d":"£117,765"},null,{"$f":"SUM(IF(BS1006:BT1006>=BS1006, 1))","v":2},{"$f":"SUM(IF(BS1006:BT1006>=BT1006, 1))","v":1},null,{"v":134125.36241246684,"d":"£134,125"},{"v":134481.89117995356,"d":"£134,482"},null,{"$f":"SUM(IF(BY1006:BZ1006>=BY1006, 1))","v":2},{"$f":"SUM(IF(BY1006:BZ1006>=BZ1006, 1))","v":1},null,{"v":99618.01609315755,"d":"£99,618"},{"v":101270.42186140631,"d":"£101,270"},null,{"$f":"SUM(IF(CE1006:CF1006>=CE1006, 1))","v":2},{"$f":"SUM(IF(CE1006:CF1006>=CF1006, 1))","v":1},null,{"v":46771.83512511305,"d":"£46,772"},{"v":47766.33122954056,"d":"£47,766"},null,{"$f":"SUM(IF(CK1006:CL1006>=CK1006, 1))","v":2},{"$f":"SUM(IF(CK1006:CL1006>=CL1006, 1))","v":1},null,{"$f":"AF1006*WTP-AC1006","v":{"v":38241.27013544276,"d":"£38,241"}},{"v":40213.55703239741,"d":"£40,214"},null,{"$f":"SUM(IF(CQ1006:CR1006>=CQ1006, 1))","v":2},{"$f":"SUM(IF(CQ1006:CR1006>=CR1006, 1))","v":1},null,{"v":-43271590.10045821,"d":"-£43,271,590"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1006:CX1006>=CW1006, 1))","v":2},{"$f":"SUM(IF(CW1006:CX1006>=CX1006, 1))","v":1},null,{"v":-2252703.7210419266,"d":"-£2,252,704"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1006:DD1006>=DC1006, 1))","v":2},{"$f":"SUM(IF(DC1006:DD1006>=DD1006, 1))","v":1},null,{"v":-38031185.16518316,"d":"-£38,031,185"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1006:DJ1006>=DI1006, 1))","v":2},{"$f":"SUM(IF(DI1006:DJ1006>=DJ1006, 1))","v":1},null,{"v":-9061899.193073967,"d":"-£9,061,899"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1006:DP1006>=DO1006, 1))","v":2},{"$f":"SUM(IF(DO1006:DP1006>=DP1006, 1))","v":1},null,{"v":-30855619.548439045,"d":"-£30,855,620"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1006:DV1006>=DU1006, 1))","v":2},{"$f":"SUM(IF(DU1006:DV1006>=DV1006, 1))","v":1},null,{"v":-123472997.72819631,"d":"-£123,472,998"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1006:EB1006>=EA1006, 1))","v":2},{"$f":"SUM(IF(EA1006:EB1006>=EB1006, 1))","v":1}]
[{"$nulls":3},991,{"v":211.71497677273845,"d":"£211.71"},{"v":198.25679720644533,"d":"£198.26"},null,{"v":5.756499383129253,"d":"5.756"},{"v":5.774461186958391,"d":"5.774"},null,{"v":227.61564028163087,"d":"£227.62"},{"v":213.84661765823023,"d":"£213.85"},null,{"v":6.688337277445678,"d":"6.688"},{"v":6.705083339931477,"d":"6.705"},null,{"v":1687.4727380559416,"d":"£1,687.47"},{"v":1259.903341697201,"d":"£1,259.90"},null,{"v":4.722126446168714,"d":"4.722"},{"v":4.7667305062995755,"d":"4.767"},null,{"v":15675.566572029567,"d":"£15,675.57"},{"v":15679.827322095602,"d":"£15,679.83"},null,{"v":3.142507939582583,"d":"3.143"},{"v":3.1870465578431277,"d":"3.187"},null,{"v":50607.12533357646,"d":"£50,607.13"},{"v":49938.14047960032,"d":"£49,938.14"},null,{"v":3.9358513879796995,"d":"3.936"},{"v":4.030000104779049,"d":"4.030"},null,{"v":1451824.0785976346,"d":"£1,451,824.08"},{"v":0,"d":"£0.00"},null,{"v":-1937.6602285425183,"d":"-1937.660"},{"v":0,"d":"0.000"},null,{"v":96393.26182429088,"d":"£96,393.26"},{"v":0,"d":"£0.00"},null,{"v":-117.23472535924247,"d":"-117.235"},{"v":0,"d":"0.000"},null,{"v":9806821.316307452,"d":"£9,806,821.32"},{"v":0,"d":"£0.00"},null,{"v":-1023.0480745590717,"d":"-1023.048"},{"v":0,"d":"0.000"},null,{"v":-38187.26423668791,"d":"-£38,187.26"},{"v":0,"d":"£0.00"},null,{"v":-399.18041609876707,"d":"-399.180"},{"v":0,"d":"0.000"},null,{"v":10590459.804228807,"d":"£10,590,459.80"},{"v":0,"d":"£0.00"},null,{"v":-1490.4346413181815,"d":"-1490.435"},{"v":0,"d":"0.000"},null,{"v":21907311.196721494,"d":"£21,907,311.20"},{"v":0,"d":"£0.00"},null,{"v":-4967.558085877781,"d":"-4967.558"},{"v":0,"d":"0.000"},null,{"v":114918.2726858123,"d":"£114,918"},{"v":115290.96694196136,"d":"£115,291"},null,{"$f":"SUM(IF(BS1007:BT1007>=BS1007, 1))","v":2},{"$f":"SUM(IF(BS1007:BT1007>=BT1007, 1))","v":1},null,{"v":133539.1299086319,"d":"£133,539"},{"v":133887.8201809713,"d":"£133,888"},null,{"$f":"SUM(IF(BY1007:BZ1007>=BY1007, 1))","v":2},{"$f":"SUM(IF(BY1007:BZ1007>=BZ1007, 1))","v":1},null,{"v":92755.05618531833,"d":"£92,755"},{"v":94074.70678429432,"d":"£94,075"},null,{"$f":"SUM(IF(CE1007:CF1007>=CE1007, 1))","v":2},{"$f":"SUM(IF(CE1007:CF1007>=CF1007, 1))","v":1},null,{"v":47174.59221962209,"d":"£47,175"},{"v":48061.10383476695,"d":"£48,061"},null,{"$f":"SUM(IF(CK1007:CL1007>=CK1007, 1))","v":2},{"$f":"SUM(IF(CK1007:CL1007>=CL1007, 1))","v":1},null,{"$f":"AF1007*WTP-AC1007","v":{"v":28109.90242601752,"d":"£28,110"}},{"v":30661.861615980655,"d":"£30,662"},null,{"$f":"SUM(IF(CQ1007:CR1007>=CQ1007, 1))","v":2},{"$f":"SUM(IF(CQ1007:CR1007>=CR1007, 1))","v":1},null,{"v":-40205028.649448,"d":"-£40,205,029"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1007:CX1007>=CW1007, 1))","v":2},{"$f":"SUM(IF(CW1007:CX1007>=CX1007, 1))","v":1},null,{"v":-2441087.7690091403,"d":"-£2,441,088"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1007:DD1007>=DC1007, 1))","v":2},{"$f":"SUM(IF(DC1007:DD1007>=DD1007, 1))","v":1},null,{"v":-30267782.807488885,"d":"-£30,267,783"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1007:DJ1007>=DI1007, 1))","v":2},{"$f":"SUM(IF(DI1007:DJ1007>=DJ1007, 1))","v":1},null,{"v":-7945421.057738653,"d":"-£7,945,421"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1007:DP1007>=DO1007, 1))","v":2},{"$f":"SUM(IF(DO1007:DP1007>=DP1007, 1))","v":1},null,{"v":-40399152.630592436,"d":"-£40,399,153"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1007:DV1007>=DU1007, 1))","v":2},{"$f":"SUM(IF(DU1007:DV1007>=DV1007, 1))","v":1},null,{"v":-121258472.91427712,"d":"-£121,258,473"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1007:EB1007>=EA1007, 1))","v":2},{"$f":"SUM(IF(EA1007:EB1007>=EB1007, 1))","v":1}]
[{"$nulls":3},992,{"v":307.2503278472048,"d":"£307.25"},{"v":263.8059906033291,"d":"£263.81"},null,{"v":5.844038141238603,"d":"5.844"},{"v":5.861931062814032,"d":"5.862"},null,{"v":328.8943607666655,"d":"£328.89"},{"v":284.4458999146938,"d":"£284.45"},null,{"v":6.701521722818419,"d":"6.702"},{"v":6.716945710020823,"d":"6.717"},null,{"v":1728.213375725822,"d":"£1,728.21"},{"v":1207.8512144889114,"d":"£1,207.85"},null,{"v":4.911379907203247,"d":"4.911"},{"v":4.958892588737153,"d":"4.959"},null,{"v":10113.18341958659,"d":"£10,113.18"},{"v":10223.258778945228,"d":"£10,223.26"},null,{"v":2.8905291098721975,"d":"2.891"},{"v":2.98220774667017,"d":"2.982"},null,{"v":49197.26494612989,"d":"£49,197.26"},{"v":49003.4376367793,"d":"£49,003.44"},null,{"v":4.46456377391107,"d":"4.465"},{"v":4.565966264569996,"d":"4.566"},null,{"v":4646653.581126151,"d":"£4,646,653.58"},{"v":0,"d":"£0.00"},null,{"v":-1913.7639883549493,"d":"-1913.764"},{"v":0,"d":"0.000"},null,{"v":310004.6159415643,"d":"£310,004.62"},{"v":0,"d":"£0.00"},null,{"v":-107.57419126149324,"d":"-107.574"},{"v":0,"d":"0.000"},null,{"v":12156101.822201133,"d":"£12,156,101.82"},{"v":0,"d":"£0.00"},null,{"v":-1109.9365741718887,"d":"-1109.937"},{"v":0,"d":"0.000"},null,{"v":-969307.3648669177,"d":"-£969,307.36"},{"v":0,"d":"£0.00"},null,{"v":-807.3085417754813,"d":"-807.309"},{"v":0,"d":"0.000"},null,{"v":3159294.89338828,"d":"£3,159,294.89"},{"v":0,"d":"£0.00"},null,{"v":-1652.8133831550629,"d":"-1652.813"},{"v":0,"d":"0.000"},null,{"v":19302747.54779021,"d":"£19,302,747.55"},{"v":0,"d":"£0.00"},null,{"v":-5591.396678718876,"d":"-5591.397"},{"v":0,"d":"0.000"},null,{"v":116573.51249692487,"d":"£116,574"},{"v":116974.81526567732,"d":"£116,975"},null,{"$f":"SUM(IF(BS1008:BT1008>=BS1008, 1))","v":2},{"$f":"SUM(IF(BS1008:BT1008>=BT1008, 1))","v":1},null,{"v":133701.54009560173,"d":"£133,702"},{"v":134054.4683005018,"d":"£134,054"},null,{"$f":"SUM(IF(BY1008:BZ1008>=BY1008, 1))","v":2},{"$f":"SUM(IF(BY1008:BZ1008>=BZ1008, 1))","v":1},null,{"v":96499.3847683391,"d":"£96,499"},{"v":97970.00056025415,"d":"£97,970"},null,{"$f":"SUM(IF(CE1008:CF1008>=CE1008, 1))","v":2},{"$f":"SUM(IF(CE1008:CF1008>=CF1008, 1))","v":1},null,{"v":47697.39877785736,"d":"£47,697"},{"v":49420.89615445817,"d":"£49,421"},null,{"$f":"SUM(IF(CK1008:CL1008>=CK1008, 1))","v":2},{"$f":"SUM(IF(CK1008:CL1008>=CL1008, 1))","v":1},null,{"$f":"AF1008*WTP-AC1008","v":{"v":40094.01053209151,"d":"£40,094"}},{"v":42315.887654620616,"d":"£42,316"},null,{"$f":"SUM(IF(CQ1008:CR1008>=CQ1008, 1))","v":2},{"$f":"SUM(IF(CQ1008:CR1008>=CR1008, 1))","v":1},null,{"v":-42921933.34822514,"d":"-£42,921,933"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1008:CX1008>=CW1008, 1))","v":2},{"$f":"SUM(IF(CW1008:CX1008>=CX1008, 1))","v":1},null,{"v":-2461488.441171429,"d":"-£2,461,488"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1008:DD1008>=DC1008, 1))","v":2},{"$f":"SUM(IF(DC1008:DD1008>=DD1008, 1))","v":1},null,{"v":-34354833.30563891,"d":"-£34,354,833"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1008:DJ1008>=DI1008, 1))","v":2},{"$f":"SUM(IF(DI1008:DJ1008>=DJ1008, 1))","v":1},null,{"v":-15176863.470642708,"d":"-£15,176,863"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1008:DP1008>=DO1008, 1))","v":2},{"$f":"SUM(IF(DO1008:DP1008>=DP1008, 1))","v":1},null,{"v":-36215562.556489535,"d":"-£36,215,563"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1008:DV1008>=DU1008, 1))","v":2},{"$f":"SUM(IF(DU1008:DV1008>=DV1008, 1))","v":1},null,{"v":-131130681.12216772,"d":"-£131,130,681"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1008:EB1008>=EA1008, 1))","v":2},{"$f":"SUM(IF(EA1008:EB1008>=EB1008, 1))","v":1}]
[{"$nulls":3},993,{"v":311.8049394769473,"d":"£311.80"},{"v":286.65524257571167,"d":"£286.66"},null,{"v":5.893905143910792,"d":"5.894"},{"v":5.910993388187239,"d":"5.911"},null,{"v":334.8624279381212,"d":"£334.86"},{"v":309.11058921078444,"d":"£309.11"},null,{"v":6.681666362184185,"d":"6.682"},{"v":6.696672739841792,"d":"6.697"},null,{"v":1973.0291547218296,"d":"£1,973.03"},{"v":1490.6693580068952,"d":"£1,490.67"},null,{"v":4.951753033011107,"d":"4.952"},{"v":5.003359973446509,"d":"5.003"},null,{"v":11294.854907742483,"d":"£11,294.85"},{"v":11309.706181880214,"d":"£11,309.71"},null,{"v":3.130898793347878,"d":"3.131"},{"v":3.2009776932090004,"d":"3.201"},null,{"v":50172.35514660309,"d":"£50,172.36"},{"v":50162.98325804563,"d":"£50,162.98"},null,{"v":5.074931641437673,"d":"5.075"},{"v":5.129976479464075,"d":"5.130"},null,{"v":2689120.150928324,"d":"£2,689,120.15"},{"v":0,"d":"£0.00"},null,{"v":-1827.1529159272802,"d":"-1827.153"},{"v":0,"d":"0.000"},null,{"v":183084.89792426678,"d":"£183,084.90"},{"v":0,"d":"£0.00"},null,{"v":-106.68912425035688,"d":"-106.689"},{"v":0,"d":"0.000"},null,{"v":11090702.093742758,"d":"£11,090,702.09"},{"v":0,"d":"£0.00"},null,{"v":-1186.577335500503,"d":"-1186.577"},{"v":0,"d":"0.000"},null,{"v":-135014.3942470069,"d":"-£135,014.39"},{"v":0,"d":"£0.00"},null,{"v":-637.094172964463,"d":"-637.094"},{"v":0,"d":"0.000"},null,{"v":144126.15430693992,"d":"£144,126.15"},{"v":0,"d":"£0.00"},null,{"v":-846.5103666726517,"d":"-846.510"},{"v":0,"d":"0.000"},null,{"v":13972018.902655283,"d":"£13,972,018.90"},{"v":0,"d":"£0.00"},null,{"v":-4604.023915315255,"d":"-4604.024"},{"v":0,"d":"0.000"},null,{"v":117566.29793873889,"d":"£117,566"},{"v":117933.21252116907,"d":"£117,933"},null,{"$f":"SUM(IF(BS1009:BT1009>=BS1009, 1))","v":2},{"$f":"SUM(IF(BS1009:BT1009>=BT1009, 1))","v":1},null,{"v":133298.46481574557,"d":"£133,298"},{"v":133624.34420762505,"d":"£133,624"},null,{"$f":"SUM(IF(BY1009:BZ1009>=BY1009, 1))","v":2},{"$f":"SUM(IF(BY1009:BZ1009>=BZ1009, 1))","v":1},null,{"v":97062.0315055003,"d":"£97,062"},{"v":98576.53011092328,"d":"£98,577"},null,{"$f":"SUM(IF(CE1009:CF1009>=CE1009, 1))","v":2},{"$f":"SUM(IF(CE1009:CF1009>=CF1009, 1))","v":1},null,{"v":51323.12095921507,"d":"£51,323"},{"v":52709.84768229979,"d":"£52,710"},null,{"$f":"SUM(IF(CK1009:CL1009>=CK1009, 1))","v":2},{"$f":"SUM(IF(CK1009:CL1009>=CL1009, 1))","v":1},null,{"$f":"AF1009*WTP-AC1009","v":{"v":51326.277682150365,"d":"£51,326"}},{"v":52436.54633123586,"d":"£52,437"},null,{"$f":"SUM(IF(CQ1009:CR1009>=CQ1009, 1))","v":2},{"$f":"SUM(IF(CQ1009:CR1009>=CR1009, 1))","v":1},null,{"v":-39232178.46947393,"d":"-£39,232,178"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1009:CX1009>=CW1009, 1))","v":2},{"$f":"SUM(IF(CW1009:CX1009>=CX1009, 1))","v":1},null,{"v":-2316867.3829314043,"d":"-£2,316,867"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1009:DD1009>=DC1009, 1))","v":2},{"$f":"SUM(IF(DC1009:DD1009>=DD1009, 1))","v":1},null,{"v":-34822248.803752825,"d":"-£34,822,249"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1009:DJ1009>=DI1009, 1))","v":2},{"$f":"SUM(IF(DI1009:DJ1009>=DJ1009, 1))","v":1},null,{"v":-12606869.065042254,"d":"-£12,606,869"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1009:DP1009>=DO1009, 1))","v":2},{"$f":"SUM(IF(DO1009:DP1009>=DP1009, 1))","v":1},null,{"v":-17074333.487759974,"d":"-£17,074,333"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1009:DV1009>=DU1009, 1))","v":2},{"$f":"SUM(IF(DU1009:DV1009>=DV1009, 1))","v":1},null,{"v":-106052497.2089604,"d":"-£106,052,497"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1009:EB1009>=EA1009, 1))","v":2},{"$f":"SUM(IF(EA1009:EB1009>=EB1009, 1))","v":1}]
[{"$nulls":3},994,{"v":240.86668654768792,"d":"£240.87"},{"v":212.3183879972819,"d":"£212.32"},null,{"v":5.868549697722061,"d":"5.869"},{"v":5.888559623769739,"d":"5.889"},null,{"v":258.1467456225251,"d":"£258.15"},{"v":228.93032725969027,"d":"£228.93"},null,{"v":6.72162654467018,"d":"6.722"},{"v":6.739761833754502,"d":"6.740"},null,{"v":2583.7767974515655,"d":"£2,583.78"},{"v":1224.2067049289594,"d":"£1,224.21"},null,{"v":4.882099673348935,"d":"4.882"},{"v":5.005098336627193,"d":"5.005"},null,{"v":11096.549037162515,"d":"£11,096.55"},{"v":11105.468849331091,"d":"£11,105.47"},null,{"v":3.1808588942170326,"d":"3.181"},{"v":3.2441355727737906,"d":"3.244"},null,{"v":51297.00613742798,"d":"£51,297.01"},{"v":51057.8476381277,"d":"£51,057.85"},null,{"v":4.40757696603521,"d":"4.408"},{"v":4.558247089566454,"d":"4.558"},null,{"v":3059719.772123045,"d":"£3,059,719.77"},{"v":0,"d":"£0.00"},null,{"v":-2144.6029877646874,"d":"-2144.603"},{"v":0,"d":"0.000"},null,{"v":203385.7293589785,"d":"£203,385.73"},{"v":0,"d":"£0.00"},null,{"v":-126.24610421936102,"d":"-126.246"},{"v":0,"d":"0.000"},null,{"v":31752555.994046673,"d":"£31,752,555.99"},{"v":0,"d":"£0.00"},null,{"v":-2872.6153689430635,"d":"-2872.615"},{"v":0,"d":"0.000"},null,{"v":-81637.95594780133,"d":"-£81,637.96"},{"v":0,"d":"£0.00"},null,{"v":-579.1353673049425,"d":"-579.135"},{"v":0,"d":"0.000"},null,{"v":3765104.202712842,"d":"£3,765,104.20"},{"v":0,"d":"£0.00"},null,{"v":-2372.0198821722574,"d":"-2372.020"},{"v":0,"d":"0.000"},null,{"v":38699127.74229374,"d":"£38,699,127.74"},{"v":0,"d":"£0.00"},null,{"v":-8094.619710404311,"d":"-8094.620"},{"v":0,"d":"0.000"},null,{"v":117130.12726789353,"d":"£117,130"},{"v":117558.8740873975,"d":"£117,559"},null,{"$f":"SUM(IF(BS1010:BT1010>=BS1010, 1))","v":2},{"$f":"SUM(IF(BS1010:BT1010>=BT1010, 1))","v":1},null,{"v":134174.38414778106,"d":"£134,174"},{"v":134566.30634783034,"d":"£134,566"},null,{"$f":"SUM(IF(BY1010:BZ1010>=BY1010, 1))","v":2},{"$f":"SUM(IF(BY1010:BZ1010>=BZ1010, 1))","v":1},null,{"v":95058.21666952714,"d":"£95,058"},{"v":98877.7600276149,"d":"£98,878"},null,{"$f":"SUM(IF(CE1010:CF1010>=CE1010, 1))","v":2},{"$f":"SUM(IF(CE1010:CF1010>=CF1010, 1))","v":1},null,{"v":52520.62884717814,"d":"£52,521"},{"v":53777.242606144726,"d":"£53,777"},null,{"$f":"SUM(IF(CK1010:CL1010>=CK1010, 1))","v":2},{"$f":"SUM(IF(CK1010:CL1010>=CL1010, 1))","v":1},null,{"$f":"AF1010*WTP-AC1010","v":{"v":36854.53318327621,"d":"£36,855"}},{"v":40107.09415320138,"d":"£40,107"},null,{"$f":"SUM(IF(CQ1010:CR1010>=CQ1010, 1))","v":2},{"$f":"SUM(IF(CQ1010:CR1010>=CR1010, 1))","v":1},null,{"v":-45951779.527416795,"d":"-£45,951,780"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1010:CX1010>=CW1010, 1))","v":2},{"$f":"SUM(IF(CW1010:CX1010>=CX1010, 1))","v":1},null,{"v":-2728307.813746199,"d":"-£2,728,308"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1010:DD1010>=DC1010, 1))","v":2},{"$f":"SUM(IF(DC1010:DD1010>=DD1010, 1))","v":1},null,{"v":-89204863.37290794,"d":"-£89,204,863"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1010:DJ1010>=DI1010, 1))","v":2},{"$f":"SUM(IF(DI1010:DJ1010>=DJ1010, 1))","v":1},null,{"v":-11501069.390151048,"d":"-£11,501,069"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1010:DP1010>=DO1010, 1))","v":2},{"$f":"SUM(IF(DO1010:DP1010>=DP1010, 1))","v":1},null,{"v":-51205501.84615799,"d":"-£51,205,502"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1010:DV1010>=DU1010, 1))","v":2},{"$f":"SUM(IF(DU1010:DV1010>=DV1010, 1))","v":1},null,{"v":-200591521.95037997,"d":"-£200,591,522"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1010:EB1010>=EA1010, 1))","v":2},{"$f":"SUM(IF(EA1010:EB1010>=EB1010, 1))","v":1}]
[{"$nulls":3},995,{"v":197.20551228373853,"d":"£197.21"},{"v":171.00654574979058,"d":"£171.01"},null,{"v":5.87092896154911,"d":"5.871"},{"v":5.8874229065462025,"d":"5.887"},null,{"v":211.1517597275589,"d":"£211.15"},{"v":184.3456811409696,"d":"£184.35"},null,{"v":6.699070014786047,"d":"6.699"},{"v":6.71310421196255,"d":"6.713"},null,{"v":1676.178878270639,"d":"£1,676.18"},{"v":1025.0280078178937,"d":"£1,025.03"},null,{"v":4.86579642440266,"d":"4.866"},{"v":4.958259435651734,"d":"4.958"},null,{"v":19783.037150702938,"d":"£19,783.04"},{"v":19795.38784555078,"d":"£19,795.39"},null,{"v":2.8972289229446457,"d":"2.897"},{"v":2.9532471272259375,"d":"2.953"},null,{"v":50243.05832653006,"d":"£50,243.06"},{"v":50125.73262667969,"d":"£50,125.73"},null,{"v":4.158058807561319,"d":"4.158"},{"v":4.218558909464334,"d":"4.219"},null,{"v":2803311.8967823866,"d":"£2,803,311.90"},{"v":0,"d":"£0.00"},null,{"v":-1764.8662658242877,"d":"-1764.866"},{"v":0,"d":"0.000"},null,{"v":183734.23080340918,"d":"£183,734.23"},{"v":0,"d":"£0.00"},null,{"v":-96.19319792855545,"d":"-96.193"},{"v":0,"d":"0.000"},null,{"v":15054386.281557709,"d":"£15,054,386.28"},{"v":0,"d":"£0.00"},null,{"v":-2137.713318469094,"d":"-2137.713"},{"v":0,"d":"0.000"},null,{"v":-114303.14223780207,"d":"-£114,303.14"},{"v":0,"d":"£0.00"},null,{"v":-518.4369665638089,"d":"-518.437"},{"v":0,"d":"0.000"},null,{"v":1866661.5272595522,"d":"£1,866,661.53"},{"v":0,"d":"£0.00"},null,{"v":-962.5615935951607,"d":"-962.562"},{"v":0,"d":"0.000"},null,{"v":19793790.794165254,"d":"£19,793,790.79"},{"v":0,"d":"£0.00"},null,{"v":-5479.771342380906,"d":"-5479.771"},{"v":0,"d":"0.000"},null,{"v":117221.37371869847,"d":"£117,221"},{"v":117577.45158517426,"d":"£117,577"},null,{"$f":"SUM(IF(BS1011:BT1011>=BS1011, 1))","v":2},{"$f":"SUM(IF(BS1011:BT1011>=BT1011, 1))","v":1},null,{"v":133770.24853599336,"d":"£133,770"},{"v":134077.73855811005,"d":"£134,078"},null,{"$f":"SUM(IF(BY1011:BZ1011>=BY1011, 1))","v":2},{"$f":"SUM(IF(BY1011:BZ1011>=BZ1011, 1))","v":1},null,{"v":95639.74960978256,"d":"£95,640"},{"v":98140.1607052168,"d":"£98,140"},null,{"$f":"SUM(IF(CE1011:CF1011>=CE1011, 1))","v":2},{"$f":"SUM(IF(CE1011:CF1011>=CF1011, 1))","v":1},null,{"v":38161.541308189975,"d":"£38,162"},{"v":39269.55469896797,"d":"£39,270"},null,{"$f":"SUM(IF(CK1011:CL1011>=CK1011, 1))","v":2},{"$f":"SUM(IF(CK1011:CL1011>=CL1011, 1))","v":1},null,{"$f":"AF1011*WTP-AC1011","v":{"v":32918.11782469632,"d":"£32,918"}},{"v":34245.44556260698,"d":"£34,245"},null,{"$f":"SUM(IF(CQ1011:CR1011>=CQ1011, 1))","v":2},{"$f":"SUM(IF(CQ1011:CR1011>=CR1011, 1))","v":1},null,{"v":-38100637.21326814,"d":"-£38,100,637"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1011:CX1011>=CW1011, 1))","v":2},{"$f":"SUM(IF(CW1011:CX1011>=CX1011, 1))","v":1},null,{"v":-2107598.189374518,"d":"-£2,107,598"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1011:DD1011>=DC1011, 1))","v":2},{"$f":"SUM(IF(DC1011:DD1011>=DD1011, 1))","v":1},null,{"v":-57808652.650939584,"d":"-£57,808,653"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1011:DJ1011>=DI1011, 1))","v":2},{"$f":"SUM(IF(DI1011:DJ1011>=DJ1011, 1))","v":1},null,{"v":-10254436.189038375,"d":"-£10,254,436"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1011:DP1011>=DO1011, 1))","v":2},{"$f":"SUM(IF(DO1011:DP1011>=DP1011, 1))","v":1},null,{"v":-21117893.399162766,"d":"-£21,117,893"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1011:DV1011>=DU1011, 1))","v":2},{"$f":"SUM(IF(DU1011:DV1011>=DV1011, 1))","v":1},null,{"v":-129389217.64178339,"d":"-£129,389,218"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1011:EB1011>=EA1011, 1))","v":2},{"$f":"SUM(IF(EA1011:EB1011>=EB1011, 1))","v":1}]
[{"$nulls":3},996,{"v":270.4409372714936,"d":"£270.44"},{"v":233.7947443963295,"d":"£233.79"},null,{"v":5.848104469770335,"d":"5.848"},{"v":5.866685407312397,"d":"5.867"},null,{"v":289.53618017301187,"d":"£289.54"},{"v":252.040440926124,"d":"£252.04"},null,{"v":6.705679140774936,"d":"6.706"},{"v":6.722096655713728,"d":"6.722"},null,{"v":4480.247251352368,"d":"£4,480.25"},{"v":1356.7495024011334,"d":"£1,356.75"},null,{"v":4.761821058545649,"d":"4.762"},{"v":4.984588955649483,"d":"4.985"},null,{"v":13670.389324196814,"d":"£13,670.39"},{"v":13605.47335331812,"d":"£13,605.47"},null,{"v":3.075755503985944,"d":"3.076"},{"v":3.1211686802547223,"d":"3.121"},null,{"v":50005.18396512424,"d":"£50,005.18"},{"v":49803.92655661136,"d":"£49,803.93"},null,{"v":4.851161136381662,"d":"4.851"},{"v":4.9125223894793475,"d":"4.913"},null,{"v":3907942.419167922,"d":"£3,907,942.42"},{"v":0,"d":"£0.00"},null,{"v":-1981.46733156951,"d":"-1981.467"},{"v":0,"d":"0.000"},null,{"v":257358.0114247886,"d":"£257,358.01"},{"v":0,"d":"£0.00"},null,{"v":-112.68424311797287,"d":"-112.684"},{"v":0,"d":"0.000"},null,{"v":74631965.3219347,"d":"£74,631,965.32"},{"v":0,"d":"£0.00"},null,{"v":-5322.752666326069,"d":"-5322.753"},{"v":0,"d":"0.000"},null,{"v":542595.668929587,"d":"£542,595.67"},{"v":0,"d":"£0.00"},null,{"v":-379.58290421044006,"d":"-379.583"},{"v":0,"d":"0.000"},null,{"v":3146416.4757418106,"d":"£3,146,416.48"},{"v":0,"d":"£0.00"},null,{"v":-959.3090716278684,"d":"-959.309"},{"v":0,"d":"0.000"},null,{"v":82486277.89719881,"d":"£82,486,277.90"},{"v":0,"d":"£0.00"},null,{"v":-8755.79621685186,"d":"-8755.796"},{"v":0,"d":"0.000"},null,{"v":116691.64845813521,"d":"£116,692"},{"v":117099.91340185159,"d":"£117,100"},null,{"$f":"SUM(IF(BS1012:BT1012>=BS1012, 1))","v":2},{"$f":"SUM(IF(BS1012:BT1012>=BT1012, 1))","v":1},null,{"v":133824.0466353257,"d":"£133,824"},{"v":134189.89267334845,"d":"£134,190"},null,{"$f":"SUM(IF(BY1012:BZ1012>=BY1012, 1))","v":2},{"$f":"SUM(IF(BY1012:BZ1012>=BZ1012, 1))","v":1},null,{"v":90756.1739195606,"d":"£90,756"},{"v":98335.02961058852,"d":"£98,335"},null,{"$f":"SUM(IF(CE1012:CF1012>=CE1012, 1))","v":2},{"$f":"SUM(IF(CE1012:CF1012>=CF1012, 1))","v":1},null,{"v":47844.72075552207,"d":"£47,845"},{"v":48817.90025177632,"d":"£48,818"},null,{"$f":"SUM(IF(CK1012:CL1012>=CK1012, 1))","v":2},{"$f":"SUM(IF(CK1012:CL1012>=CL1012, 1))","v":1},null,{"$f":"AF1012*WTP-AC1012","v":{"v":47018.038762509,"d":"£47,018"}},{"v":48446.52123297559,"d":"£48,447"},null,{"$f":"SUM(IF(CQ1012:CR1012>=CQ1012, 1))","v":2},{"$f":"SUM(IF(CQ1012:CR1012>=CR1012, 1))","v":1},null,{"v":-43537289.05055812,"d":"-£43,537,289"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1012:CX1012>=CW1012, 1))","v":2},{"$f":"SUM(IF(CW1012:CX1012>=CX1012, 1))","v":1},null,{"v":-2511042.873784246,"d":"-£2,511,043"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1012:DD1012>=DC1012, 1))","v":2},{"$f":"SUM(IF(DC1012:DD1012>=DD1012, 1))","v":1},null,{"v":-181087018.6484561,"d":"-£181,087,019"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1012:DJ1012>=DI1012, 1))","v":2},{"$f":"SUM(IF(DI1012:DJ1012>=DJ1012, 1))","v":1},null,{"v":-8134253.7531383885,"d":"-£8,134,254"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1012:DP1012>=DO1012, 1))","v":2},{"$f":"SUM(IF(DO1012:DP1012>=DP1012, 1))","v":1},null,{"v":-22332597.90829918,"d":"-£22,332,598"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1012:DV1012>=DU1012, 1))","v":2},{"$f":"SUM(IF(DU1012:DV1012>=DV1012, 1))","v":1},null,{"v":-257602202.234236,"d":"-£257,602,202"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1012:EB1012>=EA1012, 1))","v":2},{"$f":"SUM(IF(EA1012:EB1012>=EB1012, 1))","v":1}]
[{"$nulls":3},997,{"v":277.62903103997536,"d":"£277.63"},{"v":234.5403306674777,"d":"£234.54"},null,{"v":5.847771672382242,"d":"5.848"},{"v":5.868156048907187,"d":"5.868"},null,{"v":296.9545907003074,"d":"£296.95"},{"v":252.82908891727013,"d":"£252.83"},null,{"v":6.683688438371363,"d":"6.684"},{"v":6.701333334161278,"d":"6.701"},null,{"v":2706.892427727738,"d":"£2,706.89"},{"v":1639.5122381664212,"d":"£1,639.51"},null,{"v":4.821586968129872,"d":"4.822"},{"v":4.913075994079287,"d":"4.913"},null,{"v":15160.346788227553,"d":"£15,160.35"},{"v":15126.649469704696,"d":"£15,126.65"},null,{"v":3.0536166873488932,"d":"3.054"},{"v":3.087077440156814,"d":"3.087"},null,{"v":50004.313067021845,"d":"£50,004.31"},{"v":50166.42254633376,"d":"£50,166.42"},null,{"v":4.61713212521305,"d":"4.617"},{"v":4.713604724511334,"d":"4.714"},null,{"v":4660014.364292418,"d":"£4,660,014.36"},{"v":0,"d":"£0.00"},null,{"v":-2204.556800093628,"d":"-2204.557"},{"v":0,"d":"0.000"},null,{"v":299051.8460284466,"d":"£299,051.85"},{"v":0,"d":"£0.00"},null,{"v":-119.58478534474374,"d":"-119.585"},{"v":0,"d":"0.000"},null,{"v":24759797.576559395,"d":"£24,759,797.58"},{"v":0,"d":"£0.00"},null,{"v":-2122.25201960616,"d":"-2122.252"},{"v":0,"d":"0.000"},null,{"v":305925.0910924794,"d":"£305,925.09"},{"v":0,"d":"£0.00"},null,{"v":-303.77740127431434,"d":"-303.777"},{"v":0,"d":"0.000"},null,{"v":-2632339.829574639,"d":"-£2,632,339.83"},{"v":0,"d":"£0.00"},null,{"v":-1566.5257002451265,"d":"-1566.526"},{"v":0,"d":"0.000"},null,{"v":27392449.0483981,"d":"£27,392,449.05"},{"v":0,"d":"£0.00"},null,{"v":-6316.696706563972,"d":"-6316.697"},{"v":0,"d":"0.000"},null,{"v":116677.80441660486,"d":"£116,678"},{"v":117128.58064747626,"d":"£117,129"},null,{"$f":"SUM(IF(BS1013:BT1013>=BS1013, 1))","v":2},{"$f":"SUM(IF(BS1013:BT1013>=BT1013, 1))","v":1},null,{"v":133376.81417672697,"d":"£133,377"},{"v":133773.8375943083,"d":"£133,774"},null,{"$f":"SUM(IF(BY1013:BZ1013>=BY1013, 1))","v":2},{"$f":"SUM(IF(BY1013:BZ1013>=BZ1013, 1))","v":1},null,{"v":93724.84693486971,"d":"£93,725"},{"v":96622.00764341932,"d":"£96,622"},null,{"$f":"SUM(IF(CE1013:CF1013>=CE1013, 1))","v":2},{"$f":"SUM(IF(CE1013:CF1013>=CF1013, 1))","v":1},null,{"v":45911.98695875031,"d":"£45,912"},{"v":46614.89933343158,"d":"£46,615"},null,{"$f":"SUM(IF(CK1013:CL1013>=CK1013, 1))","v":2},{"$f":"SUM(IF(CK1013:CL1013>=CL1013, 1))","v":1},null,{"$f":"AF1013*WTP-AC1013","v":{"v":42338.32943723916,"d":"£42,338"}},{"v":44105.67194389292,"d":"£44,106"},null,{"$f":"SUM(IF(CQ1013:CR1013>=CQ1013, 1))","v":2},{"$f":"SUM(IF(CQ1013:CR1013>=CR1013, 1))","v":1},null,{"v":-48751150.36616498,"d":"-£48,751,150"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1013:CX1013>=CW1013, 1))","v":2},{"$f":"SUM(IF(CW1013:CX1013>=CX1013, 1))","v":1},null,{"v":-2690747.5529233213,"d":"-£2,690,748"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1013:DD1013>=DC1013, 1))","v":2},{"$f":"SUM(IF(DC1013:DD1013>=DD1013, 1))","v":1},null,{"v":-67204837.96868259,"d":"-£67,204,838"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1013:DJ1013>=DI1013, 1))","v":2},{"$f":"SUM(IF(DI1013:DJ1013>=DJ1013, 1))","v":1},null,{"v":-6381473.116578766,"d":"-£6,381,473"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1013:DP1013>=DO1013, 1))","v":2},{"$f":"SUM(IF(DO1013:DP1013>=DP1013, 1))","v":1},null,{"v":-28698174.17532789,"d":"-£28,698,174"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1013:DV1013>=DU1013, 1))","v":2},{"$f":"SUM(IF(DU1013:DV1013>=DV1013, 1))","v":1},null,{"v":-153726383.17967755,"d":"-£153,726,383"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1013:EB1013>=EA1013, 1))","v":2},{"$f":"SUM(IF(EA1013:EB1013>=EB1013, 1))","v":1}]
[{"$nulls":3},998,{"v":303.71562446362725,"d":"£303.72"},{"v":272.22264282033956,"d":"£272.22"},null,{"v":5.833980920988896,"d":"5.834"},{"v":5.850157082324977,"d":"5.850"},null,{"v":325.74226430848785,"d":"£325.74"},{"v":293.4633208959686,"d":"£293.46"},null,{"v":6.640771214752337,"d":"6.641"},{"v":6.654099952169464,"d":"6.654"},null,{"v":4177.242804374134,"d":"£4,177.24"},{"v":1860.0853304512414,"d":"£1,860.09"},null,{"v":4.731909147835002,"d":"4.732"},{"v":4.84242990754181,"d":"4.842"},null,{"v":12848.538243498742,"d":"£12,848.54"},{"v":12839.029414925426,"d":"£12,839.03"},null,{"v":2.9384157256264385,"d":"2.938"},{"v":2.984006979188274,"d":"2.984"},null,{"v":49661.811278200665,"d":"£49,661.81"},{"v":49667.642021105836,"d":"£49,667.64"},null,{"v":4.31665735222082,"d":"4.317"},{"v":4.459656368807681,"d":"4.460"},null,{"v":3361835.3901052224,"d":"£3,361,835.39"},{"v":0,"d":"£0.00"},null,{"v":-1726.78447127219,"d":"-1726.784"},{"v":0,"d":"0.000"},null,{"v":222459.28876344868,"d":"£222,459.29"},{"v":0,"d":"£0.00"},null,{"v":-91.858689673802,"d":"-91.859"},{"v":0,"d":"0.000"},null,{"v":53463381.00309642,"d":"£53,463,381.00"},{"v":0,"d":"£0.00"},null,{"v":-2550.0267251811997,"d":"-2550.027"},{"v":0,"d":"0.000"},null,{"v":85326.96259165951,"d":"£85,326.96"},{"v":0,"d":"£0.00"},null,{"v":-409.11066564962204,"d":"-409.111"},{"v":0,"d":"0.000"},null,{"v":-90738.09114155221,"d":"-£90,738.09"},{"v":0,"d":"£0.00"},null,{"v":-2225.3524141329435,"d":"-2225.352"},{"v":0,"d":"0.000"},null,{"v":57042264.5534152,"d":"£57,042,264.55"},{"v":0,"d":"£0.00"},null,{"v":-7003.132965909757,"d":"-7003.133"},{"v":0,"d":"0.000"},null,{"v":116375.9027953143,"d":"£116,376"},{"v":116730.9190036792,"d":"£116,731"},null,{"$f":"SUM(IF(BS1014:BT1014>=BS1014, 1))","v":2},{"$f":"SUM(IF(BS1014:BT1014>=BT1014, 1))","v":1},null,{"v":132489.68203073824,"d":"£132,490"},{"v":132788.5357224933,"d":"£132,789"},null,{"$f":"SUM(IF(BY1014:BZ1014>=BY1014, 1))","v":2},{"$f":"SUM(IF(BY1014:BZ1014>=BZ1014, 1))","v":1},null,{"v":90460.9401523259,"d":"£90,461"},{"v":94988.51282038496,"d":"£94,989"},null,{"$f":"SUM(IF(CE1014:CF1014>=CE1014, 1))","v":2},{"$f":"SUM(IF(CE1014:CF1014>=CF1014, 1))","v":1},null,{"v":45919.77626903003,"d":"£45,920"},{"v":46841.11016884005,"d":"£46,841"},null,{"$f":"SUM(IF(CK1014:CL1014>=CK1014, 1))","v":2},{"$f":"SUM(IF(CK1014:CL1014>=CL1014, 1))","v":1},null,{"$f":"AF1014*WTP-AC1014","v":{"v":36671.335766215736,"d":"£36,671"}},{"v":39525.48535504779,"d":"£39,525"},null,{"$f":"SUM(IF(CQ1014:CR1014>=CQ1014, 1))","v":2},{"$f":"SUM(IF(CQ1014:CR1014>=CR1014, 1))","v":1},null,{"v":-37897524.81554903,"d":"-£37,897,525"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1014:CX1014>=CW1014, 1))","v":2},{"$f":"SUM(IF(CW1014:CX1014>=CX1014, 1))","v":1},null,{"v":-2059633.0822394886,"d":"-£2,059,633"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1014:DD1014>=DC1014, 1))","v":2},{"$f":"SUM(IF(DC1014:DD1014>=DD1014, 1))","v":1},null,{"v":-104463915.50672041,"d":"-£104,463,916"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1014:DJ1014>=DI1014, 1))","v":2},{"$f":"SUM(IF(DI1014:DJ1014>=DJ1014, 1))","v":1},null,{"v":-8267540.2755841,"d":"-£8,267,540"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1014:DP1014>=DO1014, 1))","v":2},{"$f":"SUM(IF(DO1014:DP1014>=DP1014, 1))","v":1},null,{"v":-44416310.191517316,"d":"-£44,416,310"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1014:DV1014>=DU1014, 1))","v":2},{"$f":"SUM(IF(DU1014:DV1014>=DV1014, 1))","v":1},null,{"v":-197104923.87161034,"d":"-£197,104,924"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1014:EB1014>=EA1014, 1))","v":2},{"$f":"SUM(IF(EA1014:EB1014>=EB1014, 1))","v":1}]
[{"$nulls":3},999,{"v":201.0852538174021,"d":"£201.09"},{"v":182.60046510419528,"d":"£182.60"},null,{"v":5.87406382775644,"d":"5.874"},{"v":5.890286713342756,"d":"5.890"},null,{"v":215.836540972065,"d":"£215.84"},{"v":196.88897791430153,"d":"£196.89"},null,{"v":6.716671743084802,"d":"6.717"},{"v":6.730275812333492,"d":"6.730"},null,{"v":1921.084643921085,"d":"£1,921.08"},{"v":1320.1814339698342,"d":"£1,320.18"},null,{"v":4.654270838615144,"d":"4.654"},{"v":4.708979573144753,"d":"4.709"},null,{"v":10582.522168245448,"d":"£10,582.52"},{"v":10558.930586899829,"d":"£10,558.93"},null,{"v":2.849590797141608,"d":"2.850"},{"v":2.894141732300559,"d":"2.894"},null,{"v":50277.15060160562,"d":"£50,277.15"},{"v":50041.54087602753,"d":"£50,041.54"},null,{"v":4.587001613263517,"d":"4.587"},{"v":4.712305729274511,"d":"4.712"},null,{"v":1995226.0593170153,"d":"£1,995,226.06"},{"v":0,"d":"£0.00"},null,{"v":-1751.0789320524048,"d":"-1751.079"},{"v":0,"d":"0.000"},null,{"v":136437.54698745834,"d":"£136,437.55"},{"v":0,"d":"£0.00"},null,{"v":-97.96013512028858,"d":"-97.960"},{"v":0,"d":"0.000"},null,{"v":13527553.628961511,"d":"£13,527,553.63"},{"v":0,"d":"£0.00"},null,{"v":-1231.604904194052,"d":"-1231.605"},{"v":0,"d":"0.000"},null,{"v":205975.51251701097,"d":"£205,975.51"},{"v":0,"d":"£0.00"},null,{"v":-388.96933478268056,"d":"-388.969"},{"v":0,"d":"0.000"},null,{"v":3836764.1365190884,"d":"£3,836,764.14"},{"v":0,"d":"£0.00"},null,{"v":-2040.5029431175224,"d":"-2040.503"},{"v":0,"d":"0.000"},null,{"v":19701956.884302083,"d":"£19,701,956.88"},{"v":0,"d":"£0.00"},null,{"v":-5510.116249266948,"d":"-5510.116"},{"v":0,"d":"0.000"},null,{"v":117280.1913013114,"d":"£117,280"},{"v":117623.13380175093,"d":"£117,623"},null,{"$f":"SUM(IF(BS1015:BT1015>=BS1015, 1))","v":2},{"$f":"SUM(IF(BS1015:BT1015>=BT1015, 1))","v":1},null,{"v":134117.59832072398,"d":"£134,118"},{"v":134408.62726875555,"d":"£134,409"},null,{"$f":"SUM(IF(BY1015:BZ1015>=BY1015, 1))","v":2},{"$f":"SUM(IF(BY1015:BZ1015>=BZ1015, 1))","v":1},null,{"v":91164.3321283818,"d":"£91,164"},{"v":92859.41002892524,"d":"£92,859"},null,{"$f":"SUM(IF(CE1015:CF1015>=CE1015, 1))","v":2},{"$f":"SUM(IF(CE1015:CF1015>=CF1015, 1))","v":1},null,{"v":46409.29377458671,"d":"£46,409"},{"v":47323.90405911136,"d":"£47,324"},null,{"$f":"SUM(IF(CK1015:CL1015>=CK1015, 1))","v":2},{"$f":"SUM(IF(CK1015:CL1015>=CL1015, 1))","v":1},null,{"$f":"AF1015*WTP-AC1015","v":{"v":41462.881663664724,"d":"£41,463"}},{"v":44204.57370946268,"d":"£44,205"},null,{"$f":"SUM(IF(CQ1015:CR1015>=CQ1015, 1))","v":2},{"$f":"SUM(IF(CQ1015:CR1015>=CR1015, 1))","v":1},null,{"v":-37016804.70036511,"d":"-£37,016,805"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1015:CX1015>=CW1015, 1))","v":2},{"$f":"SUM(IF(CW1015:CX1015>=CX1015, 1))","v":1},null,{"v":-2095640.24939323,"d":"-£2,095,640"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1015:DD1015>=DC1015, 1))","v":2},{"$f":"SUM(IF(DC1015:DD1015>=DD1015, 1))","v":1},null,{"v":-38159651.712842554,"d":"-£38,159,652"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1015:DJ1015>=DI1015, 1))","v":2},{"$f":"SUM(IF(DI1015:DJ1015>=DJ1015, 1))","v":1},null,{"v":-7985362.208170622,"d":"-£7,985,362"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1015:DP1015>=DO1015, 1))","v":2},{"$f":"SUM(IF(DO1015:DP1015>=DP1015, 1))","v":1},null,{"v":-44646822.99886954,"d":"-£44,646,823"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1015:DV1015>=DU1015, 1))","v":2},{"$f":"SUM(IF(DU1015:DV1015>=DV1015, 1))","v":1},null,{"v":-129904281.86964105,"d":"-£129,904,282"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1015:EB1015>=EA1015, 1))","v":2},{"$f":"SUM(IF(EA1015:EB1015>=EB1015, 1))","v":1}]
[{"$nulls":3},1000,{"v":270.9996670909264,"d":"£271.00"},{"v":242.9982779231608,"d":"£243.00"},null,{"v":5.753521630032271,"d":"5.754"},{"v":5.769916669449961,"d":"5.770"},null,{"v":290.6685248046858,"d":"£290.67"},{"v":262.0146409054318,"d":"£262.01"},null,{"v":6.778506233463127,"d":"6.779"},{"v":6.792912374238149,"d":"6.793"},null,{"v":3462.464441654184,"d":"£3,462.46"},{"v":1731.1769272975864,"d":"£1,731.18"},null,{"v":4.744490128763084,"d":"4.744"},{"v":4.866004397843016,"d":"4.866"},null,{"v":10713.944771347262,"d":"£10,713.94"},{"v":10723.218810333388,"d":"£10,723.22"},null,{"v":3.084615933058769,"d":"3.085"},{"v":3.146931147894728,"d":"3.147"},null,{"v":50783.94367909267,"d":"£50,783.94"},{"v":50721.3794572146,"d":"£50,721.38"},null,{"v":4.542670914196103,"d":"4.543"},{"v":4.59715471218948,"d":"4.597"},null,{"v":2961124.924821465,"d":"£2,961,124.92"},{"v":0,"d":"£0.00"},null,{"v":-1733.762549146606,"d":"-1733.763"},{"v":0,"d":"0.000"},null,{"v":201073.20690013765,"d":"£201,073.21"},{"v":0,"d":"£0.00"},null,{"v":-101.09236621719984,"d":"-101.092"},{"v":0,"d":"0.000"},null,{"v":41112932.62037412,"d":"£41,112,932.62"},{"v":0,"d":"£0.00"},null,{"v":-2885.602718017555,"d":"-2885.603"},{"v":0,"d":"0.000"},null,{"v":-80134.65202292899,"d":"-£80,134.65"},{"v":0,"d":"£0.00"},null,{"v":-538.4501902659513,"d":"-538.450"},{"v":0,"d":"0.000"},null,{"v":1006596.9544937037,"d":"£1,006,596.95"},{"v":0,"d":"£0.00"},null,{"v":-876.5908610877536,"d":"-876.591"},{"v":0,"d":"0.000"},null,{"v":45201593.054566495,"d":"£45,201,593.05"},{"v":0,"d":"£0.00"},null,{"v":-6135.4986847350665,"d":"-6135.499"},{"v":0,"d":"0.000"},null,{"v":114799.43293355449,"d":"£114,799"},{"v":115155.33511107604,"d":"£115,155"},null,{"$f":"SUM(IF(BS1016:BT1016>=BS1016, 1))","v":2},{"$f":"SUM(IF(BS1016:BT1016>=BT1016, 1))","v":1},null,{"v":135279.45614445786,"d":"£135,279"},{"v":135596.23284385755,"d":"£135,596"},null,{"$f":"SUM(IF(BY1016:BZ1016>=BY1016, 1))","v":2},{"$f":"SUM(IF(BY1016:BZ1016>=BZ1016, 1))","v":1},null,{"v":91427.33813360748,"d":"£91,427"},{"v":95588.91102956273,"d":"£95,589"},null,{"$f":"SUM(IF(CE1016:CF1016>=CE1016, 1))","v":2},{"$f":"SUM(IF(CE1016:CF1016>=CF1016, 1))","v":1},null,{"v":50978.373889828115,"d":"£50,978"},{"v":52215.40414756117,"d":"£52,215"},null,{"$f":"SUM(IF(CK1016:CL1016>=CK1016, 1))","v":2},{"$f":"SUM(IF(CK1016:CL1016>=CL1016, 1))","v":1},null,{"$f":"AF1016*WTP-AC1016","v":{"v":40069.47460482939,"d":"£40,069"}},{"v":41221.71478657499,"d":"£41,222"},null,{"$f":"SUM(IF(CQ1016:CR1016>=CQ1016, 1))","v":2},{"$f":"SUM(IF(CQ1016:CR1016>=CR1016, 1))","v":1},null,{"v":-37636375.90775359,"d":"-£37,636,376"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(CW1016:CX1016>=CW1016, 1))","v":2},{"$f":"SUM(IF(CW1016:CX1016>=CX1016, 1))","v":1},null,{"v":-2222920.5312441345,"d":"-£2,222,921"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DC1016:DD1016>=DC1016, 1))","v":2},{"$f":"SUM(IF(DC1016:DD1016>=DD1016, 1))","v":1},null,{"v":-98824986.98072523,"d":"-£98,824,987"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DI1016:DJ1016>=DI1016, 1))","v":2},{"$f":"SUM(IF(DI1016:DJ1016>=DJ1016, 1))","v":1},null,{"v":-10688869.153296096,"d":"-£10,688,869"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DO1016:DP1016>=DO1016, 1))","v":2},{"$f":"SUM(IF(DO1016:DP1016>=DP1016, 1))","v":1},null,{"v":-18538414.176248778,"d":"-£18,538,414"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(DU1016:DV1016>=DU1016, 1))","v":2},{"$f":"SUM(IF(DU1016:DV1016>=DV1016, 1))","v":1},null,{"v":-167911566.74926782,"d":"-£167,911,567"},{"v":0,"d":"£0"},null,{"$f":"SUM(IF(EA1016:EB1016>=EA1016, 1))","v":2},{"$f":"SUM(IF(EA1016:EB1016>=EB1016, 1))","v":1}]

{"sheet":"PSA.Outputs","index":11,"n_rows":1014,"n_cols":16,"rows_kept":1014,"merged":[[3,5,3,7],[4,5,4,7],[4,9,6,9],[4,10,6,10],[4,11,6,11],[4,12,6,12],[4,13,6,15],[7,13,7,15]]}
[{"$nulls":4},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[{"$nulls":5},{"$f":"MATCH(drpPSA.Q, lstQs, 0)","v":11},{"$f":"OR(AND(F2>=15, F2<=20), AND(F2>=27, F2<=32))","v":false},{"$f":"IF(G2, \"Difference in \" & IF(G3, \"HPE\", \"QALY\") & \"s per practice,\n\" & IF(F2<27, \"PINCER\", \"OptimiseRx\") & \" -v- no intervention\", IF(F2<=26, \"QALY impact of hazardous prescribing\", \"Incremental QALYs\"))","v":"QALY impact of hazardous prescribing"},{"$f":"\"Value of 1 \" & IF(G3, \"HPE\", \"QALY\")","v":"Value of 1 HPE"},null,null,{"$f":"MAX(L15:L122)","v":{"v":-3740.910813932666,"d":"-3740.9108"}},-40000000,180000000,-12000,2000]
[{"$nulls":6},{"$f":"ISNA(MATCH(F2, {15,16,17,30,31,32}, 0))","v":true},{"$f":"IF(G2, \"Difference in costs per practice,\n\" & IF(F2<27, \"PINCER\", \"OptimiseRx\") & \" -v- no intervention\", IF(F2<=26, \"Cost impact of hazardous prescribing\", \"Incremental costs\"))","v":"Cost impact of hazardous prescribing"},null,null,{"$f":"AVERAGE(IF(K15:K164<0, 1, 0))","v":0},{"$f":"AVERAGE(IF(L15:L164>0, 1, 0))","v":0}]
[{"$nulls":5},"Query"]
[{"$nulls":5},"Expected harm in England: total",{"$nulls":4},"Costs","QALYs","INHB"]
[]
[]
[{"$nulls":9},"mean",{"$f":"AVERAGE(OFFSET(K$15, 0, 0, numSims))","v":{"v":31197502.33274317,"d":"£31,197,502"}},{"$f":"AVERAGE(OFFSET(L$15, 0, 0, numSims))","v":{"v":-6174.5594430818865,"d":"-6174.559"}},{"$f":"AVERAGE(OFFSET(M$15, 0, 0, numSims))","v":{"v":-7734.434559719048,"d":"-7734.4346"}},"Credible ellipse"]
[{"$nulls":9},"SD",{"$f":"_xlfn.STDEV.S(OFFSET(K$15, 0, 0, numSims))","v":{"v":14708239.642822415,"d":"£14,708,240"}},{"$f":"_xlfn.STDEV.S(OFFSET(L$15, 0, 0, numSims))","v":{"v":1072.3055397985613,"d":"1072.306"}},{"$f":"_xlfn.STDEV.S(OFFSET(M$15, 0, 0, numSims))","v":{"v":1648.075470382541,"d":"1648.0755"}},null,"Alpha","Correlation"]
[{"$nulls":9},"min",{"$f":"_xlfn.PERCENTILE.INC(OFFSET(K$15, 0, 0, numSims), 0)","v":{"v":2948222.597303646,"d":"£2,948,223"}},{"$f":"_xlfn.PERCENTILE.INC(OFFSET(L$15, 0, 0, numSims), 0)","v":{"v":-10604.481929986221,"d":"-10604.482"}},{"$f":"_xlfn.PERCENTILE.INC(OFFSET(M$15, 0, 0, numSims), 0)","v":{"v":-18359.827952973246,"d":"-18359.8280"}},"Value",0.95,{"$f":"CORREL(OFFSET($K$15, 0, 0, numSims), OFFSET($L$15, 0, 0, numSims))","v":{"v":-0.6502032476791525,"d":"-0.6502"}}]
[{"$nulls":9},0.025,{"$f":"_xlfn.PERCENTILE.INC(OFFSET(K$15, 0, 0, numSims), 0.025)","v":{"v":10200386.579611752,"d":"£10,200,387"}},{"$f":"_xlfn.PERCENTILE.INC(OFFSET(L$15, 0, 0, numSims), 0.025)","v":{"v":-8501.58659889728,"d":"-8501.587"}},{"$f":"_xlfn.PERCENTILE.INC(OFFSET(M$15, 0, 0, numSims), 0.025)","v":{"v":-11597.780766473845,"d":"-11597.7808"}},null,"Costs","QALYs"]
[{"$nulls":9},0.5,{"$f":"_xlfn.PERCENTILE.INC(OFFSET(K$15, 0, 0, numSims), 0.5)","v":{"v":29018517.300545737,"d":"£29,018,517"}},{"$f":"_xlfn.PERCENTILE.INC(OFFSET(L$15, 0, 0, numSims), 0.5)","v":{"v":-6093.801871903277,"d":"-6093.802"}},{"$f":"_xlfn.PERCENTILE.INC(OFFSET(M$15, 0, 0, numSims), 0.5)","v":{"v":-7580.837625281754,"d":"-7580.8376"}},"Mean",{"$f":"AVERAGE(OFFSET(K15, 0, 0, numSims))","v":{"v":31197502.33274317,"d":"£31,197,502.33"}},{"$f":"AVERAGE(OFFSET(L15, 0, 0, numSims))","v":{"v":-6174.5594430818865,"d":"-6174.5594"}}]
[{"$nulls":9},0.975,{"$f":"_xlfn.PERCENTILE.INC(OFFSET(K$15, 0, 0, numSims), 0.975)","v":{"v":68554941.84731159,"d":"£68,554,942"}},{"$f":"_xlfn.PERCENTILE.INC(OFFSET(L$15, 0, 0, numSims), 0.975)","v":{"v":-4299.195570559101,"d":"-4299.196"}},{"$f":"_xlfn.PERCENTILE.INC(OFFSET(M$15, 0, 0, numSims), 0.975)","v":{"v":-5015.457039141647,"d":"-5015.4570"}},"SD",{"$f":"_xlfn.STDEV.S(OFFSET(K15, 0, 0, numSims))","v":{"v":14708239.642822415,"d":"£14,708,239.64"}},{"$f":"_xlfn.STDEV.S(OFFSET(L15, 0, 0, numSims))","v":{"v":1072.3055397985613,"d":"1072.3055"}}]
[{"$nulls":9},"max",{"$f":"_xlfn.PERCENTILE.INC(OFFSET(K$15, 0, 0, numSims), 1)","v":{"v":155106920.45974052,"d":"£155,106,920"}},{"$f":"_xlfn.PERCENTILE.INC(OFFSET(L$15, 0, 0, numSims), 1)","v":{"v":-3164.703222427829,"d":"-3164.703"}},{"$f":"_xlfn.PERCENTILE.INC(OFFSET(M$15, 0, 0, numSims), 1)","v":{"v":-3312.1143522930115,"d":"-3312.1144"}},"Radians","Costs","QALYs"]
[{"$nulls":3},1,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E17, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E17, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45142105.45213139,"d":"£45,142,105.45"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H17, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H17, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6879.071594747849,"d":"−6879.1"}},{"$f":"L15-K15/WTP","v":{"v":-9136.17686735442,"d":"-9136.1769"}},{"v":0,"d":"0.000"},{"$f":"O$12+SQRT(-2*LN(1-$O$10))*O$13*COS($N15-ACOS($P$10)/2)","v":{"v":46253865.541996375,"d":"£46,253,865.54"}},{"$f":"P$12+SQRT(-2*LN(1-$O$10))*P$13*COS($N15+ACOS($P$10)/2)","v":{"v":-5076.873923225661,"d":"-5076.874"}}]
[{"$nulls":3},{"$f":"D15+1","v":2},{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E18, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E18, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27810082.317612607,"d":"£27,810,082.32"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H18, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H18, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5693.842439289929,"d":"−5693.8"}},{"$f":"L16-K16/WTP","v":{"v":-7084.346555170559,"d":"-7084.3466"}},{"$f":"N15+(2*PI()/100)","v":{"v":0.06283185307179587,"d":"0.063"}},{"v":48277562.02787005,"d":"£48,277,562.03"},{"v":-5228.743761596804,"d":"-5228.744"}]
[{"$nulls":3},{"$f":"D16+1","v":3},{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E19, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E19, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16211638.612541543,"d":"£16,211,638.61"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H19, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H19, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5577.762763358867,"d":"−5577.8"}},{"v":-6388.344693985944,"d":"-6388.3447"},{"$f":"N16+(2*PI()/100)","v":{"v":0.12566370614359174,"d":"0.126"}},{"v":50233851.32126407,"d":"£50,233,851.32"},{"v":-5384.3463023606855,"d":"-5384.346"}]
[{"$nulls":3},4,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E20, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E20, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34220027.50399509,"d":"£34,220,027.50"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H20, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H20, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5573.583426629193,"d":"−5573.6"}},{"v":-7284.584801828948,"d":"-7284.5848"},{"$f":"N17+(2*PI()/100)","v":{"v":0.1884955592153876,"d":"0.188"}},{"v":52115012.84208102,"d":"£52,115,012.84"},{"v":-5543.06745337695,"d":"-5543.067"}]
[{"$nulls":3},5,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E21, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E21, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23993878.76954052,"d":"£23,993,878.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H21, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H21, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7528.782425482724,"d":"−7528.8"}},{"v":-8728.47636395975,"d":"-8728.4764"},{"$f":"N18+(2*PI()/100)","v":{"v":0.25132741228718347,"d":"0.251"}},{"v":53913622.50521913,"d":"£53,913,622.51"},{"v":-5704.280814775331,"d":"-5704.281"}]
[{"$nulls":3},6,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E22, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E22, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28892445.98741267,"d":"£28,892,445.99"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H22, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H22, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5649.513184297668,"d":"−5649.5"}},{"v":-7094.135483668301,"d":"-7094.1355"},{"v":0.3141592653589793,"d":"0.314"},{"v":55622582.020044625,"d":"£55,622,582.02"},{"v":-5867.3501510697715,"d":"-5867.350"}]
[{"$nulls":3},7,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E23, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E23, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19206139.32350061,"d":"£19,206,139.32"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H23, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H23, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6274.3060663523265,"d":"−6274.3"}},{"v":-7234.613032527357,"d":"-7234.6130"},{"v":0.37699111843077515,"d":"0.377"},{"v":57235146.90410181,"d":"£57,235,146.90"},{"v":-6031.631902089208,"d":"-6031.632"}]
[{"$nulls":3},8,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E24, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E24, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":48295089.529413015,"d":"£48,295,089.53"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H24, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H24, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8325.943376533609,"d":"−8325.9"}},{"v":-10740.69785300426,"d":"-10740.6979"},{"v":0.439822971502571,"d":"0.440"},{"v":58744953.10050413,"d":"£58,744,953.10"},{"v":-6196.477722815559,"d":"-6196.478"}]
[{"$nulls":3},9,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E25, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E25, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30176936.510240927,"d":"£30,176,936.51"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H25, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H25, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7095.152839359847,"d":"−7095.2"}},{"v":-8603.999664871893,"d":"-8603.9997"},{"v":0.5026548245743668,"d":"0.503"},{"v":60146042.09395923,"d":"£60,146,042.09"},{"v":-6361.237042105312,"d":"-6361.237"}]
[{"$nulls":3},10,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E26, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E26, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20973570.984158065,"d":"£20,973,570.98"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H26, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H26, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5715.385338351949,"d":"−5715.4"}},{"v":-6764.063887559852,"d":"-6764.0639"},{"v":0.5654866776461627,"d":"0.565"},{"v":61432884.42630661,"d":"£61,432,884.43"},{"v":-6525.259630196602,"d":"-6525.260"}]
[{"$nulls":3},11,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E27, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E27, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27248019.229219,"d":"£27,248,019.23"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H27, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H27, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6354.4768646739185,"d":"−6354.5"}},{"v":-7716.877826134869,"d":"-7716.8778"},{"v":0.6283185307179585,"d":"0.628"},{"v":62600401.51876284,"d":"£62,600,401.52"},{"v":-6687.898164869026,"d":"-6687.898"}]
[{"$nulls":3},12,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E28, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E28, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14869962.401851116,"d":"£14,869,962.40"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H28, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H28, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4120.509721977411,"d":"−4120.5"}},{"v":-4864.0078420699665,"d":"-4864.0078"},{"v":0.6911503837897544,"d":"0.691"},{"v":63643985.71475182,"d":"£63,643,985.71"},{"v":-6848.510786128709,"d":"-6848.511"}]
[{"$nulls":3},13,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E29, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E29, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":50827572.78509501,"d":"£50,827,572.79"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H29, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H29, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7882.5097405315155,"d":"−7882.5"}},{"v":-10423.888379786265,"d":"-10423.8884"},{"v":0.7539822368615502,"d":"0.754"},{"v":64559518.46422024,"d":"£64,559,518.46"},{"v":-7006.4636293364665,"d":"-7006.464"}]
[{"$nulls":3},14,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E30, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E30, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28690036.879044533,"d":"£28,690,036.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H30, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H30, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6735.520299534981,"d":"−6735.5"}},{"v":-8170.022143487207,"d":"-8170.0221"},{"v":0.816814089933346,"d":"0.817"},{"v":65343386.57767309,"d":"£65,343,386.58"},{"v":-7161.133326781949,"d":"-7161.133"}]
[{"$nulls":3},15,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E31, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E31, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25456474.530610643,"d":"£25,456,474.53"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H31, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H31, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6189.226813921279,"d":"−6189.2"}},{"v":-7462.050540451812,"d":"-7462.0505"},{"v":0.8796459430051419,"d":"0.880"},{"v":65992496.48578183,"d":"£65,992,496.49"},{"v":-7311.909467831201,"d":"-7311.909"}]
[{"$nulls":3},16,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E32, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E32, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31645897.576933682,"d":"£31,645,897.58"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H32, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H32, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5787.769854181271,"d":"−5787.8"}},{"v":-7370.064733027954,"d":"-7370.0647"},{"v":0.9424777960769377,"d":"0.942"},{"v":66504286.448289275,"d":"£66,504,286.45"},{"v":-7458.197007938568,"d":"-7458.197"}]
[{"$nulls":3},17,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E33, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E33, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31291623.097820435,"d":"£31,291,623.10"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H33, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H33, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5209.665406388153,"d":"−5209.7"}},{"v":-6774.246561279175,"d":"-6774.2466"},{"v":1.0053096491487337,"d":"1.005"},{"v":66876736.66402802,"d":"£66,876,736.66"},{"v":-7599.418617015668,"d":"-7599.419"}]
[{"$nulls":3},18,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E34, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E34, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17675634.46015493,"d":"£17,675,634.46"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H34, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H34, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4826.443546778493,"d":"−4826.4"}},{"v":-5710.22526978624,"d":"-5710.2253"},{"v":1.0681415022205296,"d":"1.068"},{"v":67108377.24215281,"d":"£67,108,377.24"},{"v":-7735.016957889486,"d":"-7735.017"}]
[{"$nulls":3},19,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E35, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E35, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24562286.385111462,"d":"£24,562,286.39"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H35, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H35, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5182.910276973023,"d":"−5182.9"}},{"v":-6411.024596228596,"d":"-6411.0246"},{"v":1.1309733552923256,"d":"1.131"},{"v":67198294.00312835,"d":"£67,198,294.00"},{"v":-7864.456885857585,"d":"-7864.457"}]
[{"$nulls":3},20,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E36, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E36, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17836972.129455023,"d":"£17,836,972.13"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H36, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H36, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6797.3901266840185,"d":"−6797.4"}},{"v":-7689.23873315677,"d":"-7689.2387"},{"v":1.1938052083641215,"d":"1.194"},{"v":67146132.0865781,"d":"£67,146,132.09"},{"v":-7987.227560659751,"d":"-7987.228"}]
[{"$nulls":3},21,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E37, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E37, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36373206.60169035,"d":"£36,373,206.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H37, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H37, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6550.766554389368,"d":"−6550.8"}},{"v":-8369.426884473885,"d":"-8369.4269"},{"v":1.2566370614359175,"d":"1.257"},{"v":66952097.3517562,"d":"£66,952,097.35"},{"v":-8102.8444625311295,"d":"-8102.844"}]
[{"$nulls":3},22,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E38, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E38, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27550943.486803524,"d":"£27,550,943.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H38, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H38, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6573.9201871590385,"d":"−6573.9"}},{"v":-7951.467361499215,"d":"-7951.4674"},{"v":1.3194689145077134,"d":"1.319"},{"v":66616955.56511493,"d":"£66,616,955.57"},{"v":-8210.851304380369,"d":"-8210.851"}]
[{"$nulls":3},23,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E39, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E39, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32410395.686533943,"d":"£32,410,395.69"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H39, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H39, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5525.835078190966,"d":"−5525.8"}},{"v":-7146.354862517663,"d":"-7146.3549"},{"v":1.3823007675795094,"d":"1.382"},{"v":66142029.37817444,"d":"£66,142,029.38"},{"v":-8310.821832546324,"d":"-8310.822"}]
[{"$nulls":3},24,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E40, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E40, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12234471.580737375,"d":"£12,234,471.58"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H40, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H40, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4837.024339046828,"d":"−4837.0"}},{"v":-5448.747918083696,"d":"-5448.7479"},{"v":1.4451326206513053,"d":"1.445"},{"v":65529193.107621476,"d":"£65,529,193.11"},{"v":-8402.361509026512,"d":"-8402.362"}]
[{"$nulls":3},25,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E41, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E41, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33014466.881378364,"d":"£33,014,466.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H41, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H41, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7120.661713655114,"d":"−7120.7"}},{"v":-8771.385057724032,"d":"-8771.3851"},{"v":1.5079644737231013,"d":"1.508"},{"v":64780865.33823763,"d":"£64,780,865.34"},{"v":-8485.109068538368,"d":"-8485.109"}]
[{"$nulls":3},26,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E42, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E42, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27516729.102734424,"d":"£27,516,729.10"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H42, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H42, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5321.483324913568,"d":"−5321.5"}},{"v":-6697.319780050289,"d":"-6697.3198"},{"v":1.5707963267948972,"d":"1.571"},{"v":63899999.37785021,"d":"£63,899,999.38"},{"v":-8558.737944268261,"d":"-8558.738"}]
[{"$nulls":3},27,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E43, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E43, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23518476.65805596,"d":"£23,518,476.66"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H43, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H43, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7026.569582090204,"d":"−7026.6"}},{"v":-8202.493414993001,"d":"-8202.4934"},{"v":1.6336281798666932,"d":"1.634"},{"v":62890071.601975515,"d":"£62,890,071.60"},{"v":-8622.957556681522,"d":"-8622.958"}]
[{"$nulls":3},28,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E44, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E44, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32477963.191213075,"d":"£32,477,963.19"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H44, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H44, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5893.388989788981,"d":"−5893.4"}},{"v":-7517.287149349635,"d":"-7517.2871"},{"v":1.6964600329384891,"d":"1.696"},{"v":61755067.7341528,"d":"£61,755,067.73"},{"v":-8677.514460307102,"d":"-8677.514"}]
[{"$nulls":3},29,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E45, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E45, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18596181.050279565,"d":"£18,596,181.05"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H45, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H45, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6496.397883493439,"d":"−6496.4"}},{"v":-7426.2069360074165,"d":"-7426.2069"},{"v":1.759291886010285,"d":"1.759"},{"v":60499467.11611442,"d":"£60,499,467.12"},{"v":-8722.193343971072,"d":"-8722.193"}]
[{"$nulls":3},30,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E46, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E46, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12869832.281258747,"d":"£12,869,832.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H46, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H46, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6391.56030525329,"d":"−6391.6"}},{"v":-7035.051919316227,"d":"-7035.0519"},{"v":1.822123739082081,"d":"1.822"},{"v":59128225.029870406,"d":"£59,128,225.03"},{"v":-8756.817880531447,"d":"-8756.818"}]
[{"$nulls":3},31,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E47, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E47, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18397303.43730685,"d":"£18,397,303.44"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H47, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H47, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-3740.910813932666,"d":"−3740.9"}},{"v":-4660.775985798008,"d":"-4660.7760"},{"v":1.884955592153877,"d":"1.885"},{"v":57646753.14147425,"d":"£57,646,753.14"},{"v":-8781.251422760874,"d":"-8781.251"}]
[{"$nulls":3},32,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E48, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E48, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39497011.10931626,"d":"£39,497,011.11"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H48, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H48, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6658.863735255608,"d":"−6658.9"}},{"v":-8633.71429072142,"d":"-8633.7143"},{"v":1.947787445225673,"d":"1.948"},{"v":56060898.143649325,"d":"£56,060,898.14"},{"v":-8795.397542630793,"d":"-8795.398"}]
[{"$nulls":3},33,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E49, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E49, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22391178.086840127,"d":"£22,391,178.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H49, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H49, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4863.622347032752,"d":"−4863.6"}},{"v":-5983.181251374759,"d":"-5983.1813"},{"v":2.0106192982974687,"d":"2.011"},{"$f":"O$12+SQRT(-2*LN(1-$O$10))*O$13*COS($N47-ACOS($P$10)/2)","v":{"v":54376918.68156382,"d":"£54,376,918.68"}},{"$f":"P$12+SQRT(-2*LN(1-$O$10))*P$13*COS($N47+ACOS($P$10)/2)","v":{"v":-8799.200411868827,"d":"-8799.200"}}]
[{"$nulls":3},34,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E50, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E50, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12698111.709124709,"d":"£12,698,111.71"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H50, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H50, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5567.428156840131,"d":"−5567.4"}},{"v":-6202.333742296367,"d":"-6202.3337"},{"v":2.0734511513692646,"d":"2.073"},{"v":52601460.65281753,"d":"£52,601,460.65"},{"v":-8792.645022287461,"d":"-8792.645"}]
[{"$nulls":3},35,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E51, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E51, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39122956.59117382,"d":"£39,122,956.59"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H51, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H51, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-9319.103542528454,"d":"−9319.1"}},{"v":-11275.251372087145,"d":"-11275.2514"},{"v":2.1362830044410606,"d":"2.136"},{"v":50741530.97912033,"d":"£50,741,530.98"},{"v":-8775.757245014496,"d":"-8775.757"}]
[{"$nulls":3},36,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E52, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E52, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24108351.206123892,"d":"£24,108,351.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H52, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H52, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8078.242851939167,"d":"−8078.2"}},{"v":-9283.660412245361,"d":"-9283.6604"},{"v":2.1991148575128565,"d":"2.199"},{"v":48804469.953173235,"d":"£48,804,469.95"},{"v":-8748.60372839154,"d":"-8748.604"}]
[{"$nulls":3},37,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E53, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E53, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":41668110.67200284,"d":"£41,668,110.67"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H53, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H53, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6343.339714471538,"d":"−6343.3"}},{"v":-8426.74524807168,"d":"-8426.7452"},{"v":2.2619467105846525,"d":"2.262"},{"v":46797922.26988666,"d":"£46,797,922.27"},{"v":-8711.29163494344,"d":"-8711.292"}]
[{"$nulls":3},38,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E54, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E54, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21037438.58310079,"d":"£21,037,438.58"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H54, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H54, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5934.715832916116,"d":"−5934.7"}},{"v":-6986.587762071155,"d":"-6986.5878"},{"v":2.3247785636564484,"d":"2.325"},{"v":44729806.85626211,"d":"£44,729,806.86"},{"v":-8663.968218456763,"d":"-8663.968"}]
[{"$nulls":3},39,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E55, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E55, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20277174.291485146,"d":"£20,277,174.29"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H55, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H55, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5791.022382705203,"d":"−5791.0"}},{"v":-6804.881097279461,"d":"-6804.8811"},{"v":2.3876104167282444,"d":"2.388"},{"v":42608285.6190051,"d":"£42,608,285.62"},{"v":-8606.820242836367,"d":"-8606.820"}]
[{"$nulls":3},40,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E56, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E56, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":54810881.65433487,"d":"£54,810,881.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H56, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H56, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7778.399165854382,"d":"−7778.4"}},{"v":-10518.943248571126,"d":"-10518.9432"},{"v":2.4504422698000403,"d":"2.450"},{"v":40441731.23320821,"d":"£40,441,731.23"},{"v":-8540.073245033604,"d":"-8540.073"}]
[{"$nulls":3},41,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E57, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E57, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":7284339.098603856,"d":"£7,284,339.10"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H57, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H57, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-3863.6849219208707,"d":"−3863.7"}},{"v":-4227.901876851063,"d":"-4227.9019"},{"v":2.5132741228718363,"d":"2.513"},{"v":38238694.09922765,"d":"£38,238,694.10"},{"v":-8463.990644954993,"d":"-8463.991"}]
[{"$nulls":3},42,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E58, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E58, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33692770.55982411,"d":"£33,692,770.56"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H58, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H58, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5693.019017428785,"d":"−5693.0"}},{"v":-7377.657545419991,"d":"-7377.6575"},{"v":2.576105975943632,"d":"2.576"},{"v":36007868.598159306,"d":"£36,007,868.60"},{"v":-8378.872705864214,"d":"-8378.873"}]
[{"$nulls":3},43,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E59, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E59, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27198777.24628541,"d":"£27,198,777.25"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H59, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H59, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6179.624936341612,"d":"−6179.6"}},{"v":-7539.563798655882,"d":"-7539.5638"},{"v":2.638937829015428,"d":"2.639"},{"v":33758058.77908866,"d":"£33,758,058.78"},{"v":-8285.05534938017,"d":"-8285.055"}]
[{"$nulls":3},44,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E60, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E60, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38803915.93979126,"d":"£38,803,915.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H60, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H60, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6786.59952774235,"d":"−6786.6"}},{"v":-8726.795324731913,"d":"-8726.7953"},{"v":2.701769682087224,"d":"2.702"},{"v":31498143.613531265,"d":"£31,498,143.61"},{"v":-8182.908829747833,"d":"-8182.909"}]
[{"$nulls":3},45,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E61, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E61, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46011637.53551658,"d":"£46,011,637.54"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H61, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H61, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6502.927650634397,"d":"−6502.9"}},{"v":-8803.509527410226,"d":"-8803.5095"},{"v":2.76460153515902,"d":"2.765"},{"v":29237041.954188533,"d":"£29,237,041.95"},{"v":-8072.836272613882,"d":"-8072.836"}]
[{"$nulls":3},46,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E62, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E62, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46060092.96053281,"d":"£46,060,092.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H62, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H62, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7479.852428345633,"d":"−7479.9"}},{"v":-9782.857076372273,"d":"-9782.8571"},{"v":2.827433388230816,"d":"2.827"},{"v":26983677.336310804,"d":"£26,983,677.34"},{"v":-7955.2720840739585,"d":"-7955.272"}]
[{"$nulls":3},47,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E63, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E63, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45196369.457354866,"d":"£45,196,369.46"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H63, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H63, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8966.932803695934,"d":"−8966.9"}},{"v":-11226.751276563678,"d":"-11226.7513"},{"v":2.890265241302612,"d":"2.890"},{"v":24746942.76058047,"d":"£24,746,942.76"},{"v":-7830.68023627026,"d":"-7830.680"}]
[{"$nulls":3},48,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E64, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E64, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23549623.051165696,"d":"£23,549,623.05"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H64, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H64, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5958.10556360848,"d":"−5958.1"}},{"v":-7135.586716166765,"d":"-7135.5867"},{"v":2.953097094374408,"d":"2.953"},{"v":22535665.596501116,"d":"£22,535,665.60"},{"v":-7699.55243630547,"d":"-7699.552"}]
[{"$nulls":3},49,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E65, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E65, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12553916.02681012,"d":"£12,553,916.03"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H65, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H65, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5056.486077046813,"d":"−5056.5"}},{"v":-5684.181878387319,"d":"-5684.1819"},{"v":3.015928947446204,"d":"3.016"},{"v":20358572.744802922,"d":"£20,358,572.74"},{"v":-7562.406185699453,"d":"-7562.406"}]
[{"$nulls":3},50,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E66, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E66, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":48405190.36717812,"d":"£48,405,190.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H66, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H66, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6130.353015632487,"d":"−6130.4"}},{"v":-8550.612533991392,"d":"-8550.6125"},{"v":3.078760800518,"d":"3.079"},{"v":18224256.196352426,"d":"£18,224,256.20"},{"v":-7419.782738047188,"d":"-7419.783"}]
[{"$nulls":3},51,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E67, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E67, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30218988.675304256,"d":"£30,218,988.68"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H67, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H67, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6260.331156511061,"d":"−6260.3"}},{"v":-7771.280590276274,"d":"-7771.2806"},{"v":3.141592653589796,"d":"3.142"},{"v":16141139.123489881,"d":"£16,141,139.12"},{"v":-7272.244962938104,"d":"-7272.245"}]
[{"$nulls":3},52,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E68, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E68, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24903049.550171513,"d":"£24,903,049.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H68, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H68, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6437.579490157039,"d":"−6437.6"}},{"v":-7682.731967665614,"d":"-7682.7320"},{"v":3.2044245066615917,"d":"3.204"},{"v":14117442.63761621,"d":"£14,117,442.64"},{"v":-7120.375124566963,"d":"-7120.375"}]
[{"$nulls":3},53,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E69, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E69, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":95385413.41514434,"d":"£95,385,413.42"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H69, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H69, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7961.855670699289,"d":"−7961.9"}},{"v":-12731.126341456506,"d":"-12731.1263"},{"v":3.2672563597333877,"d":"3.267"},{"v":12161153.344222177,"d":"£12,161,153.34"},{"v":-6964.772583803082,"d":"-6964.773"}]
[{"$nulls":3},54,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E70, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E70, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":60388190.68413297,"d":"£60,388,190.68"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H70, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H70, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8577.511573524116,"d":"−8577.5"}},{"v":-11596.921107730765,"d":"-11596.9211"},{"v":3.3300882128051836,"d":"3.330"},{"v":10279991.823405247,"d":"£10,279,991.82"},{"v":-6806.051432786817,"d":"-6806.051"}]
[{"$nulls":3},55,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E71, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E71, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32174041.53478016,"d":"£32,174,041.53"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H71, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H71, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5633.342753738828,"d":"−5633.3"}},{"v":-7242.044830477836,"d":"-7242.0448"},{"v":3.3929200658769796,"d":"3.393"},{"v":8481382.160267126,"d":"£8,481,382.16"},{"v":-6644.838071388433,"d":"-6644.838"}]
[{"$nulls":3},56,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E72, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E72, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20013435.194246717,"d":"£20,013,435.19"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H72, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H72, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5778.099151499977,"d":"−5778.1"}},{"v":-6778.770911212313,"d":"-6778.7709"},{"v":3.4557519189487755,"d":"3.456"},{"v":6772422.64544164,"d":"£6,772,422.65"},{"v":-6481.768735093994,"d":"-6481.769"}]
[{"$nulls":3},57,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E73, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E73, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":7514333.310061209,"d":"£7,514,333.31"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H73, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H73, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4230.693799265601,"d":"−4230.7"}},{"v":-4606.410464768662,"d":"-4606.4105"},{"v":3.5185837720205715,"d":"3.519"},{"v":5159857.761384457,"d":"£5,159,857.76"},{"v":-6317.486984074559,"d":"-6317.487"}]
[{"$nulls":3},58,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E74, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E74, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42589386.789905936,"d":"£42,589,386.79"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H74, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H74, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6872.909294660667,"d":"−6872.9"}},{"v":-9002.378634155964,"d":"-9002.3786"},{"v":3.5814156250923674,"d":"3.581"},{"v":3650051.5649821386,"d":"£3,650,051.56"},{"v":-6152.641163348205,"d":"-6152.641"}]
[{"$nulls":3},59,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E75, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E75, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":41644355.10733962,"d":"£41,644,355.11"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H75, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H75, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6332.268857048397,"d":"−6332.3"}},{"v":-8414.486612415378,"d":"-8414.4866"},{"v":3.6442474781641634,"d":"3.644"},{"v":2248962.5715270415,"d":"£2,248,962.57"},{"v":-5987.881844058451,"d":"-5987.882"}]
[{"$nulls":3},60,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E76, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E76, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13210697.382591303,"d":"£13,210,697.38"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H76, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H76, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5035.670945268619,"d":"−5035.7"}},{"v":-5696.205814398184,"d":"-5696.2058"},{"v":3.7070793312359593,"d":"3.707"},{"v":962120.2391796671,"d":"£962,120.24"},{"v":-5823.8592559671615,"d":"-5823.859"}]
[{"$nulls":3},61,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E77, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E77, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25036230.520664465,"d":"£25,036,230.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H77, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H77, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4769.619279482398,"d":"−4769.6"}},{"v":-6021.430805515622,"d":"-6021.4308"},{"v":3.7699111843077553,"d":"3.770"},{"v":-205396.85327656195,"d":"-£205,396.85"},{"v":-5661.22072129474,"d":"-5661.221"}]
[{"$nulls":3},62,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E78, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E78, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11812457.759732584,"d":"£11,812,457.76"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H78, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H78, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5298.909187800289,"d":"−5298.9"}},{"v":-5889.5320757869185,"d":"-5889.5321"},{"v":3.8327430373795512,"d":"3.833"},{"v":-1248981.0492655337,"d":"-£1,248,981.05"},{"v":-5500.608100035055,"d":"-5500.608"}]
[{"$nulls":3},63,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E79, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E79, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":60036885.60021654,"d":"£60,036,885.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H79, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H79, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8629.463177443133,"d":"−8629.5"}},{"v":-11631.30745745396,"d":"-11631.3075"},{"v":3.895574890451347,"d":"3.896"},{"v":-2164513.7987339497,"d":"-£2,164,513.80"},{"v":-5342.6552568272955,"d":"-5342.655"}]
[{"$nulls":3},64,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E80, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E80, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22586005.698339734,"d":"£22,586,005.70"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H80, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H80, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7881.54844392969,"d":"−7881.5"}},{"v":-9010.848728846677,"d":"-9010.8487"},{"v":3.958406743523143,"d":"3.958"},{"v":-2948381.9121867903,"d":"-£2,948,381.91"},{"v":-5187.985559381815,"d":"-5187.986"}]
[{"$nulls":3},65,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E81, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E81, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32850146.8398057,"d":"£32,850,146.84"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H81, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H81, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5919.960844716992,"d":"−5920.0"}},{"v":-7562.468186707277,"d":"-7562.4682"},{"v":4.021238596594939,"d":"4.021"},{"$f":"O$12+SQRT(-2*LN(1-$O$10))*O$13*COS($N79-ACOS($P$10)/2)","v":{"v":-3597491.8202955313,"d":"-£3,597,491.82"}},{"$f":"P$12+SQRT(-2*LN(1-$O$10))*P$13*COS($N79+ACOS($P$10)/2)","v":{"v":-5037.2094183325635,"d":"-5037.209"}}]
[{"$nulls":3},66,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E82, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E82, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33988898.26223184,"d":"£33,988,898.26"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H82, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H82, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5939.490379392602,"d":"−5939.5"}},{"$f":"L80-K80/WTP","v":{"v":-7638.935292504195,"d":"-7638.9353"}},{"v":4.084070449666735,"d":"4.084"},{"v":-4109281.7828029655,"d":"-£4,109,281.78"},{"v":-4890.921878225197,"d":"-4890.922"}]
[{"$nulls":3},{"$f":"D80+1","v":67},{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E83, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E83, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21821647.069148216,"d":"£21,821,647.07"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H83, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H83, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5141.051896120296,"d":"−5141.1"}},{"v":-6232.134249577707,"d":"-6232.1342"},{"v":4.14690230273853,"d":"4.147"},{"v":-4481731.998541679,"d":"-£4,481,732.00"},{"v":-4749.700269148099,"d":"-4749.700"}]
[{"$nulls":3},68,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E84, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E84, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11323785.459308723,"d":"£11,323,785.46"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H84, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H84, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5548.195509584308,"d":"−5548.2"}},{"v":-6114.384782549744,"d":"-6114.3848"},{"v":4.209734155810326,"d":"4.210"},{"v":-4713372.576666478,"d":"-£4,713,372.58"},{"v":-4614.101928274282,"d":"-4614.102"}]
[{"$nulls":3},69,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E85, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E85, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":69636748.1172211,"d":"£69,636,748.12"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H85, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H85, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6670.10037174773,"d":"−6670.1"}},{"v":-10151.937777608786,"d":"-10151.9378"},{"$f":"N82+(2*PI()/100)","v":{"v":4.272566008882121,"d":"4.273"}},{"v":-4803289.33764201,"d":"-£4,803,289.34"},{"v":-4484.662000306184,"d":"-4484.662"}]
[{"$nulls":3},70,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E86, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E86, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29187498.65561314,"d":"£29,187,498.66"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H86, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H86, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6759.4989302021095,"d":"−6759.5"}},{"v":-8218.873862982766,"d":"-8218.8739"},{"v":4.335397861953917,"d":"4.335"},{"v":-4751127.421091761,"d":"-£4,751,127.42"},{"v":-4361.891325504019,"d":"-4361.891"}]
[{"$nulls":3},71,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E87, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E87, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":9546224.39111006,"d":"£9,546,224.39"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H87, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H87, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4074.431637717087,"d":"−4074.4"}},{"v":-4551.74285727259,"d":"-4551.7429"},{"v":4.398229715025712,"d":"4.398"},{"v":-4557092.686269853,"d":"-£4,557,092.69"},{"v":-4246.274423632642,"d":"-4246.274"}]
[{"$nulls":3},72,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E88, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E88, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14821359.888396934,"d":"£14,821,359.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H88, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H88, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4228.494491169996,"d":"−4228.5"}},{"v":-4969.562485589842,"d":"-4969.5625"},{"v":4.461061568097508,"d":"4.461"},{"v":-4221950.899628576,"d":"-£4,221,950.90"},{"v":-4138.267581783403,"d":"-4138.268"}]
[{"$nulls":3},73,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E89, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E89, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":73914653.76347168,"d":"£73,914,653.76"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H89, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H89, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-10048.0225854176,"d":"−10048.0"}},{"v":-13743.755273591185,"d":"-13743.7553"},{"v":4.523893421169303,"d":"4.524"},{"v":-3747024.7126880996,"d":"-£3,747,024.71"},{"v":-4038.29705361745,"d":"-4038.297"}]
[{"$nulls":3},74,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E90, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E90, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36030698.53567415,"d":"£36,030,698.54"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H90, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H90, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6659.856150797144,"d":"−6659.9"}},{"v":-8461.39107758085,"d":"-8461.3911"},{"v":4.586725274241099,"d":"4.587"},{"v":-3134188.442135129,"d":"-£3,134,188.44"},{"v":-3946.7573771372613,"d":"-3946.757"}]
[{"$nulls":3},75,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E91, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E91, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20212203.527637683,"d":"£20,212,203.53"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H91, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H91, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7592.983791521922,"d":"−7593.0"}},{"v":-8603.593967903806,"d":"-8603.5940"},{"v":4.649557127312894,"d":"4.650"},{"v":-2385860.6727512814,"d":"-£2,385,860.67"},{"v":-3864.0098176254055,"d":"-3864.010"}]
[{"$nulls":3},76,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E92, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E92, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15565841.725039627,"d":"£15,565,841.73"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H92, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H92, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6240.526650102565,"d":"−6240.5"}},{"v":-7018.818736354547,"d":"-7018.8187"},{"v":4.71238898038469,"d":"4.712"},{"v":-1504994.7123638801,"d":"-£1,504,994.71"},{"v":-3790.380941895512,"d":"-3790.381"}]
[{"$nulls":3},77,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E93, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E93, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15214281.368600544,"d":"£15,214,281.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H93, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H93, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6693.8045174231875,"d":"−6693.8"}},{"v":-7454.518585853215,"d":"-7454.5186"},{"v":4.775220833456485,"d":"4.775"},{"v":-495066.93648919463,"d":"-£495,066.94"},{"v":-3726.1613294822523,"d":"-3726.161"}]
[{"$nulls":3},78,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E94, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E94, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24355213.516274214,"d":"£24,355,213.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H94, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H94, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4578.971138676458,"d":"−4579.0"}},{"v":-5796.731814490169,"d":"-5796.7318"},{"v":4.838052686528281,"d":"4.838"},{"v":639936.9313335083,"d":"£639,936.93"},{"v":-3671.6044258566726,"d":"-3671.604"}]
[{"$nulls":3},79,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E95, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E95, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43340741.44730415,"d":"£43,340,741.45"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H95, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H95, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5988.649598079151,"d":"−5988.6"}},{"v":-8155.686670444358,"d":"-8155.6867"},{"v":4.900884539600076,"d":"4.901"},{"v":1895537.5493718795,"d":"£1,895,537.55"},{"v":-3626.9255421927037,"d":"-3626.926"}]
[{"$nulls":3},80,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E96, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E96, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":52541080.646002874,"d":"£52,541,080.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H96, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H96, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7282.558359997307,"d":"−7282.6"}},{"v":-9909.612392297451,"d":"-9909.6124"},{"v":4.963716392671872,"d":"4.964"},{"v":3266779.6356158815,"d":"£3,266,779.64"},{"v":-3592.301005632327,"d":"-3592.301"}]
[{"$nulls":3},81,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E97, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E97, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":58977693.1210908,"d":"£58,977,693.12"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H97, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H97, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8633.96876154063,"d":"−8634.0"}},{"v":-11582.853417595168,"d":"-11582.8534"},{"v":5.026548245743667,"d":"5.027"},{"v":4748251.524012022,"d":"£4,748,251.52"},{"v":-3567.8674634029003,"d":"-3567.867"}]
[{"$nulls":3},82,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E98, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E98, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17223799.432740916,"d":"£17,223,799.43"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H98, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H98, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4332.681526769484,"d":"−4332.7"}},{"v":-5193.87149840653,"d":"-5193.8715"},{"v":5.089380098815463,"d":"5.089"},{"v":6334106.521836933,"d":"£6,334,106.52"},{"v":-3553.7213435329795,"d":"-3553.721"}]
[{"$nulls":3},83,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E99, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E99, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30668533.25309151,"d":"£30,668,533.25"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H99, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H99, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6356.535739787138,"d":"−6356.5"}},{"v":-7889.9624024417135,"d":"-7889.9624"},{"v":5.152211951887258,"d":"5.152"},{"v":8018085.983922441,"d":"£8,018,085.98"},{"v":-3549.918474294944,"d":"-3549.918"}]
[{"$nulls":3},84,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E100, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E100, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40605548.35058269,"d":"£40,605,548.35"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H100, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H100, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6319.402284546869,"d":"−6319.4"}},{"v":-8349.679702076004,"d":"-8349.6797"},{"v":5.215043804959054,"d":"5.215"},{"v":9793544.012668706,"d":"£9,793,544.01"},{"v":-3556.473863876311,"d":"-3556.474"}]
[{"$nulls":3},85,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E101, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E101, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12538499.536425535,"d":"£12,538,499.54"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H101, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H101, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4288.570468025368,"d":"−4288.6"}},{"v":-4915.495444846645,"d":"-4915.4954"},{"v":5.277875658030849,"d":"5.278"},{"v":11653473.686365895,"d":"£11,653,473.69"},{"v":-3573.361641149275,"d":"-3573.362"}]
[{"$nulls":3},86,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E102, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E102, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":58546614.36519792,"d":"£58,546,614.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H102, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H102, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7645.018944658473,"d":"−7645.0"}},{"v":-10572.349662918368,"d":"-10572.3497"},{"v":5.340707511102645,"d":"5.341"},{"v":13590534.712312967,"d":"£13,590,534.71"},{"v":-3600.5151577722304,"d":"-3600.515"}]
[{"$nulls":3},87,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E103, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E103, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17471978.432532504,"d":"£17,471,978.43"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H103, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H103, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6174.864353028318,"d":"−6174.9"}},{"v":-7048.463274654943,"d":"-7048.4633"},{"v":5.40353936417444,"d":"5.404"},{"v":15597082.39559952,"d":"£15,597,082.40"},{"v":-3637.827251220329,"d":"-3637.827"}]
[{"$nulls":3},88,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E104, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E104, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13179934.812362252,"d":"£13,179,934.81"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H104, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H104, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5885.143430499256,"d":"−5885.1"}},{"v":-6544.1401711173685,"d":"-6544.1402"},{"v":5.466371217246236,"d":"5.466"},{"v":17665197.80922405,"d":"£17,665,197.81"},{"v":-3685.150667707005,"d":"-3685.151"}]
[{"$nulls":3},89,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E105, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E105, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32798766.3595005,"d":"£32,798,766.36"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H105, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H105, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6301.706938088348,"d":"−6301.7"}},{"v":-7941.6452560633725,"d":"-7941.6453"},{"v":5.529203070318031,"d":"5.529"},{"v":19786719.046481047,"d":"£19,786,719.05"},{"v":-3742.2986433273986,"d":"-3742.299"}]
[{"$nulls":3},90,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E106, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E106, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20122359.009501155,"d":"£20,122,359.01"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H106, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H106, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5686.29452156115,"d":"−5686.3"}},{"v":-6692.412472036208,"d":"-6692.4125"},{"v":5.592034923389827,"d":"5.592"},{"v":21953273.43227791,"d":"£21,953,273.43"},{"v":-3809.0456411301616,"d":"-3809.046"}]
[{"$nulls":3},91,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E107, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E107, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28370227.421948943,"d":"£28,370,227.42"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H107, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H107, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6818.223507568,"d":"−6818.2"}},{"v":-8236.734878665447,"d":"-8236.7349"},{"v":5.654866776461622,"d":"5.655"},{"v":24156310.566258453,"d":"£24,156,310.57"},{"v":-3885.12824120877,"d":"-3885.128"}]
[{"$nulls":3},92,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E108, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E108, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":51122907.573910445,"d":"£51,122,907.57"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H108, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H108, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7096.2189412366,"d":"−7096.2"}},{"v":-9652.364319932121,"d":"-9652.3643"},{"v":5.717698629533418,"d":"5.718"},{"v":26387136.06732678,"d":"£26,387,136.07"},{"v":-3970.2461802995467,"d":"-3970.246"}]
[{"$nulls":3},93,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E109, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E109, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12125738.292345472,"d":"£12,125,738.29"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H109, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H109, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4188.8933161981895,"d":"−4188.9"}},{"v":-4795.180230815463,"d":"-4795.1802"},{"v":5.780530482605213,"d":"5.781"},{"v":28636945.886397403,"d":"£28,636,945.89"},{"v":-4064.063536783588,"d":"-4064.064"}]
[{"$nulls":3},94,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E110, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E110, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40406573.120785356,"d":"£40,406,573.12"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H110, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H110, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5873.68720825766,"d":"−5873.7"}},{"v":-7894.015864296928,"d":"-7894.0159"},{"v":5.843362335677009,"d":"5.843"},{"v":30896861.051954787,"d":"£30,896,861.05"},{"v":-4166.210056415925,"d":"-4166.210"}]
[{"$nulls":3},95,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E111, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E111, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22579032.828975502,"d":"£22,579,032.83"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H111, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H111, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4451.669977677937,"d":"−4451.7"}},{"v":-5580.621619126712,"d":"-5580.6216"},{"v":5.906194188748804,"d":"5.906"},{"v":33157962.711297505,"d":"£33,157,962.71"},{"v":-4276.2826135498735,"d":"-4276.283"}]
[{"$nulls":3},96,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E112, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E112, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42380344.590053864,"d":"£42,380,344.59"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H112, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H112, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5663.180841078685,"d":"−5663.2"}},{"v":-7782.1980705813785,"d":"-7782.1981"},{"v":5.9690260418206,"d":"5.969"},{"v":35411327.32917522,"d":"£35,411,327.33"},{"v":-4393.846802089794,"d":"-4393.847"}]
[{"$nulls":3},97,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E113, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E113, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23382448.933545794,"d":"£23,382,448.93"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H113, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H113, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5923.76365571004,"d":"−5923.8"}},{"v":-7092.8861023873305,"d":"-7092.8861"},{"v":6.031857894892395,"d":"6.032"},{"v":37648061.90490554,"d":"£37,648,061.90"},{"v":-4518.43864989349,"d":"-4518.439"}]
[{"$nulls":3},98,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E114, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E114, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19459681.877249382,"d":"£19,459,681.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H114, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H114, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4870.701264117297,"d":"−4870.7"}},{"v":-5843.685357979766,"d":"-5843.6854"},{"v":6.094689747964191,"d":"6.095"},{"v":39859339.06898488,"d":"£39,859,339.07"},{"v":-4649.56644985828,"d":"-4649.566"}]
[{"$nulls":3},99,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E115, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E115, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29410359.6453722,"d":"£29,410,359.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H115, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H115, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4846.290305687292,"d":"−4846.3"}},{"v":-6316.808287955902,"d":"-6316.8083"},{"v":6.157521601035986,"d":"6.158"},{"v":42036431.92068307,"d":"£42,036,431.92"},{"v":-4786.712700464295,"d":"-4786.713"}]
[{"$nulls":3},100,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E116, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E116, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":52238535.868664406,"d":"£52,238,535.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H116, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H116, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7622.697440300502,"d":"−7622.7"}},{"v":-10234.624233733723,"d":"-10234.6242"},{"v":6.220353454107782,"d":"6.220"},{"v":44170748.469133556,"d":"£44,170,748.47"},{"v":-4929.336148116558,"d":"-4929.336"}]
[{"$nulls":3},101,{"$nulls":6},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E117, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E117, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24281293.513807707,"d":"£24,281,293.51"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H117, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H117, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5594.569318024589,"d":"−5594.6"}},{"v":-6808.633993714974,"d":"-6808.6340"},{"v":6.283185307179577,"d":"6.283"},{"v":46253865.54199609,"d":"£46,253,865.54"},{"v":-5076.8739232256385,"d":"-5076.874"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E118, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E118, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46338129.40059685,"d":"£46,338,129.40"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H118, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H118, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6450.597226636764,"d":"−6450.6"}},{"v":-8767.503696666607,"d":"-8767.5037"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E119, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E119, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31169967.16562055,"d":"£31,169,967.17"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H119, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H119, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6520.605653698883,"d":"−6520.6"}},{"v":-8079.10401197991,"d":"-8079.1040"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E120, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E120, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37164437.92491817,"d":"£37,164,437.92"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H120, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H120, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5469.909078487136,"d":"−5469.9"}},{"v":-7328.130974733044,"d":"-7328.1310"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E121, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E121, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":4465635.234302819,"d":"£4,465,635.23"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H121, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H121, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5331.28131322254,"d":"−5331.3"}},{"v":-5554.563074937681,"d":"-5554.5631"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E122, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E122, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37022017.28186561,"d":"£37,022,017.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H122, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H122, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7340.743647439187,"d":"−7340.7"}},{"v":-9191.844511532468,"d":"-9191.8445"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E123, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E123, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40256187.892397605,"d":"£40,256,187.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H123, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H123, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6725.1657475796555,"d":"−6725.2"}},{"v":-8737.975142199535,"d":"-8737.9751"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E124, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E124, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22769678.77821185,"d":"£22,769,678.78"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H124, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H124, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5558.71232877553,"d":"−5558.7"}},{"v":-6697.196267686123,"d":"-6697.1963"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E125, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E125, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28236480.204711907,"d":"£28,236,480.20"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H125, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H125, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5918.107646699787,"d":"−5918.1"}},{"v":-7329.931656935383,"d":"-7329.9317"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E126, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E126, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27448021.870428693,"d":"£27,448,021.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H126, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H126, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4442.005384413565,"d":"−4442.0"}},{"v":-5814.406477934999,"d":"-5814.4065"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E127, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E127, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18182790.734172784,"d":"£18,182,790.73"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H127, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H127, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4988.622719323581,"d":"−4988.6"}},{"v":-5897.76225603222,"d":"-5897.7623"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E128, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E128, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21841449.043732367,"d":"£21,841,449.04"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H128, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H128, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5196.239056572598,"d":"−5196.2"}},{"v":-6288.311508759217,"d":"-6288.3115"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E129, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E129, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17971784.770288933,"d":"£17,971,784.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H129, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H129, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5382.796607676493,"d":"−5382.8"}},{"v":-6281.38584619094,"d":"-6281.3858"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E130, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E130, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35930673.52756121,"d":"£35,930,673.53"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H130, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H130, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5831.203746326959,"d":"−5831.2"}},{"v":-7627.7374227050195,"d":"-7627.7374"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E131, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E131, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":55575434.173598416,"d":"£55,575,434.17"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H131, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H131, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8210.479344300464,"d":"−8210.5"}},{"v":-10989.251052980384,"d":"-10989.2511"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E132, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E132, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36251756.99565576,"d":"£36,251,757.00"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H132, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H132, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7944.618541185448,"d":"−7944.6"}},{"v":-9757.206390968237,"d":"-9757.2064"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E133, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E133, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13611561.080429073,"d":"£13,611,561.08"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H133, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H133, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6102.321185013281,"d":"−6102.3"}},{"v":-6782.899239034735,"d":"-6782.8992"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E134, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E134, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29395318.296144187,"d":"£29,395,318.30"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H134, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H134, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6480.452047889334,"d":"−6480.5"}},{"v":-7950.217962696543,"d":"-7950.2180"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E135, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E135, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18347557.16311368,"d":"£18,347,557.16"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H135, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H135, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5356.881025498624,"d":"−5356.9"}},{"v":-6274.258883654307,"d":"-6274.2589"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E136, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E136, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":63198838.809088685,"d":"£63,198,838.81"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H136, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H136, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8988.87847316757,"d":"−8988.9"}},{"v":-12148.820413622005,"d":"-12148.8204"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E137, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E137, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":10045916.887185004,"d":"£10,045,916.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H137, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H137, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5547.992330308107,"d":"−5548.0"}},{"v":-6050.288174667357,"d":"-6050.2882"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E138, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E138, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38200808.636596896,"d":"£38,200,808.64"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H138, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H138, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4734.279414613675,"d":"−4734.3"}},{"v":-6644.319846443519,"d":"-6644.3198"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E139, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E139, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25660070.940430667,"d":"£25,660,070.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H139, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H139, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5712.318348192531,"d":"−5712.3"}},{"v":-6995.321895214064,"d":"-6995.3219"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E140, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E140, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":9694428.728404105,"d":"£9,694,428.73"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H140, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H140, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4199.969277212984,"d":"−4200.0"}},{"v":-4684.690713633189,"d":"-4684.6907"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E141, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E141, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22667178.870731015,"d":"£22,667,178.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H141, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H141, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7374.649778692417,"d":"−7374.6"}},{"v":-8508.008722228968,"d":"-8508.0087"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E142, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E142, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30679570.725676347,"d":"£30,679,570.73"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H142, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H142, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5556.983840211612,"d":"−5557.0"}},{"v":-7090.962376495429,"d":"-7090.9624"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E143, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E143, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":53900678.6815613,"d":"£53,900,678.68"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H143, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H143, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6726.648949078648,"d":"−6726.6"}},{"v":-9421.682883156713,"d":"-9421.6829"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E144, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E144, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31516144.50709928,"d":"£31,516,144.51"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H144, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H144, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5479.681739225857,"d":"−5479.7"}},{"v":-7055.488964580822,"d":"-7055.4890"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E145, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E145, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17425285.041586626,"d":"£17,425,285.04"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H145, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H145, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6367.365110350502,"d":"−6367.4"}},{"v":-7238.629362429833,"d":"-7238.6294"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E146, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E146, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46944528.55019685,"d":"£46,944,528.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H146, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H146, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5917.575493768185,"d":"−5917.6"}},{"$f":"L144-K144/WTP","v":{"v":-8264.801921278027,"d":"-8264.8019"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E147, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E147, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":68745744.68171667,"d":"£68,745,744.68"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H147, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H147, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7628.32672336869,"d":"−7628.3"}},{"v":-11065.613957454523,"d":"-11065.6140"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E148, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E148, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37752287.72539218,"d":"£37,752,287.73"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H148, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H148, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7036.952775010326,"d":"−7037.0"}},{"v":-8924.567161279934,"d":"-8924.5672"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E149, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E149, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13813120.270695532,"d":"£13,813,120.27"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H149, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H149, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4536.233322558803,"d":"−4536.2"}},{"v":-5226.889336093579,"d":"-5226.8893"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E150, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E150, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":9684474.048999857,"d":"£9,684,474.05"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H150, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H150, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5828.855665085823,"d":"−5828.9"}},{"v":-6313.079367535815,"d":"-6313.0794"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E151, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E151, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39787354.34762585,"d":"£39,787,354.35"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H151, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H151, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6251.243625454139,"d":"−6251.2"}},{"v":-8240.611342835431,"d":"-8240.6113"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E152, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E152, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38801982.74984849,"d":"£38,801,982.75"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H152, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H152, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7593.334437893416,"d":"−7593.3"}},{"v":-9533.433575385841,"d":"-9533.4336"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E153, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E153, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28375937.37372612,"d":"£28,375,937.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H153, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H153, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7525.526262448169,"d":"−7525.5"}},{"v":-8944.323131134475,"d":"-8944.3231"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E154, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E154, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16188391.562938927,"d":"£16,188,391.56"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H154, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H154, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5643.798313241644,"d":"−5643.8"}},{"v":-6453.21789138859,"d":"-6453.2179"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E155, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E155, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":47282715.37433005,"d":"£47,282,715.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H155, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H155, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7930.808645631181,"d":"−7930.8"}},{"v":-10294.944414347683,"d":"-10294.9444"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E156, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E156, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22478042.70632821,"d":"£22,478,042.71"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H156, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H156, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5748.468498737911,"d":"−5748.5"}},{"v":-6872.370634054322,"d":"-6872.3706"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E157, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E157, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23521505.6701598,"d":"£23,521,505.67"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H157, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H157, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5297.437573987171,"d":"−5297.4"}},{"v":-6473.512857495161,"d":"-6473.5129"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E158, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E158, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21485638.79197065,"d":"£21,485,638.79"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H158, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H158, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6121.600755394886,"d":"−6121.6"}},{"v":-7195.882694993418,"d":"-7195.8827"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E159, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E159, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37564472.98142683,"d":"£37,564,472.98"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H159, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H159, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6064.231805806128,"d":"−6064.2"}},{"v":-7942.4554548774695,"d":"-7942.4555"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E160, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E160, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16738622.65025948,"d":"£16,738,622.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H160, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H160, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5434.828589311721,"d":"−5434.8"}},{"v":-6271.759721824695,"d":"-6271.7597"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E161, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E161, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11548681.670877133,"d":"£11,548,681.67"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H161, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H161, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6505.6994487514785,"d":"−6505.7"}},{"v":-7083.1335322953355,"d":"-7083.1335"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E162, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E162, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37139735.830991834,"d":"£37,139,735.83"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H162, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H162, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6906.57286002908,"d":"−6906.6"}},{"v":-8763.559651578673,"d":"-8763.5597"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E163, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E163, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21033418.8994755,"d":"£21,033,418.90"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H163, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H163, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5306.614868809969,"d":"−5306.6"}},{"v":-6358.285813783745,"d":"-6358.2858"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E164, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E164, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15472140.255755242,"d":"£15,472,140.26"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H164, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H164, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7087.0768837672895,"d":"−7087.1"}},{"v":-7860.683896555051,"d":"-7860.6839"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E165, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E165, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25053298.713239215,"d":"£25,053,298.71"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H165, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H165, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5413.008135070048,"d":"−5413.0"}},{"v":-6665.673070732009,"d":"-6665.6731"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E166, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E166, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23660718.975819767,"d":"£23,660,718.98"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H166, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H166, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5878.3897080346915,"d":"−5878.4"}},{"v":-7061.42565682568,"d":"-7061.4257"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E167, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E167, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13104816.264699042,"d":"£13,104,816.26"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H167, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H167, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4905.917646117051,"d":"−4905.9"}},{"v":-5561.158459352003,"d":"-5561.1585"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E168, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E168, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33215073.278772727,"d":"£33,215,073.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H168, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H168, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5378.79018315354,"d":"−5378.8"}},{"v":-7039.543847092176,"d":"-7039.5438"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E169, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E169, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12509030.756998394,"d":"£12,509,030.76"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H169, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H169, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5734.419382543954,"d":"−5734.4"}},{"v":-6359.870920393874,"d":"-6359.8709"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E170, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E170, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46250305.36302464,"d":"£46,250,305.36"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H170, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H170, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8851.746143570113,"d":"−8851.7"}},{"v":-11164.261411721345,"d":"-11164.2614"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E171, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E171, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15065404.797705052,"d":"£15,065,404.80"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H171, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H171, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6968.754181937,"d":"−6968.8"}},{"v":-7722.024421822252,"d":"-7722.0244"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E172, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E172, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20259655.208929453,"d":"£20,259,655.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H172, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H172, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4717.466848106344,"d":"−4717.5"}},{"v":-5730.449608552816,"d":"-5730.4496"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E173, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E173, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44534744.87393211,"d":"£44,534,744.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H173, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H173, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7537.439269159003,"d":"−7537.4"}},{"v":-9764.176512855607,"d":"-9764.1765"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E174, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E174, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17043582.023942605,"d":"£17,043,582.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H174, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H174, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6518.662201976661,"d":"−6518.7"}},{"v":-7370.841303173791,"d":"-7370.8413"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E175, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E175, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20829392.840074554,"d":"£20,829,392.84"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H175, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H175, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5540.34966349458,"d":"−5540.3"}},{"v":-6581.8193054983085,"d":"-6581.8193"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E176, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E176, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28478416.005759068,"d":"£28,478,416.01"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H176, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H176, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4774.251704567272,"d":"−4774.3"}},{"v":-6198.172504855225,"d":"-6198.1725"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E177, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E177, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":62448155.98132146,"d":"£62,448,155.98"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H177, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H177, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7240.970843208127,"d":"−7241.0"}},{"v":-10363.3786422742,"d":"-10363.3786"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E178, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E178, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46097333.816435635,"d":"£46,097,333.82"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H178, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H178, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8280.627570451928,"d":"−8280.6"}},{"v":-10585.49426127371,"d":"-10585.4943"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E179, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E179, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19631655.197126508,"d":"£19,631,655.20"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H179, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H179, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5323.009053714337,"d":"−5323.0"}},{"v":-6304.591813570662,"d":"-6304.5918"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E180, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E180, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26635039.93163555,"d":"£26,635,039.93"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H180, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H180, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4756.5497384842365,"d":"−4756.5"}},{"v":-6088.301735066014,"d":"-6088.3017"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E181, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E181, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18328573.212768953,"d":"£18,328,573.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H181, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H181, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-3953.7835283318063,"d":"−3953.8"}},{"v":-4870.212188970254,"d":"-4870.2122"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E182, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E182, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42193929.090570375,"d":"£42,193,929.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H182, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H182, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6310.660313847005,"d":"−6310.7"}},{"v":-8420.356768375525,"d":"-8420.3568"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E183, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E183, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20089969.60518413,"d":"£20,089,969.61"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H183, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H183, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5383.853091280462,"d":"−5383.9"}},{"v":-6388.351571539668,"d":"-6388.3516"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E184, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E184, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":41103653.68819974,"d":"£41,103,653.69"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H184, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H184, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6350.9565107393255,"d":"−6351.0"}},{"v":-8406.139195149313,"d":"-8406.1392"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E185, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E185, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22954534.91112103,"d":"£22,954,534.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H185, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H185, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4775.967849761601,"d":"−4776.0"}},{"v":-5923.694595317653,"d":"-5923.6946"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E186, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E186, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27888806.52740637,"d":"£27,888,806.53"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H186, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H186, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5533.450371197755,"d":"−5533.5"}},{"v":-6927.890697568073,"d":"-6927.8907"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E187, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E187, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26381379.436653145,"d":"£26,381,379.44"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H187, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H187, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7017.523090369425,"d":"−7017.5"}},{"v":-8336.592062202082,"d":"-8336.5921"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E188, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E188, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40044369.16323753,"d":"£40,044,369.16"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H188, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H188, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6813.085810265908,"d":"−6813.1"}},{"v":-8815.304268427784,"d":"-8815.3043"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E189, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E189, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28316001.455713853,"d":"£28,316,001.46"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H189, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H189, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6332.994636754481,"d":"−6333.0"}},{"v":-7748.794709540173,"d":"-7748.7947"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E190, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E190, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34295781.42929869,"d":"£34,295,781.43"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H190, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H190, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6058.710759225098,"d":"−6058.7"}},{"v":-7773.4998306900325,"d":"-7773.4998"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E191, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E191, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15309435.754083084,"d":"£15,309,435.75"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H191, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H191, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5141.6400826292975,"d":"−5141.6"}},{"v":-5907.111870333451,"d":"-5907.1119"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E192, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E192, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31762629.54478934,"d":"£31,762,629.54"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H192, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H192, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7090.108316090408,"d":"−7090.1"}},{"v":-8678.239793329874,"d":"-8678.2398"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E193, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E193, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19428962.858092196,"d":"£19,428,962.86"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H193, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H193, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5333.66443867458,"d":"−5333.7"}},{"v":-6305.11258157919,"d":"-6305.1126"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E194, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E194, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":53519030.65291589,"d":"£53,519,030.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H194, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H194, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6502.059702841713,"d":"−6502.1"}},{"v":-9178.011235487507,"d":"-9178.0112"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E195, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E195, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27746798.569420494,"d":"£27,746,798.57"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H195, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H195, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5810.508715297116,"d":"−5810.5"}},{"v":-7197.848643768141,"d":"-7197.8486"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E196, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E196, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20510039.402738515,"d":"£20,510,039.40"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H196, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H196, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5565.584922245874,"d":"−5565.6"}},{"v":-6591.086892382799,"d":"-6591.0869"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E197, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E197, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39801923.76887991,"d":"£39,801,923.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H197, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H197, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6250.414813143666,"d":"−6250.4"}},{"v":-8240.511001587662,"d":"-8240.5110"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E198, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E198, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36906939.86977141,"d":"£36,906,939.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H198, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H198, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5199.4426751155415,"d":"−5199.4"}},{"v":-7044.789668604112,"d":"-7044.7897"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E199, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E199, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21511165.85465919,"d":"£21,511,165.85"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H199, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H199, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-3986.4305934533795,"d":"−3986.4"}},{"v":-5061.988886186339,"d":"-5061.9889"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E200, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E200, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17706294.895348817,"d":"£17,706,294.90"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H200, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H200, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6833.245601476196,"d":"−6833.2"}},{"v":-7718.560346243637,"d":"-7718.5603"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E201, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E201, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45886527.534326226,"d":"£45,886,527.53"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H201, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H201, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7682.161606116991,"d":"−7682.2"}},{"v":-9976.487982833301,"d":"-9976.4880"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E202, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E202, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":41331178.58272407,"d":"£41,331,178.58"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H202, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H202, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6905.460813913819,"d":"−6905.5"}},{"v":-8972.019743050023,"d":"-8972.0197"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E203, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E203, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24094419.88632521,"d":"£24,094,419.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H203, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H203, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6853.179607195514,"d":"−6853.2"}},{"v":-8057.900601511775,"d":"-8057.9006"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E204, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E204, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35889343.63871351,"d":"£35,889,343.64"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H204, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H204, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5400.20283295009,"d":"−5400.2"}},{"v":-7194.670014885765,"d":"-7194.6700"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E205, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E205, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31922857.111842647,"d":"£31,922,857.11"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H205, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H205, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7853.154270473058,"d":"−7853.2"}},{"v":-9449.29712606519,"d":"-9449.2971"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E206, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E206, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31966616.71193767,"d":"£31,966,616.71"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H206, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H206, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5446.451255560382,"d":"−5446.5"}},{"v":-7044.782091157265,"d":"-7044.7821"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E207, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E207, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32820641.11160126,"d":"£32,820,641.11"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H207, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H207, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5532.430277453505,"d":"−5532.4"}},{"v":-7173.462333033568,"d":"-7173.4623"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E208, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E208, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22529263.35295127,"d":"£22,529,263.35"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H208, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H208, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5523.306179394669,"d":"−5523.3"}},{"v":-6649.769347042233,"d":"-6649.7693"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E209, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E209, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23828473.612736665,"d":"£23,828,473.61"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H209, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H209, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4544.870378775434,"d":"−4544.9"}},{"v":-5736.294059412267,"d":"-5736.2941"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E210, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E210, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18623548.82643564,"d":"£18,623,548.83"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H210, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H210, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4693.606202868054,"d":"−4693.6"}},{"$f":"L208-K208/WTP","v":{"v":-5624.783644189836,"d":"-5624.7836"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E211, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E211, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20687801.832622305,"d":"£20,687,801.83"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H211, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H211, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4641.77302111751,"d":"−4641.8"}},{"v":-5676.163112748625,"d":"-5676.1631"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E212, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E212, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30616579.006680895,"d":"£30,616,579.01"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H212, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H212, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5995.4068979502035,"d":"−5995.4"}},{"v":-7526.235848284248,"d":"-7526.2358"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E213, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E213, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11618136.543371493,"d":"£11,618,136.54"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H213, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H213, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5122.785651243378,"d":"−5122.8"}},{"v":-5703.692478411953,"d":"-5703.6925"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E214, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E214, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":47184753.14260076,"d":"£47,184,753.14"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H214, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H214, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6612.020734908864,"d":"−6612.0"}},{"v":-8971.258392038902,"d":"-8971.2584"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E215, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E215, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36466885.13825028,"d":"£36,466,885.14"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H215, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H215, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6914.665428157656,"d":"−6914.7"}},{"v":-8738.00968507017,"d":"-8738.0097"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E216, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E216, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46408894.37635779,"d":"£46,408,894.38"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H216, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H216, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7557.756034882551,"d":"−7557.8"}},{"v":-9878.20075370044,"d":"-9878.2008"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E217, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E217, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":63345429.40054428,"d":"£63,345,429.40"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H217, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H217, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8902.202177788715,"d":"−8902.2"}},{"v":-12069.473647815928,"d":"-12069.4736"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E218, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E218, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32857000.648811173,"d":"£32,857,000.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H218, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H218, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5794.473541814505,"d":"−5794.5"}},{"v":-7437.323574255063,"d":"-7437.3236"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E219, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E219, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28329511.732283123,"d":"£28,329,511.73"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H219, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H219, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5575.773488692045,"d":"−5575.8"}},{"v":-6992.249075306201,"d":"-6992.2491"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E220, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E220, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33326174.963394813,"d":"£33,326,174.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H220, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H220, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6679.476786258523,"d":"−6679.5"}},{"v":-8345.785534428263,"d":"-8345.7855"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E221, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E221, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":50323196.5756426,"d":"£50,323,196.58"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H221, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H221, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6842.5726447556735,"d":"−6842.6"}},{"v":-9358.732473537802,"d":"-9358.7325"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E222, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E222, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26452875.856017094,"d":"£26,452,875.86"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H222, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H222, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6564.572874636853,"d":"−6564.6"}},{"v":-7887.216667437708,"d":"-7887.2167"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E223, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E223, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18106329.090756133,"d":"£18,106,329.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H223, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H223, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4744.904429064555,"d":"−4744.9"}},{"v":-5650.220883602362,"d":"-5650.2209"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E224, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E224, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":58705720.61128732,"d":"£58,705,720.61"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H224, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H224, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8134.088779426758,"d":"−8134.1"}},{"v":-11069.374809991124,"d":"-11069.3748"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E225, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E225, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":10204347.340956027,"d":"£10,204,347.34"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H225, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H225, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5554.718678671422,"d":"−5554.7"}},{"v":-6064.936045719223,"d":"-6064.9360"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E226, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E226, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26573499.811195876,"d":"£26,573,499.81"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H226, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H226, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6008.221310784793,"d":"−6008.2"}},{"v":-7336.896301344586,"d":"-7336.8963"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E227, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E227, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32906967.00706944,"d":"£32,906,967.01"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H227, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H227, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5696.116678008331,"d":"−5696.1"}},{"v":-7341.465028361803,"d":"-7341.4650"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E228, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E228, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44405230.02053324,"d":"£44,405,230.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H228, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H228, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5849.881122509204,"d":"−5849.9"}},{"v":-8070.142623535867,"d":"-8070.1426"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E229, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E229, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40942853.723867916,"d":"£40,942,853.72"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H229, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H229, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6700.564659434706,"d":"−6700.6"}},{"v":-8747.707345628101,"d":"-8747.7073"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E230, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E230, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26924838.848983094,"d":"£26,924,838.85"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H230, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H230, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6134.905788252576,"d":"−6134.9"}},{"v":-7481.14773070173,"d":"-7481.1477"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E231, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E231, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19399134.53698916,"d":"£19,399,134.54"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H231, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H231, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6524.652404892188,"d":"−6524.7"}},{"v":-7494.609131741647,"d":"-7494.6091"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E232, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E232, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20859726.10118244,"d":"£20,859,726.10"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H232, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H232, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5947.158756413539,"d":"−5947.2"}},{"v":-6990.145061472661,"d":"-6990.1451"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E233, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E233, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":49058174.39747461,"d":"£49,058,174.40"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H233, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H233, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6513.433137657212,"d":"−6513.4"}},{"v":-8966.341857530942,"d":"-8966.3419"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E234, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E234, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40732268.191446275,"d":"£40,732,268.19"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H234, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H234, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5757.346940587403,"d":"−5757.3"}},{"v":-7793.960350159717,"d":"-7793.9604"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E235, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E235, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16177882.550599627,"d":"£16,177,882.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H235, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H235, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5153.486832568096,"d":"−5153.5"}},{"v":-5962.380960098078,"d":"-5962.3810"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E236, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E236, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37511007.16765998,"d":"£37,511,007.17"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H236, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H236, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8097.21177044935,"d":"−8097.2"}},{"v":-9972.76212883235,"d":"-9972.7621"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E237, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E237, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26888703.888905033,"d":"£26,888,703.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H237, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H237, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6126.486729319428,"d":"−6126.5"}},{"v":-7470.92192376468,"d":"-7470.9219"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E238, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E238, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29920228.0234295,"d":"£29,920,228.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H238, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H238, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6461.283839866504,"d":"−6461.3"}},{"v":-7957.295241037979,"d":"-7957.2952"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E239, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E239, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18556619.71163543,"d":"£18,556,619.71"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H239, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H239, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5342.120875697088,"d":"−5342.1"}},{"v":-6269.95186127886,"d":"-6269.9519"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E240, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E240, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44107046.00774839,"d":"£44,107,046.01"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H240, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H240, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6981.871273591938,"d":"−6981.9"}},{"v":-9187.223573979358,"d":"-9187.2236"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E241, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E241, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22251388.19052408,"d":"£22,251,388.19"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H241, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H241, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5269.563991711339,"d":"−5269.6"}},{"v":-6382.133401237544,"d":"-6382.1334"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E242, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E242, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38597493.08765652,"d":"£38,597,493.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H242, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H242, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7490.614412460672,"d":"−7490.6"}},{"v":-9420.489066843498,"d":"-9420.4891"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E243, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E243, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25704287.06375902,"d":"£25,704,287.06"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H243, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H243, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7764.309610970113,"d":"−7764.3"}},{"v":-9049.523964158063,"d":"-9049.5240"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E244, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E244, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46077381.12324492,"d":"£46,077,381.12"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H244, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H244, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6878.556624877302,"d":"−6878.6"}},{"v":-9182.425681039549,"d":"-9182.4257"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E245, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E245, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24747017.29740053,"d":"£24,747,017.30"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H245, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H245, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4875.063138373142,"d":"−4875.1"}},{"v":-6112.414003243168,"d":"-6112.4140"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E246, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E246, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22765316.582993872,"d":"£22,765,316.58"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H246, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H246, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5092.993049667255,"d":"−5093.0"}},{"v":-6231.258878816949,"d":"-6231.2589"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E247, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E247, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14714787.215391235,"d":"£14,714,787.22"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H247, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H247, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4321.091737837238,"d":"−4321.1"}},{"v":-5056.8310986068,"d":"-5056.8311"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E248, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E248, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30281771.473104235,"d":"£30,281,771.47"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H248, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H248, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6349.788985823692,"d":"−6349.8"}},{"v":-7863.877559478904,"d":"-7863.8776"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E249, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E249, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":52313195.15419094,"d":"£52,313,195.15"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H249, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H249, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6732.570843683107,"d":"−6732.6"}},{"v":-9348.230601392654,"d":"-9348.2306"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E250, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E250, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46176444.05222751,"d":"£46,176,444.05"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H250, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H250, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7035.42530628434,"d":"−7035.4"}},{"v":-9344.247508895716,"d":"-9344.2475"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E251, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E251, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27282440.655486763,"d":"£27,282,440.66"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H251, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H251, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6180.101653397015,"d":"−6180.1"}},{"v":-7544.223686171354,"d":"-7544.2237"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E252, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E252, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":48772254.79327093,"d":"£48,772,254.79"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H252, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H252, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6834.929437788189,"d":"−6834.9"}},{"v":-9273.542177451734,"d":"-9273.5422"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E253, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E253, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43572916.819762394,"d":"£43,572,916.82"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H253, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H253, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7271.028433647247,"d":"−7271.0"}},{"v":-9449.674274635367,"d":"-9449.6743"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E254, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E254, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14801626.286264632,"d":"£14,801,626.29"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H254, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H254, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6514.817497733338,"d":"−6514.8"}},{"v":-7254.89881204657,"d":"-7254.8988"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E255, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E255, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18729768.19885141,"d":"£18,729,768.20"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H255, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H255, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5193.820401091478,"d":"−5193.8"}},{"v":-6130.308811034049,"d":"-6130.3088"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E256, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E256, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24530209.248521596,"d":"£24,530,209.25"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H256, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H256, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5120.601960367358,"d":"−5120.6"}},{"v":-6347.112422793438,"d":"-6347.1124"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E257, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E257, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36019085.449764304,"d":"£36,019,085.45"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H257, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H257, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6537.182217631484,"d":"−6537.2"}},{"v":-8338.1364901197,"d":"-8338.1365"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E258, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E258, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40062822.6340119,"d":"£40,062,822.63"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H258, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H258, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7782.8148234012715,"d":"−7782.8"}},{"v":-9785.955955101866,"d":"-9785.9560"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E259, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E259, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30837863.27985075,"d":"£30,837,863.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H259, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H259, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7613.720331265962,"d":"−7613.7"}},{"v":-9155.6134952585,"d":"-9155.6135"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E260, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E260, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16490644.015561622,"d":"£16,490,644.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H260, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H260, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5483.599193707809,"d":"−5483.6"}},{"v":-6308.13139448589,"d":"-6308.1314"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E261, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E261, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16528738.476052452,"d":"£16,528,738.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H261, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H261, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5985.063602313673,"d":"−5985.1"}},{"v":-6811.500526116296,"d":"-6811.5005"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E262, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E262, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31628910.874777615,"d":"£31,628,910.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H262, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H262, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6050.794915067438,"d":"−6050.8"}},{"v":-7632.240458806318,"d":"-7632.2405"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E263, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E263, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25390975.309299175,"d":"£25,390,975.31"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H263, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H263, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5297.575971227366,"d":"−5297.6"}},{"v":-6567.124736692324,"d":"-6567.1247"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E264, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E264, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24247351.987138525,"d":"£24,247,351.99"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H264, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H264, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5708.321674544288,"d":"−5708.3"}},{"v":-6920.689273901214,"d":"-6920.6893"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E265, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E265, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":41724129.85907841,"d":"£41,724,129.86"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H265, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H265, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5657.487761003776,"d":"−5657.5"}},{"v":-7743.694253957696,"d":"-7743.6943"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E266, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E266, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46766768.80286022,"d":"£46,766,768.80"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H266, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H266, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7143.201796549984,"d":"−7143.2"}},{"v":-9481.540236692996,"d":"-9481.5402"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E267, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E267, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32433217.75835757,"d":"£32,433,217.76"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H267, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H267, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6004.225238624647,"d":"−6004.2"}},{"v":-7625.886126542526,"d":"-7625.8861"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E268, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E268, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19461375.804206215,"d":"£19,461,375.80"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H268, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H268, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4851.338843105506,"d":"−4851.3"}},{"v":-5824.407633315817,"d":"-5824.4076"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E269, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E269, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29433631.48576968,"d":"£29,433,631.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H269, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H269, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6338.2627063808895,"d":"−6338.3"}},{"v":-7809.944280669373,"d":"-7809.9443"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E270, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E270, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12786521.908523165,"d":"£12,786,521.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H270, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H270, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6437.389619524049,"d":"−6437.4"}},{"v":-7076.715714950207,"d":"-7076.7157"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E271, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E271, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29528529.19243206,"d":"£29,528,529.19"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H271, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H271, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6953.301001904833,"d":"−6953.3"}},{"v":-8429.727461526436,"d":"-8429.7275"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E272, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E272, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32614097.066900387,"d":"£32,614,097.07"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H272, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H272, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6822.772331151084,"d":"−6822.8"}},{"v":-8453.477184496103,"d":"-8453.4772"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E273, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E273, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29779124.12425186,"d":"£29,779,124.12"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H273, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H273, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6137.664377954605,"d":"−6137.7"}},{"v":-7626.620584167198,"d":"-7626.6206"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E274, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E274, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23968764.31782791,"d":"£23,968,764.32"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H274, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H274, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5517.013814524785,"d":"−5517.0"}},{"$f":"L272-K272/WTP","v":{"v":-6715.45203041618,"d":"-6715.4520"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E275, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E275, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":54127868.30214945,"d":"£54,127,868.30"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H275, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H275, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6593.900453645014,"d":"−6593.9"}},{"v":-9300.293868752487,"d":"-9300.2939"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E276, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E276, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27318262.86368974,"d":"£27,318,262.86"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H276, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H276, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6761.91043369862,"d":"−6761.9"}},{"v":-8127.823576883107,"d":"-8127.8236"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E277, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E277, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42569385.8925716,"d":"£42,569,385.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H277, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H277, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5068.453871609579,"d":"−5068.5"}},{"v":-7196.923166238159,"d":"-7196.9232"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E278, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E278, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":72994182.38402483,"d":"£72,994,182.38"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H278, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H278, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-9104.23544578597,"d":"−9104.2"}},{"v":-12753.94456498721,"d":"-12753.9446"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E279, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E279, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25799505.898304407,"d":"£25,799,505.90"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H279, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H279, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4567.31010017142,"d":"−4567.3"}},{"v":-5857.285395086641,"d":"-5857.2854"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E280, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E280, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":47651227.43411922,"d":"£47,651,227.43"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H280, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H280, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6583.444983813676,"d":"−6583.4"}},{"v":-8966.006355519638,"d":"-8966.0064"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E281, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E281, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":54779328.99552723,"d":"£54,779,329.00"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H281, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H281, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8074.913497558209,"d":"−8074.9"}},{"v":-10813.879947334572,"d":"-10813.8799"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E282, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E282, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":49391244.06972921,"d":"£49,391,244.07"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H282, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H282, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6948.902163817037,"d":"−6948.9"}},{"v":-9418.464367303497,"d":"-9418.4644"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E283, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E283, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":52438932.17591091,"d":"£52,438,932.18"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H283, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H283, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6231.969494604931,"d":"−6232.0"}},{"v":-8853.916103400477,"d":"-8853.9161"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E284, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E284, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24634426.447758347,"d":"£24,634,426.45"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H284, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H284, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6211.521503094399,"d":"−6211.5"}},{"v":-7443.242825482316,"d":"-7443.2428"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E285, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E285, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29917082.728367165,"d":"£29,917,082.73"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H285, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H285, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6040.426655266276,"d":"−6040.4"}},{"v":-7536.280791684634,"d":"-7536.2808"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E286, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E286, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27062672.419992372,"d":"£27,062,672.42"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H286, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H286, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5379.282051933182,"d":"−5379.3"}},{"v":-6732.415672932801,"d":"-6732.4157"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E287, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E287, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19983217.377036437,"d":"£19,983,217.38"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H287, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H287, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5598.479075677987,"d":"−5598.5"}},{"v":-6597.639944529808,"d":"-6597.6399"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E288, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E288, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30703446.83149788,"d":"£30,703,446.83"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H288, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H288, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7219.038835233399,"d":"−7219.0"}},{"v":-8754.211176808294,"d":"-8754.2112"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E289, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E289, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32102995.278090324,"d":"£32,102,995.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H289, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H289, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6005.614629690925,"d":"−6005.6"}},{"v":-7610.764393595441,"d":"-7610.7644"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E290, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E290, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26825650.48615083,"d":"£26,825,650.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H290, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H290, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5388.822101528848,"d":"−5388.8"}},{"v":-6730.1046258363895,"d":"-6730.1046"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E291, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E291, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23267592.024872232,"d":"£23,267,592.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H291, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H291, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6196.343968950221,"d":"−6196.3"}},{"v":-7359.7235701938325,"d":"-7359.7236"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E292, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E292, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17516551.9094407,"d":"£17,516,551.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H292, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H292, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5231.55967871395,"d":"−5231.6"}},{"v":-6107.387274185985,"d":"-6107.3873"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E293, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E293, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22928349.073849645,"d":"£22,928,349.07"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H293, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H293, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5148.384122909641,"d":"−5148.4"}},{"v":-6294.801576602123,"d":"-6294.8016"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E294, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E294, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":59920256.71870532,"d":"£59,920,256.72"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H294, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H294, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7942.067110185313,"d":"−7942.1"}},{"v":-10938.079946120579,"d":"-10938.0799"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E295, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E295, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42549438.549155496,"d":"£42,549,438.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H295, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H295, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7423.427394628101,"d":"−7423.4"}},{"v":-9550.899322085876,"d":"-9550.8993"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E296, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E296, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31258882.153154552,"d":"£31,258,882.15"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H296, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H296, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5356.809011572719,"d":"−5356.8"}},{"v":-6919.753119230447,"d":"-6919.7531"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E297, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E297, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39394314.219836675,"d":"£39,394,314.22"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H297, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H297, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7176.161004201268,"d":"−7176.2"}},{"v":-9145.876715193102,"d":"-9145.8767"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E298, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E298, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45322666.41676314,"d":"£45,322,666.42"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H298, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H298, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8674.563609712935,"d":"−8674.6"}},{"v":-10940.696930551092,"d":"-10940.6969"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E299, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E299, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38572885.962486215,"d":"£38,572,885.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H299, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H299, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6307.433188506406,"d":"−6307.4"}},{"v":-8236.077486630717,"d":"-8236.0775"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E300, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E300, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":54370129.90264323,"d":"£54,370,129.90"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H300, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H300, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8005.081514710997,"d":"−8005.1"}},{"v":-10723.588009843159,"d":"-10723.5880"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E301, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E301, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24929480.473547418,"d":"£24,929,480.47"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H301, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H301, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6287.708105499695,"d":"−6287.7"}},{"v":-7534.182129177067,"d":"-7534.1821"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E302, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E302, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":61951170.014938794,"d":"£61,951,170.01"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H302, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H302, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6622.867955832841,"d":"−6622.9"}},{"v":-9720.426456579782,"d":"-9720.4265"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E303, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E303, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":8259131.633516865,"d":"£8,259,131.63"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H303, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H303, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4803.214989777354,"d":"−4803.2"}},{"v":-5216.171571453197,"d":"-5216.1716"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E304, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E304, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11397615.539898403,"d":"£11,397,615.54"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H304, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H304, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4878.0832596216505,"d":"−4878.1"}},{"v":-5447.96403661657,"d":"-5447.9640"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E305, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E305, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39087288.91400423,"d":"£39,087,288.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H305, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H305, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5409.763968915202,"d":"−5409.8"}},{"v":-7364.128414615414,"d":"-7364.1284"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E306, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E306, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21015004.481437977,"d":"£21,015,004.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H306, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H306, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4877.4850157718365,"d":"−4877.5"}},{"v":-5928.235239843735,"d":"-5928.2352"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E307, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E307, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28807893.873053245,"d":"£28,807,893.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H307, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H307, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6748.536790811072,"d":"−6748.5"}},{"v":-8188.931484463734,"d":"-8188.9315"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E308, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E308, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30424008.311463013,"d":"£30,424,008.31"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H308, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H308, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5376.604970415102,"d":"−5376.6"}},{"v":-6897.805385988253,"d":"-6897.8054"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E309, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E309, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29167891.284692954,"d":"£29,167,891.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H309, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H309, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6350.555514243858,"d":"−6350.6"}},{"v":-7808.950078478506,"d":"-7808.9501"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E310, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E310, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33458393.28960121,"d":"£33,458,393.29"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H310, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H310, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5653.120272985231,"d":"−5653.1"}},{"v":-7326.039937465292,"d":"-7326.0399"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E311, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E311, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":69599652.10961002,"d":"£69,599,652.11"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H311, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H311, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8460.027694412976,"d":"−8460.0"}},{"v":-11940.010299893478,"d":"-11940.0103"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E312, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E312, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37638904.51590856,"d":"£37,638,904.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H312, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H312, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6658.059473859195,"d":"−6658.1"}},{"v":-8540.004699654623,"d":"-8540.0047"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E313, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E313, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16100524.006609617,"d":"£16,100,524.01"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H313, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H313, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6248.017420795862,"d":"−6248.0"}},{"v":-7053.043621126342,"d":"-7053.0436"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E314, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E314, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14700081.960121863,"d":"£14,700,081.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H314, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H314, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5540.124689497472,"d":"−5540.1"}},{"v":-6275.128787503565,"d":"-6275.1288"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E315, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E315, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40169823.09361346,"d":"£40,169,823.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H315, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H315, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7338.934495664079,"d":"−7338.9"}},{"v":-9347.425650344752,"d":"-9347.4257"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E316, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E316, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24636664.102233108,"d":"£24,636,664.10"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H316, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H316, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7361.345664842333,"d":"−7361.3"}},{"v":-8593.178869953988,"d":"-8593.1789"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E317, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E317, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18476392.038908377,"d":"£18,476,392.04"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H317, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H317, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4707.114438337511,"d":"−4707.1"}},{"v":-5630.93404028293,"d":"-5630.9340"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E318, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E318, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16856099.565317214,"d":"£16,856,099.57"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H318, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H318, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6843.3575484718785,"d":"−6843.4"}},{"v":-7686.162526737739,"d":"-7686.1625"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E319, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E319, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11304010.197447693,"d":"£11,304,010.20"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H319, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H319, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4090.508430485077,"d":"−4090.5"}},{"v":-4655.708940357462,"d":"-4655.7089"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E320, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E320, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18634379.220767252,"d":"£18,634,379.22"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H320, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H320, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7271.791654049699,"d":"−7271.8"}},{"v":-8203.510615088062,"d":"-8203.5106"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E321, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E321, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":47435155.58117773,"d":"£47,435,155.58"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H321, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H321, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5439.994695406332,"d":"−5440.0"}},{"v":-7811.752474465218,"d":"-7811.7525"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E322, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E322, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22575955.930084456,"d":"£22,575,955.93"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H322, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H322, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6006.062487351342,"d":"−6006.1"}},{"v":-7134.860283855564,"d":"-7134.8603"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E323, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E323, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11210796.317380516,"d":"£11,210,796.32"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H323, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H323, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4093.417238421255,"d":"−4093.4"}},{"v":-4653.957054290281,"d":"-4653.9571"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E324, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E324, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22743971.149305,"d":"£22,743,971.15"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H324, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H324, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6101.80328331207,"d":"−6101.8"}},{"v":-7239.00184077732,"d":"-7239.0018"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E325, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E325, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16366530.12582394,"d":"£16,366,530.13"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H325, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H325, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5492.0575850714995,"d":"−5492.1"}},{"v":-6310.384091362696,"d":"-6310.3841"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E326, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E326, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18098119.993158072,"d":"£18,098,119.99"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H326, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H326, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4617.279982216817,"d":"−4617.3"}},{"v":-5522.185981874721,"d":"-5522.1860"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E327, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E327, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25510863.624863636,"d":"£25,510,863.62"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H327, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H327, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5700.1427525432855,"d":"−5700.1"}},{"v":-6975.685933786467,"d":"-6975.6859"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E328, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E328, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23517829.149725873,"d":"£23,517,829.15"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H328, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H328, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5673.016429900886,"d":"−5673.0"}},{"v":-6848.9078873871795,"d":"-6848.9079"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E329, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E329, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40090596.51741819,"d":"£40,090,596.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H329, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H329, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5620.637171587064,"d":"−5620.6"}},{"v":-7625.166997457973,"d":"-7625.1670"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E330, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E330, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19051796.36690597,"d":"£19,051,796.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H330, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H330, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5900.41007765969,"d":"−5900.4"}},{"v":-6852.999896004988,"d":"-6852.9999"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E331, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E331, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23407319.4983259,"d":"£23,407,319.50"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H331, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H331, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5499.231478720746,"d":"−5499.2"}},{"v":-6669.597453637041,"d":"-6669.5975"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E332, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E332, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21956312.906613093,"d":"£21,956,312.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H332, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H332, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4630.223067958892,"d":"−4630.2"}},{"v":-5728.038713289547,"d":"-5728.0387"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E333, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E333, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12921422.116047166,"d":"£12,921,422.12"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H333, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H333, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4159.662449670542,"d":"−4159.7"}},{"v":-4805.7335554729,"d":"-4805.7336"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E334, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E334, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21248946.629625358,"d":"£21,248,946.63"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H334, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H334, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4794.756434446232,"d":"−4794.8"}},{"v":-5857.203765927499,"d":"-5857.2038"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E335, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E335, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34919572.41819897,"d":"£34,919,572.42"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H335, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H335, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5566.797504334762,"d":"−5566.8"}},{"v":-7312.776125244711,"d":"-7312.7761"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E336, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E336, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38167463.30451165,"d":"£38,167,463.30"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H336, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H336, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5621.9880099381335,"d":"−5622.0"}},{"v":-7530.361175163716,"d":"-7530.3612"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E337, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E337, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29876095.587776892,"d":"£29,876,095.59"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H337, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H337, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5342.359393396738,"d":"−5342.4"}},{"v":-6836.164172785582,"d":"-6836.1642"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E338, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E338, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37646941.37532334,"d":"£37,646,941.38"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H338, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H338, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5812.78924344215,"d":"−5812.8"}},{"$f":"L336-K336/WTP","v":{"v":-7695.136312208317,"d":"-7695.1363"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E339, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E339, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":72555620.43731296,"d":"£72,555,620.44"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H339, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H339, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7169.099239478808,"d":"−7169.1"}},{"v":-10796.880261344457,"d":"-10796.8803"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E340, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E340, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45185498.54785153,"d":"£45,185,498.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H340, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H340, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5631.880582860696,"d":"−5631.9"}},{"v":-7891.155510253273,"d":"-7891.1555"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E341, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E341, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24802320.033646837,"d":"£24,802,320.03"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H341, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H341, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6739.029350422286,"d":"−6739.0"}},{"v":-7979.145352104628,"d":"-7979.1454"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E342, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E342, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32125611.63661776,"d":"£32,125,611.64"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H342, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H342, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7951.435161022191,"d":"−7951.4"}},{"v":-9557.715742853079,"d":"-9557.7157"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E343, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E343, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12609091.50612174,"d":"£12,609,091.51"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H343, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H343, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5470.827392106255,"d":"−5470.8"}},{"v":-6101.281967412342,"d":"-6101.2820"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E344, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E344, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24841781.45140565,"d":"£24,841,781.45"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H344, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H344, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6376.232422520026,"d":"−6376.2"}},{"v":-7618.321495090309,"d":"-7618.3215"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E345, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E345, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21404837.94258479,"d":"£21,404,837.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H345, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H345, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5462.4602868927595,"d":"−5462.5"}},{"v":-6532.702184021999,"d":"-6532.7022"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E346, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E346, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":8101558.21441659,"d":"£8,101,558.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H346, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H346, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6080.596981077879,"d":"−6080.6"}},{"v":-6485.674891798708,"d":"-6485.6749"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E347, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E347, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16737983.209058357,"d":"£16,737,983.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H347, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H347, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4656.771487024719,"d":"−4656.8"}},{"v":-5493.6706474776365,"d":"-5493.6706"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E348, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E348, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27981153.973453037,"d":"£27,981,153.97"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H348, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H348, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6158.101760969651,"d":"−6158.1"}},{"v":-7557.159459642303,"d":"-7557.1595"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E349, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E349, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45791291.32895098,"d":"£45,791,291.33"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H349, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H349, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6469.143555445369,"d":"−6469.1"}},{"v":-8758.708121892918,"d":"-8758.7081"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E350, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E350, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14243386.667488143,"d":"£14,243,386.67"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H350, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H350, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4762.376402501352,"d":"−4762.4"}},{"v":-5474.5457358757585,"d":"-5474.5457"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E351, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E351, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20692462.27918805,"d":"£20,692,462.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H351, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H351, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5576.473197889665,"d":"−5576.5"}},{"v":-6611.096311849068,"d":"-6611.0963"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E352, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E352, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19594912.255594857,"d":"£19,594,912.26"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H352, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H352, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6429.7323184075185,"d":"−6429.7"}},{"v":-7409.477931187262,"d":"-7409.4779"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E353, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E353, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46210292.48006105,"d":"£46,210,292.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H353, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H353, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6442.362487993054,"d":"−6442.4"}},{"v":-8752.877111996106,"d":"-8752.8771"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E354, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E354, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29685454.215930637,"d":"£29,685,454.22"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H354, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H354, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6002.470619319052,"d":"−6002.5"}},{"v":-7486.743330115584,"d":"-7486.7433"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E355, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E355, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24843175.3997897,"d":"£24,843,175.40"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H355, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H355, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5433.5792820785,"d":"−5433.6"}},{"v":-6675.738052067985,"d":"-6675.7381"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E356, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E356, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31957980.169159103,"d":"£31,957,980.17"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H356, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H356, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6766.812909197756,"d":"−6766.8"}},{"v":-8364.711917655712,"d":"-8364.7119"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E357, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E357, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":93852790.86985368,"d":"£93,852,790.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H357, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H357, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-9061.194228452416,"d":"−9061.2"}},{"v":-13753.8337719451,"d":"-13753.8338"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E358, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E358, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":10896021.407404717,"d":"£10,896,021.41"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H358, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H358, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5418.759224732531,"d":"−5418.8"}},{"v":-5963.560295102767,"d":"-5963.5603"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E359, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E359, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30161601.94097002,"d":"£30,161,601.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H359, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H359, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5881.020009200656,"d":"−5881.0"}},{"v":-7389.100106249157,"d":"-7389.1001"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E360, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E360, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23098251.843570486,"d":"£23,098,251.84"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H360, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H360, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5589.881280299094,"d":"−5589.9"}},{"v":-6744.793872477619,"d":"-6744.7939"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E361, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E361, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32873167.292512912,"d":"£32,873,167.29"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H361, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H361, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6224.759866829783,"d":"−6224.8"}},{"v":-7868.418231455429,"d":"-7868.4182"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E362, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E362, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28029644.07600425,"d":"£28,029,644.08"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H362, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H362, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6600.204463901092,"d":"−6600.2"}},{"v":-8001.686667701304,"d":"-8001.6867"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E363, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E363, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24668711.273751337,"d":"£24,668,711.27"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H363, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H363, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6004.785080055054,"d":"−6004.8"}},{"v":-7238.220643742621,"d":"-7238.2206"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E364, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E364, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38889993.70211382,"d":"£38,889,993.70"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H364, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H364, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7026.3298992521995,"d":"−7026.3"}},{"v":-8970.82958435789,"d":"-8970.8296"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E365, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E365, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20169095.86792747,"d":"£20,169,095.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H365, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H365, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6672.790668989208,"d":"−6672.8"}},{"v":-7681.245462385581,"d":"-7681.2455"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E366, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E366, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20756442.53444619,"d":"£20,756,442.53"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H366, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H366, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5433.270083410037,"d":"−5433.3"}},{"v":-6471.092210132347,"d":"-6471.0922"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E367, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E367, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19143115.538222875,"d":"£19,143,115.54"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H367, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H367, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5633.219983613777,"d":"−5633.2"}},{"v":-6590.375760524921,"d":"-6590.3758"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E368, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E368, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28672818.65677929,"d":"£28,672,818.66"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H368, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H368, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6847.3506520194205,"d":"−6847.4"}},{"v":-8280.991584858384,"d":"-8280.9916"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E369, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E369, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37049494.63105446,"d":"£37,049,494.63"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H369, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H369, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5677.6239805397345,"d":"−5677.6"}},{"v":-7530.098712092457,"d":"-7530.0987"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E370, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E370, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21826970.205599837,"d":"£21,826,970.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H370, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H370, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7770.8703487349285,"d":"−7770.9"}},{"v":-8862.21885901492,"d":"-8862.2189"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E371, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E371, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16595485.926016955,"d":"£16,595,485.93"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H371, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H371, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6314.997928095241,"d":"−6315.0"}},{"v":-7144.772224396089,"d":"-7144.7722"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E372, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E372, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32741880.254938126,"d":"£32,741,880.25"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H372, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H372, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5949.3375798501675,"d":"−5949.3"}},{"v":-7586.431592597073,"d":"-7586.4316"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E373, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E373, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":4293904.475581631,"d":"£4,293,904.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H373, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H373, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5173.8696327560865,"d":"−5173.9"}},{"v":-5388.5648565351685,"d":"-5388.5649"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E374, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E374, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":51640161.10056071,"d":"£51,640,161.10"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H374, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H374, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6199.32087032343,"d":"−6199.3"}},{"v":-8781.328925351467,"d":"-8781.3289"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E375, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E375, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45541420.00754705,"d":"£45,541,420.01"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H375, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H375, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7427.606101872656,"d":"−7427.6"}},{"v":-9704.677102250009,"d":"-9704.6771"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E376, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E376, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26818418.338225916,"d":"£26,818,418.34"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H376, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H376, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5514.3046442488485,"d":"−5514.3"}},{"v":-6855.225561160144,"d":"-6855.2256"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E377, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E377, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13194460.749481903,"d":"£13,194,460.75"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H377, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H377, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6865.166891734567,"d":"−6865.2"}},{"v":-7524.889929208662,"d":"-7524.8899"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E378, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E378, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37826649.7488816,"d":"£37,826,649.75"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H378, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H378, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7390.266634011269,"d":"−7390.3"}},{"v":-9281.599121455349,"d":"-9281.5991"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E379, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E379, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37104136.21349738,"d":"£37,104,136.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H379, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H379, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5477.1827666862155,"d":"−5477.2"}},{"v":-7332.389577361084,"d":"-7332.3896"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E380, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E380, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22380943.25721479,"d":"£22,380,943.26"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H380, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H380, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5071.692253874937,"d":"−5071.7"}},{"v":-6190.739416735676,"d":"-6190.7394"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E381, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E381, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17804987.273146942,"d":"£17,804,987.27"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H381, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H381, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7169.853034446271,"d":"−7169.9"}},{"v":-8060.102398103618,"d":"-8060.1024"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E382, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E382, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":69461963.56139956,"d":"£69,461,963.56"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H382, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H382, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8500.623869077446,"d":"−8500.6"}},{"v":-11973.722047147425,"d":"-11973.7220"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E383, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E383, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21655733.47467209,"d":"£21,655,733.47"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H383, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H383, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4995.740319828072,"d":"−4995.7"}},{"v":-6078.526993561676,"d":"-6078.5270"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E384, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E384, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20114389.80579823,"d":"£20,114,389.81"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H384, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H384, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6360.952909263895,"d":"−6361.0"}},{"v":-7366.672399553807,"d":"-7366.6724"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E385, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E385, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":7397568.789886971,"d":"£7,397,568.79"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H385, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H385, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4410.175934948968,"d":"−4410.2"}},{"v":-4780.054374443316,"d":"-4780.0544"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E386, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E386, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32971178.996475298,"d":"£32,971,179.00"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H386, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H386, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6426.833260424411,"d":"−6426.8"}},{"v":-8075.392210248176,"d":"-8075.3922"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E387, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E387, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":68036841.85767296,"d":"£68,036,841.86"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H387, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H387, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7314.518230700547,"d":"−7314.5"}},{"v":-10716.360323584195,"d":"-10716.3603"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E388, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E388, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23038098.796949252,"d":"£23,038,098.80"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H388, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H388, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5644.52847350525,"d":"−5644.5"}},{"v":-6796.433413352713,"d":"-6796.4334"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E389, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E389, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18001479.299980525,"d":"£18,001,479.30"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H389, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H389, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4382.696166280433,"d":"−4382.7"}},{"v":-5282.77013127946,"d":"-5282.7701"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E390, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E390, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21567171.73631071,"d":"£21,567,171.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H390, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H390, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6002.859661891195,"d":"−6002.9"}},{"v":-7081.218248706731,"d":"-7081.2182"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E391, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E391, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30872007.969175484,"d":"£30,872,007.97"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H391, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H391, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6880.160166779667,"d":"−6880.2"}},{"v":-8423.76056523844,"d":"-8423.7606"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E392, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E392, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26760738.08524923,"d":"£26,760,738.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H392, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H392, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5930.060338840145,"d":"−5930.1"}},{"v":-7268.097243102607,"d":"-7268.0972"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E393, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E393, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35717939.90186245,"d":"£35,717,939.90"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H393, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H393, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7082.260179138082,"d":"−7082.3"}},{"v":-8868.157174231204,"d":"-8868.1572"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E394, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E394, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12930614.29630421,"d":"£12,930,614.30"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H394, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H394, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5200.677532758472,"d":"−5200.7"}},{"v":-5847.2082475736825,"d":"-5847.2082"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E395, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E395, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27075245.904553875,"d":"£27,075,245.90"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H395, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H395, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6415.597865423208,"d":"−6415.6"}},{"v":-7769.360160650902,"d":"-7769.3602"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E396, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E396, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36012262.64985923,"d":"£36,012,262.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H396, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H396, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7139.343598624833,"d":"−7139.3"}},{"v":-8939.956731117794,"d":"-8939.9567"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E397, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E397, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33779537.0233273,"d":"£33,779,537.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H397, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H397, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6533.780106725841,"d":"−6533.8"}},{"v":-8222.756957892205,"d":"-8222.7570"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E398, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E398, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28969893.7448465,"d":"£28,969,893.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H398, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H398, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6451.491977743208,"d":"−6451.5"}},{"v":-7899.986664985533,"d":"-7899.9867"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E399, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E399, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":155106920.45974052,"d":"£155,106,920.46"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H399, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H399, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-10604.481929986221,"d":"−10604.5"}},{"v":-18359.827952973246,"d":"-18359.8280"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E400, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E400, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46525199.54272586,"d":"£46,525,199.54"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H400, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H400, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7638.166508937021,"d":"−7638.2"}},{"v":-9964.426486073313,"d":"-9964.4265"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E401, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E401, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28705712.48310957,"d":"£28,705,712.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H401, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H401, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5919.7686929940755,"d":"−5919.8"}},{"v":-7355.054317149554,"d":"-7355.0543"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E402, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E402, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34274135.966839105,"d":"£34,274,135.97"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H402, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H402, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5867.504022911684,"d":"−5867.5"}},{"$f":"L400-K400/WTP","v":{"v":-7581.210821253639,"d":"-7581.2108"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E403, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E403, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":48374003.388744876,"d":"£48,374,003.39"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H403, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H403, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7084.608326580508,"d":"−7084.6"}},{"v":-9503.308496017751,"d":"-9503.3085"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E404, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E404, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27778322.946763985,"d":"£27,778,322.95"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H404, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H404, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5548.182677434188,"d":"−5548.2"}},{"v":-6937.098824772387,"d":"-6937.0988"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E405, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E405, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45933611.3674067,"d":"£45,933,611.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H405, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H405, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5219.681676098605,"d":"−5219.7"}},{"v":-7516.36224446894,"d":"-7516.3622"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E406, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E406, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30648991.278557263,"d":"£30,648,991.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H406, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H406, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6499.819674520694,"d":"−6499.8"}},{"v":-8032.269238448557,"d":"-8032.2692"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E407, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E407, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":41936449.4954572,"d":"£41,936,449.50"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H407, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H407, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6034.989638441466,"d":"−6035.0"}},{"v":-8131.812113214326,"d":"-8131.8121"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E408, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E408, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25573300.68853082,"d":"£25,573,300.69"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H408, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H408, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6710.127358036091,"d":"−6710.1"}},{"v":-7988.792392462632,"d":"-7988.7924"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E409, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E409, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14401316.67990534,"d":"£14,401,316.68"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H409, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H409, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4441.597324291835,"d":"−4441.6"}},{"v":-5161.663158287102,"d":"-5161.6632"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E410, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E410, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11386865.350737866,"d":"£11,386,865.35"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H410, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H410, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5741.6836452621355,"d":"−5741.7"}},{"v":-6311.026912799029,"d":"-6311.0269"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E411, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E411, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13901377.155394938,"d":"£13,901,377.16"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H411, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H411, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4859.551850419243,"d":"−4859.6"}},{"v":-5554.62070818899,"d":"-5554.6207"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E412, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E412, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20500455.46801411,"d":"£20,500,455.47"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H412, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H412, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5689.352483833958,"d":"−5689.4"}},{"v":-6714.375257234664,"d":"-6714.3753"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E413, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E413, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32887642.050225876,"d":"£32,887,642.05"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H413, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H413, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5808.240902270263,"d":"−5808.2"}},{"v":-7452.623004781557,"d":"-7452.6230"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E414, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E414, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22155204.754143756,"d":"£22,155,204.75"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H414, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H414, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5703.896362872807,"d":"−5703.9"}},{"v":-6811.656600579995,"d":"-6811.6566"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E415, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E415, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25640657.572692413,"d":"£25,640,657.57"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H415, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H415, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6176.911030206629,"d":"−6176.9"}},{"v":-7458.94390884125,"d":"-7458.9439"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E416, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E416, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28224731.11495892,"d":"£28,224,731.11"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H416, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H416, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7449.91052127422,"d":"−7449.9"}},{"v":-8861.147077022166,"d":"-8861.1471"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E417, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E417, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27256148.30631306,"d":"£27,256,148.31"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H417, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H417, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5825.480851879133,"d":"−5825.5"}},{"v":-7188.288267194786,"d":"-7188.2883"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E418, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E418, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21208876.528761566,"d":"£21,208,876.53"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H418, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H418, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4902.857151546817,"d":"−4902.9"}},{"v":-5963.300977984894,"d":"-5963.3010"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E419, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E419, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":73049682.5322878,"d":"£73,049,682.53"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H419, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H419, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7162.532470268619,"d":"−7162.5"}},{"v":-10815.01659688301,"d":"-10815.0166"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E420, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E420, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34301579.6796753,"d":"£34,301,579.68"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H420, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H420, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6133.560370203566,"d":"−6133.6"}},{"v":-7848.639354187331,"d":"-7848.6394"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E421, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E421, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":7560339.156006579,"d":"£7,560,339.16"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H421, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H421, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4455.632047389133,"d":"−4455.6"}},{"v":-4833.649005189462,"d":"-4833.6490"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E422, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E422, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30026652.47777984,"d":"£30,026,652.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H422, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H422, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5114.170453291325,"d":"−5114.2"}},{"v":-6615.503077180318,"d":"-6615.5031"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E423, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E423, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23363993.73035155,"d":"£23,363,993.73"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H423, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H423, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7247.962474928656,"d":"−7248.0"}},{"v":-8416.162161446233,"d":"-8416.1622"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E424, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E424, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31025422.1908374,"d":"£31,025,422.19"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H424, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H424, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5317.396983056335,"d":"−5317.4"}},{"v":-6868.668092598205,"d":"-6868.6681"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E425, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E425, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":47721019.740309596,"d":"£47,721,019.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H425, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H425, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7511.244897936414,"d":"−7511.2"}},{"v":-9897.295884951895,"d":"-9897.2959"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E426, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E426, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20792907.09995746,"d":"£20,792,907.10"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H426, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H426, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5651.6676165349145,"d":"−5651.7"}},{"v":-6691.312971532788,"d":"-6691.3130"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E427, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E427, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33393546.070869267,"d":"£33,393,546.07"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H427, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H427, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5395.8574523043235,"d":"−5395.9"}},{"v":-7065.534755847787,"d":"-7065.5348"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E428, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E428, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":9261758.155059863,"d":"£9,261,758.16"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H428, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H428, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4895.557031335722,"d":"−4895.6"}},{"v":-5358.644939088716,"d":"-5358.6449"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E429, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E429, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28905262.20515334,"d":"£28,905,262.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H429, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H429, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5442.379083747159,"d":"−5442.4"}},{"v":-6887.642194004826,"d":"-6887.6422"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E430, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E430, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33285484.17931475,"d":"£33,285,484.18"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H430, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H430, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6288.887686119273,"d":"−6288.9"}},{"v":-7953.161895085011,"d":"-7953.1619"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E431, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E431, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24140762.225336235,"d":"£24,140,762.23"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H431, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H431, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5258.4113507635675,"d":"−5258.4"}},{"v":-6465.449462030379,"d":"-6465.4495"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E432, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E432, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23584851.600160774,"d":"£23,584,851.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H432, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H432, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5759.689093922215,"d":"−5759.7"}},{"v":-6938.931673930254,"d":"-6938.9317"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E433, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E433, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":59672229.1382784,"d":"£59,672,229.14"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H433, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H433, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5873.722125843922,"d":"−5873.7"}},{"v":-8857.333582757841,"d":"-8857.3336"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E434, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E434, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23979018.812700763,"d":"£23,979,018.81"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H434, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H434, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5385.829981319178,"d":"−5385.8"}},{"v":-6584.780921954216,"d":"-6584.7809"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E435, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E435, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":92680954.92883635,"d":"£92,680,954.93"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H435, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H435, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7284.317042584645,"d":"−7284.3"}},{"v":-11918.364789026462,"d":"-11918.3648"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E436, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E436, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26880099.647851013,"d":"£26,880,099.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H436, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H436, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5985.271098275417,"d":"−5985.3"}},{"v":-7329.276080667967,"d":"-7329.2761"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E437, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E437, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25890460.092164256,"d":"£25,890,460.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H437, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H437, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6754.162997001276,"d":"−6754.2"}},{"v":-8048.686001609489,"d":"-8048.6860"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E438, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E438, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":10624812.103775164,"d":"£10,624,812.10"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H438, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H438, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5357.680732949221,"d":"−5357.7"}},{"v":-5888.92133813798,"d":"-5888.9213"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E439, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E439, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33415193.1157063,"d":"£33,415,193.12"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H439, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H439, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6323.748941142957,"d":"−6323.7"}},{"v":-7994.508596928272,"d":"-7994.5086"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E440, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E440, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13638333.63851929,"d":"£13,638,333.64"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H440, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H440, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5013.541500394167,"d":"−5013.5"}},{"v":-5695.4581823201315,"d":"-5695.4582"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E441, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E441, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17375797.551986866,"d":"£17,375,797.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H441, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H441, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4521.6318514401855,"d":"−4521.6"}},{"v":-5390.421729039529,"d":"-5390.4217"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E442, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E442, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36805208.83088836,"d":"£36,805,208.83"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H442, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H442, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5554.803613154431,"d":"−5554.8"}},{"v":-7395.064054698849,"d":"-7395.0641"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E443, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E443, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19848704.055118255,"d":"£19,848,704.06"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H443, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H443, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5316.321601218393,"d":"−5316.3"}},{"v":-6308.7568039743055,"d":"-6308.7568"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E444, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E444, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42112369.14786052,"d":"£42,112,369.15"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H444, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H444, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6572.203684360884,"d":"−6572.2"}},{"v":-8677.82214175391,"d":"-8677.8221"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E445, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E445, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36579210.6107843,"d":"£36,579,210.61"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H445, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H445, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5878.680994374547,"d":"−5878.7"}},{"v":-7707.641524913762,"d":"-7707.6415"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E446, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E446, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":58788692.23692342,"d":"£58,788,692.24"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H446, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H446, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6566.7389080510775,"d":"−6566.7"}},{"v":-9506.17351989725,"d":"-9506.1735"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E447, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E447, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17922162.862978853,"d":"£17,922,162.86"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H447, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H447, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6105.442569834265,"d":"−6105.4"}},{"v":-7001.550712983208,"d":"-7001.5507"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E448, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E448, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26364368.468016203,"d":"£26,364,368.47"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H448, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H448, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6542.455147539014,"d":"−6542.5"}},{"v":-7860.6735709398245,"d":"-7860.6736"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E449, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E449, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16540078.582589826,"d":"£16,540,078.58"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H449, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H449, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6229.162436244731,"d":"−6229.2"}},{"v":-7056.166365374223,"d":"-7056.1664"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E450, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E450, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32915420.974740393,"d":"£32,915,420.97"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H450, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H450, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6076.312974976639,"d":"−6076.3"}},{"v":-7722.084023713659,"d":"-7722.0840"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E451, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E451, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18119922.91240462,"d":"£18,119,922.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H451, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H451, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4613.918748276769,"d":"−4613.9"}},{"v":-5519.914893897,"d":"-5519.9149"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E452, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E452, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14626179.114315452,"d":"£14,626,179.11"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H452, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H452, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6164.999155721564,"d":"−6165.0"}},{"v":-6896.308111437337,"d":"-6896.3081"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E453, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E453, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23811202.923618585,"d":"£23,811,202.92"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H453, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H453, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4922.769651694127,"d":"−4922.8"}},{"v":-6113.329797875056,"d":"-6113.3298"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E454, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E454, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20760098.42285178,"d":"£20,760,098.42"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H454, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H454, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5683.945722474062,"d":"−5683.9"}},{"v":-6721.95064361665,"d":"-6721.9506"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E455, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E455, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23291792.10888767,"d":"£23,291,792.11"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H455, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H455, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5652.030007636708,"d":"−5652.0"}},{"v":-6816.619613081091,"d":"-6816.6196"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E456, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E456, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35042849.98739712,"d":"£35,042,849.99"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H456, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H456, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6104.660906476136,"d":"−6104.7"}},{"v":-7856.8034058459925,"d":"-7856.8034"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E457, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E457, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21465582.016208924,"d":"£21,465,582.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H457, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H457, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4860.444189039671,"d":"−4860.4"}},{"v":-5933.723289850117,"d":"-5933.7233"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E458, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E458, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":8930725.651723817,"d":"£8,930,725.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H458, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H458, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5399.626802296845,"d":"−5399.6"}},{"v":-5846.163084883036,"d":"-5846.1631"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E459, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E459, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35677100.87944546,"d":"£35,677,100.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H459, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H459, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6857.376276354993,"d":"−6857.4"}},{"v":-8641.231320327266,"d":"-8641.2313"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E460, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E460, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44833877.93880966,"d":"£44,833,877.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H460, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H460, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7059.355403145602,"d":"−7059.4"}},{"v":-9301.049300086086,"d":"-9301.0493"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E461, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E461, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":59165239.26181388,"d":"£59,165,239.26"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H461, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H461, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-9792.730240362414,"d":"−9792.7"}},{"v":-12750.992203453108,"d":"-12750.9922"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E462, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E462, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12783317.768961538,"d":"£12,783,317.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H462, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H462, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4983.755446611793,"d":"−4983.8"}},{"v":-5622.921335059869,"d":"-5622.9213"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E463, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E463, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42131357.20780014,"d":"£42,131,357.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H463, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H463, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6397.329957951103,"d":"−6397.3"}},{"v":-8503.897818341109,"d":"-8503.8978"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E464, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E464, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37600512.39119988,"d":"£37,600,512.39"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H464, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H464, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7243.310918665977,"d":"−7243.3"}},{"v":-9123.33653822597,"d":"-9123.3365"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E465, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E465, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40799680.772691116,"d":"£40,799,680.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H465, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H465, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6369.393883652988,"d":"−6369.4"}},{"v":-8409.377922287544,"d":"-8409.3779"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E466, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E466, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17444410.493890416,"d":"£17,444,410.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H466, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H466, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5492.496489225662,"d":"−5492.5"}},{"$f":"L464-K464/WTP","v":{"v":-6364.717013920183,"d":"-6364.7170"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E467, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E467, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12390935.052463025,"d":"£12,390,935.05"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H467, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H467, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5040.293498097892,"d":"−5040.3"}},{"v":-5659.840250721043,"d":"-5659.8403"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E468, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E468, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32442180.840533577,"d":"£32,442,180.84"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H468, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H468, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6296.068747444908,"d":"−6296.1"}},{"v":-7918.177789471587,"d":"-7918.1778"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E469, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E469, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38143611.27780016,"d":"£38,143,611.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H469, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H469, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5158.998347608643,"d":"−5159.0"}},{"v":-7066.17891149865,"d":"-7066.1789"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E470, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E470, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":60452352.32970047,"d":"£60,452,352.33"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H470, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H470, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5904.258970289764,"d":"−5904.3"}},{"v":-8926.876586774788,"d":"-8926.8766"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E471, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E471, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17454504.45116368,"d":"£17,454,504.45"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H471, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H471, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4844.2556818616395,"d":"−4844.3"}},{"v":-5716.980904419824,"d":"-5716.9809"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E472, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E472, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":50296398.00408829,"d":"£50,296,398.00"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H472, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H472, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6261.010610789176,"d":"−6261.0"}},{"v":-8775.83051099359,"d":"-8775.8305"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E473, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E473, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16185225.313599123,"d":"£16,185,225.31"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H473, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H473, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4902.663439201331,"d":"−4902.7"}},{"v":-5711.924704881288,"d":"-5711.9247"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E474, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E474, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38934738.520396195,"d":"£38,934,738.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H474, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H474, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7148.806405956019,"d":"−7148.8"}},{"v":-9095.543331975829,"d":"-9095.5433"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E475, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E475, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26815237.538275488,"d":"£26,815,237.54"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H475, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H475, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4952.1701769174915,"d":"−4952.2"}},{"v":-6292.932053831266,"d":"-6292.9321"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E476, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E476, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":49818500.02017073,"d":"£49,818,500.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H476, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H476, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8279.371206346223,"d":"−8279.4"}},{"v":-10770.296207354759,"d":"-10770.2962"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E477, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E477, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36347092.66643528,"d":"£36,347,092.67"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H477, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H477, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6090.342241099959,"d":"−6090.3"}},{"v":-7907.696874421723,"d":"-7907.6969"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E478, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E478, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24083782.429811116,"d":"£24,083,782.43"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H478, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H478, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6421.3667346997445,"d":"−6421.4"}},{"v":-7625.5558561903,"d":"-7625.5559"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E479, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E479, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36407035.06693382,"d":"£36,407,035.07"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H479, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H479, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7129.521928555252,"d":"−7129.5"}},{"v":-8949.873681901943,"d":"-8949.8737"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E480, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E480, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45558341.40506809,"d":"£45,558,341.41"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H480, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H480, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7040.849793931598,"d":"−7040.8"}},{"v":-9318.766864185003,"d":"-9318.7669"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E481, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E481, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":52552846.32243319,"d":"£52,552,846.32"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H481, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H481, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6232.33870877399,"d":"−6232.3"}},{"v":-8859.98102489565,"d":"-8859.9810"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E482, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E482, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27704911.253755033,"d":"£27,704,911.25"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H482, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H482, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5048.691274568084,"d":"−5048.7"}},{"v":-6433.936837255836,"d":"-6433.9368"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E483, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E483, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":54830121.570247464,"d":"£54,830,121.57"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H483, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H483, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5952.86188555929,"d":"−5952.9"}},{"v":-8694.367964071664,"d":"-8694.3680"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E484, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E484, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20311672.40050767,"d":"£20,311,672.40"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H484, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H484, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5563.839083288197,"d":"−5563.8"}},{"v":-6579.42270331358,"d":"-6579.4227"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E485, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E485, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36105896.46402201,"d":"£36,105,896.46"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H485, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H485, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6803.1293308321865,"d":"−6803.1"}},{"v":-8608.424154033288,"d":"-8608.4242"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E486, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E486, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":41015279.693386436,"d":"£41,015,279.69"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H486, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H486, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5795.876404693424,"d":"−5795.9"}},{"v":-7846.640389362746,"d":"-7846.6404"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E487, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E487, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40474247.85700573,"d":"£40,474,247.86"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H487, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H487, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8539.133061870838,"d":"−8539.1"}},{"v":-10562.845454721124,"d":"-10562.8455"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E488, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E488, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21359001.286678642,"d":"£21,359,001.29"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H488, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H488, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5704.746849111507,"d":"−5704.7"}},{"v":-6772.696913445439,"d":"-6772.6969"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E489, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E489, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27012331.972993426,"d":"£27,012,331.97"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H489, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H489, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5484.258677758396,"d":"−5484.3"}},{"v":-6834.875276408067,"d":"-6834.8753"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E490, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E490, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":56451015.753285855,"d":"£56,451,015.75"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H490, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H490, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6159.748343931635,"d":"−6159.7"}},{"v":-8982.299131595928,"d":"-8982.2991"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E491, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E491, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32948039.342755146,"d":"£32,948,039.34"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H491, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H491, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5700.292004280564,"d":"−5700.3"}},{"v":-7347.693971418321,"d":"-7347.6940"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E492, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E492, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38107436.261297785,"d":"£38,107,436.26"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H492, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H492, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6099.201950120642,"d":"−6099.2"}},{"v":-8004.573763185532,"d":"-8004.5738"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E493, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E493, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":48400144.9723765,"d":"£48,400,144.97"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H493, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H493, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7509.253916372982,"d":"−7509.3"}},{"v":-9929.261164991807,"d":"-9929.2612"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E494, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E494, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25086428.602072444,"d":"£25,086,428.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H494, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H494, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6210.374971044171,"d":"−6210.4"}},{"v":-7464.696401147793,"d":"-7464.6964"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E495, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E495, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":56942743.576393224,"d":"£56,942,743.58"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H495, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H495, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5684.671289422101,"d":"−5684.7"}},{"v":-8531.808468241761,"d":"-8531.8085"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E496, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E496, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19171282.71070029,"d":"£19,171,282.71"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H496, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H496, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4984.901454389203,"d":"−4984.9"}},{"v":-5943.465589924217,"d":"-5943.4656"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E497, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E497, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34682339.90534215,"d":"£34,682,339.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H497, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H497, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5142.49531957643,"d":"−5142.5"}},{"v":-6876.612314843537,"d":"-6876.6123"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E498, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E498, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27223321.76352926,"d":"£27,223,321.76"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H498, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H498, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6848.120848558809,"d":"−6848.1"}},{"v":-8209.286936735272,"d":"-8209.2869"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E499, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E499, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17008280.82996718,"d":"£17,008,280.83"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H499, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H499, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5454.967796361348,"d":"−5455.0"}},{"v":-6305.381837859706,"d":"-6305.3818"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E500, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E500, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43074432.494887844,"d":"£43,074,432.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H500, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H500, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6777.0735878725245,"d":"−6777.1"}},{"v":-8930.795212616917,"d":"-8930.7952"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E501, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E501, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22160494.379131638,"d":"£22,160,494.38"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H501, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H501, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5294.017733602028,"d":"−5294.0"}},{"v":-6402.0424525586095,"d":"-6402.0425"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E502, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E502, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":52872463.71635169,"d":"£52,872,463.72"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H502, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H502, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7009.332416399429,"d":"−7009.3"}},{"v":-9652.955602217015,"d":"-9652.9556"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E503, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E503, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15217437.609847141,"d":"£15,217,437.61"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H503, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H503, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4976.901679295905,"d":"−4976.9"}},{"v":-5737.773559788262,"d":"-5737.7736"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E504, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E504, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34268104.663779296,"d":"£34,268,104.66"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H504, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H504, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6930.786966085636,"d":"−6930.8"}},{"v":-8644.192199274601,"d":"-8644.1922"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E505, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E505, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34613373.378822654,"d":"£34,613,373.38"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H505, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H505, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6699.3749411280005,"d":"−6699.4"}},{"v":-8430.043610069133,"d":"-8430.0436"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E506, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E506, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24608783.98432893,"d":"£24,608,783.98"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H506, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H506, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5034.336053190851,"d":"−5034.3"}},{"v":-6264.775252407298,"d":"-6264.7753"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E507, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E507, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":59395163.878010504,"d":"£59,395,163.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H507, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H507, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-9688.68671345379,"d":"−9688.7"}},{"v":-12658.444907354315,"d":"-12658.4449"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E508, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E508, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28268418.15269406,"d":"£28,268,418.15"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H508, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H508, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4824.42522344274,"d":"−4824.4"}},{"v":-6237.846131077444,"d":"-6237.8461"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E509, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E509, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31772353.864808667,"d":"£31,772,353.86"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H509, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H509, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5735.573154491052,"d":"−5735.6"}},{"v":-7324.1908477314855,"d":"-7324.1908"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E510, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E510, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":63111798.60091982,"d":"£63,111,798.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H510, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H510, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7442.17908097457,"d":"−7442.2"}},{"v":-10597.76901102056,"d":"-10597.7690"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E511, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E511, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35643988.48338553,"d":"£35,643,988.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H511, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H511, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7745.845489007588,"d":"−7745.8"}},{"v":-9528.044913176866,"d":"-9528.0449"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E512, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E512, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15312751.655994851,"d":"£15,312,751.66"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H512, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H512, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6234.339370121716,"d":"−6234.3"}},{"v":-6999.976952921458,"d":"-6999.9770"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E513, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E513, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32389620.852524012,"d":"£32,389,620.85"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H513, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H513, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6722.525273507348,"d":"−6722.5"}},{"v":-8342.00631613355,"d":"-8342.0063"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E514, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E514, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":41912629.874448165,"d":"£41,912,629.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H514, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H514, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5230.683969366324,"d":"−5230.7"}},{"v":-7326.315463088733,"d":"-7326.3155"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E515, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E515, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35082659.09650665,"d":"£35,082,659.10"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H515, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H515, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5577.7603319263435,"d":"−5577.8"}},{"v":-7331.893286751676,"d":"-7331.8933"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E516, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E516, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42309053.55188537,"d":"£42,309,053.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H516, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H516, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7065.613460860337,"d":"−7065.6"}},{"v":-9181.066138454606,"d":"-9181.0661"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E517, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E517, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36054130.150290355,"d":"£36,054,130.15"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H517, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H517, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6438.287670932764,"d":"−6438.3"}},{"v":-8240.994178447281,"d":"-8240.9942"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E518, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E518, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29682940.201658327,"d":"£29,682,940.20"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H518, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H518, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4934.337834041038,"d":"−4934.3"}},{"v":-6418.484844123955,"d":"-6418.4848"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E519, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E519, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21461820.29258323,"d":"£21,461,820.29"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H519, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H519, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6624.895825168572,"d":"−6624.9"}},{"v":-7697.986839797733,"d":"-7697.9868"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E520, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E520, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25618507.681153886,"d":"£25,618,507.68"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H520, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H520, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5962.570785845784,"d":"−5962.6"}},{"v":-7243.4961699034775,"d":"-7243.4962"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E521, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E521, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26012218.604904424,"d":"£26,012,218.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H521, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H521, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6272.103449122675,"d":"−6272.1"}},{"v":-7572.714379367896,"d":"-7572.7144"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E522, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E522, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":41689485.93625674,"d":"£41,689,485.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H522, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H522, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7602.992437485598,"d":"−7603.0"}},{"v":-9687.466734298436,"d":"-9687.4667"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E523, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E523, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27978591.78722473,"d":"£27,978,591.79"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H523, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H523, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7263.137273855039,"d":"−7263.1"}},{"v":-8662.066863216276,"d":"-8662.0669"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E524, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E524, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45714006.684799835,"d":"£45,714,006.68"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H524, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H524, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6749.7842075261915,"d":"−6749.8"}},{"v":-9035.484541766184,"d":"-9035.4845"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E525, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E525, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43783936.03971629,"d":"£43,783,936.04"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H525, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H525, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7120.556012405384,"d":"−7120.6"}},{"v":-9309.752814391199,"d":"-9309.7528"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E526, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E526, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30657054.503153827,"d":"£30,657,054.50"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H526, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H526, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5380.174372805911,"d":"−5380.2"}},{"v":-6913.0270979636025,"d":"-6913.0271"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E527, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E527, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17793844.95456019,"d":"£17,793,844.95"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H527, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H527, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5103.8505202401475,"d":"−5103.9"}},{"v":-5993.542767968157,"d":"-5993.5428"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E528, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E528, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32266211.16688892,"d":"£32,266,211.17"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H528, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H528, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6197.197313916289,"d":"−6197.2"}},{"v":-7810.507872260735,"d":"-7810.5079"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E529, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E529, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42072851.448763154,"d":"£42,072,851.45"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H529, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H529, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5946.707073246389,"d":"−5946.7"}},{"v":-8050.349645684547,"d":"-8050.3496"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E530, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E530, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37237820.222067855,"d":"£37,237,820.22"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H530, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H530, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5913.855870199503,"d":"−5913.9"}},{"$f":"L528-K528/WTP","v":{"v":-7775.746881302896,"d":"-7775.7469"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E531, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E531, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":60000302.27926161,"d":"£60,000,302.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H531, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H531, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7401.74079447113,"d":"−7401.7"}},{"v":-10401.75590843421,"d":"-10401.7559"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E532, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E532, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16644306.171855561,"d":"£16,644,306.17"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H532, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H532, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4013.943964016396,"d":"−4013.9"}},{"v":-4846.159272609174,"d":"-4846.1593"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E533, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E533, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11618330.772620603,"d":"£11,618,330.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H533, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H533, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5340.36266819055,"d":"−5340.4"}},{"v":-5921.27920682158,"d":"-5921.2792"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E534, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E534, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":49148964.64510608,"d":"£49,148,964.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H534, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H534, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7683.974382476309,"d":"−7684.0"}},{"v":-10141.422614731613,"d":"-10141.4226"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E535, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E535, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42935258.511945575,"d":"£42,935,258.51"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H535, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H535, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7102.053780640055,"d":"−7102.1"}},{"v":-9248.816706237334,"d":"-9248.8167"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E536, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E536, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24556752.95545023,"d":"£24,556,752.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H536, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H536, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6936.506713445775,"d":"−6936.5"}},{"v":-8164.344361218286,"d":"-8164.3444"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E537, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E537, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21892136.51150729,"d":"£21,892,136.51"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H537, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H537, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7436.612838180254,"d":"−7436.6"}},{"v":-8531.219663755619,"d":"-8531.2197"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E538, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E538, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":7145360.20794769,"d":"£7,145,360.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H538, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H538, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4659.365812168667,"d":"−4659.4"}},{"v":-5016.633822566051,"d":"-5016.6338"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E539, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E539, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15347099.400758797,"d":"£15,347,099.40"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H539, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H539, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4997.621106433802,"d":"−4997.6"}},{"v":-5764.976076471742,"d":"-5764.9761"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E540, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E540, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23522204.52135608,"d":"£23,522,204.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H540, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H540, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5274.841531995729,"d":"−5274.8"}},{"v":-6450.951758063533,"d":"-6450.9518"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E541, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E541, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35453506.7705251,"d":"£35,453,506.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H541, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H541, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6463.961180801138,"d":"−6464.0"}},{"v":-8236.636519327392,"d":"-8236.6365"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E542, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E542, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21358298.77318653,"d":"£21,358,298.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H542, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H542, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6116.2834281193755,"d":"−6116.3"}},{"v":-7184.198366778702,"d":"-7184.1984"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E543, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E543, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24672962.846200045,"d":"£24,672,962.85"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H543, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H543, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6470.7681029942105,"d":"−6470.8"}},{"v":-7704.416245304213,"d":"-7704.4162"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E544, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E544, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20264287.272489574,"d":"£20,264,287.27"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H544, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H544, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5276.977102180347,"d":"−5277.0"}},{"v":-6290.191465804826,"d":"-6290.1915"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E545, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E545, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38042657.083895355,"d":"£38,042,657.08"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H545, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H545, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7123.386777476875,"d":"−7123.4"}},{"v":-9025.519631671643,"d":"-9025.5196"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E546, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E546, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11301893.805310763,"d":"£11,301,893.81"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H546, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H546, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4992.085811200488,"d":"−4992.1"}},{"v":-5557.180501466026,"d":"-5557.1805"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E547, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E547, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20134286.039865237,"d":"£20,134,286.04"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H547, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H547, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5633.242462236902,"d":"−5633.2"}},{"v":-6639.956764230164,"d":"-6639.9568"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E548, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E548, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20924690.541868657,"d":"£20,924,690.54"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H548, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H548, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5727.814500915085,"d":"−5727.8"}},{"v":-6774.049028008518,"d":"-6774.0490"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E549, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E549, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16330394.743292846,"d":"£16,330,394.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H549, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H549, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5054.347358624095,"d":"−5054.3"}},{"v":-5870.867095788737,"d":"-5870.8671"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E550, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E550, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40069361.55621897,"d":"£40,069,361.56"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H550, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H550, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7944.725246466856,"d":"−7944.7"}},{"v":-9948.193324277805,"d":"-9948.1933"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E551, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E551, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38451093.96948718,"d":"£38,451,093.97"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H551, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H551, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6405.120800997147,"d":"−6405.1"}},{"v":-8327.675499471507,"d":"-8327.6755"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E552, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E552, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44262823.14637392,"d":"£44,262,823.15"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H552, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H552, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6120.277211505181,"d":"−6120.3"}},{"v":-8333.418368823877,"d":"-8333.4184"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E553, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E553, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12690059.282662876,"d":"£12,690,059.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H553, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H553, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5218.2858192444,"d":"−5218.3"}},{"v":-5852.788783377544,"d":"-5852.7888"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E554, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E554, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21371366.057387102,"d":"£21,371,366.06"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H554, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H554, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6038.321640176171,"d":"−6038.3"}},{"v":-7106.889943045526,"d":"-7106.8899"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E555, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E555, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39781260.03630431,"d":"£39,781,260.04"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H555, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H555, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6893.693473669629,"d":"−6893.7"}},{"v":-8882.756475484844,"d":"-8882.7565"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E556, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E556, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37261642.49856702,"d":"£37,261,642.50"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H556, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H556, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5921.476066733587,"d":"−5921.5"}},{"v":-7784.558191661938,"d":"-7784.5582"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E557, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E557, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28648848.702203378,"d":"£28,648,848.70"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H557, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H557, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6678.2712433227225,"d":"−6678.3"}},{"v":-8110.713678432891,"d":"-8110.7137"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E558, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E558, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15151313.933583122,"d":"£15,151,313.93"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H558, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H558, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5329.409904519145,"d":"−5329.4"}},{"v":-6086.975601198301,"d":"-6086.9756"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E559, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E559, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":55699603.32011354,"d":"£55,699,603.32"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H559, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H559, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7201.706146155964,"d":"−7201.7"}},{"v":-9986.68631216164,"d":"-9986.6863"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E560, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E560, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":52024330.00247765,"d":"£52,024,330.00"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H560, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H560, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6590.051557697802,"d":"−6590.1"}},{"v":-9191.268057821686,"d":"-9191.2681"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E561, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E561, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25407394.60178204,"d":"£25,407,394.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H561, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H561, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5526.300183448068,"d":"−5526.3"}},{"v":-6796.66991353717,"d":"-6796.6699"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E562, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E562, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30603389.456576325,"d":"£30,603,389.46"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H562, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H562, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6402.0982304643085,"d":"−6402.1"}},{"v":-7932.267703293124,"d":"-7932.2677"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E563, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E563, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19718182.93482638,"d":"£19,718,182.93"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H563, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H563, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5999.241348602423,"d":"−5999.2"}},{"v":-6985.1504953437425,"d":"-6985.1505"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E564, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E564, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17768852.664697118,"d":"£17,768,852.66"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H564, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H564, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5008.753386789128,"d":"−5008.8"}},{"v":-5897.196020023984,"d":"-5897.1960"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E565, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E565, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32177502.505358785,"d":"£32,177,502.51"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H565, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H565, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6038.756193757467,"d":"−6038.8"}},{"v":-7647.631319025407,"d":"-7647.6313"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E566, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E566, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22000438.080471568,"d":"£22,000,438.08"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H566, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H566, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5533.7449328178745,"d":"−5533.7"}},{"v":-6633.7668368414525,"d":"-6633.7668"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E567, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E567, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33816156.78273257,"d":"£33,816,156.78"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H567, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H567, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6477.532564117908,"d":"−6477.5"}},{"v":-8168.340403254537,"d":"-8168.3404"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E568, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E568, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":50139360.4323356,"d":"£50,139,360.43"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H568, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H568, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7028.86686857162,"d":"−7028.9"}},{"v":-9535.8348901884,"d":"-9535.8349"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E569, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E569, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27957282.489279054,"d":"£27,957,282.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H569, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H569, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6733.360328564787,"d":"−6733.4"}},{"v":-8131.22445302874,"d":"-8131.2245"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E570, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E570, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24236268.677055623,"d":"£24,236,268.68"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H570, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H570, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5800.2798167439205,"d":"−5800.3"}},{"v":-7012.093250596701,"d":"-7012.0933"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E571, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E571, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":54112736.793552175,"d":"£54,112,736.79"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H571, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H571, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7447.7126033895265,"d":"−7447.7"}},{"v":-10153.349443067134,"d":"-10153.3494"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E572, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E572, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16190373.861026278,"d":"£16,190,373.86"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H572, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H572, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4112.303911440778,"d":"−4112.3"}},{"v":-4921.822604492092,"d":"-4921.8226"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E573, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E573, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24342870.57374143,"d":"£24,342,870.57"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H573, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H573, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4705.481637140134,"d":"−4705.5"}},{"v":-5922.625165827205,"d":"-5922.6252"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E574, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E574, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25691382.427061893,"d":"£25,691,382.43"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H574, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H574, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6811.413507829997,"d":"−6811.4"}},{"v":-8095.982629183091,"d":"-8095.9826"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E575, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E575, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":56495464.37840353,"d":"£56,495,464.38"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H575, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H575, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-9043.072171913478,"d":"−9043.1"}},{"v":-11867.845390833654,"d":"-11867.8454"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E576, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E576, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20635610.027314965,"d":"£20,635,610.03"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H576, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H576, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5388.320939548153,"d":"−5388.3"}},{"v":-6420.101440913901,"d":"-6420.1014"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E577, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E577, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20849497.940578904,"d":"£20,849,497.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H577, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H577, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6583.268194150474,"d":"−6583.3"}},{"v":-7625.74309117942,"d":"-7625.7431"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E578, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E578, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":51756521.29880501,"d":"£51,756,521.30"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H578, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H578, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6902.068100333624,"d":"−6902.1"}},{"v":-9489.894165273874,"d":"-9489.8942"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E579, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E579, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27916487.29465066,"d":"£27,916,487.29"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H579, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H579, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6941.58226836892,"d":"−6941.6"}},{"v":-8337.406633101453,"d":"-8337.4066"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E580, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E580, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11167054.313392285,"d":"£11,167,054.31"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H580, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H580, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4220.528165923143,"d":"−4220.5"}},{"v":-4778.880881592758,"d":"-4778.8809"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E581, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E581, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20650297.88889521,"d":"£20,650,297.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H581, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H581, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5719.903411473522,"d":"−5719.9"}},{"v":-6752.418305918283,"d":"-6752.4183"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E582, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E582, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14118884.456601866,"d":"£14,118,884.46"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H582, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H582, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6952.990802652099,"d":"−6953.0"}},{"v":-7658.935025482192,"d":"-7658.9350"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E583, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E583, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28158517.00493662,"d":"£28,158,517.00"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H583, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H583, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5543.1188041441455,"d":"−5543.1"}},{"v":-6951.044654390977,"d":"-6951.0447"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E584, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E584, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21153459.910155017,"d":"£21,153,459.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H584, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H584, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5634.225072503828,"d":"−5634.2"}},{"v":-6691.898068011579,"d":"-6691.8981"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E585, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E585, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":9430127.964550892,"d":"£9,430,127.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H585, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H585, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4686.289321528659,"d":"−4686.3"}},{"v":-5157.795719756203,"d":"-5157.7957"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E586, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E586, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22046269.251491845,"d":"£22,046,269.25"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H586, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H586, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5437.443985459648,"d":"−5437.4"}},{"v":-6539.75744803424,"d":"-6539.7574"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E587, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E587, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21822069.06962211,"d":"£21,822,069.07"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H587, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H587, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4590.582339885475,"d":"−4590.6"}},{"v":-5681.6857933665815,"d":"-5681.6858"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E588, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E588, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26200336.82224993,"d":"£26,200,336.82"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H588, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H588, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5204.091589736691,"d":"−5204.1"}},{"v":-6514.108430849188,"d":"-6514.1084"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E589, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E589, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13852858.406834267,"d":"£13,852,858.41"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H589, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H589, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4790.39441288496,"d":"−4790.4"}},{"v":-5483.037333226674,"d":"-5483.0373"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E590, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E590, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":48262538.48611525,"d":"£48,262,538.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H590, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H590, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7050.024278168146,"d":"−7050.0"}},{"v":-9463.15120247391,"d":"-9463.1512"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E591, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E591, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43857988.09086451,"d":"£43,857,988.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H591, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H591, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6610.442456263489,"d":"−6610.4"}},{"v":-8803.341860806715,"d":"-8803.3419"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E592, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E592, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":7263617.598506114,"d":"£7,263,617.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H592, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H592, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-3516.3623256803953,"d":"−3516.4"}},{"v":-3879.543205605701,"d":"-3879.5432"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E593, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E593, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31033870.240457848,"d":"£31,033,870.24"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H593, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H593, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6796.09445904677,"d":"−6796.1"}},{"v":-8347.787971069662,"d":"-8347.7880"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E594, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E594, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18859700.282510273,"d":"£18,859,700.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H594, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H594, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6192.559337605524,"d":"−6192.6"}},{"$f":"L592-K592/WTP","v":{"v":-7135.544351731038,"d":"-7135.5444"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E595, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E595, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34101161.76484074,"d":"£34,101,161.76"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H595, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H595, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5942.811906442841,"d":"−5942.8"}},{"v":-7647.869994684877,"d":"-7647.8700"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E596, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E596, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11645687.820165658,"d":"£11,645,687.82"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H596, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H596, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4596.383118579912,"d":"−4596.4"}},{"v":-5178.667509588195,"d":"-5178.6675"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E597, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E597, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37724648.389015935,"d":"£37,724,648.39"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H597, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H597, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6379.197813895409,"d":"−6379.2"}},{"v":-8265.430233346206,"d":"-8265.4302"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E598, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E598, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27798188.31168817,"d":"£27,798,188.31"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H598, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H598, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6672.036003171963,"d":"−6672.0"}},{"v":-8061.9454187563715,"d":"-8061.9454"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E599, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E599, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25658905.520890933,"d":"£25,658,905.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H599, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H599, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7810.757460254408,"d":"−7810.8"}},{"v":-9093.702736298954,"d":"-9093.7027"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E600, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E600, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29324488.13715226,"d":"£29,324,488.14"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H600, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H600, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7627.14935322621,"d":"−7627.1"}},{"v":-9093.373760083823,"d":"-9093.3738"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E601, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E601, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26838581.599275783,"d":"£26,838,581.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H601, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H601, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5247.452387850762,"d":"−5247.5"}},{"v":-6589.381467814551,"d":"-6589.3815"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E602, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E602, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18009377.238256816,"d":"£18,009,377.24"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H602, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H602, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5482.579461610018,"d":"−5482.6"}},{"v":-6383.048323522859,"d":"-6383.0483"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E603, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E603, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35546372.12974125,"d":"£35,546,372.13"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H603, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H603, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5746.762273384044,"d":"−5746.8"}},{"v":-7524.080879871107,"d":"-7524.0809"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E604, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E604, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22111673.02348837,"d":"£22,111,673.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H604, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H604, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4891.963917382368,"d":"−4892.0"}},{"v":-5997.547568556786,"d":"-5997.5476"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E605, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E605, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":8978882.872935345,"d":"£8,978,882.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H605, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H605, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4352.7881412378065,"d":"−4352.8"}},{"v":-4801.732284884573,"d":"-4801.7323"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E606, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E606, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":9719102.910792563,"d":"£9,719,102.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H606, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H606, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4531.57748643813,"d":"−4531.6"}},{"v":-5017.532631977759,"d":"-5017.5326"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E607, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E607, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34977795.980052285,"d":"£34,977,795.98"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H607, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H607, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5129.73153845655,"d":"−5129.7"}},{"v":-6878.621337459164,"d":"-6878.6213"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E608, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E608, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":74315459.20221674,"d":"£74,315,459.20"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H608, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H608, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8377.75003693238,"d":"−8377.8"}},{"v":-12093.522997043217,"d":"-12093.5230"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E609, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E609, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29046851.62970137,"d":"£29,046,851.63"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H609, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H609, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8267.855984162346,"d":"−8267.9"}},{"v":-9720.198565647415,"d":"-9720.1986"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E610, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E610, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30718244.360340588,"d":"£30,718,244.36"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H610, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H610, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5173.51224836191,"d":"−5173.5"}},{"v":-6709.4244663789395,"d":"-6709.4245"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E611, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E611, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36638668.254712105,"d":"£36,638,668.25"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H611, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H611, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6925.229931889646,"d":"−6925.2"}},{"v":-8757.16334462525,"d":"-8757.1633"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E612, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E612, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20012339.414881125,"d":"£20,012,339.41"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H612, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H612, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7340.501056868992,"d":"−7340.5"}},{"v":-8341.118027613049,"d":"-8341.1180"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E613, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E613, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22342002.521733448,"d":"£22,342,002.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H613, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H613, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6211.493895376882,"d":"−6211.5"}},{"v":-7328.594021463555,"d":"-7328.5940"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E614, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E614, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":9616591.208433727,"d":"£9,616,591.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H614, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H614, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6745.423745119093,"d":"−6745.4"}},{"v":-7226.253305540779,"d":"-7226.2533"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E615, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E615, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39859993.79338983,"d":"£39,859,993.79"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H615, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H615, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6581.128037673316,"d":"−6581.1"}},{"v":-8574.127727342808,"d":"-8574.1277"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E616, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E616, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33388421.649304636,"d":"£33,388,421.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H616, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H616, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8058.59141770112,"d":"−8058.6"}},{"v":-9728.012500166351,"d":"-9728.0125"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E617, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E617, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15755383.164429465,"d":"£15,755,383.16"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H617, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H617, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5577.363520974121,"d":"−5577.4"}},{"v":-6365.1326791955935,"d":"-6365.1327"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E618, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E618, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34120881.87006014,"d":"£34,120,881.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H618, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H618, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5412.434043380201,"d":"−5412.4"}},{"v":-7118.478136883208,"d":"-7118.4781"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E619, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E619, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45668172.74382788,"d":"£45,668,172.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H619, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H619, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6834.213526248439,"d":"−6834.2"}},{"v":-9117.622163439833,"d":"-9117.6222"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E620, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E620, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":4535230.949026436,"d":"£4,535,230.95"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H620, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H620, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-3743.6991913721035,"d":"−3743.7"}},{"v":-3970.4607388234253,"d":"-3970.4607"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E621, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E621, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37779310.88565772,"d":"£37,779,310.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H621, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H621, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5843.881370729033,"d":"−5843.9"}},{"v":-7732.846915011919,"d":"-7732.8469"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E622, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E622, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28885272.945974413,"d":"£28,885,272.95"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H622, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H622, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7129.522766646666,"d":"−7129.5"}},{"v":-8573.786413945387,"d":"-8573.7864"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E623, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E623, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":56985028.924653456,"d":"£56,985,028.92"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H623, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H623, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6268.2003605383525,"d":"−6268.2"}},{"v":-9117.451806771025,"d":"-9117.4518"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E624, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E624, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26021256.476137366,"d":"£26,021,256.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H624, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H624, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6772.6820129477,"d":"−6772.7"}},{"v":-8073.7448367545685,"d":"-8073.7448"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E625, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E625, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31781278.359726746,"d":"£31,781,278.36"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H625, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H625, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5320.073942886042,"d":"−5320.1"}},{"v":-6909.137860872379,"d":"-6909.1379"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E626, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E626, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":73776383.616014,"d":"£73,776,383.62"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H626, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H626, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8191.9724223470275,"d":"−8192.0"}},{"v":-11880.791603147727,"d":"-11880.7916"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E627, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E627, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28325270.365305535,"d":"£28,325,270.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H627, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H627, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5980.805814170239,"d":"−5980.8"}},{"v":-7397.069332435515,"d":"-7397.0693"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E628, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E628, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32136672.614822034,"d":"£32,136,672.61"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H628, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H628, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4975.765491982453,"d":"−4975.8"}},{"v":-6582.5991227235545,"d":"-6582.5991"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E629, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E629, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15207684.645588027,"d":"£15,207,684.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H629, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H629, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4655.254211137108,"d":"−4655.3"}},{"v":-5415.638443416509,"d":"-5415.6384"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E630, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E630, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29853828.649822954,"d":"£29,853,828.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H630, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H630, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5649.360565110695,"d":"−5649.4"}},{"v":-7142.051997601842,"d":"-7142.0520"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E631, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E631, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13470910.118196482,"d":"£13,470,910.12"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H631, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H631, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4395.134832750533,"d":"−4395.1"}},{"v":-5068.680338660357,"d":"-5068.6803"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E632, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E632, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22621003.70997735,"d":"£22,621,003.71"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H632, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H632, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5234.6345655747555,"d":"−5234.6"}},{"v":-6365.6847510736225,"d":"-6365.6848"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E633, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E633, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24544228.68348997,"d":"£24,544,228.68"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H633, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H633, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6966.387271490428,"d":"−6966.4"}},{"v":-8193.598705664926,"d":"-8193.5987"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E634, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E634, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26851964.280830253,"d":"£26,851,964.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H634, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H634, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5924.022143762517,"d":"−5924.0"}},{"v":-7266.6203578040295,"d":"-7266.6204"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E635, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E635, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12508771.521732885,"d":"£12,508,771.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H635, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H635, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5005.262710179701,"d":"−5005.3"}},{"v":-5630.701286266345,"d":"-5630.7013"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E636, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E636, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24931528.286860444,"d":"£24,931,528.29"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H636, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H636, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5892.472547532243,"d":"−5892.5"}},{"v":-7139.048961875265,"d":"-7139.0490"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E637, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E637, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21094623.913182925,"d":"£21,094,623.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H637, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H637, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6091.127455418355,"d":"−6091.1"}},{"v":-7145.858651077501,"d":"-7145.8587"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E638, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E638, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36977971.15088822,"d":"£36,977,971.15"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H638, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H638, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7010.210015965389,"d":"−7010.2"}},{"v":-8859.1085735098,"d":"-8859.1086"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E639, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E639, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30800343.949735668,"d":"£30,800,343.95"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H639, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H639, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6354.457636573663,"d":"−6354.5"}},{"v":-7894.4748340604465,"d":"-7894.4748"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E640, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E640, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19810557.671458393,"d":"£19,810,557.67"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H640, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H640, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4299.210805881029,"d":"−4299.2"}},{"v":-5289.738689453949,"d":"-5289.7387"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E641, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E641, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40120576.196406774,"d":"£40,120,576.20"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H641, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H641, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7472.076888106624,"d":"−7472.1"}},{"v":-9478.105697926963,"d":"-9478.1057"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E642, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E642, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":41731337.87496601,"d":"£41,731,337.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H642, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H642, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8284.157661429135,"d":"−8284.2"}},{"v":-10370.724555177436,"d":"-10370.7246"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E643, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E643, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33004950.96290311,"d":"£33,004,950.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H643, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H643, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6954.476411244889,"d":"−6954.5"}},{"v":-8604.723959390045,"d":"-8604.7240"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E644, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E644, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12709500.472504754,"d":"£12,709,500.47"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H644, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H644, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4849.32545809508,"d":"−4849.3"}},{"v":-5484.800481720317,"d":"-5484.8005"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E645, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E645, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31355192.41790539,"d":"£31,355,192.42"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H645, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H645, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6316.9040017727475,"d":"−6316.9"}},{"v":-7884.663622668017,"d":"-7884.6636"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E646, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E646, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27861877.59043901,"d":"£27,861,877.59"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H646, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H646, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6099.943308644208,"d":"−6099.9"}},{"v":-7493.037188166159,"d":"-7493.0372"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E647, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E647, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16726066.59965843,"d":"£16,726,066.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H647, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H647, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5419.673990572555,"d":"−5419.7"}},{"v":-6255.977320555477,"d":"-6255.9773"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E648, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E648, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":48254194.80186044,"d":"£48,254,194.80"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H648, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H648, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6489.311893775801,"d":"−6489.3"}},{"v":-8902.021633868822,"d":"-8902.0216"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E649, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E649, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37097818.59824312,"d":"£37,097,818.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H649, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H649, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7895.033217185648,"d":"−7895.0"}},{"v":-9749.924147097803,"d":"-9749.9241"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E650, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E650, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23495966.329370562,"d":"£23,495,966.33"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H650, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H650, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5596.976788728136,"d":"−5597.0"}},{"v":-6771.775105196664,"d":"-6771.7751"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E651, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E651, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40057633.45267888,"d":"£40,057,633.45"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H651, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H651, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5804.638574761479,"d":"−5804.6"}},{"v":-7807.520247395423,"d":"-7807.5202"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E652, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E652, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30963112.654251046,"d":"£30,963,112.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H652, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H652, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5471.98956589248,"d":"−5472.0"}},{"v":-7020.145198605032,"d":"-7020.1452"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E653, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E653, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29008745.876360904,"d":"£29,008,745.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H653, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H653, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6740.338209912632,"d":"−6740.3"}},{"v":-8190.775503730677,"d":"-8190.7755"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E654, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E654, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16266572.302116416,"d":"£16,266,572.30"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H654, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H654, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5518.1461214607525,"d":"−5518.1"}},{"v":-6331.4747365665735,"d":"-6331.4747"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E655, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E655, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26868931.578859538,"d":"£26,868,931.58"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H655, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H655, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7120.084576267251,"d":"−7120.1"}},{"v":-8463.531155210228,"d":"-8463.5312"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E656, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E656, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21895533.894132897,"d":"£21,895,533.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H656, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H656, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4812.2897932652395,"d":"−4812.3"}},{"v":-5907.066487971884,"d":"-5907.0665"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E657, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E657, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26071071.79045196,"d":"£26,071,071.79"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H657, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H657, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6898.759901746712,"d":"−6898.8"}},{"v":-8202.31349126931,"d":"-8202.3135"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E658, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E658, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40352157.251503855,"d":"£40,352,157.25"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H658, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H658, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6475.997750564535,"d":"−6476.0"}},{"$f":"L656-K656/WTP","v":{"v":-8493.605613139727,"d":"-8493.6056"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E659, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E659, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28989710.331685074,"d":"£28,989,710.33"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H659, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H659, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4689.142816694544,"d":"−4689.1"}},{"v":-6138.628333278798,"d":"-6138.6283"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E660, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E660, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34115029.33533146,"d":"£34,115,029.34"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H660, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H660, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6947.137728428433,"d":"−6947.1"}},{"v":-8652.889195195006,"d":"-8652.8892"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E661, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E661, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":52722540.96579204,"d":"£52,722,540.97"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H661, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H661, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8232.872508327868,"d":"−8232.9"}},{"v":-10868.99955661747,"d":"-10868.9996"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E662, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E662, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31525483.37715333,"d":"£31,525,483.38"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H662, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H662, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6717.316265976424,"d":"−6717.3"}},{"v":-8293.59043483409,"d":"-8293.5904"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E663, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E663, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43517565.47040147,"d":"£43,517,565.47"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H663, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H663, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8076.225624148736,"d":"−8076.2"}},{"v":-10252.10389766881,"d":"-10252.1039"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E664, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E664, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29028288.724730574,"d":"£29,028,288.72"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H664, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H664, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7643.454171090833,"d":"−7643.5"}},{"v":-9094.868607327362,"d":"-9094.8686"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E665, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E665, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":50852467.0270778,"d":"£50,852,467.03"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H665, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H665, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6057.686071074624,"d":"−6057.7"}},{"v":-8600.309422428514,"d":"-8600.3094"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E666, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E666, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33856985.075041324,"d":"£33,856,985.08"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H666, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H666, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7067.40226246764,"d":"−7067.4"}},{"v":-8760.251516219707,"d":"-8760.2515"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E667, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E667, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22867553.038332354,"d":"£22,867,553.04"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H667, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H667, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5436.86653437033,"d":"−5436.9"}},{"v":-6580.244186286947,"d":"-6580.2442"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E668, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E668, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40057256.67350454,"d":"£40,057,256.67"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H668, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H668, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7032.26666040776,"d":"−7032.3"}},{"v":-9035.129494082987,"d":"-9035.1295"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E669, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E669, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31606993.226961628,"d":"£31,606,993.23"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H669, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H669, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5562.676986115267,"d":"−5562.7"}},{"v":-7143.026647463348,"d":"-7143.0266"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E670, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E670, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17980329.757619202,"d":"£17,980,329.76"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H670, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H670, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5281.72113961784,"d":"−5281.7"}},{"v":-6180.7376274988,"d":"-6180.7376"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E671, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E671, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":57435685.90638666,"d":"£57,435,685.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H671, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H671, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8362.663252398375,"d":"−8362.7"}},{"v":-11234.447547717707,"d":"-11234.4475"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E672, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E672, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40376259.71607246,"d":"£40,376,259.72"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H672, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H672, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6134.008534549667,"d":"−6134.0"}},{"v":-8152.821520353291,"d":"-8152.8215"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E673, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E673, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19952222.881888308,"d":"£19,952,222.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H673, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H673, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7357.206274184568,"d":"−7357.2"}},{"v":-8354.817418278984,"d":"-8354.8174"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E674, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E674, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32019760.247751452,"d":"£32,019,760.25"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H674, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H674, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5569.9188773157875,"d":"−5569.9"}},{"v":-7170.90688970336,"d":"-7170.9069"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E675, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E675, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11203637.74202154,"d":"£11,203,637.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H675, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H675, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5443.84316996103,"d":"−5443.8"}},{"v":-6004.025057062107,"d":"-6004.0251"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E676, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E676, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46792652.504172854,"d":"£46,792,652.50"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H676, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H676, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7751.350712156629,"d":"−7751.4"}},{"v":-10090.983337365273,"d":"-10090.9833"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E677, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E677, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":8328885.106044524,"d":"£8,328,885.11"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H677, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H677, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4323.387476706514,"d":"−4323.4"}},{"v":-4739.83173200874,"d":"-4739.8317"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E678, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E678, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33683469.96244189,"d":"£33,683,469.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H678, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H678, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5771.832429121247,"d":"−5771.8"}},{"v":-7456.005927243341,"d":"-7456.0059"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E679, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E679, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":55627642.592870496,"d":"£55,627,642.59"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H679, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H679, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-9484.708402636134,"d":"−9484.7"}},{"v":-12266.090532279659,"d":"-12266.0905"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E680, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E680, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35893123.439146586,"d":"£35,893,123.44"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H680, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H680, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6756.202882414342,"d":"−6756.2"}},{"v":-8550.859054371671,"d":"-8550.8591"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E681, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E681, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":2948222.597303646,"d":"£2,948,222.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H681, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H681, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-3164.703222427829,"d":"−3164.7"}},{"v":-3312.1143522930115,"d":"-3312.1144"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E682, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E682, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44622660.83619735,"d":"£44,622,660.84"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H682, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H682, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7013.432927619357,"d":"−7013.4"}},{"v":-9244.565969429224,"d":"-9244.5660"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E683, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E683, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":70514027.97227828,"d":"£70,514,027.97"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H683, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H683, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8356.998056289462,"d":"−8357.0"}},{"v":-11882.699454903375,"d":"-11882.6995"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E684, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E684, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46044705.958731025,"d":"£46,044,705.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H684, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H684, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7052.376652911772,"d":"−7052.4"}},{"v":-9354.611950848324,"d":"-9354.6120"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E685, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E685, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38517225.45682996,"d":"£38,517,225.46"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H685, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H685, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7171.2948703192005,"d":"−7171.3"}},{"v":-9097.156143160699,"d":"-9097.1561"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E686, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E686, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":47090286.23993826,"d":"£47,090,286.24"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H686, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H686, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7347.988618715361,"d":"−7348.0"}},{"v":-9702.502930712273,"d":"-9702.5029"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E687, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E687, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38223335.43509892,"d":"£38,223,335.44"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H687, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H687, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7229.88202914344,"d":"−7229.9"}},{"v":-9141.048800898387,"d":"-9141.0488"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E688, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E688, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28796390.36954761,"d":"£28,796,390.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H688, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H688, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6140.6449108324905,"d":"−6140.6"}},{"v":-7580.464429309871,"d":"-7580.4644"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E689, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E689, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35814840.889350474,"d":"£35,814,840.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H689, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H689, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5033.9837006594635,"d":"−5034.0"}},{"v":-6824.725745126987,"d":"-6824.7257"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E690, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E690, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36366484.35995309,"d":"£36,366,484.36"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H690, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H690, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5667.041895913553,"d":"−5667.0"}},{"v":-7485.366113911208,"d":"-7485.3661"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E691, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E691, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20703836.98024393,"d":"£20,703,836.98"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H691, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H691, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5607.892985519857,"d":"−5607.9"}},{"v":-6643.084834532053,"d":"-6643.0848"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E692, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E692, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32455569.337664586,"d":"£32,455,569.34"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H692, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H692, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8562.429601231399,"d":"−8562.4"}},{"v":-10185.208068114629,"d":"-10185.2081"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E693, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E693, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29093027.084255878,"d":"£29,093,027.08"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H693, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H693, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6029.821712691457,"d":"−6029.8"}},{"v":-7484.473066904251,"d":"-7484.4731"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E694, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E694, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15981262.308106534,"d":"£15,981,262.31"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H694, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H694, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5214.712463533673,"d":"−5214.7"}},{"v":-6013.775578938999,"d":"-6013.7756"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E695, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E695, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27767288.295725062,"d":"£27,767,288.30"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H695, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H695, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6300.397527038999,"d":"−6300.4"}},{"v":-7688.7619418252525,"d":"-7688.7619"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E696, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E696, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13443018.364616508,"d":"£13,443,018.36"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H696, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H696, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4511.54765601647,"d":"−4511.5"}},{"v":-5183.698574247295,"d":"-5183.6986"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E697, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E697, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22717322.067375645,"d":"£22,717,322.07"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H697, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H697, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5635.245213928207,"d":"−5635.2"}},{"v":-6771.111317296989,"d":"-6771.1113"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E698, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E698, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24369135.487779073,"d":"£24,369,135.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H698, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H698, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4672.538064667092,"d":"−4672.5"}},{"v":-5890.994839056046,"d":"-5890.9948"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E699, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E699, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35732783.94269211,"d":"£35,732,783.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H699, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H699, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5877.837585459506,"d":"−5877.8"}},{"v":-7664.476782594112,"d":"-7664.4768"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E700, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E700, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44716923.829111665,"d":"£44,716,923.83"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H700, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H700, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6659.964134732738,"d":"−6660.0"}},{"v":-8895.81032618832,"d":"-8895.8103"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E701, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E701, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32230055.818515167,"d":"£32,230,055.82"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H701, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H701, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6677.225122094829,"d":"−6677.2"}},{"v":-8288.727913020588,"d":"-8288.7279"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E702, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E702, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":50167788.517617695,"d":"£50,167,788.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H702, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H702, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6980.573475320678,"d":"−6980.6"}},{"v":-9488.962901201563,"d":"-9488.9629"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E703, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E703, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":75740193.41587967,"d":"£75,740,193.42"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H703, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H703, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7150.311030135352,"d":"−7150.3"}},{"v":-10937.320700929335,"d":"-10937.3207"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E704, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E704, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36152624.40728409,"d":"£36,152,624.41"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H704, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H704, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6489.003827741316,"d":"−6489.0"}},{"v":-8296.63504810552,"d":"-8296.6350"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E705, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E705, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20317335.287829258,"d":"£20,317,335.29"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H705, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H705, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5402.569347421326,"d":"−5402.6"}},{"v":-6418.436111812789,"d":"-6418.4361"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E706, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E706, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27014648.197364766,"d":"£27,014,648.20"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H706, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H706, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7366.808786705535,"d":"−7366.8"}},{"v":-8717.541196573773,"d":"-8717.5412"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E707, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E707, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20790179.01704243,"d":"£20,790,179.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H707, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H707, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6435.866549893404,"d":"−6435.9"}},{"v":-7475.375500745526,"d":"-7475.3755"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E708, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E708, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28928902.153682485,"d":"£28,928,902.15"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H708, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H708, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5758.668343605958,"d":"−5758.7"}},{"v":-7205.113451290083,"d":"-7205.1135"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E709, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E709, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39273232.831182875,"d":"£39,273,232.83"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H709, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H709, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7853.6661897422655,"d":"−7853.7"}},{"v":-9817.327831301409,"d":"-9817.3278"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E710, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E710, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19263577.3626493,"d":"£19,263,577.36"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H710, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H710, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4201.166612732435,"d":"−4201.2"}},{"v":-5164.3454808649,"d":"-5164.3455"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E711, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E711, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24180561.761675656,"d":"£24,180,561.76"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H711, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H711, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5210.684941548727,"d":"−5210.7"}},{"v":-6419.7130296325095,"d":"-6419.7130"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E712, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E712, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24442104.52059315,"d":"£24,442,104.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H712, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H712, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5414.812171623876,"d":"−5414.8"}},{"v":-6636.917397653533,"d":"-6636.9174"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E713, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E713, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16719551.936599378,"d":"£16,719,551.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H713, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H713, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6038.157597891055,"d":"−6038.2"}},{"v":-6874.135194721024,"d":"-6874.1352"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E714, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E714, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34820066.70668254,"d":"£34,820,066.71"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H714, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H714, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6394.593623766354,"d":"−6394.6"}},{"v":-8135.5969591004805,"d":"-8135.5970"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E715, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E715, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33545181.3727837,"d":"£33,545,181.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H715, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H715, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5692.154632367594,"d":"−5692.2"}},{"v":-7369.413701006779,"d":"-7369.4137"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E716, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E716, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":10529817.778147498,"d":"£10,529,817.78"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H716, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H716, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7664.3171176932465,"d":"−7664.3"}},{"v":-8190.808006600621,"d":"-8190.8080"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E717, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E717, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34168003.58767217,"d":"£34,168,003.59"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H717, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H717, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6093.339389347176,"d":"−6093.3"}},{"v":-7801.7395687307835,"d":"-7801.7396"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E718, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E718, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28553383.694008473,"d":"£28,553,383.69"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H718, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H718, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5385.398247417669,"d":"−5385.4"}},{"v":-6813.067432118092,"d":"-6813.0674"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E719, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E719, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":50928478.68226135,"d":"£50,928,478.68"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H719, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H719, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8216.530105209458,"d":"−8216.5"}},{"v":-10762.954039322525,"d":"-10762.9540"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E720, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E720, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24661997.15161374,"d":"£24,661,997.15"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H720, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H720, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6242.935416548825,"d":"−6242.9"}},{"v":-7476.035274129512,"d":"-7476.0353"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E721, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E721, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42060251.59115267,"d":"£42,060,251.59"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H721, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H721, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6655.321348425788,"d":"−6655.3"}},{"v":-8758.333927983422,"d":"-8758.3339"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E722, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E722, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37112015.76173874,"d":"£37,112,015.76"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H722, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H722, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5054.855938605186,"d":"−5054.9"}},{"$f":"L720-K720/WTP","v":{"v":-6910.456726692122,"d":"-6910.4567"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E723, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E723, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18078697.519819092,"d":"£18,078,697.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H723, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H723, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6353.530999980495,"d":"−6353.5"}},{"v":-7257.465875971449,"d":"-7257.4659"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E724, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E724, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":55118335.77469405,"d":"£55,118,335.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H724, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H724, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8272.621055518324,"d":"−8272.6"}},{"v":-11028.537844253027,"d":"-11028.5378"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E725, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E725, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16968237.22329885,"d":"£16,968,237.22"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H725, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H725, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5049.960379581407,"d":"−5050.0"}},{"v":-5898.37224074635,"d":"-5898.3722"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E726, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E726, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28501584.311257996,"d":"£28,501,584.31"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H726, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H726, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6252.703961630193,"d":"−6252.7"}},{"v":-7677.783177193092,"d":"-7677.7832"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E727, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E727, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19181505.954414584,"d":"£19,181,505.95"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H727, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H727, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5522.0821576778235,"d":"−5522.1"}},{"v":-6481.157455398553,"d":"-6481.1575"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E728, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E728, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":48001264.80059156,"d":"£48,001,264.80"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H728, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H728, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8072.640359937643,"d":"−8072.6"}},{"v":-10472.70359996722,"d":"-10472.7036"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E729, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E729, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20800863.218659095,"d":"£20,800,863.22"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H729, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H729, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5777.044890602484,"d":"−5777.0"}},{"v":-6817.088051535438,"d":"-6817.0881"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E730, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E730, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":51445403.982540734,"d":"£51,445,403.98"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H730, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H730, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7085.632125057949,"d":"−7085.6"}},{"v":-9657.902324184986,"d":"-9657.9023"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E731, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E731, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33195106.19585108,"d":"£33,195,106.20"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H731, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H731, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5961.911803488947,"d":"−5961.9"}},{"v":-7621.667113281501,"d":"-7621.6671"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E732, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E732, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46912640.139789686,"d":"£46,912,640.14"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H732, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H732, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7076.941614770982,"d":"−7076.9"}},{"v":-9422.573621760466,"d":"-9422.5736"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E733, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E733, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":48212336.321114264,"d":"£48,212,336.32"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H733, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H733, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6222.504041470048,"d":"−6222.5"}},{"v":-8633.12085752576,"d":"-8633.1209"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E734, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E734, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29561131.091072183,"d":"£29,561,131.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H734, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H734, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5432.593225258286,"d":"−5432.6"}},{"v":-6910.649779811895,"d":"-6910.6498"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E735, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E735, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12703986.322275233,"d":"£12,703,986.32"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H735, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H735, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6864.333279697497,"d":"−6864.3"}},{"v":-7499.532595811259,"d":"-7499.5326"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E736, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E736, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43694852.111509696,"d":"£43,694,852.11"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H736, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H736, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6198.7351802932935,"d":"−6198.7"}},{"v":-8383.477785868778,"d":"-8383.4778"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E737, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E737, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13467445.879502457,"d":"£13,467,445.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H737, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H737, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4648.413737309695,"d":"−4648.4"}},{"v":-5321.786031284817,"d":"-5321.7860"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E738, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E738, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30834013.086301763,"d":"£30,834,013.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H738, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H738, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6904.942105846385,"d":"−6904.9"}},{"v":-8446.642760161472,"d":"-8446.6428"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E739, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E739, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27651461.991615344,"d":"£27,651,461.99"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H739, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H739, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7054.23109639791,"d":"−7054.2"}},{"v":-8436.804195978677,"d":"-8436.8042"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E740, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E740, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32510857.283999387,"d":"£32,510,857.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H740, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H740, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7271.5222733224655,"d":"−7271.5"}},{"v":-8897.065137522435,"d":"-8897.0651"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E741, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E741, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18830336.01593414,"d":"£18,830,336.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H741, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H741, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6160.121540257771,"d":"−6160.1"}},{"v":-7101.638341054478,"d":"-7101.6383"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E742, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E742, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24259979.119824585,"d":"£24,259,979.12"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H742, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H742, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6451.723026910879,"d":"−6451.7"}},{"v":-7664.721982902108,"d":"-7664.7220"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E743, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E743, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20952626.172633473,"d":"£20,952,626.17"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H743, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H743, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5187.307838744243,"d":"−5187.3"}},{"v":-6234.939147375917,"d":"-6234.9391"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E744, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E744, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":68975933.20036493,"d":"£68,975,933.20"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H744, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H744, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7924.075876858704,"d":"−7924.1"}},{"v":-11372.87253687695,"d":"-11372.8725"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E745, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E745, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26952278.610816244,"d":"£26,952,278.61"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H745, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H745, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6055.382496332606,"d":"−6055.4"}},{"v":-7402.996426873418,"d":"-7402.9964"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E746, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E746, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":48639065.32579886,"d":"£48,639,065.33"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H746, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H746, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6764.420689241513,"d":"−6764.4"}},{"v":-9196.373955531457,"d":"-9196.3740"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E747, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E747, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43714132.265260905,"d":"£43,714,132.27"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H747, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H747, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6908.473079275875,"d":"−6908.5"}},{"v":-9094.17969253892,"d":"-9094.1797"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E748, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E748, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21674147.21443002,"d":"£21,674,147.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H748, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H748, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5589.319463134433,"d":"−5589.3"}},{"v":-6673.026823855934,"d":"-6673.0268"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E749, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E749, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12625515.435937231,"d":"£12,625,515.44"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H749, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H749, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5119.799811406434,"d":"−5119.8"}},{"v":-5751.0755832032955,"d":"-5751.0756"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E750, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E750, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44578406.924472965,"d":"£44,578,406.92"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H750, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H750, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7707.417915722535,"d":"−7707.4"}},{"v":-9936.338261946185,"d":"-9936.3383"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E751, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E751, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":69105421.41578059,"d":"£69,105,421.42"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H751, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H751, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8700.524911210436,"d":"−8700.5"}},{"v":-12155.795981999465,"d":"-12155.7960"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E752, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E752, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":56018451.92873919,"d":"£56,018,451.93"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H752, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H752, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6639.820132929045,"d":"−6639.8"}},{"v":-9440.742729366004,"d":"-9440.7427"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E753, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E753, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12980707.473549291,"d":"£12,980,707.47"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H753, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H753, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4983.578504201972,"d":"−4983.6"}},{"v":-5632.613877879436,"d":"-5632.6139"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E754, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E754, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29730801.026276473,"d":"£29,730,801.03"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H754, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H754, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6350.766882133858,"d":"−6350.8"}},{"v":-7837.306933447682,"d":"-7837.3069"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E755, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E755, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14767719.169640524,"d":"£14,767,719.17"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H755, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H755, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8119.060922608414,"d":"−8119.1"}},{"v":-8857.44688109044,"d":"-8857.4469"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E756, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E756, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31319830.93540748,"d":"£31,319,830.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H756, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H756, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5092.57978889925,"d":"−5092.6"}},{"v":-6658.571335669624,"d":"-6658.5713"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E757, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E757, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22599325.43893604,"d":"£22,599,325.44"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H757, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H757, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5740.625920777837,"d":"−5740.6"}},{"v":-6870.592192724638,"d":"-6870.5922"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E758, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E758, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22978435.63347176,"d":"£22,978,435.63"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H758, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H758, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5399.338273752685,"d":"−5399.3"}},{"v":-6548.2600554262735,"d":"-6548.2601"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E759, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E759, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24717680.337675076,"d":"£24,717,680.34"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H759, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H759, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4663.211228674425,"d":"−4663.2"}},{"v":-5899.095245558179,"d":"-5899.0952"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E760, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E760, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":48131874.257723495,"d":"£48,131,874.26"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H760, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H760, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7880.034994903255,"d":"−7880.0"}},{"v":-10286.62870778943,"d":"-10286.6287"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E761, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E761, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30067845.4829776,"d":"£30,067,845.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H761, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H761, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4807.649861562007,"d":"−4807.6"}},{"v":-6311.042135710886,"d":"-6311.0421"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E762, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E762, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35270368.74903905,"d":"£35,270,368.75"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H762, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H762, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5277.90075732198,"d":"−5277.9"}},{"v":-7041.419194773932,"d":"-7041.4192"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E763, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E763, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43968411.42540123,"d":"£43,968,411.43"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H763, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H763, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7420.392386002542,"d":"−7420.4"}},{"v":-9618.812957272603,"d":"-9618.8130"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E764, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E764, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":71085744.2833513,"d":"£71,085,744.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H764, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H764, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8152.325054440713,"d":"−8152.3"}},{"v":-11706.612268608278,"d":"-11706.6123"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E765, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E765, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17064722.882938433,"d":"£17,064,722.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H765, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H765, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7061.563129162977,"d":"−7061.6"}},{"v":-7914.799273309899,"d":"-7914.7993"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E766, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E766, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":72389906.46252312,"d":"£72,389,906.46"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H766, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H766, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7742.556186984835,"d":"−7742.6"}},{"v":-11362.051510110992,"d":"-11362.0515"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E767, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E767, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26305810.15812903,"d":"£26,305,810.16"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H767, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H767, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6594.180301005696,"d":"−6594.2"}},{"v":-7909.470808912147,"d":"-7909.4708"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E768, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E768, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":47133446.05170241,"d":"£47,133,446.05"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H768, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H768, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7960.953646595601,"d":"−7961.0"}},{"v":-10317.625949180721,"d":"-10317.6259"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E769, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E769, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16319840.377202893,"d":"£16,319,840.38"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H769, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H769, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5905.971073012965,"d":"−5906.0"}},{"v":-6721.963091873109,"d":"-6721.9631"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E770, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E770, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36714757.27839042,"d":"£36,714,757.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H770, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H770, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6868.234071556904,"d":"−6868.2"}},{"v":-8703.971935476426,"d":"-8703.9719"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E771, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E771, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37163435.33717433,"d":"£37,163,435.34"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H771, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H771, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7021.078814370878,"d":"−7021.1"}},{"v":-8879.250581229595,"d":"-8879.2506"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E772, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E772, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31852941.618839912,"d":"£31,852,941.62"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H772, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H772, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6463.239259929022,"d":"−6463.2"}},{"v":-8055.886340871019,"d":"-8055.8863"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E773, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E773, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32988743.59603158,"d":"£32,988,743.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H773, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H773, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7810.01794822754,"d":"−7810.0"}},{"v":-9459.45512802912,"d":"-9459.4551"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E774, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E774, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26808659.667413883,"d":"£26,808,659.67"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H774, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H774, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7238.491113192327,"d":"−7238.5"}},{"v":-8578.924096563022,"d":"-8578.9241"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E775, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E775, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29145896.074576873,"d":"£29,145,896.07"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H775, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H775, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5239.091696466645,"d":"−5239.1"}},{"v":-6696.386500195488,"d":"-6696.3865"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E776, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E776, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11488550.041262686,"d":"£11,488,550.04"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H776, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H776, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4785.274590009813,"d":"−4785.3"}},{"v":-5359.702092072947,"d":"-5359.7021"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E777, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E777, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17413128.22878799,"d":"£17,413,128.23"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H777, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H777, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5876.1101537304,"d":"−5876.1"}},{"v":-6746.7665651698,"d":"-6746.7666"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E778, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E778, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33418463.971530948,"d":"£33,418,463.97"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H778, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H778, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5542.126546916343,"d":"−5542.1"}},{"v":-7213.04974549289,"d":"-7213.0497"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E779, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E779, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24491544.979373716,"d":"£24,491,544.98"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H779, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H779, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6169.389230356652,"d":"−6169.4"}},{"v":-7393.966479325338,"d":"-7393.9665"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E780, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E780, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31896825.103424296,"d":"£31,896,825.10"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H780, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H780, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4868.853747541006,"d":"−4868.9"}},{"v":-6463.69500271222,"d":"-6463.6950"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E781, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E781, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33999509.86735526,"d":"£33,999,509.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H781, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H781, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5904.308714286199,"d":"−5904.3"}},{"v":-7604.284207653962,"d":"-7604.2842"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E782, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E782, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32935842.49027478,"d":"£32,935,842.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H782, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H782, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6407.500625565367,"d":"−6407.5"}},{"v":-8054.292750079107,"d":"-8054.2928"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E783, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E783, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44307934.32561662,"d":"£44,307,934.33"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H783, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H783, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8806.929612285927,"d":"−8806.9"}},{"v":-11022.326328566758,"d":"-11022.3263"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E784, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E784, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":98445380.25923201,"d":"£98,445,380.26"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H784, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H784, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-9644.951534097485,"d":"−9645.0"}},{"v":-14567.220547059085,"d":"-14567.2205"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E785, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E785, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30629108.02844902,"d":"£30,629,108.03"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H785, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H785, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5924.260369520946,"d":"−5924.3"}},{"v":-7455.715770943398,"d":"-7455.7158"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E786, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E786, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":50962714.76847126,"d":"£50,962,714.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H786, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H786, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5652.328751094126,"d":"−5652.3"}},{"$f":"L784-K784/WTP","v":{"v":-8200.46448951769,"d":"-8200.4645"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E787, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E787, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34597935.49299847,"d":"£34,597,935.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H787, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H787, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5656.9892370786965,"d":"−5657.0"}},{"v":-7386.88601172862,"d":"-7386.8860"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E788, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E788, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39014923.18029899,"d":"£39,014,923.18"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H788, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H788, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7140.515006750864,"d":"−7140.5"}},{"v":-9091.261165765813,"d":"-9091.2612"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E789, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E789, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23741129.38550856,"d":"£23,741,129.39"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H789, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H789, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5940.997590716954,"d":"−5941.0"}},{"v":-7128.054059992382,"d":"-7128.0541"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E790, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E790, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33459873.911236234,"d":"£33,459,873.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H790, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H790, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6787.938789474512,"d":"−6787.9"}},{"v":-8460.932485036325,"d":"-8460.9325"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E791, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E791, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19246600.39260022,"d":"£19,246,600.39"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H791, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H791, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6467.207523793174,"d":"−6467.2"}},{"v":-7429.537543423185,"d":"-7429.5375"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E792, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E792, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21453738.05123466,"d":"£21,453,738.05"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H792, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H792, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5494.674738962278,"d":"−5494.7"}},{"v":-6567.36164152401,"d":"-6567.3616"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E793, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E793, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15506352.771299118,"d":"£15,506,352.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H793, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H793, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4623.771758057686,"d":"−4623.8"}},{"v":-5399.089396622642,"d":"-5399.0894"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E794, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E794, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14135368.446825368,"d":"£14,135,368.45"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H794, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H794, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5336.969567682192,"d":"−5337.0"}},{"v":-6043.737990023461,"d":"-6043.7380"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E795, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E795, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28555608.206913978,"d":"£28,555,608.21"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H795, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H795, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5657.685755617287,"d":"−5657.7"}},{"v":-7085.4661659629855,"d":"-7085.4662"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E796, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E796, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36640556.171152815,"d":"£36,640,556.17"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H796, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H796, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6340.848341270072,"d":"−6340.8"}},{"v":-8172.876149827713,"d":"-8172.8761"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E797, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E797, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17370106.177359372,"d":"£17,370,106.18"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H797, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H797, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5920.962060401409,"d":"−5921.0"}},{"v":-6789.467369269378,"d":"-6789.4674"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E798, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E798, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21196147.121543977,"d":"£21,196,147.12"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H798, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H798, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8186.22625412347,"d":"−8186.2"}},{"v":-9246.03361020067,"d":"-9246.0336"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E799, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E799, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44191471.01669762,"d":"£44,191,471.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H799, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H799, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5831.859111941363,"d":"−5831.9"}},{"v":-8041.432662776244,"d":"-8041.4327"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E800, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E800, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40938899.47547693,"d":"£40,938,899.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H800, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H800, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7938.270793470299,"d":"−7938.3"}},{"v":-9985.215767244146,"d":"-9985.2158"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E801, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E801, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11131189.08656301,"d":"£11,131,189.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H801, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H801, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5245.127062096823,"d":"−5245.1"}},{"v":-5801.686516424973,"d":"-5801.6865"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E802, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E802, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16024203.892641008,"d":"£16,024,203.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H802, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H802, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6877.874546448237,"d":"−6877.9"}},{"v":-7679.084741080287,"d":"-7679.0847"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E803, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E803, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40419924.32742277,"d":"£40,419,924.33"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H803, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H803, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6664.469125861175,"d":"−6664.5"}},{"v":-8685.465342232314,"d":"-8685.4653"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E804, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E804, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19546865.761199553,"d":"£19,546,865.76"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H804, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H804, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5601.106663971438,"d":"−5601.1"}},{"v":-6578.449952031416,"d":"-6578.4500"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E805, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E805, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38265820.7312914,"d":"£38,265,820.73"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H805, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H805, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5447.727095855728,"d":"−5447.7"}},{"v":-7361.018132420299,"d":"-7361.0181"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E806, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E806, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":58603309.79317084,"d":"£58,603,309.79"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H806, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H806, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8189.3890414831385,"d":"−8189.4"}},{"v":-11119.55453114168,"d":"-11119.5545"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E807, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E807, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11444137.116234835,"d":"£11,444,137.12"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H807, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H807, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5291.285826045971,"d":"−5291.3"}},{"v":-5863.492681857712,"d":"-5863.4927"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E808, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E808, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28728818.09052274,"d":"£28,728,818.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H808, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H808, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5246.828615684257,"d":"−5246.8"}},{"v":-6683.269520210394,"d":"-6683.2695"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E809, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E809, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40303950.078419,"d":"£40,303,950.08"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H809, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H809, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5931.656934400039,"d":"−5931.7"}},{"v":-7946.854438320989,"d":"-7946.8544"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E810, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E810, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":68550049.46694224,"d":"£68,550,049.47"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H810, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H810, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8406.723163494813,"d":"−8406.7"}},{"v":-11834.225636841926,"d":"-11834.2256"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E811, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E811, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":62187622.22149657,"d":"£62,187,622.22"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H811, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H811, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7527.966953209927,"d":"−7528.0"}},{"v":-10637.348064284755,"d":"-10637.3481"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E812, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E812, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42000842.85508779,"d":"£42,000,842.86"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H812, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H812, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5012.476406683958,"d":"−5012.5"}},{"v":-7112.518549438348,"d":"-7112.5185"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E813, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E813, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28764216.88495277,"d":"£28,764,216.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H813, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H813, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7660.3292057515555,"d":"−7660.3"}},{"v":-9098.540049999194,"d":"-9098.5400"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E814, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E814, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28302062.014344927,"d":"£28,302,062.01"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H814, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H814, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6357.6910910158185,"d":"−6357.7"}},{"v":-7772.7941917330645,"d":"-7772.7942"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E815, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E815, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18769502.650271583,"d":"£18,769,502.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H815, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H815, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5886.4318342067545,"d":"−5886.4"}},{"v":-6824.906966720334,"d":"-6824.9070"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E816, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E816, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":55649881.12990653,"d":"£55,649,881.13"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H816, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H816, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7556.483902329147,"d":"−7556.5"}},{"v":-10338.977958824473,"d":"-10338.9780"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E817, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E817, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27248407.73634528,"d":"£27,248,407.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H817, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H817, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6661.267436900214,"d":"−6661.3"}},{"v":-8023.687823717479,"d":"-8023.6878"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E818, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E818, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":51866398.81463953,"d":"£51,866,398.81"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H818, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H818, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7700.160654463012,"d":"−7700.2"}},{"v":-10293.48059519499,"d":"-10293.4806"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E819, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E819, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29236074.307405,"d":"£29,236,074.31"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H819, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H819, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5299.175502064187,"d":"−5299.2"}},{"v":-6760.979217434437,"d":"-6760.9792"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E820, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E820, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33265126.546795532,"d":"£33,265,126.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H820, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H820, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5721.540013750582,"d":"−5721.5"}},{"v":-7384.7963410903585,"d":"-7384.7963"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E821, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E821, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":52857879.60832973,"d":"£52,857,879.61"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H821, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H821, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8661.385023909148,"d":"−8661.4"}},{"v":-11304.279004325635,"d":"-11304.2790"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E822, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E822, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26655317.374354683,"d":"£26,655,317.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H822, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H822, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5925.452921232378,"d":"−5925.5"}},{"v":-7258.218789950111,"d":"-7258.2188"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E823, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E823, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":52276236.1941072,"d":"£52,276,236.19"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H823, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H823, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6699.8155934403785,"d":"−6699.8"}},{"v":-9313.627403145738,"d":"-9313.6274"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E824, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E824, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20936078.051299475,"d":"£20,936,078.05"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H824, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H824, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6054.783720937323,"d":"−6054.8"}},{"v":-7101.587623502297,"d":"-7101.5876"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E825, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E825, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30668354.57008089,"d":"£30,668,354.57"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H825, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H825, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6549.921899462813,"d":"−6549.9"}},{"v":-8083.339627966858,"d":"-8083.3396"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E826, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E826, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18197487.47490767,"d":"£18,197,487.47"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H826, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H826, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5773.496964780792,"d":"−5773.5"}},{"v":-6683.371338526175,"d":"-6683.3713"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E827, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E827, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32194638.656242028,"d":"£32,194,638.66"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H827, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H827, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5045.226385437692,"d":"−5045.2"}},{"v":-6654.958318249794,"d":"-6654.9583"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E828, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E828, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22223126.04997612,"d":"£22,223,126.05"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H828, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H828, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4372.5083342879525,"d":"−4372.5"}},{"v":-5483.664636786759,"d":"-5483.6646"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E829, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E829, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":78407376.95108551,"d":"£78,407,376.95"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H829, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H829, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8351.325885049566,"d":"−8351.3"}},{"v":-12271.69473260384,"d":"-12271.6947"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E830, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E830, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14434911.757787047,"d":"£14,434,911.76"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H830, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H830, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5617.135177247695,"d":"−5617.1"}},{"v":-6338.880765137047,"d":"-6338.8808"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E831, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E831, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32035779.96327629,"d":"£32,035,779.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H831, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H831, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8255.508642055129,"d":"−8255.5"}},{"v":-9857.297640218943,"d":"-9857.2976"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E832, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E832, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29518624.667899624,"d":"£29,518,624.67"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H832, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H832, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4999.917501938602,"d":"−4999.9"}},{"v":-6475.848735333583,"d":"-6475.8487"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E833, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E833, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35835694.739970304,"d":"£35,835,694.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H833, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H833, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7391.242673359314,"d":"−7391.2"}},{"v":-9183.027410357829,"d":"-9183.0274"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E834, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E834, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22061587.68905434,"d":"£22,061,587.69"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H834, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H834, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4857.067959819605,"d":"−4857.1"}},{"v":-5960.147344272322,"d":"-5960.1473"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E835, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E835, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32385865.27730694,"d":"£32,385,865.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H835, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H835, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6061.53996572531,"d":"−6061.5"}},{"v":-7680.833229590657,"d":"-7680.8332"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E836, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E836, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33316592.439268082,"d":"£33,316,592.44"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H836, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H836, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5887.249420598385,"d":"−5887.2"}},{"v":-7553.079042561789,"d":"-7553.0790"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E837, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E837, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32421907.13165007,"d":"£32,421,907.13"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H837, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H837, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5720.128294679969,"d":"−5720.1"}},{"v":-7341.223651262473,"d":"-7341.2237"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E838, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E838, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32048883.885881335,"d":"£32,048,883.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H838, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H838, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6980.911689610362,"d":"−6980.9"}},{"v":-8583.355883904429,"d":"-8583.3559"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E839, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E839, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44837818.90545789,"d":"£44,837,818.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H839, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H839, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6423.391712653306,"d":"−6423.4"}},{"v":-8665.2826579262,"d":"-8665.2827"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E840, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E840, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15494154.51768767,"d":"£15,494,154.52"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H840, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H840, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6501.355003064437,"d":"−6501.4"}},{"v":-7276.062728948821,"d":"-7276.0627"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E841, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E841, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33365705.571810074,"d":"£33,365,705.57"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H841, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H841, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7282.406721182435,"d":"−7282.4"}},{"v":-8950.691999772938,"d":"-8950.6920"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E842, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E842, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38416653.48237882,"d":"£38,416,653.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H842, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H842, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6094.2643544593775,"d":"−6094.3"}},{"v":-8015.097028578319,"d":"-8015.0970"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E843, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E843, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35618117.25309035,"d":"£35,618,117.25"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H843, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H843, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6226.100743835001,"d":"−6226.1"}},{"v":-8007.006606489518,"d":"-8007.0066"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E844, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E844, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":3199853.9837622847,"d":"£3,199,853.98"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H844, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H844, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5509.88827372078,"d":"−5509.9"}},{"v":-5669.880972908893,"d":"-5669.8810"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E845, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E845, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31458373.738513384,"d":"£31,458,373.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H845, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H845, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6426.83219620819,"d":"−6426.8"}},{"v":-7999.750883133859,"d":"-7999.7509"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E846, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E846, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38771180.66851494,"d":"£38,771,180.67"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H846, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H846, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7540.640624115793,"d":"−7540.6"}},{"v":-9479.19965754154,"d":"-9479.1997"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E847, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E847, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36754115.64702021,"d":"£36,754,115.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H847, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H847, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6776.22419785354,"d":"−6776.2"}},{"v":-8613.929980204552,"d":"-8613.9300"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E848, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E848, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14491548.25143878,"d":"£14,491,548.25"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H848, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H848, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4821.69719410902,"d":"−4821.7"}},{"v":-5546.274606680959,"d":"-5546.2746"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E849, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E849, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":9141740.740396664,"d":"£9,141,740.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H849, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H849, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-3985.5996952884343,"d":"−3985.6"}},{"v":-4442.686732308268,"d":"-4442.6867"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E850, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E850, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38537061.89106456,"d":"£38,537,061.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H850, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H850, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6922.789410553766,"d":"−6922.8"}},{"$f":"L848-K848/WTP","v":{"v":-8849.642505106995,"d":"-8849.6425"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E851, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E851, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29544791.248161238,"d":"£29,544,791.25"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H851, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H851, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5672.281928864373,"d":"−5672.3"}},{"v":-7149.521491272435,"d":"-7149.5215"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E852, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E852, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30177412.09489392,"d":"£30,177,412.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H852, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H852, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6172.492226261253,"d":"−6172.5"}},{"v":-7681.3628310059485,"d":"-7681.3628"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E853, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E853, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16376684.883923436,"d":"£16,376,684.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H853, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H853, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4792.369274794831,"d":"−4792.4"}},{"v":-5611.203518991002,"d":"-5611.2035"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E854, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E854, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29353125.685155325,"d":"£29,353,125.69"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H854, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H854, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7510.711251543404,"d":"−7510.7"}},{"v":-8978.36753580117,"d":"-8978.3675"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E855, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E855, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44624354.271603756,"d":"£44,624,354.27"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H855, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H855, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6331.498766209413,"d":"−6331.5"}},{"v":-8562.7164797896,"d":"-8562.7165"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E856, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E856, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37776875.803974345,"d":"£37,776,875.80"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H856, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H856, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5831.31540731744,"d":"−5831.3"}},{"v":-7720.159197516157,"d":"-7720.1592"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E857, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E857, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28485831.631748766,"d":"£28,485,831.63"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H857, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H857, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6350.976527076369,"d":"−6351.0"}},{"v":-7775.268108663808,"d":"-7775.2681"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E858, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E858, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33525238.175114907,"d":"£33,525,238.18"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H858, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H858, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6590.6163916419555,"d":"−6590.6"}},{"v":-8266.8783003977,"d":"-8266.8783"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E859, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E859, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43574783.74449961,"d":"£43,574,783.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H859, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H859, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6154.2945177675465,"d":"−6154.3"}},{"v":-8333.033704992527,"d":"-8333.0337"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E860, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E860, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32483011.85845284,"d":"£32,483,011.86"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H860, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H860, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6874.000593693991,"d":"−6874.0"}},{"v":-8498.151186616633,"d":"-8498.1512"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E861, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E861, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21248709.432453327,"d":"£21,248,709.43"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H861, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H861, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6560.785068649972,"d":"−6560.8"}},{"v":-7623.220540272639,"d":"-7623.2205"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E862, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E862, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":49875428.35681665,"d":"£49,875,428.36"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H862, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H862, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6616.580619232309,"d":"−6616.6"}},{"v":-9110.352037073142,"d":"-9110.3520"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E863, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E863, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36949929.37363772,"d":"£36,949,929.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H863, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H863, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5960.266315861104,"d":"−5960.3"}},{"v":-7807.76278454299,"d":"-7807.7628"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E864, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E864, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32905266.156002246,"d":"£32,905,266.16"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H864, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H864, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5546.186385955733,"d":"−5546.2"}},{"v":-7191.449693755845,"d":"-7191.4497"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E865, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E865, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25272279.6673495,"d":"£25,272,279.67"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H865, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H865, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5195.583689790378,"d":"−5195.6"}},{"v":-6459.197673157853,"d":"-6459.1977"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E866, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E866, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23433706.233461197,"d":"£23,433,706.23"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H866, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H866, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4426.811074112211,"d":"−4426.8"}},{"v":-5598.496385785271,"d":"-5598.4964"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E867, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E867, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":41065773.23959212,"d":"£41,065,773.24"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H867, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H867, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6272.5766481324035,"d":"−6272.6"}},{"v":-8325.865310112009,"d":"-8325.8653"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E868, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E868, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28658136.585025847,"d":"£28,658,136.59"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H868, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H868, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6541.39294168507,"d":"−6541.4"}},{"v":-7974.299770936362,"d":"-7974.2998"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E869, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E869, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16249110.09280142,"d":"£16,249,110.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H869, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H869, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5696.375955129792,"d":"−5696.4"}},{"v":-6508.831459769863,"d":"-6508.8315"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E870, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E870, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24658843.192310125,"d":"£24,658,843.19"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H870, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H870, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5808.173779949355,"d":"−5808.2"}},{"v":-7041.115939564861,"d":"-7041.1159"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E871, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E871, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20988588.86019344,"d":"£20,988,588.86"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H871, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H871, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5725.559408635303,"d":"−5725.6"}},{"v":-6774.9888516449755,"d":"-6774.9889"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E872, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E872, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22523759.60054053,"d":"£22,523,759.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H872, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H872, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4782.144293110623,"d":"−4782.1"}},{"v":-5908.332273137649,"d":"-5908.3323"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E873, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E873, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35467149.170565896,"d":"£35,467,149.17"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H873, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H873, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7407.150277132254,"d":"−7407.2"}},{"v":-9180.507735660549,"d":"-9180.5077"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E874, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E874, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30481492.444929026,"d":"£30,481,492.44"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H874, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H874, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6988.866296988532,"d":"−6988.9"}},{"v":-8512.940919234983,"d":"-8512.9409"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E875, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E875, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16203754.48699663,"d":"£16,203,754.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H875, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H875, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5413.107703254818,"d":"−5413.1"}},{"v":-6223.295427604649,"d":"-6223.2954"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E876, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E876, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":69123835.88253349,"d":"£69,123,835.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H876, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H876, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7352.162261165742,"d":"−7352.2"}},{"v":-10808.354055292417,"d":"-10808.3541"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E877, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E877, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38863668.96933674,"d":"£38,863,668.97"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H877, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H877, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6945.845190100245,"d":"−6945.8"}},{"v":-8889.028638567082,"d":"-8889.0286"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E878, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E878, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38771442.297666535,"d":"£38,771,442.30"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H878, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H878, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6052.7348201585355,"d":"−6052.7"}},{"v":-7991.306935041863,"d":"-7991.3069"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E879, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E879, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24425847.026948817,"d":"£24,425,847.03"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H879, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H879, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7057.316798160851,"d":"−7057.3"}},{"v":-8278.609149508293,"d":"-8278.6091"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E880, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E880, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19735299.342685506,"d":"£19,735,299.34"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H880, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H880, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6174.68914462891,"d":"−6174.7"}},{"v":-7161.454111763185,"d":"-7161.4541"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E881, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E881, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13418896.154368907,"d":"£13,418,896.15"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H881, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H881, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6068.8182016379005,"d":"−6068.8"}},{"v":-6739.763009356346,"d":"-6739.7630"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E882, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E882, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37037770.80766711,"d":"£37,037,770.81"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H882, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H882, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6942.005835727479,"d":"−6942.0"}},{"v":-8793.894376110835,"d":"-8793.8944"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E883, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E883, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34308170.85404848,"d":"£34,308,170.85"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H883, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H883, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6341.760309164727,"d":"−6341.8"}},{"v":-8057.168851867151,"d":"-8057.1689"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E884, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E884, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39785449.278817795,"d":"£39,785,449.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H884, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H884, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5693.866472723012,"d":"−5693.9"}},{"v":-7683.138936663901,"d":"-7683.1389"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E885, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E885, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":55424128.9931091,"d":"£55,424,128.99"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H885, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H885, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6942.469066291011,"d":"−6942.5"}},{"v":-9713.675515946466,"d":"-9713.6755"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E886, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E886, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16238631.458906632,"d":"£16,238,631.46"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H886, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H886, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5669.931550228013,"d":"−5669.9"}},{"v":-6481.863123173345,"d":"-6481.8631"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E887, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E887, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":46003474.327218875,"d":"£46,003,474.33"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H887, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H887, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7458.925053076826,"d":"−7458.9"}},{"v":-9759.098769437769,"d":"-9759.0988"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E888, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E888, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28303572.76818936,"d":"£28,303,572.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H888, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H888, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5944.639761345177,"d":"−5944.6"}},{"v":-7359.818399754646,"d":"-7359.8184"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E889, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E889, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26447800.97056257,"d":"£26,447,800.97"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H889, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H889, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6374.475347301728,"d":"−6374.5"}},{"v":-7696.865395829856,"d":"-7696.8654"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E890, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E890, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21626396.364271265,"d":"£21,626,396.36"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H890, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H890, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5795.847787965207,"d":"−5795.8"}},{"v":-6877.16760617877,"d":"-6877.1676"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E891, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E891, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16740345.468594426,"d":"£16,740,345.47"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H891, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H891, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4400.422196524811,"d":"−4400.4"}},{"v":-5237.439469954532,"d":"-5237.4395"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E892, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E892, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15365131.170756688,"d":"£15,365,131.17"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H892, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H892, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5498.485016825124,"d":"−5498.5"}},{"v":-6266.741575362958,"d":"-6266.7416"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E893, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E893, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32228730.58164873,"d":"£32,228,730.58"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H893, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H893, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6635.9467283586855,"d":"−6635.9"}},{"v":-8247.383257441123,"d":"-8247.3833"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E894, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E894, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44614145.73728202,"d":"£44,614,145.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H894, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H894, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6713.483902020405,"d":"−6713.5"}},{"v":-8944.191188884506,"d":"-8944.1912"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E895, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E895, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27955250.196833305,"d":"£27,955,250.20"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H895, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H895, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7420.159615090613,"d":"−7420.2"}},{"v":-8817.922124932278,"d":"-8817.9221"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E896, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E896, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32857316.723837357,"d":"£32,857,316.72"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H896, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H896, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5665.892988064498,"d":"−5665.9"}},{"v":-7308.758824256366,"d":"-7308.7588"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E897, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E897, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37708929.8381427,"d":"£37,708,929.84"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H897, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H897, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7030.73921064957,"d":"−7030.7"}},{"v":-8916.185702556704,"d":"-8916.1857"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E898, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E898, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28567117.82123542,"d":"£28,567,117.82"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H898, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H898, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7394.8995543632045,"d":"−7394.9"}},{"v":-8823.255445424975,"d":"-8823.2554"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E899, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E899, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":41722483.15668756,"d":"£41,722,483.16"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H899, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H899, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6228.415597070376,"d":"−6228.4"}},{"v":-8314.539754904754,"d":"-8314.5398"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E900, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E900, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23234366.189880475,"d":"£23,234,366.19"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H900, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H900, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5803.099006037476,"d":"−5803.1"}},{"v":-6964.8173155315,"d":"-6964.8173"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E901, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E901, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27934028.546411872,"d":"£27,934,028.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H901, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H901, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5086.833305267982,"d":"−5086.8"}},{"v":-6483.534732588576,"d":"-6483.5347"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E902, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E902, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32861024.955107555,"d":"£32,861,024.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H902, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H902, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6412.527035860376,"d":"−6412.5"}},{"v":-8055.578283615753,"d":"-8055.5783"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E903, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E903, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32679914.169878416,"d":"£32,679,914.17"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H903, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H903, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5970.27524451411,"d":"−5970.3"}},{"v":-7604.270953008031,"d":"-7604.2710"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E904, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E904, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24402775.635074217,"d":"£24,402,775.64"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H904, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H904, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5213.766590557358,"d":"−5213.8"}},{"v":-6433.905372311068,"d":"-6433.9054"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E905, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E905, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36062396.697138324,"d":"£36,062,396.70"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H905, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H905, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6147.384571835013,"d":"−6147.4"}},{"v":-7950.504406691929,"d":"-7950.5044"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E906, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E906, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25967608.074673302,"d":"£25,967,608.07"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H906, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H906, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7461.8943510692225,"d":"−7461.9"}},{"v":-8760.274754802887,"d":"-8760.2748"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E907, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E907, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31210587.939271025,"d":"£31,210,587.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H907, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H907, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4077.756048054333,"d":"−4077.8"}},{"v":-5638.285445017884,"d":"-5638.2854"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E908, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E908, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33936663.86749122,"d":"£33,936,663.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H908, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H908, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6679.43439347248,"d":"−6679.4"}},{"v":-8376.267586847041,"d":"-8376.2676"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E909, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E909, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17513494.304498836,"d":"£17,513,494.30"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H909, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H909, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5655.28740682008,"d":"−5655.3"}},{"v":-6530.962122045022,"d":"-6530.9621"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E910, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E910, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39204367.38818644,"d":"£39,204,367.39"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H910, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H910, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7752.8478836435115,"d":"−7752.8"}},{"v":-9713.066253052833,"d":"-9713.0663"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E911, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E911, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27648936.941767775,"d":"£27,648,936.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H911, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H911, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5440.680099505479,"d":"−5440.7"}},{"v":-6823.126946593868,"d":"-6823.1269"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E912, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E912, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24218707.067398634,"d":"£24,218,707.07"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H912, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H912, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5260.121062647861,"d":"−5260.1"}},{"v":-6471.056416017793,"d":"-6471.0564"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E913, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E913, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24131324.562770955,"d":"£24,131,324.56"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H913, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H913, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4750.082522148003,"d":"−4750.1"}},{"v":-5956.64875028655,"d":"-5956.6488"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E914, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E914, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37213645.69821979,"d":"£37,213,645.70"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H914, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H914, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6610.407162431195,"d":"−6610.4"}},{"$f":"L912-K912/WTP","v":{"v":-8471.089447342185,"d":"-8471.0894"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E915, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E915, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23623779.30130518,"d":"£23,623,779.30"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H915, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H915, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4528.496546732775,"d":"−4528.5"}},{"v":-5709.685511798034,"d":"-5709.6855"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E916, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E916, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":56392342.48001425,"d":"£56,392,342.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H916, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H916, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6605.585009772373,"d":"−6605.6"}},{"v":-9425.202133773086,"d":"-9425.2021"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E917, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E917, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37825209.61485756,"d":"£37,825,209.61"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H917, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H917, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6579.699324958784,"d":"−6579.7"}},{"v":-8470.959805701663,"d":"-8470.9598"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E918, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E918, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27948641.88273365,"d":"£27,948,641.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H918, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H918, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6536.9250412427355,"d":"−6536.9"}},{"v":-7934.357135379418,"d":"-7934.3571"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E919, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E919, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24421061.543131046,"d":"£24,421,061.54"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H919, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H919, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6792.480412458789,"d":"−6792.5"}},{"v":-8013.533489615342,"d":"-8013.5335"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E920, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E920, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29508070.644837197,"d":"£29,508,070.64"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H920, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H920, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6037.050671813249,"d":"−6037.1"}},{"v":-7512.45420405511,"d":"-7512.4542"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E921, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E921, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34372448.39585978,"d":"£34,372,448.40"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H921, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H921, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5262.03407432743,"d":"−5262.0"}},{"v":-6980.656494120419,"d":"-6980.6565"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E922, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E922, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22290160.571499266,"d":"£22,290,160.57"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H922, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H922, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4891.8287068918635,"d":"−4891.8"}},{"v":-6006.336735466826,"d":"-6006.3367"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E923, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E923, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35299552.443003,"d":"£35,299,552.44"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H923, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H923, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6452.505214192688,"d":"−6452.5"}},{"v":-8217.482836342839,"d":"-8217.4828"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E924, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E924, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39456286.39664885,"d":"£39,456,286.40"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H924, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H924, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6897.7000378054745,"d":"−6897.7"}},{"v":-8870.514357637916,"d":"-8870.5144"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E925, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E925, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17315426.31652317,"d":"£17,315,426.32"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H925, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H925, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5452.776482760803,"d":"−5452.8"}},{"v":-6318.547798586962,"d":"-6318.5478"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E926, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E926, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":53043880.01549998,"d":"£53,043,880.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H926, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H926, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6989.043631683252,"d":"−6989.0"}},{"v":-9641.237632458251,"d":"-9641.2376"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E927, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E927, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35558402.87290973,"d":"£35,558,402.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H927, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H927, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6553.371051032265,"d":"−6553.4"}},{"v":-8331.291194677751,"d":"-8331.2912"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E928, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E928, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45805907.54809986,"d":"£45,805,907.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H928, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H928, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6570.312786886639,"d":"−6570.3"}},{"v":-8860.608164291632,"d":"-8860.6082"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E929, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E929, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44010064.06065743,"d":"£44,010,064.06"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H929, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H929, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7609.786597591793,"d":"−7609.8"}},{"v":-9810.289800624665,"d":"-9810.2898"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E930, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E930, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43696252.96104977,"d":"£43,696,252.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H930, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H930, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7801.326789874074,"d":"−7801.3"}},{"v":-9986.139437926562,"d":"-9986.1394"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E931, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E931, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42612467.397825085,"d":"£42,612,467.40"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H931, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H931, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5662.007198054192,"d":"−5662.0"}},{"v":-7792.630567945445,"d":"-7792.6306"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E932, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E932, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26534898.64718579,"d":"£26,534,898.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H932, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H932, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7195.060485583799,"d":"−7195.1"}},{"v":-8521.80541794309,"d":"-8521.8054"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E933, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E933, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":50197100.61860006,"d":"£50,197,100.62"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H933, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H933, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7282.966605734224,"d":"−7283.0"}},{"v":-9792.821636664226,"d":"-9792.8216"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E934, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E934, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17180187.11177749,"d":"£17,180,187.11"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H934, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H934, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5408.573930833296,"d":"−5408.6"}},{"v":-6267.58328642217,"d":"-6267.5833"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E935, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E935, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":47170753.36970287,"d":"£47,170,753.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H935, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H935, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6837.892263638878,"d":"−6837.9"}},{"v":-9196.429932124021,"d":"-9196.4299"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E936, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E936, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20182202.962253064,"d":"£20,182,202.96"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H936, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H936, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5450.1076647388645,"d":"−5450.1"}},{"v":-6459.217812851518,"d":"-6459.2178"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E937, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E937, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29301192.92681879,"d":"£29,301,192.93"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H937, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H937, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6229.9519013746485,"d":"−6230.0"}},{"v":-7695.011547715588,"d":"-7695.0115"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E938, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E938, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20921911.06977211,"d":"£20,921,911.07"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H938, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H938, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5236.7315035024185,"d":"−5236.7"}},{"v":-6282.827056991024,"d":"-6282.8271"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E939, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E939, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":47552324.27667906,"d":"£47,552,324.28"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H939, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H939, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6585.85301760286,"d":"−6585.9"}},{"v":-8963.469231436813,"d":"-8963.4692"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E940, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E940, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":36912293.92748814,"d":"£36,912,293.93"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H940, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H940, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5264.96519625735,"d":"−5265.0"}},{"v":-7110.579892631757,"d":"-7110.5799"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E941, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E941, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13120408.056294903,"d":"£13,120,408.06"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H941, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H941, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4547.672237171251,"d":"−4547.7"}},{"v":-5203.692639985997,"d":"-5203.6926"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E942, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E942, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27813393.349544972,"d":"£27,813,393.35"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H942, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H942, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6868.374378887206,"d":"−6868.4"}},{"v":-8259.044046364455,"d":"-8259.0440"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E943, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E943, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20159942.623583272,"d":"£20,159,942.62"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H943, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H943, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4825.865742260951,"d":"−4825.9"}},{"v":-5833.8628734401145,"d":"-5833.8629"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E944, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E944, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13749673.38641226,"d":"£13,749,673.39"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H944, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H944, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5501.852074089893,"d":"−5501.9"}},{"v":-6189.3357434105055,"d":"-6189.3357"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E945, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E945, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25308215.49330963,"d":"£25,308,215.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H945, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H945, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5709.857832864961,"d":"−5709.9"}},{"v":-6975.268607530443,"d":"-6975.2686"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E946, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E946, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":11818872.672283437,"d":"£11,818,872.67"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H946, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H946, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5483.249254575934,"d":"−5483.2"}},{"v":-6074.192888190106,"d":"-6074.1929"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E947, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E947, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16180558.69436409,"d":"£16,180,558.69"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H947, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H947, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4951.59904499239,"d":"−4951.6"}},{"v":-5760.626979710594,"d":"-5760.6270"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E948, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E948, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":53294720.62322304,"d":"£53,294,720.62"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H948, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H948, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6344.50042393996,"d":"−6344.5"}},{"v":-9009.236455101112,"d":"-9009.2365"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E949, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E949, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38495384.987057365,"d":"£38,495,384.99"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H949, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H949, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6265.638711571816,"d":"−6265.6"}},{"v":-8190.407960924685,"d":"-8190.4080"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E950, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E950, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14916110.94291715,"d":"£14,916,110.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H950, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H950, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-3854.1183832254274,"d":"−3854.1"}},{"v":-4599.923930371285,"d":"-4599.9239"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E951, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E951, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45119185.4287057,"d":"£45,119,185.43"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H951, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H951, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6706.678308826193,"d":"−6706.7"}},{"v":-8962.637580261478,"d":"-8962.6376"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E952, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E952, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30800902.690337658,"d":"£30,800,902.69"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H952, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H952, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6417.757964100378,"d":"−6417.8"}},{"v":-7957.803098617261,"d":"-7957.8031"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E953, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E953, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":28174968.569183648,"d":"£28,174,968.57"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H953, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H953, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5177.429735385926,"d":"−5177.4"}},{"v":-6586.178163845108,"d":"-6586.1782"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E954, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E954, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32231987.774320096,"d":"£32,231,987.77"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H954, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H954, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6541.448330906279,"d":"−6541.4"}},{"v":-8153.047719622284,"d":"-8153.0477"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E955, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E955, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35183545.534939125,"d":"£35,183,545.53"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H955, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H955, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6263.43671424069,"d":"−6263.4"}},{"v":-8022.6139909876465,"d":"-8022.6140"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E956, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E956, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13275483.649203185,"d":"£13,275,483.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H956, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H956, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4523.258609894524,"d":"−4523.3"}},{"v":-5187.032792354683,"d":"-5187.0328"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E957, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E957, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19452588.407624353,"d":"£19,452,588.41"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H957, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H957, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5841.989621129261,"d":"−5842.0"}},{"v":-6814.619041510478,"d":"-6814.6190"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E958, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E958, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25713074.55011375,"d":"£25,713,074.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H958, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H958, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5965.5264930285175,"d":"−5965.5"}},{"v":-7251.180220534205,"d":"-7251.1802"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E959, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E959, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26159754.919263422,"d":"£26,159,754.92"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H959, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H959, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6391.646385471604,"d":"−6391.6"}},{"v":-7699.634131434776,"d":"-7699.6341"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E960, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E960, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":40097209.657121696,"d":"£40,097,209.66"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H960, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H960, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7031.455020793592,"d":"−7031.5"}},{"v":-9036.315503649676,"d":"-9036.3155"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E961, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E961, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":30112907.0236041,"d":"£30,112,907.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H961, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H961, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5985.028286913615,"d":"−5985.0"}},{"v":-7490.67363809382,"d":"-7490.6736"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E962, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E962, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15381743.368272012,"d":"£15,381,743.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H962, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H962, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4298.601393003906,"d":"−4298.6"}},{"v":-5067.688561417507,"d":"-5067.6886"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E963, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E963, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":53986848.37854471,"d":"£53,986,848.38"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H963, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H963, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6329.853912449605,"d":"−6329.9"}},{"v":-9029.19633137684,"d":"-9029.1963"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E964, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E964, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13736590.336586274,"d":"£13,736,590.34"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H964, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H964, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6560.9594254864805,"d":"−6561.0"}},{"v":-7247.788942315794,"d":"-7247.7889"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E965, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E965, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43243181.59345871,"d":"£43,243,181.59"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H965, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H965, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7133.982826104602,"d":"−7134.0"}},{"v":-9296.141905777538,"d":"-9296.1419"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E966, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E966, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20078448.88844056,"d":"£20,078,448.89"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H966, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H966, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5876.313102434528,"d":"−5876.3"}},{"v":-6880.2355468565565,"d":"-6880.2355"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E967, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E967, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32144444.265203148,"d":"£32,144,444.27"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H967, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H967, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5811.464038490531,"d":"−5811.5"}},{"v":-7418.686251750688,"d":"-7418.6863"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E968, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E968, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":29408629.838238314,"d":"£29,408,629.84"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H968, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H968, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5361.028542958091,"d":"−5361.0"}},{"v":-6831.460034870006,"d":"-6831.4600"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E969, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E969, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43676876.018574975,"d":"£43,676,876.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H969, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H969, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6584.6921577059675,"d":"−6584.7"}},{"v":-8768.535958634717,"d":"-8768.5360"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E970, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E970, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":39537502.9368091,"d":"£39,537,502.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H970, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H970, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6859.369097870206,"d":"−6859.4"}},{"v":-8836.24424471066,"d":"-8836.2442"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E971, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E971, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23189932.60951319,"d":"£23,189,932.61"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H971, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H971, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5622.060038675642,"d":"−5622.1"}},{"v":-6781.556669151301,"d":"-6781.5567"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E972, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E972, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16684037.602731172,"d":"£16,684,037.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H972, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H972, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6599.171218943453,"d":"−6599.2"}},{"v":-7433.373099080011,"d":"-7433.3731"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E973, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E973, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":26245159.130466435,"d":"£26,245,159.13"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H973, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H973, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5213.758330885853,"d":"−5213.8"}},{"v":-6526.016287409175,"d":"-6526.0163"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E974, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E974, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":12578468.562906973,"d":"£12,578,468.56"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H974, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H974, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5585.112407210705,"d":"−5585.1"}},{"v":-6214.035835356053,"d":"-6214.0358"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E975, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E975, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":32960774.33430791,"d":"£32,960,774.33"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H975, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H975, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7213.618081569199,"d":"−7213.6"}},{"v":-8861.656798284594,"d":"-8861.6568"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E976, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E976, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44276155.12598713,"d":"£44,276,155.13"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H976, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H976, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6328.343919008643,"d":"−6328.3"}},{"v":-8542.151675308,"d":"-8542.1517"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E977, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E977, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22284885.697230846,"d":"£22,284,885.70"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H977, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H977, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7807.554603403349,"d":"−7807.6"}},{"v":-8921.798888264892,"d":"-8921.7989"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E978, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E978, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23730687.088375617,"d":"£23,730,687.09"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H978, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H978, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5019.635607947562,"d":"−5019.6"}},{"$f":"L976-K976/WTP","v":{"v":-6206.169962366343,"d":"-6206.1700"}}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E979, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E979, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":65059327.59469399,"d":"£65,059,327.59"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H979, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H979, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-9532.721173479566,"d":"−9532.7"}},{"v":-12785.687553214266,"d":"-12785.6876"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E980, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E980, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":22743520.493127525,"d":"£22,743,520.49"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H980, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H980, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5656.1695692504545,"d":"−5656.2"}},{"v":-6793.345593906831,"d":"-6793.3456"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E981, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E981, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31829300.022045963,"d":"£31,829,300.02"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H981, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H981, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7431.657136292653,"d":"−7431.7"}},{"v":-9023.122137394952,"d":"-9023.1221"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E982, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E982, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":34500355.59981636,"d":"£34,500,355.60"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H982, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H982, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5707.185692248026,"d":"−5707.2"}},{"v":-7432.2034722388435,"d":"-7432.2035"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E983, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E983, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33566536.711278655,"d":"£33,566,536.71"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H983, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H983, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5484.254535968486,"d":"−5484.3"}},{"v":-7162.581371532419,"d":"-7162.5814"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E984, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E984, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":16761689.368165104,"d":"£16,761,689.37"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H984, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H984, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4940.211401157348,"d":"−4940.2"}},{"v":-5778.2958695656025,"d":"-5778.2959"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E985, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E985, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19564157.653535943,"d":"£19,564,157.65"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H985, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H985, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5920.523308856175,"d":"−5920.5"}},{"v":-6898.731191532973,"d":"-6898.7312"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E986, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E986, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":24267490.44288368,"d":"£24,267,490.44"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H986, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H986, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5958.4201455565135,"d":"−5958.4"}},{"v":-7171.794667700698,"d":"-7171.7947"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E987, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E987, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":20232529.926446427,"d":"£20,232,529.93"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H987, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H987, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5195.15681125608,"d":"−5195.2"}},{"v":-6206.783307578401,"d":"-6206.7833"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E988, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E988, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31209296.916257173,"d":"£31,209,296.92"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H988, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H988, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5402.325793525347,"d":"−5402.3"}},{"v":-6962.790639338205,"d":"-6962.7906"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E989, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E989, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":35769588.55577492,"d":"£35,769,588.56"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H989, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H989, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5479.707100087197,"d":"−5479.7"}},{"v":-7268.186527875943,"d":"-7268.1865"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E990, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E990, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15574744.742249494,"d":"£15,574,744.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H990, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H990, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7119.975493384921,"d":"−7120.0"}},{"v":-7898.712730497396,"d":"-7898.7127"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E991, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E991, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31258964.696577787,"d":"£31,258,964.70"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H991, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H991, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5168.498400303367,"d":"−5168.5"}},{"v":-6731.446635132256,"d":"-6731.4466"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E992, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E992, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":14643973.52501606,"d":"£14,643,973.53"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H992, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H992, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5270.925613912242,"d":"−5270.9"}},{"v":-6003.124290163045,"d":"-6003.1243"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E993, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E993, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":23696785.35138468,"d":"£23,696,785.35"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H993, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H993, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7138.01224540573,"d":"−7138.0"}},{"v":-8322.851512974965,"d":"-8322.8515"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E994, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E994, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":70507543.94682503,"d":"£70,507,543.95"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H994, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H994, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7157.321396405514,"d":"−7157.3"}},{"v":-10682.698593746765,"d":"-10682.6986"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E995, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E995, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":33965707.21992714,"d":"£33,965,707.22"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H995, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H995, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6257.527154237177,"d":"−6257.5"}},{"v":-7955.812515233533,"d":"-7955.8125"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E996, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E996, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":43683596.83658272,"d":"£43,683,596.84"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H996, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H996, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5776.908738588236,"d":"−5776.9"}},{"v":-7961.088580417372,"d":"-7961.0886"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E997, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E997, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":62801715.87264671,"d":"£62,801,715.87"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H997, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H997, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6793.120238141567,"d":"−6793.1"}},{"v":-9933.206031773901,"d":"-9933.2060"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E998, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E998, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19515547.482530866,"d":"£19,515,547.48"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H998, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H998, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4630.649989976013,"d":"−4630.6"}},{"v":-5606.427364102556,"d":"-5606.4274"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E999, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E999, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":31267784.803250547,"d":"£31,267,784.80"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H999, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H999, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6034.636067784126,"d":"−6034.6"}},{"v":-7598.025307946653,"d":"-7598.0253"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1000, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1000, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":17821505.83395064,"d":"£17,821,505.83"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1000, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1000, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4675.749768310345,"d":"−4675.7"}},{"v":-5566.825060007876,"d":"-5566.8251"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1001, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1001, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":25825495.43930234,"d":"£25,825,495.44"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1001, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1001, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7086.7295695155235,"d":"−7086.7"}},{"v":-8378.00434148064,"d":"-8378.0043"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1002, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1002, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":37941457.939543515,"d":"£37,941,457.94"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1002, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1002, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6603.778964310941,"d":"−6603.8"}},{"v":-8500.851861288116,"d":"-8500.8519"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1003, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1003, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":44124851.90749576,"d":"£44,124,851.91"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1003, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1003, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6775.225349730363,"d":"−6775.2"}},{"v":-8981.46794510515,"d":"-8981.4679"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1004, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1004, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":18545249.624591697,"d":"£18,545,249.62"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1004, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1004, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5073.491163447965,"d":"−5073.5"}},{"v":-6000.75364467755,"d":"-6000.7536"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1005, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1005, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":42479148.56073195,"d":"£42,479,148.56"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1005, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1005, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6238.61403185735,"d":"−6238.6"}},{"v":-8362.571459893947,"d":"-8362.5715"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1006, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1006, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":15213429.59133065,"d":"£15,213,429.59"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1006, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1006, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5412.978406843283,"d":"−5413.0"}},{"v":-6173.649886409815,"d":"-6173.6499"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1007, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1007, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":21907311.196721494,"d":"£21,907,311.20"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1007, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1007, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4967.558085877781,"d":"−4967.6"}},{"v":-6062.923645713856,"d":"-6062.9236"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1008, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1008, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19302747.54779021,"d":"£19,302,747.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1008, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1008, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5591.396678718876,"d":"−5591.4"}},{"v":-6556.534056108386,"d":"-6556.5341"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1009, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1009, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":13972018.902655283,"d":"£13,972,018.90"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1009, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1009, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-4604.023915315255,"d":"−4604.0"}},{"v":-5302.62486044802,"d":"-5302.6249"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1010, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1010, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":38699127.74229374,"d":"£38,699,127.74"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1010, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1010, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8094.619710404311,"d":"−8094.6"}},{"v":-10029.576097518999,"d":"-10029.5761"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1011, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1011, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19793790.794165254,"d":"£19,793,790.79"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1011, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1011, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5479.771342380906,"d":"−5479.8"}},{"v":-6469.460882089169,"d":"-6469.4609"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1012, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1012, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":82486277.89719881,"d":"£82,486,277.90"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1012, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1012, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-8755.79621685186,"d":"−8755.8"}},{"v":-12880.110111711801,"d":"-12880.1101"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1013, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1013, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":27392449.0483981,"d":"£27,392,449.05"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1013, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1013, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6316.696706563972,"d":"−6316.7"}},{"v":-7686.319158983877,"d":"-7686.3192"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1014, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1014, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":57042264.5534152,"d":"£57,042,264.55"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1014, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1014, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-7003.132965909757,"d":"−7003.1"}},{"v":-9855.246193580517,"d":"-9855.2462"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1015, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1015, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":19701956.884302083,"d":"£19,701,956.88"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1015, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1015, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-5510.116249266948,"d":"−5510.1"}},{"v":-6495.214093482053,"d":"-6495.2141"}]
[{"$nulls":10},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$E1016, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$E1016, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":45201593.054566495,"d":"£45,201,593.05"}},{"$f":"_xlfn.LET(_xlpm.int, OFFSET(PSA.Data!$H1016, 0, ($F$2-1)*6), _xlpm.ctrl, OFFSET(PSA.Data!$H1016, 0, ($F$2-1)*6 + 1),\n_xlpm.int - _xlpm.ctrl)","v":{"v":-6135.4986847350665,"d":"−6135.5"}},{"v":-8395.57833746339,"d":"-8395.5783"}]

{"sheet":"Models >>>","index":12,"n_rows":18,"n_cols":7,"rows_kept":18}
[{"$nulls":4},{"$f":"zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs"}]
[]
[{"$nulls":5},"The following worksheets contain individual Markov models simulating the harms that may arise from hazardous"]
[{"$nulls":5},"prescribing of NSAIDs."]
[]
[{"$nulls":5},"Each model comprises 4 worksheets:"]
[{"$nulls":5},"* 'TPMs' gives the transition probability matrices defining the Markov models."]
[{"$nulls":6},"- Each TPM sheet has 2 sets of TPMs: those that relate to cycles in which the hazardous prescribing would be"]
[{"$nulls":6},"  identified and corrected on routine review are on the right; those relating to all other cycles (in which the"]
[{"$nulls":6},"  hazardous prescribing will remain in place unless the person experiences an associated harm) are on the left"]
[{"$nulls":6},"- The TPMs are further stratified by age (vertically) to reflect age-specific probabilities where relevant to"]
[{"$nulls":6},"  the hazardous prescribing in question"]
[{"$nulls":6},"- In the case of populations A and B, a single TPM sheet is used for both populations"]
[{"$nulls":5},"* 'Markov' provides the state occupancy trace for each model. The block on the left simulates a cohort who start"]
[{"$nulls":5},"  the model exposed to the NSAID-related hazardous prescibing relevant to the population; the block on the"]
[{"$nulls":5},"  right shows a cohort with no such exposure"]
[{"$nulls":5},"* 'Costs' shows how costs are accrued on a cycle-by-cycle basis by each cohort"]
[{"$nulls":5},"* 'QALYs' shows how QALYs are accrued on a cycle-by-cycle basis by each cohort"]

{"sheet":"AB.TPMs","index":13,"n_rows":56,"n_cols":35,"rows_kept":56,"merged":[[3,5,5,5],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,5,28],[3,29,5,29],[3,30,5,30],[3,31,5,31],[3,32,5,32],[3,33,5,33],[3,34,5,34]]}
[{"$nulls":5},{"$f":"AB.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- A: No gastroprotection - NSAIDs in people >65 & B: No gastroprotection - NSAIDs in people with ulcer history"}]
[{"$nulls":8},"StateID",null,1,{"$f":"K2+1","v":2},3,4,5,6,7,8,9,10,{"$nulls":3},1,{"$f":"X2+1","v":2},3,4,5,6,7,8,9,10]
[{"$nulls":10},"Cycles with no correction of HPE",{"$nulls":12},"Cycle in which HPE is corrected on routine review"]
[{"$nulls":5},"Age",null,null,"To:",null,{"$f":"INDEX(AB.rngStates, K$2)","v":"Well no HPE"},{"$f":"INDEX(AB.rngStates, L$2)","v":"Well with HPE"},{"$f":"INDEX(AB.rngStates, M$2)","v":"GI discomfort"},{"$f":"INDEX(AB.rngStates, N$2)","v":"Unresolved GI discomfort"},{"$f":"INDEX(AB.rngStates, O$2)","v":"Symptomatic ulcer"},{"$f":"INDEX(AB.rngStates, P$2)","v":"Unresolved ulcer"},{"$f":"INDEX(AB.rngStates, Q$2)","v":"Serious GI event"},{"$f":"INDEX(AB.rngStates, R$2)","v":"Unresolved serious GI event"},{"$f":"INDEX(AB.rngStates, S$2)","v":"Post-event"},{"$f":"INDEX(AB.rngStates, T$2)","v":"Dead"},null,"chk",null,{"$f":"INDEX(AB.rngStates, X$2)","v":"Well no HPE"},{"$f":"INDEX(AB.rngStates, Y$2)","v":"Well with HPE"},{"$f":"INDEX(AB.rngStates, Z$2)","v":"GI discomfort"},{"$f":"INDEX(AB.rngStates, AA$2)","v":"Unresolved GI discomfort"},{"$f":"INDEX(AB.rngStates, AB$2)","v":"Symptomatic ulcer"},{"$f":"INDEX(AB.rngStates, AC$2)","v":"Unresolved ulcer"},{"$f":"INDEX(AB.rngStates, AD$2)","v":"Serious GI event"},{"$f":"INDEX(AB.rngStates, AE$2)","v":"Unresolved serious GI event"},{"$f":"INDEX(AB.rngStates, AF$2)","v":"Post-event"},{"$f":"INDEX(AB.rngStates, AG$2)","v":"Dead"},null,"chk"]
[]
[{"$nulls":6},"From:"]
[{"$nulls":3},1,55,{"$f":"E7&\"-\"&E7+4","v":"55-59"},{"$f":"INDEX(AB.rngStates, $D7)","v":"Well no HPE"},{"$nulls":3},{"$f":"1-SUM(J7:J7, L7:U7)","v":{"v":0.9468457212641052,"d":"0.947"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E7, Parameters!$D$200:$D$204, 1))","v":{"v":1.2117652188790018E-3,"d":"0.001"}},null,{"$f":"SUM(K7:T7)","v":{"v":1,"d":"1.0000"}},null,{"$f":"1-SUM(W7:W7, Y7:AH7)","v":{"v":0.9468457212641052,"d":"0.947"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E7, Parameters!$D$200:$D$204, 1))","v":{"v":1.2117652188790018E-3,"d":"0.001"}},null,{"$f":"SUM(X7:AG7)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},{"$f":"D7+1","v":2},55,"55-59",{"$f":"INDEX(AB.rngStates, $D8)","v":"Well with HPE"},{"$nulls":3},0,{"$f":"1-SUM(J8:K8, M8:U8)","v":{"v":0.8455531128514782,"d":"0.846"}},{"$f":"INDEX(AB.rngTP.GIpain, 1)","v":{"v":0.14958005622411985,"d":"0.1496"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 1)","v":{"v":2.7960836561070623E-3,"d":"0.0028"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 1)","v":{"v":8.5898204941592393E-4,"d":"0.0009"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E8, Parameters!$D$200:$D$204, 1))","v":{"v":1.2117652188790018E-3,"d":"0.001"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(Y8:AG8)","v":{"v":0.8455531128514782,"d":"0.846"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 1)","v":{"v":0.14958005622411985,"d":"0.150"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 1)","v":{"v":2.7960836561070623E-3,"d":"0.003"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 1)","v":{"v":8.5898204941592393E-4,"d":"0.001"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E8, Parameters!$D$200:$D$204, 1))","v":{"v":1.2117652188790018E-3,"d":"0.001"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},3,55,"55-59",{"$f":"INDEX(AB.rngStates, $D9)","v":"GI discomfort"},{"$nulls":3},0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,0,0,{"$f":"1-SUM(J9:R9, T9:U9)","v":{"v":0.8526380167496027,"d":"0.853"}},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E9, Parameters!$D$200:$D$204, 1))","v":{"v":1.2117652188790018E-3,"d":"0.001"}},null,{"v":1,"d":"1.0000"},null,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,0,0,{"$f":"1-SUM(W9:AE9, AG9:AH9)","v":{"v":0.8526380167496027,"d":"0.853"}},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E9, Parameters!$D$200:$D$204, 1))","v":{"v":1.2117652188790018E-3,"d":"0.001"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,55,"55-59",{"$f":"INDEX(AB.rngStates, $D10)","v":"Unresolved GI discomfort"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.998788234781121,"d":"0.999"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E10, Parameters!$D$200:$D$204, 1))","v":{"v":1.2117652188790018E-3,"d":"0.001"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.998788234781121,"d":"0.999"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E10, Parameters!$D$200:$D$204, 1))","v":{"v":1.2117652188790018E-3,"d":"0.001"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,55,"55-59",{"$f":"INDEX(AB.rngStates, $D11)","v":"Symptomatic ulcer"},{"$nulls":3},0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,{"v":0.8474904926117613,"d":"0.847"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E11, Parameters!$D$200:$D$204, 1))","v":{"v":0.006359289356720366,"d":"0.006"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,{"v":0.8474904926117613,"d":"0.847"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E11, Parameters!$D$200:$D$204, 1))","v":{"v":0.006359289356720366,"d":"0.006"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,55,"55-59",{"$f":"INDEX(AB.rngStates, $D12)","v":"Unresolved ulcer"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9936407106432796,"d":"0.994"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E12, Parameters!$D$200:$D$204, 1))","v":{"v":0.006359289356720366,"d":"0.006"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9936407106432796,"d":"0.994"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E12, Parameters!$D$200:$D$204, 1))","v":{"v":0.006359289356720366,"d":"0.006"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,55,"55-59",{"$f":"INDEX(AB.rngStates, $D13)","v":"Serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},{"v":0.8210830200291418,"d":"0.821"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E13, Parameters!$D$200:$D$204, 1))","v":{"v":0.03276676193933992,"d":"0.033"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},{"v":0.8210830200291418,"d":"0.821"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E13, Parameters!$D$200:$D$204, 1))","v":{"v":0.03276676193933992,"d":"0.033"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,55,"55-59",{"$f":"INDEX(AB.rngStates, $D14)","v":"Unresolved serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9672332380606601,"d":"0.967"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E14, Parameters!$D$200:$D$204, 1))","v":{"v":0.03276676193933992,"d":"0.033"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9672332380606601,"d":"0.967"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E14, Parameters!$D$200:$D$204, 1))","v":{"v":0.03276676193933992,"d":"0.033"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,55,"55-59",{"$f":"INDEX(AB.rngStates, $D15)","v":"Post-event"},{"$nulls":3},0,0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,{"v":0.9468457212641052,"d":"0.947"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E15, Parameters!$D$200:$D$204, 1))","v":{"v":1.2117652188790018E-3,"d":"0.001"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,{"v":0.9468457212641052,"d":"0.947"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E15, Parameters!$D$200:$D$204, 1))","v":{"v":1.2117652188790018E-3,"d":"0.001"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,55,"55-59",{"$f":"INDEX(AB.rngStates, $D16)","v":"Dead"},{"$nulls":3},0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J16:S16, U16:U16)","v":{"v":1,"d":"1.000"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(W16:AF16, AH16:AH16)","v":{"v":1,"d":"1.000"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},1,{"$f":"E7+5","v":60},"60-64",{"$f":"INDEX(AB.rngStates, $D17)","v":"Well no HPE"},{"$nulls":3},{"$f":"1-SUM(J17:J17, L17:U17)","v":{"v":0.9461717666908855,"d":"0.946"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E17, Parameters!$D$200:$D$204, 1))","v":{"v":1.8857197920986168E-3,"d":"0.002"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(W17:W17, Y17:AH17)","v":{"v":0.9461717666908855,"d":"0.946"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E17, Parameters!$D$200:$D$204, 1))","v":{"v":1.8857197920986168E-3,"d":"0.002"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},{"$f":"D17+1","v":2},60,"60-64",{"$f":"INDEX(AB.rngStates, $D18)","v":"Well with HPE"},{"$nulls":3},0,{"$f":"1-SUM(J18:K18, M18:U18)","v":{"v":0.8448791582782585,"d":"0.845"}},{"$f":"INDEX(AB.rngTP.GIpain, 1)","v":{"v":0.14958005622411985,"d":"0.150"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 1)","v":{"v":2.7960836561070623E-3,"d":"0.003"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 1)","v":{"v":8.5898204941592393E-4,"d":"0.001"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E18, Parameters!$D$200:$D$204, 1))","v":{"v":1.8857197920986168E-3,"d":"0.002"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(Y18:AG18)","v":{"v":0.8448791582782585,"d":"0.845"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 1)","v":{"v":0.14958005622411985,"d":"0.150"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 1)","v":{"v":2.7960836561070623E-3,"d":"0.003"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 1)","v":{"v":8.5898204941592393E-4,"d":"0.001"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E18, Parameters!$D$200:$D$204, 1))","v":{"v":1.8857197920986168E-3,"d":"0.002"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},3,60,"60-64",{"$f":"INDEX(AB.rngStates, $D19)","v":"GI discomfort"},{"$nulls":3},0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,0,0,{"$f":"1-SUM(J19:R19, T19:U19)","v":{"v":0.8519640621763831,"d":"0.852"}},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E19, Parameters!$D$200:$D$204, 1))","v":{"v":1.8857197920986168E-3,"d":"0.002"}},null,{"v":1,"d":"1.0000"},null,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,0,0,{"$f":"1-SUM(W19:AE19, AG19:AH19)","v":{"v":0.8519640621763831,"d":"0.852"}},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E19, Parameters!$D$200:$D$204, 1))","v":{"v":1.8857197920986168E-3,"d":"0.002"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,60,"60-64",{"$f":"INDEX(AB.rngStates, $D20)","v":"Unresolved GI discomfort"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9981142802079014,"d":"0.998"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E20, Parameters!$D$200:$D$204, 1))","v":{"v":1.8857197920986168E-3,"d":"0.002"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9981142802079014,"d":"0.998"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E20, Parameters!$D$200:$D$204, 1))","v":{"v":1.8857197920986168E-3,"d":"0.002"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,60,"60-64",{"$f":"INDEX(AB.rngStates, $D21)","v":"Symptomatic ulcer"},{"$nulls":3},0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,{"v":0.8439678094154702,"d":"0.844"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E21, Parameters!$D$200:$D$204, 1))","v":{"v":0.009881972553011487,"d":"0.010"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,{"v":0.8439678094154702,"d":"0.844"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E21, Parameters!$D$200:$D$204, 1))","v":{"v":0.009881972553011487,"d":"0.010"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,60,"60-64",{"$f":"INDEX(AB.rngStates, $D22)","v":"Unresolved ulcer"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9901180274469885,"d":"0.990"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E22, Parameters!$D$200:$D$204, 1))","v":{"v":0.009881972553011487,"d":"0.010"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9901180274469885,"d":"0.990"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E22, Parameters!$D$200:$D$204, 1))","v":{"v":0.009881972553011487,"d":"0.010"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,60,"60-64",{"$f":"INDEX(AB.rngStates, $D23)","v":"Serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},{"v":0.8028589377444186,"d":"0.803"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E23, Parameters!$D$200:$D$204, 1))","v":{"v":0.05099084422406313,"d":"0.051"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},{"v":0.8028589377444186,"d":"0.803"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E23, Parameters!$D$200:$D$204, 1))","v":{"v":0.05099084422406313,"d":"0.051"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,60,"60-64",{"$f":"INDEX(AB.rngStates, $D24)","v":"Unresolved serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9490091557759369,"d":"0.949"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E24, Parameters!$D$200:$D$204, 1))","v":{"v":0.05099084422406313,"d":"0.051"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9490091557759369,"d":"0.949"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E24, Parameters!$D$200:$D$204, 1))","v":{"v":0.05099084422406313,"d":"0.051"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,60,"60-64",{"$f":"INDEX(AB.rngStates, $D25)","v":"Post-event"},{"$nulls":3},0,0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,{"v":0.9461717666908855,"d":"0.946"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E25, Parameters!$D$200:$D$204, 1))","v":{"v":1.8857197920986168E-3,"d":"0.002"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,{"v":0.9461717666908855,"d":"0.946"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E25, Parameters!$D$200:$D$204, 1))","v":{"v":1.8857197920986168E-3,"d":"0.002"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,60,"60-64",{"$f":"INDEX(AB.rngStates, $D26)","v":"Dead"},{"$nulls":3},0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J26:S26, U26:U26)","v":{"v":1,"d":"1.000"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(W26:AF26, AH26:AH26)","v":{"v":1,"d":"1.000"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},1,65,"65-69",{"$f":"INDEX(AB.rngStates, $D27)","v":"Well no HPE"},{"$nulls":3},{"$f":"1-SUM(J27:J27, L27:U27)","v":{"v":0.9450619819863572,"d":"0.945"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E27, Parameters!$D$200:$D$204, 1))","v":{"v":2.9955044966269995E-3,"d":"0.003"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(W27:W27, Y27:AH27)","v":{"v":0.9450619819863572,"d":"0.945"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E27, Parameters!$D$200:$D$204, 1))","v":{"v":2.9955044966269995E-3,"d":"0.003"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},{"$f":"D27+1","v":2},65,"65-69",{"$f":"INDEX(AB.rngStates, $D28)","v":"Well with HPE"},{"$nulls":3},0,{"$f":"1-SUM(J28:K28, M28:U28)","v":{"v":0.8437693735737302,"d":"0.844"}},{"$f":"INDEX(AB.rngTP.GIpain, 1)","v":{"v":0.14958005622411985,"d":"0.150"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 1)","v":{"v":2.7960836561070623E-3,"d":"0.003"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 1)","v":{"v":8.5898204941592393E-4,"d":"0.001"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E28, Parameters!$D$200:$D$204, 1))","v":{"v":2.9955044966269995E-3,"d":"0.003"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(Y28:AG28)","v":{"v":0.8437693735737302,"d":"0.844"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 1)","v":{"v":0.14958005622411985,"d":"0.150"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 1)","v":{"v":2.7960836561070623E-3,"d":"0.003"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 1)","v":{"v":8.5898204941592393E-4,"d":"0.001"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E28, Parameters!$D$200:$D$204, 1))","v":{"v":2.9955044966269995E-3,"d":"0.003"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},3,65,"65-69",{"$f":"INDEX(AB.rngStates, $D29)","v":"GI discomfort"},{"$nulls":3},0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,0,0,{"$f":"1-SUM(J29:R29, T29:U29)","v":{"v":0.8508542774718547,"d":"0.851"}},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E29, Parameters!$D$200:$D$204, 1))","v":{"v":2.9955044966269995E-3,"d":"0.003"}},null,{"v":1,"d":"1.0000"},null,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,0,0,{"$f":"1-SUM(W29:AE29, AG29:AH29)","v":{"v":0.8508542774718547,"d":"0.851"}},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E29, Parameters!$D$200:$D$204, 1))","v":{"v":2.9955044966269995E-3,"d":"0.003"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,65,"65-69",{"$f":"INDEX(AB.rngStates, $D30)","v":"Unresolved GI discomfort"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.997004495503373,"d":"0.997"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E30, Parameters!$D$200:$D$204, 1))","v":{"v":2.9955044966269995E-3,"d":"0.003"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.997004495503373,"d":"0.997"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E30, Parameters!$D$200:$D$204, 1))","v":{"v":2.9955044966269995E-3,"d":"0.003"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,65,"65-69",{"$f":"INDEX(AB.rngStates, $D31)","v":"Symptomatic ulcer"},{"$nulls":3},0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,{"v":0.8381891385013638,"d":"0.838"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E31, Parameters!$D$200:$D$204, 1))","v":{"v":0.01566064346711793,"d":"0.016"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,{"v":0.8381891385013638,"d":"0.838"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E31, Parameters!$D$200:$D$204, 1))","v":{"v":0.01566064346711793,"d":"0.016"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,65,"65-69",{"$f":"INDEX(AB.rngStates, $D32)","v":"Unresolved ulcer"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9843393565328821,"d":"0.984"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E32, Parameters!$D$200:$D$204, 1))","v":{"v":0.01566064346711793,"d":"0.016"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9843393565328821,"d":"0.984"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E32, Parameters!$D$200:$D$204, 1))","v":{"v":0.01566064346711793,"d":"0.016"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,65,"65-69",{"$f":"INDEX(AB.rngStates, $D33)","v":"Serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},{"v":0.7728497819684816,"d":"0.773"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E33, Parameters!$D$200:$D$204, 1))","v":0.081},null,{"v":0.9999999999999999,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},{"v":0.7728497819684816,"d":"0.773"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E33, Parameters!$D$200:$D$204, 1))","v":0.081},null,{"v":0.9999999999999999,"d":"1.0000"}]
[{"$nulls":3},8,65,"65-69",{"$f":"INDEX(AB.rngStates, $D34)","v":"Unresolved serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,0,0.919,{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E34, Parameters!$D$200:$D$204, 1))","v":0.081},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0.919,{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E34, Parameters!$D$200:$D$204, 1))","v":0.081},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,65,"65-69",{"$f":"INDEX(AB.rngStates, $D35)","v":"Post-event"},{"$nulls":3},0,0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,{"v":0.9450619819863572,"d":"0.945"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E35, Parameters!$D$200:$D$204, 1))","v":{"v":2.9955044966269995E-3,"d":"0.003"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,{"v":0.9450619819863572,"d":"0.945"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E35, Parameters!$D$200:$D$204, 1))","v":{"v":2.9955044966269995E-3,"d":"0.003"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,65,"65-69",{"$f":"INDEX(AB.rngStates, $D36)","v":"Dead"},{"$nulls":3},0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J36:S36, U36:U36)","v":{"v":1,"d":"1.000"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(W36:AF36, AH36:AH36)","v":{"v":1,"d":"1.000"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},1,70,"70-74",{"$f":"INDEX(AB.rngStates, $D37)","v":"Well no HPE"},{"$nulls":3},{"$f":"1-SUM(J37:J37, L37:U37)","v":{"v":0.9433685141994638,"d":"0.943"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E37, Parameters!$D$200:$D$204, 1))","v":{"v":0.004688972283520387,"d":"0.005"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(W37:W37, Y37:AH37)","v":{"v":0.9433685141994638,"d":"0.943"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E37, Parameters!$D$200:$D$204, 1))","v":{"v":0.004688972283520387,"d":"0.005"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},{"$f":"D37+1","v":2},70,"70-74",{"$f":"INDEX(AB.rngStates, $D38)","v":"Well with HPE"},{"$nulls":3},0,{"$f":"1-SUM(J38:K38, M38:U38)","v":{"v":0.8420759057868368,"d":"0.842"}},{"$f":"INDEX(AB.rngTP.GIpain, 1)","v":{"v":0.14958005622411985,"d":"0.150"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 1)","v":{"v":2.7960836561070623E-3,"d":"0.003"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 1)","v":{"v":8.5898204941592393E-4,"d":"0.001"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E38, Parameters!$D$200:$D$204, 1))","v":{"v":0.004688972283520387,"d":"0.005"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(Y38:AG38)","v":{"v":0.8420759057868368,"d":"0.842"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 1)","v":{"v":0.14958005622411985,"d":"0.150"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 1)","v":{"v":2.7960836561070623E-3,"d":"0.003"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 1)","v":{"v":8.5898204941592393E-4,"d":"0.001"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E38, Parameters!$D$200:$D$204, 1))","v":{"v":0.004688972283520387,"d":"0.005"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},3,70,{"$f":"E39&\"-\"&E39+4","v":"70-74"},{"$f":"INDEX(AB.rngStates, $D39)","v":"GI discomfort"},{"$nulls":3},0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,0,0,{"$f":"1-SUM(J39:R39, T39:U39)","v":{"v":0.8491608096849613,"d":"0.849"}},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E39, Parameters!$D$200:$D$204, 1))","v":{"v":0.004688972283520387,"d":"0.005"}},null,{"$f":"SUM(K39:T39)","v":{"v":1,"d":"1.0000"}},null,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,0,0,{"$f":"1-SUM(W39:AE39, AG39:AH39)","v":{"v":0.8491608096849613,"d":"0.849"}},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E39, Parameters!$D$200:$D$204, 1))","v":{"v":0.004688972283520387,"d":"0.005"}},null,{"$f":"SUM(X39:AG39)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},4,70,"70-74",{"$f":"INDEX(AB.rngStates, $D40)","v":"Unresolved GI discomfort"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9953110277164796,"d":"0.995"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E40, Parameters!$D$200:$D$204, 1))","v":{"v":0.004688972283520387,"d":"0.005"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9953110277164796,"d":"0.995"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E40, Parameters!$D$200:$D$204, 1))","v":{"v":0.004688972283520387,"d":"0.005"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,70,"70-74",{"$f":"INDEX(AB.rngStates, $D41)","v":"Symptomatic ulcer"},{"$nulls":3},0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,{"v":0.82942388783235,"d":"0.829"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E41, Parameters!$D$200:$D$204, 1))","v":{"v":0.02442589413613172,"d":"0.024"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,{"v":0.82942388783235,"d":"0.829"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E41, Parameters!$D$200:$D$204, 1))","v":{"v":0.02442589413613172,"d":"0.024"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,70,"70-74",{"$f":"INDEX(AB.rngStates, $D42)","v":"Unresolved ulcer"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9755741058638683,"d":"0.976"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E42, Parameters!$D$200:$D$204, 1))","v":{"v":0.02442589413613172,"d":"0.024"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9755741058638683,"d":"0.976"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E42, Parameters!$D$200:$D$204, 1))","v":{"v":0.02442589413613172,"d":"0.024"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,70,"70-74",{"$f":"INDEX(AB.rngStates, $D43)","v":"Serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},{"v":0.7270575319842731,"d":"0.727"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E43, Parameters!$D$200:$D$204, 1))","v":{"v":0.12679224998420857,"d":"0.127"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},{"v":0.7270575319842731,"d":"0.727"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E43, Parameters!$D$200:$D$204, 1))","v":{"v":0.12679224998420857,"d":"0.127"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,70,"70-74",{"$f":"INDEX(AB.rngStates, $D44)","v":"Unresolved serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.8732077500157914,"d":"0.873"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E44, Parameters!$D$200:$D$204, 1))","v":{"v":0.12679224998420857,"d":"0.127"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.8732077500157914,"d":"0.873"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E44, Parameters!$D$200:$D$204, 1))","v":{"v":0.12679224998420857,"d":"0.127"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,70,"70-74",{"$f":"INDEX(AB.rngStates, $D45)","v":"Post-event"},{"$nulls":3},0,0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,{"v":0.9433685141994638,"d":"0.943"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E45, Parameters!$D$200:$D$204, 1))","v":{"v":0.004688972283520387,"d":"0.005"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,{"v":0.9433685141994638,"d":"0.943"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E45, Parameters!$D$200:$D$204, 1))","v":{"v":0.004688972283520387,"d":"0.005"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,70,"70-74",{"$f":"INDEX(AB.rngStates, $D46)","v":"Dead"},{"$nulls":3},0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J46:S46, U46:U46)","v":{"v":1,"d":"1.000"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(W46:AF46, AH46:AH46)","v":{"v":1,"d":"1.000"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},1,75,"75-79",{"$f":"INDEX(AB.rngStates, $D47)","v":"Well no HPE"},{"$nulls":3},{"$f":"1-SUM(J47:J47, L47:U47)","v":{"v":0.939767043333733,"d":"0.940"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E47, Parameters!$D$200:$D$204, 1))","v":{"v":0.008290443149251203,"d":"0.008"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(W47:W47, Y47:AH47)","v":{"v":0.939767043333733,"d":"0.940"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E47, Parameters!$D$200:$D$204, 1))","v":{"v":0.008290443149251203,"d":"0.008"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},{"$f":"D47+1","v":2},75,"75-79",{"$f":"INDEX(AB.rngStates, $D48)","v":"Well with HPE"},{"$nulls":3},0,{"$f":"1-SUM(J48:K48, M48:U48)","v":{"v":0.838474434921106,"d":"0.838"}},{"$f":"INDEX(AB.rngTP.GIpain, 1)","v":{"v":0.14958005622411985,"d":"0.150"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 1)","v":{"v":2.7960836561070623E-3,"d":"0.003"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 1)","v":{"v":8.5898204941592393E-4,"d":"0.001"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E48, Parameters!$D$200:$D$204, 1))","v":{"v":0.008290443149251203,"d":"0.008"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(Y48:AG48)","v":{"v":0.838474434921106,"d":"0.838"}},0,{"$f":"INDEX(AB.rngTP.GIpain, 1)","v":{"v":0.14958005622411985,"d":"0.150"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 1)","v":{"v":2.7960836561070623E-3,"d":"0.003"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 1)","v":{"v":8.5898204941592393E-4,"d":"0.001"}},0,0,{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E48, Parameters!$D$200:$D$204, 1))","v":{"v":0.008290443149251203,"d":"0.008"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},3,75,"75-79",{"$f":"INDEX(AB.rngStates, $D49)","v":"GI discomfort"},{"$nulls":3},0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,0,0,{"$f":"1-SUM(J49:R49, T49:U49)","v":{"v":0.8455593388192305,"d":"0.846"}},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E49, Parameters!$D$200:$D$204, 1))","v":{"v":0.008290443149251203,"d":"0.008"}},null,{"v":1,"d":"1.0000"},null,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,0,0,{"$f":"1-SUM(W49:AE49, AG49:AH49)","v":{"v":0.8455593388192305,"d":"0.846"}},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E49, Parameters!$D$200:$D$204, 1))","v":{"v":0.008290443149251203,"d":"0.008"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,75,"75-79",{"$f":"INDEX(AB.rngStates, $D50)","v":"Unresolved GI discomfort"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9917095568507488,"d":"0.992"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E50, Parameters!$D$200:$D$204, 1))","v":{"v":0.008290443149251203,"d":"0.008"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9917095568507488,"d":"0.992"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E50, Parameters!$D$200:$D$204, 1))","v":{"v":0.008290443149251203,"d":"0.008"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,75,"75-79",{"$f":"INDEX(AB.rngStates, $D51)","v":"Symptomatic ulcer"},{"$nulls":3},0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,{"v":0.8109930694634291,"d":"0.811"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E51, Parameters!$D$200:$D$204, 1))","v":{"v":0.04285671250505263,"d":"0.043"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},0,0,{"v":0.8109930694634291,"d":"0.811"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E51, Parameters!$D$200:$D$204, 1))","v":{"v":0.04285671250505263,"d":"0.043"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,75,"75-79",{"$f":"INDEX(AB.rngStates, $D52)","v":"Unresolved ulcer"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9571432874949474,"d":"0.957"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E52, Parameters!$D$200:$D$204, 1))","v":{"v":0.04285671250505263,"d":"0.043"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9571432874949474,"d":"0.957"},{"$f":"INDEX(AB.rngPDeath.Ulcer, MATCH($E52, Parameters!$D$200:$D$204, 1))","v":{"v":0.04285671250505263,"d":"0.043"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,75,"75-79",{"$f":"INDEX(AB.rngStates, $D53)","v":"Serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},{"v":0.6296718861097041,"d":"0.630"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E53, Parameters!$D$200:$D$204, 1))","v":{"v":0.2241778958587776,"d":"0.224"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"AB.TP.unresolved","v":{"v":0.1461502180315183,"d":"0.146"}},{"v":0.6296718861097041,"d":"0.630"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E53, Parameters!$D$200:$D$204, 1))","v":{"v":0.2241778958587776,"d":"0.224"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,75,"75-79",{"$f":"INDEX(AB.rngStates, $D54)","v":"Unresolved serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.7758221041412224,"d":"0.776"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E54, Parameters!$D$200:$D$204, 1))","v":{"v":0.2241778958587776,"d":"0.224"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.7758221041412224,"d":"0.776"},{"$f":"INDEX(AB.rngPDeath.SeriousGI, MATCH($E54, Parameters!$D$200:$D$204, 1))","v":{"v":0.2241778958587776,"d":"0.224"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,75,"75-79",{"$f":"INDEX(AB.rngStates, $D55)","v":"Post-event"},{"$nulls":3},0,0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,{"v":0.939767043333733,"d":"0.940"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E55, Parameters!$D$200:$D$204, 1))","v":{"v":0.008290443149251203,"d":"0.008"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(AB.rngTP.GIpain, 2)","v":{"v":0.05085721911620075,"d":"0.051"}},0,{"$f":"INDEX(AB.rngTP.Ulcer, 2)","v":{"v":7.8448272883231967E-4,"d":"0.001"}},0,{"$f":"INDEX(AB.rngTP.SeriousGI, 2)","v":{"v":3.0081167198279054E-4,"d":"0.000"}},0,{"v":0.939767043333733,"d":"0.940"},{"$f":"INDEX(AB.rngPDeath.GenPop, MATCH($E55, Parameters!$D$200:$D$204, 1))","v":{"v":0.008290443149251203,"d":"0.008"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,75,"75-79",{"$f":"INDEX(AB.rngStates, $D56)","v":"Dead"},{"$nulls":3},0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J56:S56, U56:U56)","v":{"v":1,"d":"1.000"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(W56:AF56, AH56:AH56)","v":{"v":1,"d":"1.000"}},null,{"v":1,"d":"1.0000"}]

{"sheet":"A.Markov","index":14,"n_rows":130,"n_cols":32,"rows_kept":130,"merged":[[5,3,8,3],[5,4,8,4],[5,5,8,5],[5,6,8,6],[5,7,5,17],[5,20,5,30],[6,7,8,7],[6,8,8,8],[6,9,8,9],[6,10,8,10],[6,11,8,11],[6,12,8,12],[6,13,8,13],[6,14,8,14],[6,15,8,15],[6,16,8,16],[6,17,8,17],[6,18,8,18],[6,20,8,20],[6,21,8,21],[6,22,8,22],[6,23,8,23],[6,24,8,24],[6,25,8,25],[6,26,8,26],[6,27,8,27],[6,28,8,28],[6,29,8,29],[6,30,8,30],[6,31,8,31]]}
[{"$nulls":3},{"$f":"AB.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- A: No gastroprotection - NSAIDs in people >65 & B: No gastroprotection - NSAIDs in people with ulcer history"}]
[{"$nulls":3},{"$f":"COLUMNS(H2:T2)","v":13},{"$nulls":3},{"$f":"MAX(F$2:$G2)+1","v":1},{"$f":"H2","v":1},1,1,1,1,1,1,1,1,{"$nulls":3},{"$f":"MAX($G$2:R2)+1","v":2},{"$f":"U2","v":2},2,2,2,2,2,2,2,2]
[{"$nulls":7},1,{"$f":"H3+1","v":2},3,4,5,6,7,8,9,10,{"$nulls":3},1,{"$f":"U3+1","v":2},3,4,5,6,7,8,9,10]
[{"$nulls":6},"Undiscounted LYs ",null,null,{"$f":"SUM(OFFSET(J10, 0, 0, timeHorizon*AB.cyclesPerYear))","v":{"v":2.2776148639012543,"d":"2.278"}},{"v":0.3273818741778761,"d":"0.327"},{"v":0.03822206420987024,"d":"0.038"},{"v":5.501350959483166E-3,"d":"0.006"},{"v":0.013308891232192848,"d":"0.013"},{"v":1.9126179941095654E-3,"d":"0.002"},null,{"$f":"OFFSET(Q10, timeHorizon*AB.cyclesPerYear, 0)","v":{"v":0.2323317106180159,"d":"0.232"}},{"$f":"SUM(1-OFFSET(Q10, 0, 0, timeHorizon*AB.cyclesPerYear)) / AB.cyclesPerYear","v":{"v":8.97728100312664,"d":"8.977"}},{"$f":"SUM(OFFSET(S10, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":2.3291458193433177,"d":"2.329"}},{"$nulls":3},{"$f":"SUM(OFFSET(W10, 0, 0, timeHorizon*AB.cyclesPerYear))","v":{"v":1.689879229520521,"d":"1.690"}},{"v":0.2414979842444214,"d":"0.241"},{"v":0.026066723513575196,"d":"0.026"},{"v":0.003725154481111178,"d":"0.004"},{"v":9.995343931794444E-3,"d":"0.010"},{"v":1.4284188888711098E-3,"d":"0.001"},null,{"$f":"OFFSET(AD10, timeHorizon*AB.cyclesPerYear, 0)","v":{"v":0.23172393111863668,"d":"0.232"}},{"$f":"SUM(1-OFFSET(AD10, 0, 0, timeHorizon*AB.cyclesPerYear)) / AB.cyclesPerYear","v":{"v":8.982839151659485,"d":"8.983"}},{"$f":"SUM(OFFSET(AF10, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":1.72594129696589,"d":"1.726"}}]
[{"$nulls":6},"Discounted LYs ",{"$nulls":10},{"$f":"SUM((1-OFFSET(Q10, 0, 0, timeHorizon*AB.cyclesPerYear)) / AB.cyclesPerYear / (1+DQALYs)^(OFFSET($E$10, 0, 0, timeHorizon*AB.cyclesPerYear)))","v":{"v":7.684883330845736,"d":"7.685"}},{"$nulls":12},{"$f":"SUM((1-OFFSET(AD10, 0, 0, timeHorizon*AB.cyclesPerYear)) / AB.cyclesPerYear / (1+DQALYs)^(OFFSET($E$10, 0, 0, timeHorizon*AB.cyclesPerYear)))","v":{"v":7.689494127002249,"d":"7.689"}}]
[{"$nulls":3},"Cycle","Years","Age","CC\ncycle",{"$f":"INDEX(rngStrats, H2)","v":"HPE"},{"$nulls":12},{"$f":"INDEX(rngStrats, U2)","v":"No HPE"}]
[{"$nulls":7},{"$f":"INDEX(AB.rngStates, H$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-event","Dead","chk","All GI events",null,{"$f":"INDEX(AB.rngStates, U$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-event","Dead","chk","All GI events"]
[]
[]
[{"$nulls":3},0,{"$f":"D10*AB.cycleLength","v":{"v":0,"d":"0.00"}},{"$f":"A.cohortAge+E10","v":{"v":70,"d":"70.00"}},{"$f":"IF(AND(E9<AB.maxDurHPE, E10>=AB.maxDurHPE), 1, 0)","v":0},{"$f":"CHOOSE(H2, 0, 1)","v":0},{"$f":"CHOOSE(I2, 1, 0)","v":{"v":1,"d":"1.000"}},0,0,0,0,0,0,0,0,{"$f":"SUM(H10:Q10)","v":{"v":1,"d":"1.000"}},{"$f":"SUM(J10,L10,N10)","v":0},null,{"$f":"CHOOSE(U2, 0, 1)","v":{"v":1,"d":"1.000"}},{"$f":"CHOOSE(V2, 1, 0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(U10:AD10)","v":{"v":1,"d":"1.000"}},{"$f":"SUM(W10,Y10,AA10)","v":0}]
[{"$nulls":3},{"$f":"D10+1","v":1},0.25,{"$f":"F10+AB.cycleLength","v":70.25},0,{"$f":"MMULT(H10:Q10, OFFSET(AB.rngTPMroot, MIN(4, INT(($F10-55)/5))*10, $G11*13))","v":0},{"v":0.8420759057868368,"d":"0.842"},{"v":0.14958005622411985,"d":"0.150"},0,{"v":2.7960836561070623E-3,"d":"0.003"},0,{"v":8.5898204941592393E-4,"d":"0.001"},0,0,{"v":0.004688972283520387,"d":"0.005"},{"v":1,"d":"1.000"},{"$f":"SUM(J11,L11,N11)","v":{"v":0.15323512192964284,"d":"0.153"}},null,{"$f":"MMULT(U10:AD10, OFFSET(AB.rngTPMroot, MIN(4, INT(($F10-55)/5))*10, $G11*13))","v":{"v":0.9433685141994638,"d":"0.9433685"}},0,{"v":0.05085721911620075,"d":"0.0508572"},0,{"v":7.8448272883231967E-4,"d":"0.0007845"},0,{"v":3.0081167198279054E-4,"d":"0.0003008"},0,0,{"v":0.004688972283520387,"d":"0.0046890"},{"v":1,"d":"1.000"},{"$f":"SUM(W11,Y11,AA11)","v":{"v":0.05194251351701586,"d":"0.052"}}]
[{"$nulls":3},2,{"v":0.5,"d":"0.50"},{"v":70.5,"d":"70.50"},0,{"$f":"MMULT(H11:Q11, OFFSET(AB.rngTPMroot, MIN(4, INT(($F11-55)/5))*10, $G12*13))","v":0},{"v":0.7090918311067216,"d":"0.709"},{"v":0.1259577613325717,"d":"0.126"},{"v":0.02186115783032188,"d":"0.022"},{"v":0.002354514677372125,"d":"0.002"},{"v":4.0864823597441195E-4,"d":"0.000"},{"v":7.2332808731654752E-4,"d":"0.001"},{"v":1.2554041380729769E-4,"d":"0.000"},{"v":0.1299611896016156,"d":"0.130"},{"v":0.00951602871429884,"d":"0.010"},{"v":1,"d":"1.000"},{"v":0.12903560409726036,"d":"0.129"},null,{"$f":"MMULT(U11:AD11, OFFSET(AB.rngTPMroot, MIN(4, INT(($F11-55)/5))*10, $G12*13))","v":{"v":0.8899441535829039,"d":"0.8899442"}},0,{"v":0.04797709923396687,"d":"0.0479771"},{"v":7.43279366230944E-3,"d":"0.0074328"},{"v":7.4005630631368623E-4,"d":"0.0007401"},{"v":1.1465232186080396E-4,"d":"0.0001147"},{"v":2.8377626005226159E-4,"d":"0.0002838"},{"v":4.39636914467104E-5,"d":"0.0000440"},{"v":0.04405533346974783,"d":"0.0440553"},{"v":0.009408171471398562,"d":"0.0094082"},{"v":1,"d":"1.000"},{"v":0.04900093180033282,"d":"0.049"}]
[{"$nulls":3},3,0.75,70.75,0,{"$f":"MMULT(H12:Q12, OFFSET(AB.rngTPMroot, MIN(4, INT(($F12-55)/5))*10, $G13*13))","v":0},{"v":0.5971091459652392,"d":"0.597"},{"v":0.11267546066117899,"d":"0.113"},{"v":0.018408754281517295,"d":"0.018"},{"v":2.0846323882975034E-3,"d":"0.002"},{"v":0.000344112833456346,"d":"0.000"},{"v":6.4819099704507626E-4,"d":"0.001"},{"v":1.0571455766963452E-4,"d":"0.000"},{"v":0.25430542175585635,"d":"0.254"},{"v":0.01431856655973954,"d":"0.014"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.11540828404652158,"d":"0.115"},null,{"$f":"MMULT(U12:AD12, OFFSET(AB.rngTPMroot, MIN(4, INT(($F12-55)/5))*10, $G13*13))","v":{"v":0.8395452938860034,"d":"0.8395453"}},0,{"v":0.04750061656745582,"d":"0.0475006"},{"v":7.0118635135640464E-3,"d":"0.0070119"},{"v":7.327064663310511E-4,"d":"0.0007327"},{"v":1.0815939052334533E-4,"d":"0.0001082"},{"v":2.8095794733137689E-4,"d":"0.0002810"},{"v":4.1473962278806864E-5,"d":"0.0000415"},{"v":0.09066901172714872,"d":"0.0906690"},{"v":0.014109916539363476,"d":"0.0141099"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04851428098111825,"d":"0.049"}]
[{"$nulls":3},4,{"v":1,"d":"1.00"},{"v":71,"d":"71.00"},0,{"$f":"MMULT(H13:Q13, OFFSET(AB.rngTPMroot, MIN(4, INT(($F13-55)/5))*10, $G14*13))","v":0},{"v":0.5028112249422834,"d":"0.503"},{"v":0.1022488861820921,"d":"0.102"},{"v":0.01646754314243307,"d":"0.016"},{"v":1.8690653351613397E-3,"d":"0.002"},{"v":3.0466947806524481E-4,"d":"0.000"},{"v":5.894040770388811E-4,"d":"0.001"},{"v":9.4733255544205116E-5,"d":"0.000"},{"v":0.3565340838119111,"d":"0.357"},{"v":0.01908038977547065,"d":"0.019"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.10470735559429233,"d":"0.105"},null,{"$f":"MMULT(U13:AD13, OFFSET(AB.rngTPMroot, MIN(4, INT(($F13-55)/5))*10, $G14*13))","v":{"v":0.7920005964963912,"d":"0.7920006"}},0,{"v":0.04730811276559261,"d":"0.0473081"},{"v":0.006942225467965218,"d":"0.0069422"},{"v":0.000729737056866267,"d":"0.0007297"},{"v":1.0708520980738643E-4,"d":"0.0001071"},{"v":2.798193205738028E-4,"d":"0.0002798"},{"v":4.1062065260168567E-5,"d":"0.0000411"},{"v":0.13380266770553145,"d":"0.1338027"},{"v":0.01878869391201196,"d":"0.0187887"},{"v":1,"d":"1.000"},{"v":0.048317669143032684,"d":"0.048"}]
[{"$nulls":3},5,1.25,71.25,0,{"$f":"MMULT(H14:Q14, OFFSET(AB.rngTPMroot, MIN(4, INT(($F14-55)/5))*10, $G15*13))","v":0},{"v":0.4234052176830622,"d":"0.423"},{"v":0.09334286331980157,"d":"0.093"},{"v":0.014943697008992658,"d":"0.015"},{"v":1.6855970791587894E-3,"d":"0.002"},{"v":2.7316430624898261E-4,"d":"0.000"},{"v":0.000539155430340567,"d":"0.001"},{"v":8.6141534367898279E-5,"d":"0.000"},{"v":0.44191783075300944,"d":"0.442"},{"v":0.023806332885017843,"d":"0.024"},{"v":1,"d":"1.000"},{"v":0.09556761582930093,"d":"0.096"},null,{"$f":"MMULT(U14:AD14, OFFSET(AB.rngTPMroot, MIN(4, INT(($F14-55)/5))*10, $G15*13))","v":{"v":0.7471484259618896,"d":"0.7471484"}},0,{"v":0.047083779466011076,"d":"0.0470838"},{"v":0.006914090995351014,"d":"0.0069141"},{"v":7.2627667106299324E-4,"d":"0.0007263"},{"v":1.0665122996668337E-4,"d":"0.0001067"},{"v":2.7849242783170553E-4,"d":"0.0002785"},{"v":4.0895654711292587E-5,"d":"0.0000409"},{"v":0.174256124097995,"d":"0.1742561"},{"v":0.023445263495180706,"d":"0.0234453"},{"v":1,"d":"1.000"},{"v":0.04808854856490578,"d":"0.048"}]
[{"$nulls":3},6,{"v":1.5,"d":"1.50"},{"v":71.5,"d":"71.50"},0,{"$f":"MMULT(H15:Q15, OFFSET(AB.rngTPMroot, MIN(4, INT(($F15-55)/5))*10, $G16*13))","v":0},{"v":0.3565393321953374,"d":"0.357"},{"v":0.08580768821658008,"d":"0.086"},{"v":0.01364207982587521,"d":"0.014"},{"v":1.5305533148628433E-3,"d":"0.002"},{"v":2.4635038063234747E-4,"d":"0.000"},{"v":4.9663152316661277E-4,"d":"0.000"},{"v":7.8797683697150948E-5,"d":"0.000"},{"v":0.5131598781970613,"d":"0.513"},{"v":0.02849868866278702,"d":"0.028"},{"v":1,"d":"1.000"},{"v":0.08783487305460955,"d":"0.088"},null,{"$f":"MMULT(U15:AD15, OFFSET(AB.rngTPMroot, MIN(4, INT(($F15-55)/5))*10, $G16*13))","v":{"v":0.7048363004861359,"d":"0.7048363"}},0,{"v":0.04686007309705992,"d":"0.0468601"},{"v":0.006881304634705442,"d":"0.0068813"},{"v":0.000722825955789494,"d":"0.0007228"},{"v":1.0614549382706176E-4,"d":"0.0001061"},{"v":2.7716924327606473E-4,"d":"0.0002772"},{"v":4.0701729047730635E-5,"d":"0.0000407"},{"v":0.21219574000753766,"d":"0.2121957"},{"v":0.02807973935262088,"d":"0.0280797"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04786006829612548,"d":"0.048"}]
[{"$nulls":3},7,1.75,71.75,0,{"$f":"MMULT(H16:Q16, OFFSET(AB.rngTPMroot, MIN(4, INT(($F16-55)/5))*10, $G17*13))","v":0},{"v":0.30023318110702263,"d":"0.300"},{"v":0.07942905772299955,"d":"0.079"},{"v":0.012540812341633721,"d":"0.013"},{"v":0.001399478861086001,"d":"0.001"},{"v":2.2369070067606762E-4,"d":"0.000"},{"v":0.000460625367221479,"d":"0.000"},{"v":7.2582805392125486E-5,"d":"0.000"},{"v":0.5724812073072971,"d":"0.572"},{"v":0.0331593637866713,"d":"0.033"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.08128916195130703,"d":"0.081"},null,{"$f":"MMULT(U16:AD16, OFFSET(AB.rngTPMroot, MIN(4, INT(($F16-55)/5))*10, $G17*13))","v":{"v":0.6649203735434528,"d":"0.6649204"}},0,{"v":0.04663769941996344,"d":"0.0466377"},{"v":0.006848609900108191,"d":"0.0068486"},{"v":7.1939579755314728E-4,"d":"0.0007194"},{"v":1.0564117103747514E-4,"d":"0.0001056"},{"v":0.000275853941362692,"d":"0.0002759"},{"v":4.0508345336427795E-5,"d":"0.0000405"},{"v":0.24775969693227187,"d":"0.2477597"},{"v":0.03269222094891412,"d":"0.0326922"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04763294915887927,"d":"0.048"}]
[{"$nulls":3},8,{"v":2,"d":"2.00"},{"v":72,"d":"72.00"},0,{"$f":"MMULT(H17:Q17, OFFSET(AB.rngTPMroot, MIN(4, INT(($F17-55)/5))*10, $G18*13))","v":0},{"v":0.25281912792795946,"d":"0.253"},{"v":0.07402369831026916,"d":"0.074"},{"v":0.011608574104254435,"d":"0.012"},{"v":1.288578710428027E-3,"d":"0.001"},{"v":2.0453414067821992E-4,"d":"0.000"},{"v":4.3010394235880713E-4,"d":"0.000"},{"v":6.7320497850267331E-5,"d":"0.000"},{"v":0.6217680667973778,"d":"0.622"},{"v":0.03778999556882377,"d":"0.038"},{"v":1,"d":"1.000"},{"v":0.07574238096305598,"d":"0.076"},null,{"$f":"MMULT(U17:AD17, OFFSET(AB.rngTPMroot, MIN(4, INT(($F17-55)/5))*10, $G18*13))","v":{"v":0.6272649448506395,"d":"0.6272649"}},0,{"v":0.046416370327173474,"d":"0.0464164"},{"v":6.81610993871607E-3,"d":"0.0068161"},{"v":7.1598175223767035E-4,"d":"0.0007160"},{"v":1.0513985266335046E-4,"d":"0.0001051"},{"v":2.7454481798517384E-4,"d":"0.0002745"},{"v":4.03161136750111E-5,"d":"0.0000403"},{"v":0.2810837794700701,"d":"0.2810838"},{"v":0.037282812876839766,"d":"0.0372828"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04740689689739632,"d":"0.047"}]
[{"$nulls":3},9,2.25,72.25,0,{"$f":"MMULT(H18:Q18, OFFSET(AB.rngTPMroot, MIN(4, INT(($F18-55)/5))*10, $G19*13))","v":0},{"v":0.21289289615017462,"d":"0.213"},{"v":0.06943809418256791,"d":"0.069"},{"v":0.010818579647545169,"d":"0.011"},{"v":1.194669741292611E-3,"d":"0.001"},{"v":1.883260594798288E-4,"d":"0.000"},{"v":4.0420218439793192E-4,"d":"0.000"},{"v":6.2859784951955231E-5,"d":"0.000"},{"v":0.662608394032845,"d":"0.663"},{"v":0.04239197821674496,"d":"0.042"},{"v":1,"d":"1.000"},{"v":0.07103696610825845,"d":"0.071"},null,{"$f":"MMULT(U18:AD18, OFFSET(AB.rngTPMroot, MIN(4, INT(($F18-55)/5))*10, $G19*13))","v":{"v":0.5917419990331564,"d":"0.5917420"}},0,{"v":0.04619609010669976,"d":"0.0461961"},{"v":6.783762643548099E-3,"d":"0.0067838"},{"v":7.1258388598646684E-4,"d":"0.0007126"},{"v":1.0464088919612403E-4,"d":"0.0001046"},{"v":2.7324189850634758E-4,"d":"0.0002732"},{"v":4.012478500795666E-5,"d":"0.0000401"},{"v":0.312295937709047,"d":"0.3122959"},{"v":0.041851619048852,"d":"0.0418516"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.047181915891192576,"d":"0.047"}]
[{"$nulls":3},10,{"v":2.5,"d":"2.50"},{"v":72.5,"d":"72.50"},0,{"$f":"MMULT(H19:Q19, OFFSET(AB.rngTPMroot, MIN(4, INT(($F19-55)/5))*10, $G20*13))","v":0},{"v":0.17927197836124126,"d":"0.179"},{"v":0.06554295165942112,"d":"0.066"},{"v":0.010148392604475401,"d":"0.010"},{"v":1.1150711885248884E-3,"d":"0.001"},{"v":1.7460124316557264E-4,"d":"0.000"},{"v":3.8219151512002025E-4,"d":"0.000"},{"v":5.9074237378573711E-5,"d":"0.000"},{"v":0.6963392376239205,"d":"0.696"},{"v":0.04696650156675272,"d":"0.047"},{"v":1,"d":"1.000"},{"v":0.06704021436306602,"d":"0.067"},null,{"$f":"MMULT(U19:AD19, OFFSET(AB.rngTPMroot, MIN(4, INT(($F19-55)/5))*10, $G20*13))","v":{"v":0.5582307704173293,"d":"0.5582308"}},0,{"v":0.045976855438256276,"d":"0.0459769"},{"v":6.7515686412978355E-3,"d":"0.0067516"},{"v":7.0920214758346371E-4,"d":"0.0007092"},{"v":1.041442903026687E-4,"d":"0.0001041"},{"v":2.7194516328729444E-4,"d":"0.0002719"},{"v":3.9934363042048688E-5,"d":"0.0000399"},{"v":0.3415168366875663,"d":"0.3415168"},{"v":0.046398742851334954,"d":"0.0463987"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04695800274912704,"d":"0.047"}]
[{"$nulls":3},11,2.75,72.75,0,{"$f":"MMULT(H20:Q20, OFFSET(AB.rngTPMroot, MIN(4, INT(($F20-55)/5))*10, $G21*13))","v":0},{"v":0.15096061356074045,"d":"0.151"},{"v":0.06222938978973157,"d":"0.062"},{"v":0.00957911667545366,"d":"0.010"},{"v":1.0475255540180759E-3,"d":"0.001"},{"v":1.6296789732357669E-4,"d":"0.000"},{"v":3.6345838171245937E-4,"d":"0.000"},{"v":5.585737326458728E-5,"d":"0.000"},{"v":0.7240864873828661,"d":"0.724"},{"v":0.05151458338488957,"d":"0.052"},{"v":1,"d":"1.000"},{"v":0.06364037372546211,"d":"0.064"},null,{"$f":"MMULT(U20:AD20, OFFSET(AB.rngTPMroot, MIN(4, INT(($F20-55)/5))*10, $G21*13))","v":{"v":0.5266173324690179,"d":"0.5266173"}},0,{"v":0.04575866120381098,"d":"0.0457587"},{"v":0.006719527446704752,"d":"0.0067195"},{"v":7.0583645808199827E-4,"d":"0.0007058"},{"v":1.0365004849774423E-4,"d":"0.0001037"},{"v":2.7065458205573857E-4,"d":"0.0002707"},{"v":3.9744844907054921E-5,"d":"0.0000397"},{"v":0.36886030576379253,"d":"0.3688603"},{"v":0.05092428718313145,"d":"0.0509243"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04673515224394872,"d":"0.047"}]
[{"$nulls":3},12,{"v":3,"d":"3.00"},{"v":73,"d":"73.00"},0,{"$f":"MMULT(H21:Q21, OFFSET(AB.rngTPMroot, MIN(4, INT(($F21-55)/5))*10, $G22*13))","v":0},{"v":0.12712029540229713,"d":"0.127"},{"v":0.05940572221195373,"d":"0.059"},{"v":0.009094838885737606,"d":"0.009"},{"v":9.9013184782580023E-4,"d":"0.001"},{"v":1.5309608811332878E-4,"d":"0.000"},{"v":3.4748612414727583E-4,"d":"0.000"},{"v":5.3119521732658735E-5,"d":"0.000"},{"v":0.7467982134607448,"d":"0.747"},{"v":0.056037096457447574,"d":"0.056"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.06074334018392681,"d":"0.061"},null,{"$f":"MMULT(U21:AD21, OFFSET(AB.rngTPMroot, MIN(4, INT(($F21-55)/5))*10, $G22*13))","v":{"v":0.49679421048298245,"d":"0.4967942"}},0,{"v":0.04554150246126398,"d":"0.0455415"},{"v":0.006687638311767352,"d":"0.0066876"},{"v":7.0248674124919581E-4,"d":"0.0007025"},{"v":1.0315815224327867E-4,"d":"0.0001032"},{"v":2.6937012558001216E-4,"d":"0.0002694"},{"v":3.9556226178675648E-5,"d":"0.0000396"},{"v":0.39443372304389346,"d":"0.3944337"},{"v":0.05542835445484179,"d":"0.0554284"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04651335932809319,"d":"0.047"}]
[{"$nulls":3},13,3.25,73.25,0,{"$f":"MMULT(H22:Q22, OFFSET(AB.rngTPMroot, MIN(4, INT(($F22-55)/5))*10, $G23*13))","v":0},{"v":0.10704493789477962,"d":"0.107"},{"v":0.05699474131106269,"d":"0.057"},{"v":0.008682159253596847,"d":"0.009"},{"v":9.4128928071665109E-4,"d":"0.001"},{"v":1.4470798543969078E-4,"d":"0.000"},{"v":3.338396710919104E-4,"d":"0.000"},{"v":5.0785172807051596E-5,"d":"0.000"},{"v":0.7652727480188167,"d":"0.765"},{"v":0.06053479141168872,"d":"0.061"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.058269870262871254,"d":"0.058"},null,{"$f":"MMULT(U22:AD22, OFFSET(AB.rngTPMroot, MIN(4, INT(($F22-55)/5))*10, $G23*13))","v":{"v":0.4686600162062268,"d":"0.4686600"}},0,{"v":0.04532537429785513,"d":"0.0453254"},{"v":0.006655900514196658,"d":"0.0066559"},{"v":6.9915292130475273E-4,"d":"0.0006992"},{"v":1.0266859039782073E-4,"d":"0.0001027"},{"v":2.6809176480198686E-4,"d":"0.0002681"},{"v":3.9368502584696238E-5,"d":"0.0000394"},{"v":0.4183383806116084,"d":"0.4183384"},{"v":0.05991104659102395,"d":"0.0599110"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.046292618983961864,"d":"0.046"}]
[{"$nulls":3},14,{"v":3.5,"d":"3.50"},{"v":73.5,"d":"73.50"},0,{"$f":"MMULT(H23:Q23, OFFSET(AB.rngTPMroot, MIN(4, INT(($F23-55)/5))*10, $G24*13))","v":0},{"v":0.09013996303764224,"d":"0.090"},{"v":0.054931431658458596,"d":"0.055"},{"v":0.008329793869261795,"d":"0.008"},{"v":8.9964985498339829E-4,"d":"0.001"},{"v":1.3756963360746959E-4,"d":"0.000"},{"v":3.2215265498686312E-4,"d":"0.000"},{"v":4.8790740717653059E-5,"d":"0.000"},{"v":0.7801823326169515,"d":"0.780"},{"v":0.06500831593339047,"d":"0.065"},{"v":1,"d":"1.000"},{"v":0.05615323416842886,"d":"0.056"},null,{"$f":"MMULT(U23:AD23, OFFSET(AB.rngTPMroot, MIN(4, INT(($F23-55)/5))*10, $G24*13))","v":{"v":0.4421191031531648,"d":"0.4421191"}},0,{"v":0.04511027182268343,"d":"0.0451103"},{"v":0.006624313335991702,"d":"0.0066243"},{"v":6.9583492280554811E-4,"d":"0.0006958"},{"v":1.0218135188606255E-4,"d":"0.0001022"},{"v":2.6681947079282774E-4,"d":"0.0002668"},{"v":3.91816698782649e-05,"d":"0.0000392"},{"v":0.44066982924026843,"d":"0.4406698"},{"v":0.06437246503252919,"d":"0.0643725"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.046072926216281805,"d":"0.046"}]
[{"$nulls":3},15,3.75,73.75,0,{"$f":"MMULT(H24:Q24, OFFSET(AB.rngTPMroot, MIN(4, INT(($F24-55)/5))*10, $G25*13))","v":0},{"v":0.07590469102251457,"d":"0.076"},{"v":0.05316104457969953,"d":"0.053"},{"v":0.00802824071366717,"d":"0.008"},{"v":8.6407844268975671E-4,"d":"0.001"},{"v":1.3148402245784747E-4,"d":"0.000"},{"v":3.1211656211028836E-4,"d":"0.000"},{"v":4.7082680765762529E-5,"d":"0.000"},{"v":0.7920930310263469,"d":"0.792"},{"v":0.06945823094974812,"d":"0.069"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.054337239584499576,"d":"0.054"},null,{"$f":"MMULT(U24:AD24, OFFSET(AB.rngTPMroot, MIN(4, INT(($F24-55)/5))*10, $G25*13))","v":{"v":0.41708124144080055,"d":"0.4170812"}},0,{"v":0.04489619016808977,"d":"0.0448962"},{"v":6.5928760623462385E-3,"d":"0.0065929"},{"v":6.9253267066697068E-4,"d":"0.0006925"},{"v":1.0169642568197556E-4,"d":"0.0001017"},{"v":2.6555321476117127E-4,"d":"0.0002656"},{"v":3.89957238314261e-05,"d":"0.0000390"},{"v":0.46151820355502526,"d":"0.4615182"},{"v":0.06881271073879695,"d":"0.0688127"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.045854276053517905,"d":"0.046"}]
[{"$nulls":3},16,{"v":4,"d":"4.00"},{"v":74,"d":"74.00"},0,{"$f":"MMULT(H25:Q25, OFFSET(AB.rngTPMroot, MIN(4, INT(($F25-55)/5))*10, $G26*13))","v":0},{"v":0.06391751144625393,"d":"0.064"},{"v":0.0516374767901447,"d":"0.052"},{"v":0.007769498256106349,"d":"0.008"},{"v":8.3361916845852129E-4,"d":"0.001"},{"v":1.2628525279544272E-4,"d":"0.000"},{"v":3.0347159608375384E-4,"d":"0.000"},{"v":4.5615903603666564E-5,"d":"0.000"},{"v":0.801481497329594,"d":"0.801"},{"v":0.07388502425695957,"d":"0.074"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.05277456755468697,"d":"0.053"},null,{"$f":"MMULT(U25:AD25, OFFSET(AB.rngTPMroot, MIN(4, INT(($F25-55)/5))*10, $G26*13))","v":{"v":0.3934613110384758,"d":"0.3934613"}},0,{"v":0.044683124489525085,"d":"0.0446831"},{"v":6.561587981850827E-3,"d":"0.0065616"},{"v":0.000689246090160887,"d":"0.0006892"},{"v":1.0121380081192741E-4,"d":"0.0001012"},{"v":2.6429296805234614E-4,"d":"0.0002643"},{"v":3.8810660236315783E-5,"d":"0.0000388"},{"v":0.4809685287807478,"d":"0.4809685"},{"v":0.07323188419013935,"d":"0.0732319"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04563666354773832,"d":"0.046"}]
[{"$nulls":3},17,4.25,74.25,0,{"$f":"MMULT(H26:Q26, OFFSET(AB.rngTPMroot, MIN(4, INT(($F26-55)/5))*10, $G27*13))","v":0},{"v":0.05382339634674479,"d":"0.054"},{"v":0.05032190508310832,"d":"0.050"},{"v":0.007546828491477113,"d":"0.008"},{"v":8.0746710122764007E-4,"d":"0.001"},{"v":1.2183362322546586E-4,"d":"0.000"},{"v":2.9599898425065462E-4,"d":"0.000"},{"v":4.4352439934013472E-5,"d":"0.000"},{"v":0.8087490959339957,"d":"0.809"},{"v":0.07828912199603628,"d":"0.078"},{"v":1,"d":"1.000"},{"v":0.05142537116858661,"d":"0.051"},null,{"$f":"MMULT(U26:AD26, OFFSET(AB.rngTPMroot, MIN(4, INT(($F26-55)/5))*10, $G27*13))","v":{"v":0.37117901238934,"d":"0.3711790"}},0,{"v":0.044471069965430585,"d":"0.0444711"},{"v":0.006530448386473565,"d":"0.0065304"},{"v":6.8597510691379272E-4,"d":"0.0006860"},{"v":1.0073346635438515E-4,"d":"0.0001007"},{"v":2.6303870214766439E-4,"d":"0.0002630"},{"v":3.8626474905047483E-5,"d":"0.0000386"},{"v":0.49910101011842034,"d":"0.4991010"},{"v":0.07763008539001497,"d":"0.0776301"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04542008377449205,"d":"0.045"}]
[{"$nulls":3},18,{"v":4.5,"d":"4.50"},{"v":74.5,"d":"74.50"},0,{"$f":"MMULT(H27:Q27, OFFSET(AB.rngTPMroot, MIN(4, INT(($F27-55)/5))*10, $G28*13))","v":0},{"v":0.04532338523120904,"d":"0.045"},{"v":0.04918163663366365,"d":"0.049"},{"v":0.007354557399657649,"d":"0.007"},{"v":0.000784944416560278,"d":"0.001"},{"v":1.1801149289769764E-4,"d":"0.000"},{"v":2.8951449906292791E-4,"d":"0.000"},{"v":4.3260316085341118E-5,"d":"0.000"},{"v":0.8142337916942082,"d":"0.814"},{"v":0.08267089831665526,"d":"0.083"},{"v":1,"d":"1.000"},{"v":0.05025609554928685,"d":"0.050"},null,{"$f":"MMULT(U27:AD27, OFFSET(AB.rngTPMroot, MIN(4, INT(($F27-55)/5))*10, $G28*13))","v":{"v":0.350158593419756,"d":"0.3501586"}},0,{"v":0.04426002179712929,"d":"0.0442600"},{"v":0.006499456571542584,"d":"0.0064995"},{"v":6.8271964690514038E-4,"d":"0.0006827"},{"v":1.0025541143964487E-4,"d":"0.0001003"},{"v":2.6179038866377995E-4,"d":"0.0002618"},{"v":3.8443163669608747E-5,"d":"0.0000384"},{"v":0.5159913057336023,"d":"0.5159913"},{"v":0.08200741386729192,"d":"0.0820074"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04520453183269821,"d":"0.045"}]
[{"$nulls":3},19,4.75,74.75,0,{"$f":"MMULT(H28:Q28, OFFSET(AB.rngTPMroot, MIN(4, INT(($F28-55)/5))*10, $G29*13))","v":0},{"v":0.03816573067189609,"d":"0.038"},{"v":0.048189140867158996,"d":"0.048"},{"v":0.00718790691715685,"d":"0.007"},{"v":7.6548032350018673E-4,"d":"0.001"},{"v":1.1471979762290754E-4,"d":"0.000"},{"v":2.8386300259679331E-4,"d":"0.000"},{"v":4.231260716133271E-5,"d":"0.000"},{"v":0.8182201622977046,"d":"0.818"},{"v":0.0870306835152023,"d":"0.087"},{"v":1,"d":"1.000"},{"v":0.04923848419325597,"d":"0.049"},null,{"$f":"MMULT(U28:AD28, OFFSET(AB.rngTPMroot, MIN(4, INT(($F28-55)/5))*10, $G29*13))","v":{"v":0.3303285920085694,"d":"0.3303286"}},0,{"v":0.04404997520871753,"d":"0.0440500"},{"v":0.006468611835730198,"d":"0.0064686"},{"v":6.7947963646566509E-4,"d":"0.0006795"},{"v":9.9779625249587451E-5,"d":"0.0000998"},{"v":2.605479993520471E-4,"d":"0.0002605"},{"v":3.8260722381767356E-5,"d":"0.0000383"},{"v":0.531710784285034,"d":"0.5317108"},{"v":0.08636396867850012,"d":"0.0863640"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.044990002844535235,"d":"0.045"}]
[{"$nulls":3},20,{"v":5,"d":"5.00"},{"v":75,"d":"75.00"},0,{"$f":"MMULT(H29:Q29, OFFSET(AB.rngTPMroot, MIN(4, INT(($F29-55)/5))*10, $G30*13))","v":0},{"v":0.03213844222555336,"d":"0.032"},{"v":0.047321234219004533,"d":"0.047"},{"v":0.007042853444486835,"d":"0.007"},{"v":7.4859416145999945E-4,"d":"0.001"},{"v":1.1187511617838944E-4,"d":"0.000"},{"v":2.7891385262080425E-4,"d":"0.000"},{"v":4.148663972060278E-5,"d":"0.000"},{"v":0.8209478294530086,"d":"0.821"},{"v":0.09136877088796681,"d":"0.091"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.048348742233085336,"d":"0.048"},null,{"$f":"MMULT(U29:AD29, OFFSET(AB.rngTPMroot, MIN(4, INT(($F29-55)/5))*10, $G30*13))","v":{"v":0.31162159304072495,"d":"0.3116216"}},0,{"v":0.04384092544695682,"d":"0.0438409"},{"v":0.006437913481037042,"d":"0.0064379"},{"v":6.762550022757169E-4,"d":"0.0006763"},{"v":9.9306097017433733E-5,"d":"0.0000993"},{"v":2.5931150609788075E-4,"d":"0.0002593"},{"v":3.8079146912977571E-5,"d":"0.0000381"},{"v":0.5463267678689047,"d":"0.5463268"},{"v":0.09069984841007285,"d":"0.0906998"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04477649195533042,"d":"0.045"}]
[{"$nulls":3},21,5.25,75.25,0,{"$f":"MMULT(H30:Q30, OFFSET(AB.rngTPMroot, MIN(4, INT(($F30-55)/5))*10, $G31*13))","v":0},{"v":0.026947262184315462,"d":"0.027"},{"v":0.04655839364051496,"d":"0.047"},{"v":0.006916008698628057,"d":"0.007"},{"v":7.3388116651787677E-4,"d":"0.001"},{"v":1.0940719991450053E-4,"d":"0.000"},{"v":2.7455703415634337E-4,"d":"0.000"},{"v":4.07633203725413e-05,"d":"0.000"},{"v":0.8194190866600641,"d":"0.819"},{"v":0.09900064009551607,"d":"0.099"},{"v":1,"d":"1.000"},{"v":0.04756683184118918,"d":"0.048"},null,{"$f":"MMULT(U30:AD30, OFFSET(AB.rngTPMroot, MIN(4, INT(($F30-55)/5))*10, $G31*13))","v":{"v":0.29285170313082987,"d":"0.2928517"}},0,{"v":0.04363286778116632,"d":"0.0436329"},{"v":0.006407360812776278,"d":"0.0064074"},{"v":6.7304567136360213E-4,"d":"0.0006730"},{"v":9.8834816027500925E-5,"d":"0.0000988"},{"v":2.5808088092012032E-4,"d":"0.0002581"},{"v":3.7898433154286658E-5,"d":"0.0000379"},{"v":0.5577108476869295,"d":"0.5577108"},{"v":0.09832936078683283,"d":"0.0983294"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04456399433345004,"d":"0.045"}]
[{"$nulls":3},22,{"v":5.5,"d":"5.50"},{"v":75.5,"d":"75.50"},0,{"$f":"MMULT(H31:Q31, OFFSET(AB.rngTPMroot, MIN(4, INT(($F31-55)/5))*10, $G32*13))","v":0},{"v":0.022594590432664794,"d":"0.023"},{"v":0.04570414903088398,"d":"0.046"},{"v":0.006804519381758516,"d":"0.007"},{"v":7.1816692053077054E-4,"d":"0.001"},{"v":1.0725689249581266E-4,"d":"0.000"},{"v":2.6963804001005652E-4,"d":"0.000"},{"v":4.0126570404036594E-5,"d":"0.000"},{"v":0.8171940056239906,"d":"0.817"},{"v":0.10656754710726134,"d":"0.107"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.046691953991424805,"d":"0.047"},null,{"$f":"MMULT(U31:AD31, OFFSET(AB.rngTPMroot, MIN(4, INT(($F31-55)/5))*10, $G32*13))","v":{"v":0.2752123791865081,"d":"0.2752124"}},0,{"v":0.043257246018973426,"d":"0.0432572"},{"v":0.006376953139557867,"d":"0.0063770"},{"v":6.6725163090809443E-4,"d":"0.0006673"},{"v":9.8365771614960048E-5,"d":"0.0000984"},{"v":2.5585914303743746E-4,"d":"0.0002559"},{"v":3.7718577016241889E-5,"d":"0.0000377"},{"v":0.5681990373227976,"d":"0.5681990"},{"v":0.10589518920958647,"d":"0.1058952"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.044180356792918964,"d":"0.044"}]
[{"$nulls":3},23,5.75,75.75,0,{"$f":"MMULT(H32:Q32, OFFSET(AB.rngTPMroot, MIN(4, INT(($F32-55)/5))*10, $G33*13))","v":0},{"v":0.01894498644530244,"d":"0.019"},{"v":0.04493991471174404,"d":"0.045"},{"v":0.006679671345808699,"d":"0.007"},{"v":7.0425094854252915E-4,"d":"0.001"},{"v":1.0496025201859618E-4,"d":"0.000"},{"v":2.6522984276163036E-4,"d":"0.000"},{"v":3.9407658337061011E-5,"d":"0.000"},{"v":0.8142516746152847,"d":"0.814"},{"v":0.11406990418020027,"d":"0.114"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.0459093955030482,"d":"0.046"},null,{"$f":"MMULT(U32:AD32, OFFSET(AB.rngTPMroot, MIN(4, INT(($F32-55)/5))*10, $G33*13))","v":{"v":0.2586355238769469,"d":"0.2586355"}},0,{"v":0.04289355921451902,"d":"0.0428936"},{"v":6.3220559371159925E-3,"d":"0.0063221"},{"v":6.6164168955155228E-4,"d":"0.0006616"},{"v":9.7518971339104172E-5,"d":"0.0000975"},{"v":0.000253707998369538,"d":"0.0002537"},{"v":3.7393869540278911E-5,"d":"0.0000374"},{"v":0.5777010398461877,"d":"0.5777010"},{"v":0.11339755859643016,"d":"0.1133976"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04380890890244011,"d":"0.044"}]
[{"$nulls":3},24,{"v":6,"d":"6.00"},{"v":76,"d":"76.00"},0,{"$f":"MMULT(H33:Q33, OFFSET(AB.rngTPMroot, MIN(4, INT(($F33-55)/5))*10, $G34*13))","v":0},{"v":0.015884886804312975,"d":"0.016"},{"v":0.04424436796929646,"d":"0.044"},{"v":6.567978333439228E-3,"d":"0.007"},{"v":6.9173814262336463E-4,"d":"0.001"},{"v":1.0292642967839421E-4,"d":"0.000"},{"v":2.6120981093875374E-4,"d":"0.000"},{"v":3.8763399348077591E-5,"d":"0.000"},{"v":0.8106997330101214,"d":"0.811"},{"v":0.1215083961002413,"d":"0.122"},{"v":1,"d":"1.000"},{"v":0.045197315922858576,"d":"0.045"},null,{"$f":"MMULT(U33:AD33, OFFSET(AB.rngTPMroot, MIN(4, INT(($F33-55)/5))*10, $G34*13))","v":{"v":0.24305714157490946,"d":"0.2430571"}},0,{"v":0.04253375187615785,"d":"0.0425338"},{"v":6.2689030313497944E-3,"d":"0.0062689"},{"v":6.5609158973176985E-4,"d":"0.0006561"},{"v":9.66990771867015e-05,"d":"0.0000967"},{"v":2.5157980007389774E-4,"d":"0.0002516"},{"v":3.7079479278048064E-5,"d":"0.0000371"},{"v":0.5862617812458083,"d":"0.5862618"},{"v":0.1208369723255045,"d":"0.1208370"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.043441423265963515,"d":"0.043"}]
[{"$nulls":3},25,6.25,76.25,0,{"$f":"MMULT(H34:Q34, OFFSET(AB.rngTPMroot, MIN(4, INT(($F34-55)/5))*10, $G35*13))","v":0},{"v":0.013319071487032054,"d":"0.013"},{"v":0.04360599622044411,"d":"0.044"},{"v":6.4663240253794016E-3,"d":"0.006"},{"v":6.8039541118806329E-4,"d":"0.001"},{"v":1.0109768036512223E-4,"d":"0.000"},{"v":2.5751277478468525E-4,"d":"0.000"},{"v":3.817587082067053E-5,"d":"0.000"},{"v":0.8066477166886156,"d":"0.807"},{"v":0.12888370984137038,"d":"0.129"},{"v":1,"d":"1.000"},{"v":0.044543904406416854,"d":"0.045"},null,{"$f":"MMULT(U34:AD34, OFFSET(AB.rngTPMroot, MIN(4, INT(($F34-55)/5))*10, $G35*13))","v":{"v":0.2284170912990012,"d":"0.2284171"}},0,{"v":0.04217685417510482,"d":"0.0421769"},{"v":0.006216317110398969,"d":"0.0062163"},{"v":6.5058637164667663E-4,"d":"0.0006506"},{"v":9.5887928887943613E-5,"d":"0.0000959"},{"v":2.4946881178066697E-4,"d":"0.0002495"},{"v":3.6768442633125937E-5,"d":"0.0000368"},{"v":0.593943063353702,"d":"0.5939431"},{"v":0.12821396250684497,"d":"0.1282140"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04307690935853216,"d":"0.043"}]
[{"$nulls":3},26,{"v":6.5,"d":"6.50"},{"v":76.5,"d":"76.50"},0,{"$f":"MMULT(H35:Q35, OFFSET(AB.rngTPMroot, MIN(4, INT(($F35-55)/5))*10, $G36*13))","v":0},{"v":0.011167700938763016,"d":"0.011"},{"v":0.043016127139099275,"d":"0.043"},{"v":0.006373025855099469,"d":"0.006"},{"v":6.7004244009365686E-4,"d":"0.001"},{"v":9.9439937692779985E-5,"d":"0.000"},{"v":2.5408989168045076E-4,"d":"0.000"},{"v":3.7635548180683011E-5,"d":"0.000"},{"v":0.8021854395588764,"d":"0.802"},{"v":0.1361964986905143,"d":"0.136"},{"v":1,"d":"1.000"},{"v":0.043940259470873384,"d":"0.044"},null,{"$f":"MMULT(U35:AD35, OFFSET(AB.rngTPMroot, MIN(4, INT(($F35-55)/5))*10, $G36*13))","v":{"v":0.21465885453695369,"d":"0.2146589"}},0,{"v":0.04182295057760526,"d":"0.0418230"},{"v":0.006164156433575122,"d":"0.0061642"},{"v":6.45127338204921E-4,"d":"0.0006451"},{"v":9.5083340064496173E-5,"d":"0.0000951"},{"v":2.4737553309310583E-4,"d":"0.0002474"},{"v":3.6459921233808277E-5,"d":"0.0000365"},{"v":0.6008009393668116,"d":"0.6008009"},{"v":0.13552905295245837,"d":"0.1355291"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04271545344890328,"d":"0.043"}]
[{"$nulls":3},27,6.75,76.75,0,{"$f":"MMULT(H36:Q36, OFFSET(AB.rngTPMroot, MIN(4, INT(($F36-55)/5))*10, $G37*13))","v":0},{"v":0.009363831733997224,"d":"0.009"},{"v":0.04246738600578592,"d":"0.042"},{"v":0.00628681636025087,"d":"0.006"},{"v":6.6052644872586792E-4,"d":"0.001"},{"v":9.7926848710058474E-5,"d":"0.000"},{"v":2.5089959795359816E-4,"d":"0.000"},{"v":3.7135293068702745E-5,"d":"0.000"},{"v":0.7973880872040258,"d":"0.797"},{"v":0.14344739050748204,"d":"0.143"},{"v":1,"d":"1.000"},{"v":0.04337881205246539,"d":"0.043"},null,{"$f":"MMULT(U36:AD36, OFFSET(AB.rngTPMroot, MIN(4, INT(($F36-55)/5))*10, $G37*13))","v":{"v":0.20172931705359884,"d":"0.2017293"}},0,{"v":0.0414720174190157,"d":"0.0414720"},{"v":6.112433345638422E-3,"d":"0.0061124"},{"v":6.3971412437466681E-4,"d":"0.0006397"},{"v":9.4285501136742234E-5,"d":"0.0000943"},{"v":2.4529982403893343E-4,"d":"0.0002453"},{"v":3.6153988097220484E-5,"d":"0.0000362"},{"v":0.6068880157160561,"d":"0.6068880"},{"v":0.14278276302804377,"d":"0.1427828"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.0423570313674293,"d":"0.042"}]
[{"$nulls":3},28,{"v":7,"d":"7.00"},{"v":77,"d":"77.00"},0,{"$f":"MMULT(H37:Q37, OFFSET(AB.rngTPMroot, MIN(4, INT(($F37-55)/5))*10, $G38*13))","v":0},{"v":0.007851333521859643,"d":"0.008"},{"v":0.041953583148827835,"d":"0.042"},{"v":6.206617723974261E-3,"d":"0.006"},{"v":6.5171923945816417E-4,"d":"0.001"},{"v":9.6536084496870084E-5,"d":"0.000"},{"v":2.4790700710425697E-4,"d":"0.000"},{"v":3.6669030944938653E-5,"d":"0.000"},{"v":0.7923186430026243,"d":"0.792"},{"v":0.15063699124070976,"d":"0.151"},{"v":1,"d":"1.000"},{"v":0.04285320939539026,"d":"0.043"},null,{"$f":"MMULT(U37:AD37, OFFSET(AB.rngTPMroot, MIN(4, INT(($F37-55)/5))*10, $G38*13))","v":{"v":0.1895785638411938,"d":"0.1895786"}},0,{"v":0.04112402887382416,"d":"0.0411240"},{"v":6.0611443879960685E-3,"d":"0.0060611"},{"v":6.3434633179225083E-4,"d":"0.0006343"},{"v":9.3494358755199359E-5,"d":"0.0000935"},{"v":2.4324153186470443E-4,"d":"0.0002432"},{"v":3.5850622766383192E-5,"d":"0.0000359"},{"v":0.61225372227877,"d":"0.6122537"},{"v":0.14997560777303792,"d":"0.1499756"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.042001616737481116,"d":"0.042"}]
[{"$nulls":3},29,7.25,77.25,0,{"$f":"MMULT(H38:Q38, OFFSET(AB.rngTPMroot, MIN(4, INT(($F38-55)/5))*10, $G39*13))","v":0},{"v":0.0065831424381184,"d":"0.007"},{"v":0.041469525746669386,"d":"0.041"},{"v":0.006131525324404619,"d":"0.006"},{"v":6.4351327650653649E-4,"d":"0.001"},{"v":9.5248908942145962E-5,"d":"0.000"},{"v":2.4508285030401007E-4,"d":"0.000"},{"v":3.6231663139828307E-5,"d":"0.000"},{"v":0.7870298420229782,"d":"0.787"},{"v":0.15776588776893696,"d":"0.158"},{"v":1,"d":"1.000"},{"v":0.04235812187347993,"d":"0.042"},null,{"$f":"MMULT(U38:AD38, OFFSET(AB.rngTPMroot, MIN(4, INT(($F38-55)/5))*10, $G39*13))","v":{"v":0.178159686420494,"d":"0.1781597"}},0,{"v":0.04077896026964717,"d":"0.0407790"},{"v":6.0102857862438545E-3,"d":"0.0060103"},{"v":6.2902357988124647E-4,"d":"0.0006290"},{"v":9.27098546989313e-05,"d":"0.0000927"},{"v":2.4120051063752961E-4,"d":"0.0002412"},{"v":3.5549802916347058E-5,"d":"0.0000355"},{"v":0.616944485871517,"d":"0.6169445"},{"v":0.15710809790396446,"d":"0.1571081"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.041649184360165944,"d":"0.042"}]
[{"$nulls":3},30,{"v":7.5,"d":"7.50"},{"v":77.5,"d":"77.50"},0,{"$f":"MMULT(H39:Q39, OFFSET(AB.rngTPMroot, MIN(4, INT(($F39-55)/5))*10, $G40*13))","v":0},{"v":0.005519796635806477,"d":"0.006"},{"v":0.041010855942776606,"d":"0.041"},{"v":0.006060780229539392,"d":"0.006"},{"v":6.3581833511970305E-4,"d":"0.001"},{"v":9.4049605667607017E-5,"d":"0.000"},{"v":2.4240256386237548E-4,"d":"0.000"},{"v":3.5818912007717029E-5,"d":"0.000"},{"v":0.7815658274540619,"d":"0.782"},{"v":0.16483465032115835,"d":"0.165"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04188907684175869,"d":"0.042"},null,{"$f":"MMULT(U39:AD39, OFFSET(AB.rngTPMroot, MIN(4, INT(($F39-55)/5))*10, $G40*13))","v":{"v":0.16742860174865268,"d":"0.1674286"}},0,{"v":0.04043678711046024,"d":"0.0404368"},{"v":0.005959853934507556,"d":"0.0059599"},{"v":6.2374549078559965E-4,"d":"0.0006237"},{"v":9.1931933346610324E-5,"d":"0.0000919"},{"v":2.3917661546765258E-4,"d":"0.0002392"},{"v":3.5251507218988495E-5,"d":"0.0000353"},{"v":0.6210039118077728,"d":"0.6210039"},{"v":0.16418073985178835,"d":"0.1641807"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04129970921671349,"d":"0.041"}]
[{"$nulls":3},31,7.75,77.75,0,{"$f":"MMULT(H40:Q40, OFFSET(AB.rngTPMroot, MIN(4, INT(($F40-55)/5))*10, $G41*13))","v":0},{"v":0.004628208365087258,"d":"0.005"},{"v":0.04057391603169561,"d":"0.041"},{"v":0.005993745537695988,"d":"0.006"},{"v":6.2855870624166561E-4,"d":"0.001"},{"v":9.2924988306181556E-5,"d":"0.000"},{"v":2.398455295476537E-4,"d":"0.000"},{"v":3.542718755988521E-5,"d":"0.000"},{"v":0.7759635391434205,"d":"0.776"},{"v":0.17184383451044538,"d":"0.172"},{"v":1,"d":"1.000"},{"v":0.04144232026748493,"d":"0.041"},null,{"$f":"MMULT(U40:AD40, OFFSET(AB.rngTPMroot, MIN(4, INT(($F40-55)/5))*10, $G41*13))","v":{"v":0.1573438820348324,"d":"0.1573439"}},0,{"v":0.04009748510027605,"d":"0.0400975"},{"v":0.005909845252687853,"d":"0.0059098"},{"v":6.1851168973486956E-4,"d":"0.0006185"},{"v":9.1160539474491773E-5,"d":"0.0000912"},{"v":2.3716970264850252E-4,"d":"0.0002372"},{"v":3.4955714498638036E-5,"d":"0.0000350"},{"v":0.6244729541677783,"d":"0.6244730"},{"v":0.1711940357980694,"d":"0.1711940"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04095316649265942,"d":"0.041"}]
[{"$nulls":3},32,{"$f":"D42*AB.cycleLength","v":{"v":8,"d":"8.00"}},{"v":78,"d":"78.00"},{"$f":"IF(AND(E41<AB.maxDurHPE, E42>=AB.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H41:Q41, OFFSET(AB.rngTPMroot, MIN(4, INT(($F41-55)/5))*10, $G42*13))","v":0},{"v":3.8806343936136746E-3,"d":"0.004"},{"v":0.04015563540386625,"d":"0.040"},{"v":5.929886674424829E-3,"d":"0.006"},{"v":6.2167085242829348E-4,"d":"0.001"},{"v":9.1863991962828486E-5,"d":"0.000"},{"v":2.3739443751398244E-4,"d":"0.000"},{"v":3.5053476437274552E-5,"d":"0.000"},{"v":0.7702538777251963,"d":"0.770"},{"v":0.17879398304455674,"d":"0.179"},{"$f":"SUM(H42:Q42)","v":{"v":1,"d":"1.000"}},{"v":0.041014700693808526,"d":"0.041"},null,{"$f":"MMULT(U41:AD41, OFFSET(AB.rngTPMroot, MIN(4, INT(($F41-55)/5))*10, $G42*13))","v":{"v":0.1478665948065261,"d":"0.1478666"}},0,{"v":0.03976103014749101,"d":"0.0397610"},{"v":5.8602561899209005E-3,"d":"0.0058603"},{"v":6.1332180511127475E-4,"d":"0.0006133"},{"v":9.0395618309793981E-5,"d":"0.0000904"},{"v":2.3517962968240281E-4,"d":"0.0002352"},{"v":3.4662403752549007E-5,"d":"0.0000347"},{"v":0.6273900756886059,"d":"0.6273901"},{"v":0.17814848371060044,"d":"0.1781485"},{"$f":"SUM(U42:AD42)","v":{"v":1.0000000000000004,"d":"1.000"}},{"v":0.04060953158228469,"d":"0.041"}]
[{"$nulls":3},{"$f":"D42+1","v":33},8.25,{"$f":"F42+AB.cycleLength","v":78.25},0,{"$f":"MMULT(H42:Q42, OFFSET(AB.rngTPMroot, MIN(4, INT(($F42-55)/5))*10, $G43*13))","v":0},{"v":3.2538127303206347E-3,"d":"0.003"},{"v":0.0397534357453556,"d":"0.040"},{"v":5.868754869469207E-3,"d":"0.006"},{"v":6.1510144229484794E-4,"d":"0.001"},{"v":9.0857330626234928E-5,"d":"0.000"},{"v":2.3503475209420439E-4,"d":"0.000"},{"v":3.4695248802138179E-5,"d":"0.000"},{"v":0.7644626807153234,"d":"0.764"},{"v":0.1856856271657138,"d":"0.186"},{"v":1,"d":"1.000"},{"v":0.04060357193974465,"d":"0.041"},null,{"$f":"MMULT(U42:AD42, OFFSET(AB.rngTPMroot, MIN(4, INT(($F42-55)/5))*10, $G43*13))","v":{"v":0.13896015260915615,"d":"0.1389602"}},0,{"v":0.039427398362667176,"d":"0.0394274"},{"v":0.005811083225213583,"d":"0.0058111"},{"v":6.0817546841547966E-4,"d":"0.0006082"},{"v":8.9637115540497169E-5,"d":"0.0000896"},{"v":2.33206255267452E-4,"d":"0.0002332"},{"v":3.43715541546549e-05,"d":"0.0000344"},{"v":0.6297913980308212,"d":"0.6297914"},{"v":0.18504457737876417,"d":"0.1850446"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04026878008635011,"d":"0.040"}]
[{"$nulls":3},34,{"v":8.5,"d":"8.50"},{"v":78.5,"d":"78.50"},0,{"$f":"MMULT(H43:Q43, OFFSET(AB.rngTPMroot, MIN(4, INT(($F43-55)/5))*10, $G44*13))","v":0},{"v":2.728238790394695E-3,"d":"0.003"},{"v":0.039365151550441534,"d":"0.039"},{"v":0.005809973301685673,"d":"0.006"},{"v":6.0880570245330984E-4,"d":"0.001"},{"v":8.989720990289339E-5,"d":"0.000"},{"v":2.3275426388192906E-4,"d":"0.000"},{"v":3.4350380263551822E-5,"d":"0.000"},{"v":0.7586115409377502,"d":"0.759"},{"v":0.19251928786322633,"d":"0.193"},{"v":1,"d":"1.000"},{"v":0.04020671151677677,"d":"0.040"},null,{"$f":"MMULT(U43:AD43, OFFSET(AB.rngTPMroot, MIN(4, INT(($F43-55)/5))*10, $G44*13))","v":{"v":0.130590171758711,"d":"0.1305902"}},0,{"v":0.039096566056816426,"d":"0.0390966"},{"v":0.005762322867119335,"d":"0.0057623"},{"v":6.0307231424012661E-4,"d":"0.0006031"},{"v":8.8884977310343111E-5,"d":"0.0000889"},{"v":2.3124943928737446E-4,"d":"0.0002312"},{"v":3.4083145053652018E-5,"d":"0.0000341"},{"v":0.631710842992868,"d":"0.6317108"},{"v":0.19188280644859415,"d":"0.1918828"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03993088781034393,"d":"0.040"}]
[{"$nulls":3},35,8.75,78.75,0,{"$f":"MMULT(H44:Q44, OFFSET(AB.rngTPMroot, MIN(4, INT(($F44-55)/5))*10, $G45*13))","v":0},{"v":2.2875584781060334E-3,"d":"0.002"},{"v":0.038988963473209924,"d":"0.039"},{"v":0.00575322548194079,"d":"0.006"},{"v":6.0274603565031715E-4,"d":"0.001"},{"v":8.8977086152382874E-5,"d":"0.000"},{"v":2.3054271416239505E-4,"d":"0.000"},{"v":3.4017086414109473E-5,"d":"0.000"},{"v":0.7527184927487515,"d":"0.753"},{"v":0.19929547689561278,"d":"0.199"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.03982225222302264,"d":"0.040"},null,{"$f":"MMULT(U44:AD44, OFFSET(AB.rngTPMroot, MIN(4, INT(($F44-55)/5))*10, $G45*13))","v":{"v":0.12272433960212818,"d":"0.1227243"}},0,{"v":0.038768509739723234,"d":"0.0387685"},{"v":0.005713971653487378,"d":"0.0057140"},{"v":0.000598011980243965,"d":"0.0005980"},{"v":8.8139150214966812E-5,"d":"0.0000881"},{"v":2.2930904280160034E-4,"d":"0.0002293"},{"v":3.3797155971516127E-5,"d":"0.0000338"},{"v":0.6331802652178884,"d":"0.6331803"},{"v":0.1986636564575412,"d":"0.1986637"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.0395958307627688,"d":"0.040"}]
[{"$nulls":3},36,{"v":9,"d":"9.00"},{"v":79,"d":"79.00"},0,{"$f":"MMULT(H45:Q45, OFFSET(AB.rngTPMroot, MIN(4, INT(($F45-55)/5))*10, $G46*13))","v":0},{"v":1.9180593022789414E-3,"d":"0.002"},{"v":0.038623342444310683,"d":"0.039"},{"v":0.005698245512432533,"d":"0.006"},{"v":5.9689086210711257E-4,"d":"0.001"},{"v":8.8091464527927145E-5,"d":"0.000"},{"v":2.2839148000580023E-4,"d":"0.000"},{"v":3.3693867940412037E-5,"d":"0.000"},{"v":0.7467985874134552,"d":"0.747"},{"v":0.20601469765294167,"d":"0.206"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.039448624786423594,"d":"0.039"},null,{"$f":"MMULT(U45:AD45, OFFSET(AB.rngTPMroot, MIN(4, INT(($F45-55)/5))*10, $G46*13))","v":{"v":0.11533228977297695,"d":"0.1153323"}},0,{"v":0.03844320611827672,"d":"0.0384432"},{"v":0.005666026151217591,"d":"0.0056660"},{"v":5.9299410712612276E-4,"d":"0.0005930"},{"v":8.7399581298115486E-5,"d":"0.0000874"},{"v":2.2738492803539974E-4,"d":"0.0002274"},{"v":3.3513566602052646E-5,"d":"0.0000335"},{"v":0.6342295769055192,"d":"0.6342296"},{"v":0.20538760886894822,"d":"0.2053876"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.039263585153438245,"d":"0.039"}]
[{"$nulls":3},37,9.25,79.25,0,{"$f":"MMULT(H46:Q46, OFFSET(AB.rngTPMroot, MIN(4, INT(($F46-55)/5))*10, $G47*13))","v":0},{"v":1.6082436896235062E-3,"d":"0.002"},{"v":0.03826700281403137,"d":"0.038"},{"v":0.005644809919342001,"d":"0.006"},{"v":5.9121364800877527E-4,"d":"0.001"},{"v":8.7235729637975419E-5,"d":"0.000"},{"v":2.2629331022460045E-4,"d":"0.000"},{"v":3.3379464599388855E-5,"d":"0.000"},{"v":0.7408643755393747,"d":"0.741"},{"v":0.21267744588515802,"d":"0.213"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03908450977226474,"d":"0.039"},null,{"$f":"MMULT(U46:AD46, OFFSET(AB.rngTPMroot, MIN(4, INT(($F46-55)/5))*10, $G47*13))","v":{"v":0.10838548496085988,"d":"0.1083855"}},0,{"v":0.03812063209481673,"d":"0.0381206"},{"v":0.005618482956016741,"d":"0.0056185"},{"v":0.000588018338600594,"d":"0.0005880"},{"v":8.6666218047888352E-5,"d":"0.0000867"},{"v":2.2547695837009995E-4,"d":"0.0002255"},{"v":3.3232356809454768E-5,"d":"0.0000332"},{"v":0.6348868650102432,"d":"0.6348869"},{"v":0.21205514110623586,"d":"0.2120551"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03893412739178743,"d":"0.039"}]
[{"$nulls":3},38,{"v":9.5,"d":"9.50"},{"v":79.5,"d":"79.50"},0,{"$f":"MMULT(H47:Q47, OFFSET(AB.rngTPMroot, MIN(4, INT(($F47-55)/5))*10, $G48*13))","v":0},{"v":1.3484712188725038E-3,"d":"0.001"},{"v":0.03791886306370919,"d":"0.038"},{"v":0.005592730804683409,"d":"0.006"},{"v":5.8569209091337477E-4,"d":"0.001"},{"v":8.64060035596918e-05,"d":"0.000"},{"v":2.2424210397895835E-4,"d":"0.000"},{"v":3.3072816628399361E-5,"d":"0.000"},{"v":0.7349263115796577,"d":"0.735"},{"v":0.21928421031799716,"d":"0.219"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03872879725860152,"d":"0.039"},null,{"$f":"MMULT(U47:AD47, OFFSET(AB.rngTPMroot, MIN(4, INT(($F47-55)/5))*10, $G48*13))","v":{"v":0.10185710674196007,"d":"0.1018571"}},0,{"v":0.037800764765493836,"d":"0.0378008"},{"v":0.005571338692156759,"d":"0.0055713"},{"v":5.8308432137094178E-4,"d":"0.0005831"},{"v":8.593900839300796E-5,"d":"0.0000859"},{"v":2.2358499833338534E-4,"d":"0.0002236"},{"v":3.295350662687368E-5,"d":"0.0000330"},{"v":0.6351785013788644,"d":"0.6351785"},{"v":0.21866672658680103,"d":"0.2186667"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.038607434085198164,"d":"0.039"}]
[{"$nulls":3},39,9.75,79.75,0,{"$f":"MMULT(H48:Q48, OFFSET(AB.rngTPMroot, MIN(4, INT(($F48-55)/5))*10, $G49*13))","v":0},{"v":1.1306586432514977E-3,"d":"0.001"},{"v":0.03757801286300344,"d":"0.038"},{"v":0.005541850104268383,"d":"0.006"},{"v":5.8030743673450171E-4,"d":"0.001"},{"v":8.559902678632555E-5,"d":"0.000"},{"v":2.2223272514158761E-4,"d":"0.000"},{"v":3.2773032388371159E-5,"d":"0.000"},{"v":0.7289930929938265,"d":"0.729"},{"v":0.22583547317459973,"d":"0.226"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.038380553024879534,"d":"0.038"},null,{"$f":"MMULT(U48:AD48, OFFSET(AB.rngTPMroot, MIN(4, INT(($F48-55)/5))*10, $G49*13))","v":{"v":0.09572195204542025,"d":"0.0957220"}},0,{"v":0.037483581418643046,"d":"0.0374836"},{"v":0.005524590012235059,"d":"0.0055246"},{"v":5.7819170510521253E-4,"d":"0.0005782"},{"v":8.5217900699123013E-5,"d":"0.0000852"},{"v":2.2170891358967802E-4,"d":"0.0002217"},{"v":3.2676996255000917E-5,"d":"0.0000327"},{"v":0.6351292462524218,"d":"0.6351292"},{"v":0.2252228347556312,"d":"0.2252228"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03828348203733793,"d":"0.038"}]
[{"$nulls":3},40,{"v":10,"d":"10.00"},{"v":80,"d":"80.00"},1,{"$f":"MMULT(H49:Q49, OFFSET(AB.rngTPMroot, MIN(4, INT(($F49-55)/5))*10, $G50*13))","v":{"v":9.4802836698896391E-4,"d":"0.001"}},0,{"v":0.03724368544801179,"d":"0.037"},{"v":0.005492034773119152,"d":"0.005"},{"v":5.7504390704474174E-4,"d":"0.001"},{"v":8.4812058404058933E-5,"d":"0.000"},{"v":2.2026084664594886E-4,"d":"0.000"},{"v":3.2479361233181509E-5,"d":"0.000"},{"v":0.7230719446205366,"d":"0.723"},{"v":0.2323317106180159,"d":"0.232"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.03803899020170248,"d":"0.038"},null,{"$f":"MMULT(U49:AD49, OFFSET(AB.rngTPMroot, MIN(4, INT(($F49-55)/5))*10, $G50*13))","v":{"v":0.08995633585585797,"d":"0.0899563"}},0,{"v":0.03716905953317124,"d":"0.0371691"},{"v":0.005478233596936849,"d":"0.0054782"},{"v":0.000573340142411062,"d":"0.0005733"},{"v":8.4502843765142132E-5,"d":"0.0000845"},{"v":2.1984857093059989E-4,"d":"0.0002198"},{"v":3.2402806060662491E-5,"d":"0.0000324"},{"v":0.6347623455322302,"d":"0.6347623"},{"v":0.23172393111863668,"d":"0.2317239"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.037962248246512904,"d":"0.038"}]
[{"$nulls":3},41,10.25,80.25,0,{"$f":"MMULT(H50:Q50, OFFSET(AB.rngTPMroot, MIN(4, INT(($F50-55)/5))*10, $G51*13))","v":{"v":8.9092581544172574E-4,"d":"0.001"}},0,{"v":0.03682164241073234,"d":"0.037"},{"v":0.005443172748524208,"d":"0.005"},{"v":5.6798116413835651E-4,"d":"0.001"},{"v":8.4042792392285135E-5,"d":"0.000"},{"v":2.1779365862331242E-4,"d":"0.000"},{"v":3.2191170761112238E-5,"d":"0.000"},{"v":0.7171688571120528,"d":"0.717"},{"v":0.2387733931273342,"d":"0.239"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.037607417233494006,"d":"0.038"},null,{"$f":"MMULT(U50:AD50, OFFSET(AB.rngTPMroot, MIN(4, INT(($F50-55)/5))*10, $G51*13))","v":{"v":0.08453799977639591,"d":"0.0845380"}},0,{"v":0.03685717677695809,"d":"0.0368572"},{"v":0.00543226615479946,"d":"0.0054323"},{"v":5.6852928881108791E-4,"d":"0.0005685"},{"v":8.379378681959845E-5,"d":"0.0000838"},{"v":2.1800383826551408E-4,"d":"0.0002180"},{"v":3.2130916575424885E-5,"d":"0.0000321"},{"v":0.6340996221856725,"d":"0.6340996"},{"v":0.23817047727570292,"d":"0.2381705"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03764370990403469,"d":"0.038"}]
[{"$nulls":3},42,{"v":10.5,"d":"10.50"},{"v":80.5,"d":"80.50"},0,{"$f":"MMULT(H51:Q51, OFFSET(AB.rngTPMroot, MIN(4, INT(($F51-55)/5))*10, $G52*13))","v":{"v":8.3726271940736568E-4,"d":"0.001"}},0,{"v":0.03651852371887514,"d":"0.037"},{"v":0.005381491066607132,"d":"0.005"},{"v":0.000563305497975704,"d":"0.001"},{"v":8.3010570976616377E-5,"d":"0.000"},{"v":2.1600076388601926E-4,"d":"0.000"},{"v":3.1830590693679169E-5,"d":"0.000"},{"v":0.7112077694125296,"d":"0.711"},{"v":0.24516080565904913,"d":"0.245"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03729782998073686,"d":"0.037"},null,{"$f":"MMULT(U51:AD51, OFFSET(AB.rngTPMroot, MIN(4, INT(($F51-55)/5))*10, $G52*13))","v":{"v":0.07944602609921136,"d":"0.0794460"}},0,{"v":0.036547911005270356,"d":"0.0365479"},{"v":5.386684421978637E-3,"d":"0.0053867"},{"v":5.6375880271837227E-4,"d":"0.0005638"},{"v":8.3090679517044527E-5,"d":"0.0000831"},{"v":2.1617458461214634E-4,"d":"0.0002162"},{"v":3.1861308494212731E-5,"d":"0.0000319"},{"v":0.6331615621447325,"d":"0.6331616"},{"v":0.24456293095346587,"d":"0.2445629"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.037327844392600874,"d":"0.037"}]
[{"$nulls":3},43,10.75,80.75,0,{"$f":"MMULT(H52:Q52, OFFSET(AB.rngTPMroot, MIN(4, INT(($F52-55)/5))*10, $G53*13))","v":{"v":7.8683191031102089E-4,"d":"0.001"}},0,{"v":0.03621263021973613,"d":"0.036"},{"v":0.005337190203702773,"d":"0.005"},{"v":5.5858702985835866E-4,"d":"0.001"},{"v":8.2327221347502122E-5,"d":"0.000"},{"v":2.1419145664264776E-4,"d":"0.000"},{"v":3.1568558736916218E-5,"d":"0.000"},{"v":0.7052820718979356,"d":"0.705"},{"v":0.25149460150172953,"d":"0.251"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.036985408706237136,"d":"0.037"},null,{"$f":"MMULT(U52:AD52, OFFSET(AB.rngTPMroot, MIN(4, INT(($F52-55)/5))*10, $G53*13))","v":{"v":0.07466075705187045,"d":"0.0746608"}},0,{"v":0.036241240259189615,"d":"0.0362412"},{"v":0.005341485162016789,"d":"0.0053415"},{"v":5.5902834541222707E-4,"d":"0.0005590"},{"v":8.2393471934477807E-5,"d":"0.0000824"},{"v":2.1436068008728472E-4,"d":"0.0002144"},{"v":3.1593962673938084E-5,"d":"0.0000316"},{"v":0.6319673950290038,"d":"0.6319674"},{"v":0.250901746037812,"d":"0.2509017"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03701462928468913,"d":"0.037"}]
[{"$nulls":3},44,{"v":11,"d":"11.00"},{"v":81,"d":"81.00"},0,{"$f":"MMULT(H53:Q53, OFFSET(AB.rngTPMroot, MIN(4, INT(($F53-55)/5))*10, $G54*13))","v":{"v":0.000739438697953621,"d":"0.001"}},0,{"v":0.03590870095211167,"d":"0.036"},{"v":0.005292483802109183,"d":"0.005"},{"v":5.5389886040313788E-4,"d":"0.001"},{"v":8.1637616203377337E-5,"d":"0.000"},{"v":2.1239376748961476E-4,"d":"0.000"},{"v":3.1304128088811466E-5,"d":"0.000"},{"v":0.6994048887024147,"d":"0.699"},{"v":0.2577752534732264,"d":"0.258"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.036674993580004416,"d":"0.037"},null,{"$f":"MMULT(U53:AD53, OFFSET(AB.rngTPMroot, MIN(4, INT(($F53-55)/5))*10, $G54*13))","v":{"v":0.07016371890769445,"d":"0.0701637"}},0,{"v":0.03593714276405305,"d":"0.0359371"},{"v":0.0052966651656132,"d":"0.0052967"},{"v":5.543375810141436E-4,"d":"0.0005543"},{"v":8.1702114567795909E-5,"d":"0.0000817"},{"v":2.1256199589755737E-4,"d":"0.0002126"},{"v":3.13288601321412E-5,"d":"0.0000313"},{"v":0.6305351700049225,"d":"0.6305352"},{"v":0.25718737260610575,"d":"0.2571874"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.03670404234096475,"d":"0.037"}]
[{"$nulls":3},45,11.25,81.25,0,{"$f":"MMULT(H54:Q54, OFFSET(AB.rngTPMroot, MIN(4, INT(($F54-55)/5))*10, $G55*13))","v":{"v":6.9490011890241963E-4,"d":"0.001"}},0,{"v":0.03560739347156553,"d":"0.036"},{"v":0.005248064473379709,"d":"0.005"},{"v":0.00054925113253551,"d":"0.001"},{"v":8.0952439215328109E-5,"d":"0.000"},{"v":2.106115857545711E-4,"d":"0.000"},{"v":3.1041395427142795E-5,"d":"0.000"},{"v":0.6935745804020034,"d":"0.694"},{"v":0.26400320498121693,"d":"0.264"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03636725618985561,"d":"0.036"},null,{"$f":"MMULT(U54:AD54, OFFSET(AB.rngTPMroot, MIN(4, INT(($F54-55)/5))*10, $G55*13))","v":{"v":0.06593755066718314,"d":"0.0659376"}},0,{"v":0.035635596927907374,"d":"0.0356356"},{"v":0.005252221250396153,"d":"0.0052522"},{"v":5.4968617646394412E-4,"d":"0.0005497"},{"v":8.1016558328281515E-5,"d":"0.0000810"},{"v":2.1077840433028793E-4,"d":"0.0002108"},{"v":3.1065982045642704E-5,"d":"0.0000311"},{"v":0.6288818270741992,"d":"0.6288818"},{"v":0.2634202569591466,"d":"0.2634203"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.0363960615087016,"d":"0.036"}]
[{"$nulls":3},46,{"v":11.5,"d":"11.50"},{"v":81.5,"d":"81.50"},0,{"$f":"MMULT(H55:Q55, OFFSET(AB.rngTPMroot, MIN(4, INT(($F55-55)/5))*10, $G56*13))","v":{"v":6.5304423015318642E-4,"d":"0.001"}},0,{"v":0.035308615096542574,"d":"0.035"},{"v":0.005204028319403363,"d":"0.005"},{"v":5.4464241662403716E-4,"d":"0.001"},{"v":8.0273172774123129E-5,"d":"0.000"},{"v":2.088443632421171E-4,"d":"0.000"},{"v":3.078092917799438E-5,"d":"0.000"},{"v":0.6877908732707747,"d":"0.688"},{"v":0.27017889820130836,"d":"0.270"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03606210187640873,"d":"0.036"},null,{"$f":"MMULT(U55:AD55, OFFSET(AB.rngTPMroot, MIN(4, INT(($F55-55)/5))*10, $G56*13))","v":{"v":0.06196593703516691,"d":"0.0619659"}},0,{"v":0.03533658133997574,"d":"0.0353366"},{"v":0.005208150260696966,"d":"0.0052082"},{"v":5.4507380149613387E-4,"d":"0.0005451"},{"v":8.0336754539117071E-5,"d":"0.0000803"},{"v":2.0900977874442733E-4,"d":"0.0002090"},{"v":3.08053097492071e-05,"d":"0.0000308"},{"v":0.6270232640667741,"d":"0.6270233"},{"v":0.2696008416528579,"d":"0.2696008"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.0360906649202163,"d":"0.036"}]
[{"$nulls":3},47,11.75,81.75,0,{"$f":"MMULT(H56:Q56, OFFSET(AB.rngTPMroot, MIN(4, INT(($F56-55)/5))*10, $G57*13))","v":{"v":6.1370944533721376E-4,"d":"0.001"}},0,{"v":0.03501234316156032,"d":"0.035"},{"v":5.1603617947506555E-3,"d":"0.005"},{"v":5.4007236304914029E-4,"d":"0.001"},{"v":7.959960793881605E-5,"d":"0.000"},{"v":2.0709196588983644E-4,"d":"0.000"},{"v":3.0522649222489018E-5,"d":"0.000"},{"v":0.6820535273627846,"d":"0.682"},{"v":0.2763027716494674,"d":"0.276"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.035759507490499304,"d":"0.036"},null,{"$f":"MMULT(U56:AD56, OFFSET(AB.rngTPMroot, MIN(4, INT(($F56-55)/5))*10, $G57*13))","v":{"v":0.05823354543494307,"d":"0.0582335"}},0,{"v":0.035040074769137515,"d":"0.0350401"},{"v":0.005164449067325935,"d":"0.0051644"},{"v":5.4050012861645057E-4,"d":"0.0005405"},{"v":7.9662654931928484E-5,"d":"0.0000797"},{"v":0.000207255993561562,"d":"0.0002073"},{"v":3.0546824734217452E-5,"d":"0.0000305"},{"v":0.6249743995970399,"d":"0.6249744"},{"v":0.2757295655297099,"d":"0.2757296"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03578783089131553,"d":"0.036"}]
[{"$nulls":3},48,{"v":12,"d":"12.00"},{"v":82,"d":"82.00"},0,{"$f":"MMULT(H57:Q57, OFFSET(AB.rngTPMroot, MIN(4, INT(($F57-55)/5))*10, $G58*13))","v":{"v":5.7674391091053863E-4,"d":"0.001"}},0,{"v":0.03471855724580196,"d":"0.035"},{"v":5.1170615868563795E-3,"d":"0.005"},{"v":5.3554065681565475E-4,"d":"0.001"},{"v":7.893169361242915E-5,"d":"0.000"},{"v":2.0535427291212271E-4,"d":"0.000"},{"v":3.0266535967375344E-5,"d":"0.000"},{"v":0.6763622839565012,"d":"0.676"},{"v":0.28237526014062275,"d":"0.282"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03545945217552973,"d":"0.035"},null,{"$f":"MMULT(U57:AD57, OFFSET(AB.rngTPMroot, MIN(4, INT(($F57-55)/5))*10, $G58*13))","v":{"v":0.05472596681623705,"d":"0.0547260"}},0,{"v":0.0347460561624208,"d":"0.0347461"},{"v":0.005121114567350151,"d":"0.0051211"},{"v":5.3596483307861151E-4,"d":"0.0005360"},{"v":7.8994211643357932E-5,"d":"0.0000790"},{"v":2.0551692425699726E-4,"d":"0.0002055"},{"v":3.0290508647361236E-5,"d":"0.0000303"},{"v":0.6227492322264873,"d":"0.6227492"},{"v":0.2818068637498789,"d":"0.2818069"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.035487537919756416,"d":"0.035"}]
[{"$nulls":3},49,12.25,82.25,0,{"$f":"MMULT(H58:Q58, OFFSET(AB.rngTPMroot, MIN(4, INT(($F58-55)/5))*10, $G59*13))","v":{"v":5.4200491991713076E-4,"d":"0.001"}},0,{"v":0.034427236468560884,"d":"0.034"},{"v":0.005074124711213705,"d":"0.005"},{"v":5.3104697583452492E-4,"d":"0.001"},{"v":7.8269383758350448E-5,"d":"0.000"},{"v":2.0363116080320098E-4,"d":"0.000"},{"v":3.0012571759810643E-5,"d":"0.000"},{"v":0.6707168789662188,"d":"0.671"},{"v":0.28839679484193403,"d":"0.288"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03516191460519861,"d":"0.035"},null,{"$f":"MMULT(U58:AD58, OFFSET(AB.rngTPMroot, MIN(4, INT(($F58-55)/5))*10, $G59*13))","v":{"v":0.05142966002847508,"d":"0.0514297"}},0,{"v":0.03445450464350755,"d":"0.0344545"},{"v":0.00507814368387318,"d":"0.0050781"},{"v":5.314675928612553E-4,"d":"0.0005315"},{"v":7.8331377211665379E-5,"d":"0.0000783"},{"v":2.0379244735091573E-4,"d":"0.0002038"},{"v":3.003634328932718E-5,"d":"0.0000300"},{"v":0.6203608960612863,"d":"0.6203609"},{"v":0.2878331678221453,"d":"0.2878332"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03518976468371972,"d":"0.035"}]
[{"$nulls":3},50,{"v":12.5,"d":"12.50"},{"v":82.5,"d":"82.50"},0,{"$f":"MMULT(H59:Q59, OFFSET(AB.rngTPMroot, MIN(4, INT(($F59-55)/5))*10, $G60*13))","v":{"v":5.0935836106285866E-4,"d":"0.001"}},0,{"v":0.03413836014149357,"d":"0.034"},{"v":0.005031548116102811,"d":"0.005"},{"v":5.2659100098393318E-4,"d":"0.001"},{"v":7.7612631303194238E-5,"d":"0.000"},{"v":2.0192250719509039E-4,"d":"0.000"},{"v":2.9760738549398985E-5,"d":"0.000"},{"v":0.6651170432005146,"d":"0.665"},{"v":0.2943678033027951,"d":"0.294"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.0348668736496726,"d":"0.035"},null,{"$f":"MMULT(U59:AD59, OFFSET(AB.rngTPMroot, MIN(4, INT(($F59-55)/5))*10, $G60*13))","v":{"v":0.04833189954461909,"d":"0.0483319"}},0,{"v":0.034165399511251346,"d":"0.0341654"},{"v":5.035533365816588E-3,"d":"0.0050355"},{"v":5.2700808864507753E-4,"d":"0.0005270"},{"v":7.7674104573358655E-5,"d":"0.0000777"},{"v":2.0208244039960973E-4,"d":"0.0002021"},{"v":2.9784310613513044E-5,"d":"0.0000298"},{"v":0.61782171299955,"d":"0.6178217"},{"v":0.29380890563453205,"d":"0.2938089"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.03489449004029604,"d":"0.035"}]
[{"$nulls":3},51,12.75,82.75,0,{"$f":"MMULT(H60:Q60, OFFSET(AB.rngTPMroot, MIN(4, INT(($F60-55)/5))*10, $G61*13))","v":{"v":4.7867820097335868E-4,"d":"0.000"}},0,{"v":0.03385190775374538,"d":"0.034"},{"v":0.004989328777917779,"d":"0.005"},{"v":5.2217241587986364E-4,"d":"0.001"},{"v":7.69613896072373e-05,"d":"0.000"},{"v":2.0022819076962644E-4,"d":"0.000"},{"v":2.951101845203328E-5,"d":"0.000"},{"v":0.6595625027676021,"d":"0.660"},{"v":0.30028870948505315,"d":"0.300"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03457430836039487,"d":"0.035"},null,{"$f":"MMULT(U60:AD60, OFFSET(AB.rngTPMroot, MIN(4, INT(($F60-55)/5))*10, $G61*13))","v":{"v":0.045420726333749675,"d":"0.0454207"}},0,{"v":0.03387872023820751,"d":"0.0338787"},{"v":0.004993280587703312,"d":"0.0049933"},{"v":5.2258600379015755E-4,"d":"0.0005226"},{"v":7.70223470598518E-5,"d":"0.0000770"},{"v":2.0038678198678754E-4,"d":"0.0002004"},{"v":2.9534392724744261E-5,"d":"0.0000295"},{"v":0.6151432418300924,"d":"0.6151432"},{"v":0.29973450148468617,"d":"0.2997345"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03460169302398445,"d":"0.035"}]
[{"$nulls":3},52,{"v":13,"d":"13.00"},{"v":83,"d":"83.00"},0,{"$f":"MMULT(H61:Q61, OFFSET(AB.rngTPMroot, MIN(4, INT(($F61-55)/5))*10, $G62*13))","v":{"v":4.4984599763704371E-4,"d":"0.000"}},0,{"v":0.03356785896623476,"d":"0.034"},{"v":0.004947463698992732,"d":"0.005"},{"v":0.000517790906787935,"d":"0.001"},{"v":7.6315612430886715E-5,"d":"0.000"},{"v":1.9854809122465283E-4,"d":"0.000"},{"v":2.9263393737037339E-5,"d":"0.000"},{"v":0.654052979539832,"d":"0.654"},{"v":0.3061599337931235,"d":"0.306"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.034284197964247344,"d":"0.034"},null,{"$f":"MMULT(U61:AD61, OFFSET(AB.rngTPMroot, MIN(4, INT(($F61-55)/5))*10, $G62*13))","v":{"v":0.04268490169273856,"d":"0.0426849"}},0,{"v":0.03359444646917557,"d":"0.0335944"},{"v":0.004951382349442839,"d":"0.0049514"},{"v":5.182010243134764E-4,"d":"0.0005182"},{"v":7.6376058394151373E-5,"d":"0.0000764"},{"v":1.9870535171495214E-4,"d":"0.0001987"},{"v":2.928657187800332E-5,"d":"0.0000293"},{"v":0.6123363243723378,"d":"0.6123363"},{"v":0.30561037611000536,"d":"0.3056104"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.034311352845204,"d":"0.034"}]
[{"$nulls":3},53,13.25,83.25,0,{"$f":"MMULT(H62:Q62, OFFSET(AB.rngTPMroot, MIN(4, INT(($F62-55)/5))*10, $G63*13))","v":{"v":0.000422750443154878,"d":"0.000"}},0,{"v":0.03328619361053158,"d":"0.033"},{"v":0.004905949906766466,"d":"0.005"},{"v":5.1344616260609729E-4,"d":"0.001"},{"v":7.5675253921794259E-5,"d":"0.000"},{"v":1.968820892673867E-4,"d":"0.000"},{"v":2.9017846822224793E-5,"d":"0.000"},{"v":0.6485881915830901,"d":"0.649"},{"v":0.31198189310384,"d":"0.312"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.033996521862405066,"d":"0.034"},null,{"$f":"MMULT(U62:AD62, OFFSET(AB.rngTPMroot, MIN(4, INT(($F62-55)/5))*10, $G63*13))","v":{"v":0.04011386385877597,"d":"0.0401139"}},0,{"v":0.03331255801975405,"d":"0.0333126"},{"v":0.00490983567611818,"d":"0.0049098"},{"v":5.1385283886662284E-4,"d":"0.0005139"},{"v":7.5735192687570685E-5,"d":"0.0000757"},{"v":0.000197038030196853,"d":"0.0001970"},{"v":2.904083047716978E-5,"d":"0.0000290"},{"v":0.6094111288356125,"d":"0.6094111"},{"v":0.31143694671751176,"d":"0.3114369"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.03402344888881753,"d":"0.034"}]
[{"$nulls":3},54,{"v":13.5,"d":"13.50"},{"v":83.5,"d":"83.50"},0,{"$f":"MMULT(H63:Q63, OFFSET(AB.rngTPMroot, MIN(4, INT(($F63-55)/5))*10, $G64*13))","v":{"v":0.000397286934031685,"d":"0.000"}},0,{"v":0.03300689168744061,"d":"0.033"},{"v":0.004864784453618522,"d":"0.005"},{"v":5.0913787484278307E-4,"d":"0.001"},{"v":7.5040268612327517E-5,"d":"0.000"},{"v":1.9523006660604068E-4,"d":"0.000"},{"v":2.8774360272929412E-5,"d":"0.000"},{"v":0.643167853558521,"d":"0.643"},{"v":0.3177550007960547,"d":"0.318"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.03371125962888943,"d":"0.034"},null,{"$f":"MMULT(U63:AD63, OFFSET(AB.rngTPMroot, MIN(4, INT(($F63-55)/5))*10, $G64*13))","v":{"v":0.037697687235253775,"d":"0.0376977"}},0,{"v":0.03303303487490721,"d":"0.0330330"},{"v":0.004868637617774657,"d":"0.0048686"},{"v":5.0954113871368644E-4,"d":"0.0005095"},{"v":7.5099704436471564E-5,"d":"0.0000751"},{"v":1.9538469904700883E-4,"d":"0.0001954"},{"v":2.8797151073770951E-5,"d":"0.0000288"},{"v":0.606377190565319,"d":"0.6063772"},{"v":0.31721462701347514,"d":"0.3172146"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.03373796071266791,"d":"0.034"}]
[{"$nulls":3},55,13.75,83.75,0,{"$f":"MMULT(H64:Q64, OFFSET(AB.rngTPMroot, MIN(4, INT(($F64-55)/5))*10, $G65*13))","v":{"v":3.733571673500804E-4,"d":"0.000"}},0,{"v":0.03272993336557828,"d":"0.033"},{"v":0.004823964416662154,"d":"0.005"},{"v":0.000504865737594953,"d":"0.001"},{"v":7.4410611416376608E-5,"d":"0.000"},{"v":1.9359190594140429E-4,"d":"0.000"},{"v":2.8532916800780682E-5,"d":"0.000"},{"v":0.6377916770986677,"d":"0.638"},{"v":0.3234796667799889,"d":"0.323"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.033428391009114634,"d":"0.033"},null,{"$f":"MMULT(U64:AD64, OFFSET(AB.rngTPMroot, MIN(4, INT(($F64-55)/5))*10, $G65*13))","v":{"v":0.03542704407359425,"d":"0.0354270"}},0,{"v":0.03275585718754395,"d":"0.0327559"},{"v":0.004827785249210436,"d":"0.0048278"},{"v":5.0526561770933612E-4,"d":"0.0005053"},{"v":7.4469548519033371E-5,"d":"0.0000745"},{"v":1.9374524087330182E-4,"d":"0.0001937"},{"v":2.8555516365742923E-5,"d":"0.0000286"},{"v":0.6032434503333975,"d":"0.6032435"},{"v":0.3229438272327872,"d":"0.3229438"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.03345486804612659,"d":"0.033"}]
[{"$nulls":3},56,{"v":14,"d":"14.00"},{"v":84,"d":"84.00"},0,{"$f":"MMULT(H65:Q65, OFFSET(AB.rngTPMroot, MIN(4, INT(($F65-55)/5))*10, $G66*13))","v":{"v":3.508687612680428E-4,"d":"0.000"}},0,{"v":0.03245529897996463,"d":"0.032"},{"v":0.004783486897536331,"d":"0.005"},{"v":5.0062944752637646E-4,"d":"0.001"},{"v":7.3786237626145677E-5,"d":"0.000"},{"v":1.9196749095851562E-4,"d":"0.000"},{"v":2.8293499262473416E-5,"d":"0.000"},{"v":0.6324593711595196,"d":"0.632"},{"v":0.3291562975263386,"d":"0.329"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.03314789591844953,"d":"0.033"},null,{"$f":"MMULT(U65:AD65, OFFSET(AB.rngTPMroot, MIN(4, INT(($F65-55)/5))*10, $G66*13))","v":{"v":0.03329316846309551,"d":"0.0332932"}},0,{"v":0.03248100527710865,"d":"0.0324810"},{"v":0.004787275669768824,"d":"0.0047873"},{"v":5.0102597227708371E-4,"d":"0.0005010"},{"v":7.3844680192049244E-5,"d":"0.0000738"},{"v":1.9211953926864269E-4,"d":"0.0001921"},{"v":2.8315909196202089E-5,"d":"0.0000283"},{"v":0.6000182903210038,"d":"0.6000183"},{"v":0.32862495416809,"d":"0.3286250"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.03317415078865437,"d":"0.033"}]
[{"$nulls":3},57,14.25,84.25,0,{"$f":"MMULT(H66:Q66, OFFSET(AB.rngTPMroot, MIN(4, INT(($F66-55)/5))*10, $G67*13))","v":{"v":0.000329734898375038,"d":"0.000"}},0,{"v":0.03218296903062706,"d":"0.032"},{"v":0.004743349022199944,"d":"0.005"},{"v":4.9642870384609429E-4,"d":"0.000"},{"v":7.3167102908978457E-5,"d":"0.000"},{"v":1.9035670631840294E-4,"d":"0.000"},{"v":2.8056090658550573E-5,"d":"0.000"},{"v":0.6271706423499316,"d":"0.627"},{"v":0.33478529609513497,"d":"0.335"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.03286975444079156,"d":"0.033"},null,{"$f":"MMULT(U66:AD66, OFFSET(AB.rngTPMroot, MIN(4, INT(($F66-55)/5))*10, $G67*13))","v":{"v":0.03128782248977515,"d":"0.0312878"}},0,{"v":0.03220845962818368,"d":"0.0322085"},{"v":0.004747106003132325,"d":"0.0047471"},{"v":4.9682190138772742E-4,"d":"0.0004968"},{"v":7.3225055087749227E-5,"d":"0.0000732"},{"v":1.9050747880270508E-4,"d":"0.0001905"},{"v":2.8078312552226967E-5,"d":"0.0000281"},{"v":0.5967095679324199,"d":"0.5967096"},{"v":0.33425841119865934,"d":"0.3342584"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.032895789008374116,"d":"0.033"}]
[{"$nulls":3},58,{"v":14.5,"d":"14.50"},{"v":84.5,"d":"84.50"},0,{"$f":"MMULT(H67:Q67, OFFSET(AB.rngTPMroot, MIN(4, INT(($F67-55)/5))*10, $G68*13))","v":{"v":3.0987399052985834E-4,"d":"0.000"}},0,{"v":0.03191292418121577,"d":"0.032"},{"v":4.7035479407277455E-3,"d":"0.005"},{"v":4.9226320828706159E-4,"d":"0.000"},{"v":7.25531633042107e-05,"d":"0.000"},{"v":1.8875943764989493E-4,"d":"0.000"},{"v":2.7820674132196285E-5,"d":"0.000"},{"v":0.621925195239791,"d":"0.622"},{"v":0.34036706216436297,"d":"0.340"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.03259394682715272,"d":"0.033"},null,{"$f":"MMULT(U67:AD67, OFFSET(AB.rngTPMroot, MIN(4, INT(($F67-55)/5))*10, $G68*13))","v":{"v":0.029403264433566667,"d":"0.0294033"}},0,{"v":0.031938200889103846,"d":"0.0319382"},{"v":4.7072733971183995E-3,"d":"0.0047073"},{"v":4.9265310653797919E-4,"d":"0.0004927"},{"v":7.2610629210649835E-5,"d":"0.0000726"},{"v":1.8890894501372979E-4,"d":"0.0001889"},{"v":2.7842709563650196E-5,"d":"0.0000278"},{"v":0.5933246475708398,"d":"0.5933246"},{"v":0.3398445983190461,"d":"0.3398446"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.03261976294065556,"d":"0.033"}]
[{"$nulls":3},59,14.75,84.75,0,{"$f":"MMULT(H68:Q68, OFFSET(AB.rngTPMroot, MIN(4, INT(($F68-55)/5))*10, $G69*13))","v":{"v":2.9120936388627014E-4,"d":"0.000"}},0,{"v":0.03164514525763077,"d":"0.032"},{"v":0.004664080827107997,"d":"0.005"},{"v":4.8813266508496942E-4,"d":"0.000"},{"v":7.1944375220048745E-5,"d":"0.000"},{"v":1.8717557154150023E-4,"d":"0.000"},{"v":2.7587232968038925E-5,"d":"0.000"},{"v":0.6167227326482211,"d":"0.617"},{"v":0.34590199205834005,"d":"0.346"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.03232045349425724,"d":"0.032"},null,{"$f":"MMULT(U68:AD68, OFFSET(AB.rngTPMroot, MIN(4, INT(($F68-55)/5))*10, $G69*13))","v":{"v":0.027632218881092855,"d":"0.0276322"}},0,{"v":0.031670209870582285,"d":"0.0316702"},{"v":0.004667775023476958,"d":"0.0046678"},{"v":4.8851929172926941E-4,"d":"0.0004885"},{"v":7.2001358934430467E-5,"d":"0.0000720"},{"v":1.8732382440039759E-4,"d":"0.0001873"},{"v":2.7609083501860709E-5,"d":"0.0000276"},{"v":0.5898704304988054,"d":"0.5898704"},{"v":0.3453839121674774,"d":"0.3453839"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.032346052986711955,"d":"0.032"}]
[{"$nulls":3},60,{"v":15,"d":"15.00"},{"v":85,"d":"85.00"},0,{"$f":"MMULT(H69:Q69, OFFSET(AB.rngTPMroot, MIN(4, INT(($F69-55)/5))*10, $G70*13))","v":{"v":2.7366896289049723E-4,"d":"0.000"}},0,{"v":0.031379613246660526,"d":"0.031"},{"v":0.004624944879041804,"d":"0.005"},{"v":4.8403678095724464E-4,"d":"0.000"},{"v":7.1340695430474374E-5,"d":"0.000"},{"v":1.8560499553335459E-4,"d":"0.000"},{"v":2.7355750590964306E-5,"d":"0.000"},{"v":0.6115629559130396,"d":"0.612"},{"v":0.35139047877585633,"d":"0.351"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.032049255023151126,"d":"0.032"},null,{"$f":"MMULT(U69:AD69, OFFSET(AB.rngTPMroot, MIN(4, INT(($F69-55)/5))*10, $G70*13))","v":{"v":0.025967848638635185,"d":"0.0259678"}},0,{"v":0.031404467544347975,"d":"0.0314045"},{"v":0.004628608077689543,"d":"0.0046286"},{"v":4.8442016344672968E-4,"d":"0.0004844"},{"v":7.1397200998835612E-5,"d":"0.0000714"},{"v":1.8575200441377007E-4,"d":"0.0001858"},{"v":2.7377417778615954E-5,"d":"0.0000274"},{"v":0.5863533828986712,"d":"0.5863534"},{"v":0.350876746054019,"d":"0.3508767"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.032074639712208475,"d":"0.032"}]
[{"$nulls":3},61,15.25,85.25,0,{"$f":"MMULT(H70:Q70, OFFSET(AB.rngTPMroot, MIN(4, INT(($F70-55)/5))*10, $G71*13))","v":{"v":2.5718507210781169E-4,"d":"0.000"}},0,{"v":0.031116309294631897,"d":"0.031"},{"v":0.004586137317744155,"d":"0.005"},{"v":4.7997526508222592E-4,"d":"0.000"},{"v":7.0742081072175565E-5,"d":"0.000"},{"v":1.8404759810923592E-4,"d":"0.000"},{"v":2.712621056493875E-5,"d":"0.000"},{"v":0.6064455651426093,"d":"0.606"},{"v":0.356832912018079,"d":"0.357"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.03178033215782336,"d":"0.032"},null,{"$f":"MMULT(U70:AD70, OFFSET(AB.rngTPMroot, MIN(4, INT(($F70-55)/5))*10, $G71*13))","v":{"v":0.02440372833686809,"d":"0.0244037"}},0,{"v":0.031140955041794687,"d":"0.0311410"},{"v":0.004589769778770196,"d":"0.0045898"},{"v":4.8035543063835274E-4,"d":"0.0004804"},{"v":7.0798112506603272E-5,"d":"0.0000708"},{"v":1.8419337344929856E-4,"d":"0.0001842"},{"v":2.7147695944864044E-5,"d":"0.0000271"},{"v":0.582779562241527,"d":"0.5827796"},{"v":0.3563234899885017,"d":"0.3563235"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.031805503845882335,"d":"0.032"}]
[{"$nulls":3},62,{"v":15.5,"d":"15.50"},{"v":85.5,"d":"85.50"},0,{"$f":"MMULT(H71:Q71, OFFSET(AB.rngTPMroot, MIN(4, INT(($F71-55)/5))*10, $G72*13))","v":{"v":2.4169405480433111E-4,"d":"0.000"}},0,{"v":0.03085521470607148,"d":"0.031"},{"v":0.004547655387746611,"d":"0.005"},{"v":4.759478290785145E-4,"d":"0.000"},{"v":7.01484896415031e-05,"d":"0.000"},{"v":1.8250326868864638E-4,"d":"0.000"},{"v":2.6898596591842082E-5,"d":"0.000"},{"v":0.6013702594511555,"d":"0.601"},{"v":0.36222967821622226,"d":"0.362"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.031513665803838645,"d":"0.032"},null,{"$f":"MMULT(U71:AD71, OFFSET(AB.rngTPMroot, MIN(4, INT(($F71-55)/5))*10, $G72*13))","v":{"v":0.02293381962545816,"d":"0.0229338"}},0,{"v":0.030879653652641236,"d":"0.0308797"},{"v":0.004551257369068002,"d":"0.0045513"},{"v":4.7632480469432666E-4,"d":"0.0004763"},{"v":7.02040509204191e-05,"d":"0.0000702"},{"v":1.8264782083889959E-4,"d":"0.0001826"},{"v":2.6919901689575857E-5,"d":"0.0000269"},{"v":0.5791546420664766,"d":"0.5791546"},{"v":0.36172453070821364,"d":"0.3617245"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.03153862627817446,"d":"0.032"}]
[{"$nulls":3},63,15.75,85.75,0,{"$f":"MMULT(H72:Q72, OFFSET(AB.rngTPMroot, MIN(4, INT(($F72-55)/5))*10, $G73*13))","v":{"v":2.2713610727480746E-4,"d":"0.000"}},0,{"v":0.030596310942378177,"d":"0.031"},{"v":0.004509496356701656,"d":"0.005"},{"v":4.71954186984498E-4,"d":"0.000"},{"v":6.9559878991452693E-5,"d":"0.000"},{"v":1.8097189761896065E-4,"d":"0.000"},{"v":2.6672892510310434E-5,"d":"0.000"},{"v":0.5963367371785554,"d":"0.596"},{"v":0.36758116055898543,"d":"0.368"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.031249237026981635,"d":"0.031"},null,{"$f":"MMULT(U72:AD72, OFFSET(AB.rngTPMroot, MIN(4, INT(($F72-55)/5))*10, $G73*13))","v":{"v":0.021552447861765953,"d":"0.0215524"}},0,{"v":0.03062054482360297,"d":"0.0306205"},{"v":4.5130681140712866E-3,"d":"0.0045131"},{"v":4.7232799942654253E-4,"d":"0.0004723"},{"v":6.96149740598962e-05,"d":"0.0000696"},{"v":1.8111523684309725E-4,"d":"0.0001811"},{"v":2.6694018838586865E-5,"d":"0.0000267"},{"v":0.575483935266033,"d":"0.5754839"},{"v":0.3670802517053595,"d":"0.3670803"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.03127398805987261,"d":"0.031"}]
[{"$nulls":3},64,{"$f":"D74*AB.cycleLength","v":{"v":16,"d":"16.00"}},{"v":86,"d":"86.00"},{"$f":"IF(AND(E73<AB.maxDurHPE, E74>=AB.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H73:Q73, OFFSET(AB.rngTPMroot, MIN(4, INT(($F73-55)/5))*10, $G74*13))","v":{"v":2.134550279679794E-4,"d":"0.000"}},0,{"v":0.030339579620506887,"d":"0.030"},{"v":0.004471657515188699,"d":"0.004"},{"v":4.6799405523804624E-4,"d":"0.000"},{"v":6.8976207328672336E-5,"d":"0.000"},{"v":1.7945337616764019E-4,"d":"0.000"},{"v":2.6449082294588702E-5,"d":"0.000"},{"v":0.5913446960955477,"d":"0.591"},{"v":0.37288773901976047,"d":"0.373"},{"$f":"SUM(H74:Q74)","v":{"v":1.0000000000000007,"d":"1.000"}},{"v":0.030987027051912575,"d":"0.031"},null,{"$f":"MMULT(U73:AD73, OFFSET(AB.rngTPMroot, MIN(4, INT(($F73-55)/5))*10, $G74*13))","v":{"v":0.020254280203656223,"d":"0.0202543"}},0,{"v":0.030363610157074453,"d":"0.0303636"},{"v":0.004475199302213453,"d":"0.0044752"},{"v":4.6836473104827403E-4,"d":"0.0004684"},{"v":6.9030840098580038E-5,"d":"0.0000690"},{"v":1.7959551264323112E-4,"d":"0.0001796"},{"v":2.6470031353448736E-5,"d":"0.0000265"},{"v":0.571772415967623,"d":"0.5717724"},{"v":0.37239103325429024,"d":"0.3723910"},{"$f":"SUM(U74:AD74)","v":{"v":1.0000000000000009,"d":"1.000"}},{"v":0.031011570400765957,"d":"0.031"}]
[{"$nulls":3},{"$f":"D74+1","v":65},16.25,{"$f":"F74+AB.cycleLength","v":86.25},0,{"$f":"MMULT(H74:Q74, OFFSET(AB.rngTPMroot, MIN(4, INT(($F74-55)/5))*10, $G75*13))","v":{"v":2.0059800051818727E-4,"d":"0.000"}},0,{"v":0.03008500251166324,"d":"0.030"},{"v":4.4341361765216905E-3,"d":"0.004"},{"v":4.6406715265637737E-4,"d":"0.000"},{"v":6.8397433210494864E-5,"d":"0.000"},{"v":1.7794759651451305E-4,"d":"0.000"},{"v":2.622715005339268E-5,"d":"0.000"},{"v":0.5863938335952513,"d":"0.586"},{"v":0.3781497903836115,"d":"0.378"},{"v":1.0000000000000009,"d":"1.000"},{"$f":"SUM(J75,L75,N75)","v":{"v":0.030727017260834127,"d":"0.031"}},null,{"$f":"MMULT(U74:AD74, OFFSET(AB.rngTPMroot, MIN(4, INT(($F74-55)/5))*10, $G75*13))","v":{"v":0.019034305021842966,"d":"0.0190343"}},0,{"v":0.030108831409823154,"d":"0.0301088"},{"v":4.4376482446804545E-3,"d":"0.0044376"},{"v":4.6443471815402773E-4,"d":"0.0004644"},{"v":6.8451607560978672E-5,"d":"0.0000685"},{"v":1.7808854033373004E-4,"d":"0.0001781"},{"v":2.6247923330290526E-5,"d":"0.0000262"},{"v":0.568024740095772,"d":"0.5680247"},{"v":0.37765725243850334,"d":"0.3776573"},{"v":1.0000000000000009,"d":"1.000"},{"$f":"SUM(W75,Y75,AA75)","v":{"v":0.03075135466831091,"d":"0.031"}}]
[{"$nulls":3},66,{"v":16.5,"d":"16.50"},{"v":86.5,"d":"86.50"},0,{"$f":"MMULT(H75:Q75, OFFSET(AB.rngTPMroot, MIN(4, INT(($F75-55)/5))*10, $G76*13))","v":{"v":1.8851538984563548E-4,"d":"0.000"}},0,{"v":0.029832561540009284,"d":"0.030"},{"v":0.004396929676558358,"d":"0.004"},{"v":4.6017320041609277E-4,"d":"0.000"},{"v":6.7823515541995437E-5,"d":"0.000"},{"v":1.7645445174411809E-4,"d":"0.000"},{"v":2.6007080028780725E-5,"d":"0.000"},{"v":0.5814838468718286,"d":"0.581"},{"v":0.3833676882740278,"d":"0.383"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.030469189192169493,"d":"0.030"},null,{"$f":"MMULT(U75:AD75, OFFSET(AB.rngTPMroot, MIN(4, INT(($F75-55)/5))*10, $G76*13))","v":{"v":0.01788781255228979,"d":"0.0178878"}},0,{"v":0.029856190491694128,"d":"0.0298562"},{"v":0.00440041227521988,"d":"0.0044004"},{"v":4.6053768169956243E-4,"d":"0.0004605"},{"v":6.7877235319617891E-5,"d":"0.0000679"},{"v":1.765942129144502E-4,"d":"0.0001766"},{"v":2.6027678998689482E-5,"d":"0.0000260"},{"v":0.5642452646944474,"d":"0.5642453"},{"v":0.38287928317741754,"d":"0.3828793"},{"v":1.000000000000001,"d":"1.000"},{"v":0.030493322386308138,"d":"0.030"}]
[{"$nulls":3},67,16.75,86.75,0,{"$f":"MMULT(H76:Q76, OFFSET(AB.rngTPMroot, MIN(4, INT(($F76-55)/5))*10, $G77*13))","v":{"v":1.7716055053813889E-4,"d":"0.000"}},0,{"v":0.02958223878138007,"d":"0.030"},{"v":0.004360035373511044,"d":"0.004"},{"v":4.5631192203337987E-4,"d":"0.000"},{"v":6.7254413573073524E-5,"d":"0.000"},{"v":1.7497383583811368E-4,"d":"0.000"},{"v":2.5788856595034882E-5,"d":"0.000"},{"v":0.5766144330870796,"d":"0.577"},{"v":0.3885418031794522,"d":"0.389"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.030213524539251562,"d":"0.030"},null,{"$f":"MMULT(U76:AD76, OFFSET(AB.rngTPMroot, MIN(4, INT(($F76-55)/5))*10, $G77*13))","v":{"v":0.01681037671397341,"d":"0.0168104"}},0,{"v":0.029605669464325527,"d":"0.0296057"},{"v":0.00436348874995164,"d":"0.0043635"},{"v":4.5667334498207589E-4,"d":"0.0004567"},{"v":6.7307682592121021E-5,"d":"0.0000673"},{"v":1.7511242428307796E-4,"d":"0.0001751"},{"v":2.5809282720551258E-5,"d":"0.0000258"},{"v":0.5604380660842506,"d":"0.5604381"},{"v":0.38805749625292196,"d":"0.3880575"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.03023745523359068,"d":"0.030"}]
[{"$nulls":3},68,{"v":17,"d":"17.00"},{"v":87,"d":"87.00"},0,{"$f":"MMULT(H77:Q77, OFFSET(AB.rngTPMroot, MIN(4, INT(($F77-55)/5))*10, $G78*13))","v":{"v":1.6648964677460317E-4,"d":"0.000"}},0,{"v":0.029334016462010948,"d":"0.029"},{"v":0.004323450647759133,"d":"0.004"},{"v":4.5248304334438076E-4,"d":"0.000"},{"v":6.6690086895559636E-5,"d":"0.000"},{"v":1.7350564366775008E-4,"d":"0.000"},{"v":2.5572464257551404E-5,"d":"0.000"},{"v":0.5717852895257034,"d":"0.572"},{"v":0.3936725024795873,"d":"0.394"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.029960005149023076,"d":"0.030"},null,{"$f":"MMULT(U77:AD77, OFFSET(AB.rngTPMroot, MIN(4, INT(($F77-55)/5))*10, $G78*13))","v":{"v":0.015797838021817025,"d":"0.0157978"}},0,{"v":0.029357250539874955,"d":"0.0293573"},{"v":0.004326875047180239,"d":"0.0043269"},{"v":4.5284143362055797E-4,"d":"0.0004528"},{"v":6.6742908938313158E-5,"d":"0.0000667"},{"v":1.73643069227596E-4,"d":"0.0001736"},{"v":2.5592718988999582E-5,"d":"0.0000256"},{"v":0.5566069569246502,"d":"0.5566070"},{"v":0.39319225933570306,"d":"0.3931923"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02998373504272311,"d":"0.030"}]
[{"$nulls":3},69,17.25,87.25,0,{"$f":"MMULT(H78:Q78, OFFSET(AB.rngTPMroot, MIN(4, INT(($F78-55)/5))*10, $G79*13))","v":{"v":1.5646148309504638E-4,"d":"0.000"}},0,{"v":0.02908787695727558,"d":"0.029"},{"v":0.004287172901663047,"d":"0.004"},{"v":4.486862924857258E-4,"d":"0.000"},{"v":6.6130495440346184E-5,"d":"0.000"},{"v":1.7204977098640489E-4,"d":"0.000"},{"v":2.5357887651740595E-5,"d":"0.000"},{"v":0.5669961137399223,"d":"0.567"},{"v":0.39876015047148045,"d":"0.399"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.02970861302074771,"d":"0.030"},null,{"$f":"MMULT(U78:AD78, OFFSET(AB.rngTPMroot, MIN(4, INT(($F78-55)/5))*10, $G79*13))","v":{"v":0.014846287528828215,"d":"0.0148463"}},0,{"v":0.02911091607975645,"d":"0.0291109"},{"v":0.004290568567208632,"d":"0.0042906"},{"v":4.4904167553630903E-4,"d":"0.0004490"},{"v":6.6182874257349862E-5,"d":"0.0000662"},{"v":1.721860434188132E-4,"d":"0.0001722"},{"v":2.5377972427275179E-5,"d":"0.0000254"},{"v":0.5527555022472174,"d":"0.5527555"},{"v":0.3982839370113506,"d":"0.3982839"},{"v":1.000000000000001,"d":"1.000"},{"v":0.02973214379871157,"d":"0.030"}]
[{"$nulls":3},70,{"v":17.5,"d":"17.50"},{"v":87.5,"d":"87.50"},0,{"$f":"MMULT(H79:Q79, OFFSET(AB.rngTPMroot, MIN(4, INT(($F79-55)/5))*10, $G80*13))","v":{"v":1.4703734536384257E-4,"d":"0.000"}},0,{"v":0.028843802790434525,"d":"0.029"},{"v":0.004251199559379803,"d":"0.004"},{"v":4.4492139987523013E-4,"d":"0.000"},{"v":6.5575599474542416E-5,"d":"0.000"},{"v":1.7060611442218124E-4,"d":"0.000"},{"v":2.5145111541935865E-5,"d":"0.000"},{"v":0.5622466036841185,"d":"0.562"},{"v":0.4038051083953901,"d":"0.404"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.029459330304731936,"d":"0.029"},null,{"$f":"MMULT(U79:AD79, OFFSET(AB.rngTPMroot, MIN(4, INT(($F79-55)/5))*10, $G80*13))","v":{"v":0.013952051735449365,"d":"0.0139521"}},0,{"v":0.02886664859338807,"d":"0.0288666"},{"v":0.004254566732153637,"d":"0.0042546"},{"v":4.452738009336209E-4,"d":"0.0004453"},{"v":6.5627538784869855E-5,"d":"0.0000656"},{"v":1.7074124340295667E-4,"d":"0.0001707"},{"v":2.5165027787644023E-5,"d":"0.0000252"},{"v":0.5488870345218567,"d":"0.5488870"},{"v":0.40333289080624424,"d":"0.4033329"},{"v":1.000000000000001,"d":"1.000"},{"v":0.029482663637724647,"d":"0.029"}]
[{"$nulls":3},71,17.75,87.75,0,{"$f":"MMULT(H80:Q80, OFFSET(AB.rngTPMroot, MIN(4, INT(($F80-55)/5))*10, $G81*13))","v":{"v":1.381808513122193E-4,"d":"0.000"}},0,{"v":0.028601776631394335,"d":"0.029"},{"v":0.004215528066680121,"d":"0.004"},{"v":4.4118809819275234E-4,"d":"0.000"},{"v":6.5025359598653218E-5,"d":"0.000"},{"v":1.6917457147056788E-4,"d":"0.000"},{"v":2.4934120820311945E-5,"d":"0.000"},{"v":0.5575364578400966,"d":"0.558"},{"v":0.4088077344604351,"d":"0.409"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.029212139301057653,"d":"0.029"},null,{"$f":"MMULT(U80:AD80, OFFSET(AB.rngTPMroot, MIN(4, INT(($F80-55)/5))*10, $G81*13))","v":{"v":0.013111678407862527,"d":"0.0131117"}},0,{"v":0.02862443073695003,"d":"0.0286244"},{"v":0.004218866985762887,"d":"0.0042189"},{"v":4.4153754228062084E-4,"d":"0.0004415"},{"v":6.5076863090171569E-5,"d":"0.0000651"},{"v":1.6930856659432632E-4,"d":"0.0001693"},{"v":2.495386995031465E-5,"d":"0.0000250"},{"v":0.545004667814287,"d":"0.5450047"},{"v":0.4083394792132232,"d":"0.4083395"},{"v":1.000000000000001,"d":"1.000"},{"v":0.02923527684582498,"d":"0.029"}]
[{"$nulls":3},72,{"v":18,"d":"18.00"},{"v":88,"d":"88.00"},0,{"$f":"MMULT(H81:Q81, OFFSET(AB.rngTPMroot, MIN(4, INT(($F81-55)/5))*10, $G82*13))","v":{"v":1.2985781008302251E-4,"d":"0.000"}},0,{"v":0.02836178129547707,"d":"0.028"},{"v":4.1801558907670665E-3,"d":"0.004"},{"v":4.3748612236121437E-4,"d":"0.000"},{"v":6.4479736743781654E-5,"d":"0.000"},{"v":1.6775504048716129E-4,"d":"0.000"},{"v":2.472490050581217E-5,"d":"0.000"},{"v":0.5528653753335467,"d":"0.553"},{"v":0.4137683838700289,"d":"0.414"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.028967022458325446,"d":"0.029"},null,{"$f":"MMULT(U81:AD81, OFFSET(AB.rngTPMroot, MIN(4, INT(($F81-55)/5))*10, $G82*13))","v":{"v":0.012321923250499713,"d":"0.0123219"}},0,{"v":0.028384245312153222,"d":"0.0283842"},{"v":0.00418346679323334,"d":"0.0041835"},{"v":4.3783263429027561E-4,"d":"0.0004378"},{"v":6.4530808073413461E-5,"d":"0.0000645"},{"v":1.6788791126801081E-4,"d":"0.0001679"},{"v":2.4744483922364626E-5,"d":"0.0000247"},{"v":0.5411113110895202,"d":"0.5411113"},{"v":0.4133040577170407,"d":"0.4133041"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.02898996585771151,"d":"0.029"}]
[{"$nulls":3},73,18.25,88.25,0,{"$f":"MMULT(H82:Q82, OFFSET(AB.rngTPMroot, MIN(4, INT(($F82-55)/5))*10, $G83*13))","v":{"v":1.2203609023551548E-4,"d":"0.000"}},0,{"v":0.0281237997422001,"d":"0.028"},{"v":0.004145080520096211,"d":"0.004"},{"v":4.3381520952777951E-4,"d":"0.000"},{"v":6.3938692168854971E-5,"d":"0.000"},{"v":1.6634742068044833E-4,"d":"0.000"},{"v":2.4517435743084802E-5,"d":"0.000"},{"v":0.5482330560422488,"d":"0.548"},{"v":0.4186874088471,"d":"0.419"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.028723962372408332,"d":"0.029"},null,{"$f":"MMULT(U82:AD82, OFFSET(AB.rngTPMroot, MIN(4, INT(($F82-55)/5))*10, $G83*13))","v":{"v":0.011579737381307296,"d":"0.0115797"}},0,{"v":0.02814607526501807,"d":"0.0281461"},{"v":0.004148363641031294,"d":"0.0041484"},{"v":4.3415881390155539E-4,"d":"0.0004342"},{"v":6.39893349628378e-05,"d":"0.0000640"},{"v":1.6647917655266491E-4,"d":"0.0001665"},{"v":2.4536854836675977E-5,"d":"0.0000245"},{"v":0.5372096807127866,"d":"0.5372097"},{"v":0.4182269788196042,"d":"0.4182270"},{"v":1.000000000000001,"d":"1.000"},{"v":0.02874671325547229,"d":"0.029"}]
[{"$nulls":3},74,{"v":18.5,"d":"18.50"},{"v":88.5,"d":"88.50"},0,{"$f":"MMULT(H83:Q83, OFFSET(AB.rngTPMroot, MIN(4, INT(($F83-55)/5))*10, $G84*13))","v":{"v":1.1468549570063901E-4,"d":"0.000"}},0,{"v":0.027887815074066208,"d":"0.028"},{"v":4.1102994641973025E-3,"d":"0.004"},{"v":4.3017509904518935E-4,"d":"0.000"},{"v":6.3402187457873768E-5,"d":"0.000"},{"v":1.6495161210464978E-4,"d":"0.000"},{"v":2.4311711801428219E-5,"d":"0.000"},{"v":0.5436392006965265,"d":"0.544"},{"v":0.423565158659101,"d":"0.424"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.028482941785216046,"d":"0.028"},null,{"$f":"MMULT(U83:AD83, OFFSET(AB.rngTPMroot, MIN(4, INT(($F83-55)/5))*10, $G84*13))","v":{"v":0.01088225556141226,"d":"0.0108823"}},0,{"v":0.02790990368466364,"d":"0.0279099"},{"v":4.1135550367139145E-3,"d":"0.0041136"},{"v":4.3051582026075561E-4,"d":"0.0004305"},{"v":6.3452405312017688E-5,"d":"0.0000635"},{"v":1.6508226242334707E-4,"d":"0.0001651"},{"v":2.4330967950879604E-5,"d":"0.0000243"},{"v":0.53330231219626,"d":"0.5333023"},{"v":0.42310859206500445,"d":"0.4231086"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.028505501767347743,"d":"0.029"}]
[{"$nulls":3},75,18.75,88.75,0,{"$f":"MMULT(H84:Q84, OFFSET(AB.rngTPMroot, MIN(4, INT(($F84-55)/5))*10, $G85*13))","v":{"v":1.0777764920785307E-4,"d":"0.000"}},0,{"v":0.027653810535363782,"d":"0.028"},{"v":0.004075810253497438,"d":"0.004"},{"v":4.2656553245325689E-4,"d":"0.000"},{"v":6.28701845171844e-05,"d":"0.000"},{"v":1.6356751565262383E-4,"d":"0.000"},{"v":2.4107714073744997E-5,"d":"0.000"},{"v":0.5390835109724269,"d":"0.539"},{"v":0.42840197964280796,"d":"0.428"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.028243943583469662,"d":"0.028"},null,{"$f":"MMULT(U84:AD84, OFFSET(AB.rngTPMroot, MIN(4, INT(($F84-55)/5))*10, $G85*13))","v":{"v":0.010226785133750473,"d":"0.0102268"}},0,{"v":0.027675713802106934,"d":"0.0276757"},{"v":4.079038508752267E-3,"d":"0.0040790"},{"v":4.2690339470297507E-4,"d":"0.0004269"},{"v":6.2919980997127375E-5,"d":"0.0000629"},{"v":1.6369706969441758E-4,"d":"0.0001637"},{"v":2.4126808646308493E-5,"d":"0.0000241"},{"v":0.5293915712370164,"d":"0.5293916"},{"v":0.4279492440643344,"d":"0.4279492"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.028266314266504326,"d":"0.028"}]
[{"$nulls":3},76,{"v":19,"d":"19.00"},{"v":89,"d":"89.00"},0,{"$f":"MMULT(H85:Q85, OFFSET(AB.rngTPMroot, MIN(4, INT(($F85-55)/5))*10, $G86*13))","v":{"v":1.0128588273352433E-4,"d":"0.000"}},0,{"v":0.02742176951097712,"d":"0.027"},{"v":0.004041610439145714,"d":"0.004"},{"v":4.2298625346051487E-4,"d":"0.000"},{"v":6.2342645572774187E-5,"d":"0.000"},{"v":1.6219503304882934E-4,"d":"0.000"},{"v":2.3905428075504754E-5,"d":"0.000"},{"v":0.5345656895780755,"d":"0.535"},{"v":0.4331982152289113,"d":"0.433"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.02800695079748646,"d":"0.028"},null,{"$f":"MMULT(U85:AD85, OFFSET(AB.rngTPMroot, MIN(4, INT(($F85-55)/5))*10, $G86*13))","v":{"v":0.009610795627954057,"d":"0.0096108"}},0,{"v":0.027443488989072194,"d":"0.0274435"},{"v":0.004044811606355828,"d":"0.0040448"},{"v":4.2332128073375037E-4,"d":"0.0004233"},{"v":6.2392024214235118E-5,"d":"0.0000624"},{"v":1.6232350001249571E-4,"d":"0.0001623"},{"v":2.3924362426959775E-5,"d":"0.0000239"},{"v":0.5254796640889324,"d":"0.5254797"},{"v":0.43274927852029943,"d":"0.4327493"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.02802913376981844,"d":"0.028"}]
[{"$nulls":3},77,19.25,89.25,0,{"$f":"MMULT(H86:Q86, OFFSET(AB.rngTPMroot, MIN(4, INT(($F86-55)/5))*10, $G87*13))","v":{"v":9.5185134547931354E-5,"d":"0.000"}},0,{"v":0.027191675525206696,"d":"0.027"},{"v":0.004007697592839346,"d":"0.004"},{"v":4.1943700792601834E-4,"d":"0.000"},{"v":6.18195331675893e-05,"d":"0.000"},{"v":1.608340668423476E-4,"d":"0.000"},{"v":2.3704839443715723E-5,"d":"0.000"},{"v":0.5300854403336266,"d":"0.530"},{"v":0.43795420596640044,"d":"0.438"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.02777194659997506,"d":"0.028"},null,{"$f":"MMULT(U86:AD86, OFFSET(AB.rngTPMroot, MIN(4, INT(($F86-55)/5))*10, $G87*13))","v":{"v":0.009031908991367152,"d":"0.0090319"}},0,{"v":0.02721321275681029,"d":"0.0272132"},{"v":4.0108718992984725E-3,"d":"0.0040109"},{"v":4.1976922401084352E-4,"d":"0.0004198"},{"v":6.1868497476619182E-5,"d":"0.0000619"},{"v":1.6096145584947665E-4,"d":"0.0001610"},{"v":2.372361491846541E-5,"d":"0.0000237"},{"v":0.5215686473086483,"d":"0.5215686"},{"v":0.4375090362516218,"d":"0.4375090"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.02779394343667061,"d":"0.028"}]
[{"$nulls":3},78,{"v":19.5,"d":"19.50"},{"v":89.5,"d":"89.50"},0,{"$f":"MMULT(H87:Q87, OFFSET(AB.rngTPMroot, MIN(4, INT(($F87-55)/5))*10, $G88*13))","v":{"v":8.9451852463433008E-5,"d":"0.000"}},0,{"v":0.026963512240599317,"d":"0.027"},{"v":0.003974069306651258,"d":"0.004"},{"v":4.159175438412996E-4,"d":"0.000"},{"v":6.1300810158875248E-5,"d":"0.000"},{"v":1.5948452039996324E-4,"d":"0.000"},{"v":2.3505933935904889E-5,"d":"0.000"},{"v":0.5256424682452063,"d":"0.526"},{"v":0.44267028954674437,"d":"0.443"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02753891430484058,"d":"0.028"},null,{"$f":"MMULT(U87:AD87, OFFSET(AB.rngTPMroot, MIN(4, INT(($F87-55)/5))*10, $G88*13))","v":{"v":0.008487890408476466,"d":"0.0084879"}},0,{"v":0.026984868754927897,"d":"0.0269849"},{"v":3.9772169777459185E-3,"d":"0.0039772"},{"v":4.1624697232618295E-4,"d":"0.0004162"},{"v":6.1349363612106026E-5,"d":"0.0000613"},{"v":1.5961084049560641E-4,"d":"0.0001596"},{"v":2.3524551867071617E-5,"d":"0.0000235"},{"v":0.5176604369133104,"d":"0.5176604"},{"v":0.4422288552172397,"d":"0.4422289"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.027560726567749688,"d":"0.028"}]
[{"$nulls":3},79,19.75,89.75,0,{"$f":"MMULT(H88:Q88, OFFSET(AB.rngTPMroot, MIN(4, INT(($F88-55)/5))*10, $G89*13))","v":{"v":8.4063902910285734E-5,"d":"0.000"}},0,{"v":0.02673726345678814,"d":"0.027"},{"v":0.003940723192859102,"d":"0.004"},{"v":0.000412427611312475,"d":"0.000"},{"v":6.07864397155395e-05,"d":"0.000"},{"v":1.5814629789930287E-4,"d":"0.000"},{"v":2.3308697429106753E-5,"d":"0.000"},{"v":0.5212364795732185,"d":"0.521"},{"v":0.4473468008278684,"d":"0.447"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02730783736599992,"d":"0.027"},null,{"$f":"MMULT(U88:AD88, OFFSET(AB.rngTPMroot, MIN(4, INT(($F88-55)/5))*10, $G89*13))","v":{"v":7.976639673314679E-3,"d":"0.0079766"}},0,{"v":0.02675844077022663,"d":"0.0267584"},{"v":0.003943844452084617,"d":"0.0039438"},{"v":4.1275427558795592E-4,"d":"0.0004128"},{"v":6.0834585760431e-05,"d":"0.0000608"},{"v":1.5827155805261527E-4,"d":"0.0001583"},{"v":2.3327159138626764E-5,"d":"0.0000233"},{"v":0.5137568169855323,"d":"0.5137568"},{"v":0.4469090705403035,"d":"0.4469091"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.027329466603867203,"d":"0.027"}]
[{"$nulls":3},80,{"v":20,"d":"20.00"},{"v":90,"d":"90.00"},0,{"$f":"MMULT(H89:Q89, OFFSET(AB.rngTPMroot, MIN(4, INT(($F89-55)/5))*10, $G90*13))","v":{"v":7.9000485489093218E-5,"d":"0.000"}},0,{"v":0.02651291310934234,"d":"0.027"},{"v":3.907656883775733E-3,"d":"0.004"},{"v":4.0896696254250141E-4,"d":"0.000"},{"v":6.02763853155365E-5,"d":"0.000"},{"v":1.5681930432203135E-4,"d":"0.000"},{"v":2.3113115918860557E-5,"d":"0.000"},{"v":0.5168671818953643,"d":"0.517"},{"v":0.4519840718579304,"d":"0.452"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.027078699376206872,"d":"0.027"},null,{"$f":"MMULT(U89:AD89, OFFSET(AB.rngTPMroot, MIN(4, INT(($F89-55)/5))*10, $G90*13))","v":{"v":0.00749618308152949,"d":"0.0074962"}},0,{"v":0.026533912725551813,"d":"0.0265339"},{"v":0.00391075195275209,"d":"0.0039108"},{"v":4.0929088580285108E-4,"d":"0.0004093"},{"v":6.0324127370621144E-5,"d":"0.0000603"},{"v":1.5694351342690856E-4,"d":"0.0001569"},{"v":2.3131422717577826E-5,"d":"0.0000231"},{"v":0.5098594477588794,"d":"0.5098594"},{"v":0.45155001453197063,"d":"0.4515500"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.027100147124781572,"d":"0.027"}]
[{"$nulls":3},81,20.25,90.25,0,{"$f":"MMULT(H90:Q90, OFFSET(AB.rngTPMroot, MIN(4, INT(($F90-55)/5))*10, $G91*13))","v":{"v":7.42420526700146e-05,"d":"0.000"}},0,{"v":0.026290445268626537,"d":"0.026"},{"v":3.8748680315810824E-3,"d":"0.004"},{"v":4.055353518135819E-4,"d":"0.000"},{"v":5.9770610743274353E-5,"d":"0.000"},{"v":1.5550344544710507E-4,"d":"0.000"},{"v":2.29191755182159E-5,"d":"0.000"},{"v":0.5125342841647035,"d":"0.513"},{"v":0.45658243189889747,"d":"0.457"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02685148406588722,"d":"0.027"},null,{"$f":"MMULT(U90:AD90, OFFSET(AB.rngTPMroot, MIN(4, INT(($F90-55)/5))*10, $G91*13))","v":{"v":0.00704466581081732,"d":"0.0070447"}},0,{"v":0.02631126867865094,"d":"0.0263113"},{"v":0.003877937130068675,"d":"0.0038779"},{"v":4.0585655705845011E-4,"d":"0.0004059"},{"v":5.9817952198399935E-5,"d":"0.0000598"},{"v":1.5562661232281476E-4,"d":"0.0001556"},{"v":2.2937328705975203E-5,"d":"0.0000229"},{"v":0.5059698732151778,"d":"0.5059699"},{"v":0.45615201671500094,"d":"0.4561520"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.026872751848032207,"d":"0.027"}]
[{"$nulls":3},82,{"v":20.5,"d":"20.50"},{"v":90.5,"d":"90.50"},0,{"$f":"MMULT(H91:Q91, OFFSET(AB.rngTPMroot, MIN(4, INT(($F91-55)/5))*10, $G92*13))","v":{"v":6.9770234328726891E-5,"d":"0.000"}},0,{"v":0.026069844138669702,"d":"0.026"},{"v":3.8423543081554665E-3,"d":"0.004"},{"v":4.0213253546971884E-4,"d":"0.000"},{"v":5.9269080087043467E-5,"d":"0.000"},{"v":1.5419862784408223E-4,"d":"0.000"},{"v":2.2726862456746715E-5,"d":"0.000"},{"v":0.5082374967630647,"d":"0.508"},{"v":0.46114220744992457,"d":"0.461"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.026626175301983506,"d":"0.027"},null,{"$f":"MMULT(U91:AD91, OFFSET(AB.rngTPMroot, MIN(4, INT(($F91-55)/5))*10, $G92*13))","v":{"v":0.006620344760306028,"d":"0.0066203"}},0,{"v":0.02609049282104176,"d":"0.0260905"},{"v":3.845397654070693E-3,"d":"0.0038454"},{"v":4.0245104550576724E-4,"d":"0.0004025"},{"v":5.9316024303613822E-5,"d":"0.0000593"},{"v":1.5432076123589016E-4,"d":"0.0001543"},{"v":2.2744863322485946E-5,"d":"0.0000227"},{"v":0.5020895282230614,"d":"0.5020895"},{"v":0.46071540384715376,"d":"0.4607154"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.026647264627783416,"d":"0.027"}]
[{"$nulls":3},83,20.75,90.75,0,{"$f":"MMULT(H92:Q92, OFFSET(AB.rngTPMroot, MIN(4, INT(($F92-55)/5))*10, $G93*13))","v":{"v":6.5567766827809385E-5,"d":"0.000"}},0,{"v":0.0258510940560436,"d":"0.026"},{"v":0.003810113404914276,"d":"0.004"},{"v":3.9875827189941372E-4,"d":"0.000"},{"v":5.8771757736466668E-5,"d":"0.000"},{"v":1.5290475886648865E-4,"d":"0.000"},{"v":2.2536163079573563E-5,"d":"0.000"},{"v":0.5039765315500963,"d":"0.504"},{"v":0.46566372227053693,"d":"0.466"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.026402757086809503,"d":"0.026"},null,{"$f":"MMULT(U92:AD92, OFFSET(AB.rngTPMroot, MIN(4, INT(($F92-55)/5))*10, $G93*13))","v":{"v":0.006221581821242767,"d":"0.0062216"}},0,{"v":0.02587156947688977,"d":"0.0258716"},{"v":3.8131312143450157E-3,"d":"0.0038131"},{"v":3.9907410934193478E-4,"d":"0.0003991"},{"v":5.8818308047680373E-5,"d":"0.0000588"},{"v":1.5302586744627976E-4,"d":"0.0001530"},{"v":2.2554012901415221E-5,"d":"0.0000226"},{"v":0.49821974524539775,"d":"0.4982197"},{"v":0.4652404999443888,"d":"0.4652405"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.026423669453677984,"d":"0.026"}]
[{"$nulls":3},84,{"v":21,"d":"21.00"},{"v":91,"d":"91.00"},0,{"$f":"MMULT(H93:Q93, OFFSET(AB.rngTPMroot, MIN(4, INT(($F93-55)/5))*10, $G94*13))","v":{"v":6.1618426369766037E-5,"d":"0.000"}},0,{"v":0.025634179488750627,"d":"0.026"},{"v":3.7781430326440583E-3,"d":"0.004"},{"v":3.9541232151851167E-4,"d":"0.000"},{"v":5.8278608379970764E-5,"d":"0.000"},{"v":1.516217466452397E-4,"d":"0.000"},{"v":2.2347063846394044E-5,"d":"0.000"},{"v":0.499751101908228,"d":"0.500"},{"v":0.47014729740361827,"d":"0.470"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.026181213556914378,"d":"0.026"},null,{"$f":"MMULT(U93:AD93, OFFSET(AB.rngTPMroot, MIN(4, INT(($F93-55)/5))*10, $G94*13))","v":{"v":0.005846837553008216,"d":"0.0058468"}},0,{"v":0.025654483101895227,"d":"0.0256545"},{"v":3.7811355198650136E-3,"d":"0.0037811"},{"v":3.9572550879303481E-4,"d":"0.0003957"},{"v":5.8324768091057736E-5,"d":"0.0000583"},{"v":1.5174183901213383E-4,"d":"0.0001517"},{"v":2.2364763891736004E-5,"d":"0.0000224"},{"v":0.49436176064157233,"d":"0.4943618"},{"v":0.46972762630387266,"d":"0.4697276"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.026201950449700397,"d":"0.026"}]
[{"$nulls":3},85,21.25,91.25,0,{"$f":"MMULT(H94:Q94, OFFSET(AB.rngTPMroot, MIN(4, INT(($F94-55)/5))*10, $G95*13))","v":{"v":5.7906966364392354E-5,"d":"0.000"}},0,{"v":0.025419085035121008,"d":"0.025"},{"v":3.746440921339978E-3,"d":"0.004"},{"v":3.9209444675319027E-4,"d":"0.000"},{"v":5.7789597002279289E-5,"d":"0.000"},{"v":1.5034950008211727E-4,"d":"0.000"},{"v":2.2159551330521407E-5,"d":"0.000"},{"v":0.49556092278380165,"d":"0.496"},{"v":0.4745932511982058,"d":"0.475"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.025961528981956312,"d":"0.026"},null,{"$f":"MMULT(U94:AD94, OFFSET(AB.rngTPMroot, MIN(4, INT(($F94-55)/5))*10, $G95*13))","v":{"v":5.4946652400431695E-3,"d":"0.0054947"}},0,{"v":0.025439218282189403,"d":"0.0254392"},{"v":0.003749408298827889,"d":"0.0037494"},{"v":3.9240500609707388E-4,"d":"0.0003924"},{"v":5.7835369390735547E-5,"d":"0.0000578"},{"v":1.5046858476307966E-4,"d":"0.0001505"},{"v":2.2177102856126907E-5,"d":"0.0000222"},{"v":0.49051672058904233,"d":"0.4905167"},{"v":0.4741771015267916,"d":"0.4741771"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.025982091873049555,"d":"0.026"}]
[{"$nulls":3},86,{"v":21.5,"d":"21.50"},{"v":91.5,"d":"91.50"},0,{"$f":"MMULT(H95:Q95, OFFSET(AB.rngTPMroot, MIN(4, INT(($F95-55)/5))*10, $G96*13))","v":{"v":5.4419058568690928E-5,"d":"0.000"}},0,{"v":0.02520579542271919,"d":"0.025"},{"v":3.715004820044639E-3,"d":"0.004"},{"v":3.8880441202309113E-4,"d":"0.000"},{"v":5.7304688881926294E-5,"d":"0.000"},{"v":1.4908792884330146E-4,"d":"0.000"},{"v":2.1973612217931215E-5,"d":"0.000"},{"v":0.4914057107246081,"d":"0.491"},{"v":0.4790018993320941,"d":"0.479"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02574368776358558,"d":"0.026"},null,{"$f":"MMULT(U95:AD95, OFFSET(AB.rngTPMroot, MIN(4, INT(($F95-55)/5))*10, $G96*13))","v":{"v":0.005163705306744005,"d":"0.0051637"}},0,{"v":0.025225759733240195,"d":"0.0252258"},{"v":3.7179472984933673E-3,"d":"0.0037179"},{"v":3.8911236548710157E-4,"d":"0.0003891"},{"v":5.7350077197746606E-5,"d":"0.0000574"},{"v":1.4920601429374821E-4,"d":"0.0001492"},{"v":2.1991016470018081E-5,"d":"0.0000220"},{"v":0.4866856866471016,"d":"0.4866857"},{"v":0.4785892415409736,"d":"0.4785892"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.025764078113021047,"d":"0.026"}]
[{"$nulls":3},87,21.75,91.75,0,{"$f":"MMULT(H96:Q96, OFFSET(AB.rngTPMroot, MIN(4, INT(($F96-55)/5))*10, $G97*13))","v":{"v":5.1141237772103917E-5,"d":"0.000"}},0,{"v":0.02499429550725948,"d":"0.025"},{"v":0.003683832496688255,"d":"0.004"},{"v":3.8554198372459249E-4,"d":"0.000"},{"v":5.6823849588791037E-5,"d":"0.000"},{"v":1.4783694335295664E-4,"d":"0.000"},{"v":2.1789233306315992E-5,"d":"0.000"},{"v":0.48728518391405895,"d":"0.487"},{"v":0.48337355483424943,"d":"0.483"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02552767443433703,"d":"0.026"},null,{"$f":"MMULT(U96:AD96, OFFSET(AB.rngTPMroot, MIN(4, INT(($F96-55)/5))*10, $G97*13))","v":{"v":0.004852680068765521,"d":"0.0048527"}},0,{"v":0.025014092298766836,"d":"0.0250141"},{"v":0.003686750285023749,"d":"0.0036868"},{"v":3.8584735317446996E-4,"d":"0.0003858"},{"v":5.6868857054699723E-5,"d":"0.0000569"},{"v":1.4795403795735517E-4,"d":"0.0001480"},{"v":2.1806491520645136E-5,"d":"0.0000218"},{"v":0.48286964098441787,"d":"0.4828696"},{"v":0.48296435962332024,"d":"0.4829644"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.02554789368989866,"d":"0.026"}]
[{"$nulls":3},88,{"v":22,"d":"22.00"},{"v":92,"d":"92.00"},0,{"$f":"MMULT(H97:Q97, OFFSET(AB.rngTPMroot, MIN(4, INT(($F97-55)/5))*10, $G98*13))","v":{"v":4.806084981351752E-5,"d":"0.000"}},0,{"v":0.024784570271530727,"d":"0.025"},{"v":0.003652921737930171,"d":"0.004"},{"v":3.8230693021422304E-4,"d":"0.000"},{"v":5.6347044981653271E-5,"d":"0.000"},{"v":1.4659645478687114E-4,"d":"0.000"},{"v":2.160640150414783E-5,"d":"0.000"},{"v":0.48319906220220377,"d":"0.483"},{"v":0.4877085281070358,"d":"0.488"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02531347365653182,"d":"0.025"},null,{"$f":"MMULT(U97:AD97, OFFSET(AB.rngTPMroot, MIN(4, INT(($F97-55)/5))*10, $G98*13))","v":{"v":0.004560388800468309,"d":"0.0045604"}},0,{"v":0.02480420094966376,"d":"0.0248042"},{"v":3.6558150433252954E-3,"d":"0.0036558"},{"v":0.000382609737332234,"d":"0.0003826"},{"v":5.6391674793333023E-5,"d":"0.0000564"},{"v":1.4671256685933547E-4,"d":"0.0001467"},{"v":2.162351490611099E-5,"d":"0.0000216"},{"v":0.4790694912906026,"d":"0.4790695"},{"v":0.4873027664220504,"d":"0.4873028"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.025333523253855326,"d":"0.025"}]
[{"$nulls":3},89,22.25,92.25,0,{"$f":"MMULT(H98:Q98, OFFSET(AB.rngTPMroot, MIN(4, INT(($F98-55)/5))*10, $G99*13))","v":{"v":4.5166002729355954E-5,"d":"0.000"}},0,{"v":0.02457660482433007,"d":"0.025"},{"v":3.622270349001702E-3,"d":"0.004"},{"v":3.7909902179221428E-4,"d":"0.000"},{"v":5.5874241205769145E-5,"d":"0.000"},{"v":1.4536637506615063E-4,"d":"0.000"},{"v":2.1425103829748831E-5,"d":"0.000"},{"v":0.4791470671337915,"d":"0.479"},{"v":0.4920071269482544,"d":"0.492"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.025101070221188435,"d":"0.025"},null,{"$f":"MMULT(U98:AD98, OFFSET(AB.rngTPMroot, MIN(4, INT(($F98-55)/5))*10, $G99*13))","v":{"v":4.285703099468372E-3,"d":"0.0042857"}},0,{"v":0.02459607078293349,"d":"0.0245961"},{"v":3.6251393768909515E-3,"d":"0.0036251"},{"v":3.7939928807869088E-4,"d":"0.0003794"},{"v":5.5918496532087943E-5,"d":"0.0000559"},{"v":1.4548151285103154E-4,"d":"0.0001455"},{"v":2.1442073634455584E-5,"d":"0.0000214"},{"v":0.475286075390855,"d":"0.4752861"},{"v":0.4916047699787573,"d":"0.4916048"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.025120951583863214,"d":"0.025"}]
[{"$nulls":3},90,{"v":22.5,"d":"22.50"},{"v":92.5,"d":"92.50"},0,{"$f":"MMULT(H99:Q99, OFFSET(AB.rngTPMroot, MIN(4, INT(($F99-55)/5))*10, $G100*13))","v":{"v":4.2445520844170159E-5,"d":"0.000"}},0,{"v":0.024370384399405594,"d":"0.024"},{"v":0.003591876153550304,"d":"0.004"},{"v":0.000375918030686191,"d":"0.000"},{"v":5.5405404690467419E-5,"d":"0.000"},{"v":1.4414661685096402E-4,"d":"0.000"},{"v":2.1245327410369379E-5,"d":"0.000"},{"v":0.4751289219735643,"d":"0.475"},{"v":0.49626965657299854,"d":"0.496"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02489044904694275,"d":"0.025"},null,{"$f":"MMULT(U99:AD99, OFFSET(AB.rngTPMroot, MIN(4, INT(($F99-55)/5))*10, $G100*13))","v":{"v":0.004027562530393607,"d":"0.0040276"}},0,{"v":0.024389687020628468,"d":"0.0243897"},{"v":3.5947211076443864E-3,"d":"0.0035947"},{"v":3.7621577746105761E-4,"d":"0.0003762"},{"v":5.5449288673703489E-5,"d":"0.0000554"},{"v":1.4426078852343465E-4,"d":"0.0001443"},{"v":2.126215482273339E-5,"d":"0.0000213"},{"v":0.4715201655815734,"d":"0.4715202"},{"v":0.4958706757502806,"d":"0.4958707"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.02491016358661296,"d":"0.025"}]
[{"$nulls":3},91,22.75,92.75,0,{"$f":"MMULT(H100:Q100, OFFSET(AB.rngTPMroot, MIN(4, INT(($F100-55)/5))*10, $G101*13))","v":{"v":3.988890162648612E-5,"d":"0.000"}},0,{"v":0.024165894354407885,"d":"0.024"},{"v":3.5617369934850393E-3,"d":"0.004"},{"v":3.7276373103499856E-4,"d":"0.000"},{"v":5.49405021467658e-05,"d":"0.000"},{"v":1.4293709353434205E-4,"d":"0.000"},{"v":2.106705948127412E-5,"d":"0.000"},{"v":0.4711443517289593,"d":"0.471"},{"v":0.5004964196353249,"d":"0.500"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.024681595178977226,"d":"0.025"},null,{"$f":"MMULT(U100:AD100, OFFSET(AB.rngTPMroot, MIN(4, INT(($F100-55)/5))*10, $G101*13))","v":{"v":0.003784970531029728,"d":"0.0037850"}},0,{"v":0.024185035008801765,"d":"0.0241850"},{"v":0.003564558075785342,"d":"0.0035646"},{"v":3.7305897943928592E-4,"d":"0.0003731"},{"v":5.4984017902830735E-5,"d":"0.0000550"},{"v":1.4305030720097826E-4,"d":"0.0001431"},{"v":2.1083745696098726E-5,"d":"0.0000211"},{"v":0.46777247270375055,"d":"0.4677725"},{"v":0.5001007866303948,"d":"0.5001008"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.02470114429544203,"d":"0.025"}]
[{"$nulls":3},92,{"v":23,"d":"23.00"},{"v":93,"d":"93.00"},0,{"$f":"MMULT(H101:Q101, OFFSET(AB.rngTPMroot, MIN(4, INT(($F101-55)/5))*10, $G102*13))","v":{"v":3.7486275143352993E-5,"d":"0.000"}},0,{"v":0.02396312016985036,"d":"0.024"},{"v":3.5318507288233493E-3,"d":"0.004"},{"v":3.6963589887266629E-4,"d":"0.000"},{"v":5.4479500565007282E-5,"d":"0.000"},{"v":1.4173771923602804E-4,"d":"0.000"},{"v":2.0890287384835613E-5,"d":"0.000"},{"v":0.4671930831703826,"d":"0.467"},{"v":0.5046877162497427,"d":"0.505"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.024474493787959056,"d":"0.024"},null,{"$f":"MMULT(U101:AD101, OFFSET(AB.rngTPMroot, MIN(4, INT(($F101-55)/5))*10, $G102*13))","v":{"v":3.5569905650511165E-3,"d":"0.0035570"}},0,{"v":0.023982100216466618,"d":"0.0239821"},{"v":0.003534648139636281,"d":"0.0035346"},{"v":3.6992866987001211E-4,"d":"0.0003699"},{"v":5.4522651183667336E-5,"d":"0.0000545"},{"v":1.4184998293538412E-4,"d":"0.0001418"},{"v":2.0906833586898644E-5,"d":"0.0000209"},{"v":0.4640436499699556,"d":"0.4640436"},{"v":0.5042954029713158,"d":"0.5042954"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.024493878869272016,"d":"0.024"}]
[{"$nulls":3},93,23.25,93.25,0,{"$f":"MMULT(H102:Q102, OFFSET(AB.rngTPMroot, MIN(4, INT(($F102-55)/5))*10, $G103*13))","v":{"v":3.5228365957063646E-5,"d":"0.000"}},0,{"v":0.023762047448078367,"d":"0.024"},{"v":3.5022152375391038E-3,"d":"0.004"},{"v":3.6653431211250485E-4,"d":"0.000"},{"v":5.4022367212516422E-5,"d":"0.000"},{"v":0.00014054840879638,"d":"0.000"},{"v":2.0714998569635622E-5,"d":"0.000"},{"v":0.46327484484921183,"d":"0.463"},{"v":0.5088438440125236,"d":"0.509"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02426913016898725,"d":"0.024"},null,{"$f":"MMULT(U102:AD102, OFFSET(AB.rngTPMroot, MIN(4, INT(($F102-55)/5))*10, $G103*13))","v":{"v":0.003342742506484072,"d":"0.0033427"}},0,{"v":0.023780868234564663,"d":"0.0237809"},{"v":3.504989175490318E-3,"d":"0.0035050"},{"v":3.6682462649064264E-4,"d":"0.0003668"},{"v":5.4065155757611817E-5,"d":"0.0000541"},{"v":1.4065973049955921E-4,"d":"0.0001407"},{"v":2.0731405933773536E-5,"d":"0.0000207"},{"v":0.4603342965597541,"d":"0.4603343"},{"v":0.5084548226050267,"d":"0.5084548"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.024288352591554863,"d":"0.024"}]
[{"$nulls":3},94,{"v":23.5,"d":"23.50"},{"v":93.5,"d":"93.50"},0,{"$f":"MMULT(H103:Q103, OFFSET(AB.rngTPMroot, MIN(4, INT(($F103-55)/5))*10, $G104*13))","v":{"v":3.3106457316948434E-5,"d":"0.000"}},0,{"v":0.023562661912246857,"d":"0.024"},{"v":3.472828415411936E-3,"d":"0.003"},{"v":3.6345875053133748E-4,"d":"0.000"},{"v":5.356906963127516E-5,"d":"0.000"},{"v":1.3936907777032406E-4,"d":"0.000"},{"v":2.05411805895739e-05,"d":"0.000"},{"v":0.4593893671136718,"d":"0.459"},{"v":0.512965098022831,"d":"0.513"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02406548974054852,"d":"0.024"},null,{"$f":"MMULT(U103:AD103, OFFSET(AB.rngTPMroot, MIN(4, INT(($F103-55)/5))*10, $G104*13))","v":{"v":0.003141399241944528,"d":"0.0031414"}},0,{"v":0.023581324774942854,"d":"0.0235813"},{"v":0.003475579077460433,"d":"0.0034756"},{"v":3.6374662890357258E-4,"d":"0.0003637"},{"v":5.361149914093768E-5,"d":"0.0000536"},{"v":1.3947946538154479E-4,"d":"0.0001395"},{"v":2.0557450280765182E-5,"d":"0.0000206"},{"v":0.4566449609975217,"d":"0.4566450"},{"v":0.5125793408644251,"d":"0.5125793"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.02408455086922797,"d":"0.024"}]
[{"$nulls":3},95,23.75,93.75,0,{"$f":"MMULT(H104:Q104, OFFSET(AB.rngTPMroot, MIN(4, INT(($F104-55)/5))*10, $G105*13))","v":{"v":3.1112357508003056E-5,"d":"0.000"}},0,{"v":0.023364949405306725,"d":"0.023"},{"v":3.4436881758778295E-3,"d":"0.003"},{"v":3.6040899575386347E-4,"d":"0.000"},{"v":5.3119575635618183E-5,"d":"0.000"},{"v":1.3819964242135852E-4,"d":"0.000"},{"v":2.036882110298449E-5,"d":"0.000"},{"v":0.45553638212272074,"d":"0.456"},{"v":0.5170517709036738,"d":"0.517"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.023863558043481947,"d":"0.024"},null,{"$f":"MMULT(U104:AD104, OFFSET(AB.rngTPMroot, MIN(4, INT(($F104-55)/5))*10, $G105*13))","v":{"v":0.002952183477533039,"d":"0.0029522"}},0,{"v":0.023383455669338946,"d":"0.0233835"},{"v":0.003446415757329942,"d":"0.0034464"},{"v":3.6069445856053644E-4,"d":"0.0003607"},{"v":5.3161649122486904E-5,"d":"0.0000532"},{"v":1.3830910377851549E-4,"d":"0.0001383"},{"v":2.038495427643238E-5,"d":"0.0000204"},{"v":0.45297614432576877,"d":"0.4529761"},{"v":0.5166692506042928,"d":"0.5166693"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.023882459231677998,"d":"0.024"}]
[{"$nulls":3},96,{"$f":"D106*AB.cycleLength","v":{"v":24,"d":"24.00"}},{"v":94,"d":"94.00"},{"$f":"IF(AND(E105<AB.maxDurHPE, E106>=AB.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H105:Q105, OFFSET(AB.rngTPMroot, MIN(4, INT(($F105-55)/5))*10, $G106*13))","v":{"v":2.92383682264381e-05,"d":"0.000"}},0,{"v":0.02316889588899957,"d":"0.023"},{"v":3.4147924498809713E-3,"d":"0.003"},{"v":3.573848312371526E-4,"d":"0.000"},{"v":5.2673853309947694E-5,"d":"0.000"},{"v":1.3704001971560833E-4,"d":"0.000"},{"v":2.0197907871759412E-5,"d":"0.000"},{"v":0.45171562385807573,"d":"0.452"},{"v":0.5211041528226837,"d":"0.521"},{"$f":"SUM(H106:Q106)","v":{"v":1.0000000000000009,"d":"1.000"}},{"v":0.023663320739952334,"d":"0.024"},null,{"$f":"MMULT(U105:AD105, OFFSET(AB.rngTPMroot, MIN(4, INT(($F105-55)/5))*10, $G106*13))","v":{"v":0.002774364738059922,"d":"0.0027744"}},0,{"v":0.023187246868375522,"d":"0.0231872"},{"v":3.4174971444042293E-3,"d":"0.0034175"},{"v":3.5766789874709052E-4,"d":"0.0003577"},{"v":5.2715573761382839E-5,"d":"0.0000527"},{"v":1.3714856259082903E-4,"d":"0.0001371"},{"v":2.0213905672973928E-5,"d":"0.0000202"},{"v":0.4493283030863003,"d":"0.4493283"},{"v":0.5207248422220893,"d":"0.5207248"},{"$f":"SUM(U106:AD106)","v":{"v":1.0000000000000016,"d":"1.000"}},{"v":0.02368206332971344,"d":"0.024"}]
[{"$nulls":3},{"$f":"D106+1","v":97},24.25,{"$f":"F106+AB.cycleLength","v":94.25},0,{"$f":"MMULT(H106:Q106, OFFSET(AB.rngTPMroot, MIN(4, INT(($F106-55)/5))*10, $G107*13))","v":{"v":2.7477254860062695E-5,"d":"0.000"}},0,{"v":0.02297448744286097,"d":"0.023"},{"v":3.3861391857268348E-3,"d":"0.003"},{"v":3.543860422552698E-4,"d":"0.000"},{"v":5.2231871006467223E-5,"d":"0.000"},{"v":1.3589012731592931E-4,"d":"0.000"},{"v":2.0028428760479722E-5,"d":"0.000"},{"v":0.44792682813449725,"d":"0.448"},{"v":0.5251225315127177,"d":"0.525"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.023464763612432167,"d":"0.023"},null,{"$f":"MMULT(U106:AD106, OFFSET(AB.rngTPMroot, MIN(4, INT(($F106-55)/5))*10, $G107*13))","v":{"v":0.002607256547015939,"d":"0.0026073"}},0,{"v":0.022992684440562412,"d":"0.0229927"},{"v":3.3888211853637224E-3,"d":"0.0033888"},{"v":3.5466673456722585E-4,"d":"0.0003547"},{"v":5.2273241384762289E-5,"d":"0.0000523"},{"v":1.3599775941612594E-4,"d":"0.0001360"},{"v":2.0044292325358994E-5,"d":"0.0000200"},{"v":0.44570185212079505,"d":"0.4457019"},{"v":0.5247464036785708,"d":"0.5247464"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.023483348934545765,"d":"0.023"}]
[{"$nulls":3},98,{"v":24.5,"d":"24.50"},{"v":94.5,"d":"94.50"},0,{"$f":"MMULT(H107:Q107, OFFSET(AB.rngTPMroot, MIN(4, INT(($F107-55)/5))*10, $G108*13))","v":{"v":2.5822218558768564E-5,"d":"0.000"}},0,{"v":0.02278171026323205,"d":"0.023"},{"v":3.3577263489365096E-3,"d":"0.003"},{"v":3.5141241588402931E-4,"d":"0.000"},{"v":5.1793597342934533E-5,"d":"0.000"},{"v":1.3474988357606212E-4,"d":"0.000"},{"v":1.9860371735553848E-5,"d":"0.000"},{"v":0.444169732608447,"d":"0.444"},{"v":0.5291071922922881,"d":"0.529"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.023267872562692145,"d":"0.023"},null,{"$f":"MMULT(U107:AD107, OFFSET(AB.rngTPMroot, MIN(4, INT(($F107-55)/5))*10, $G108*13))","v":{"v":2.450213776401687E-3,"d":"0.0024502"}},0,{"v":0.02279975457130752,"d":"0.0227998"},{"v":3.3603858441180945E-3,"d":"0.0033604"},{"v":3.5169075292810928E-4,"d":"0.0003517"},{"v":5.1834620585526678E-5,"d":"0.0000518"},{"v":1.3485661254347876E-4,"d":"0.0001349"},{"v":1.9876102190464774E-5,"d":"0.0000199"},{"v":0.4420971672016893,"d":"0.4420972"},{"v":0.5287342205182373,"d":"0.5287342"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.02328630193677911,"d":"0.023"}]
[{"$nulls":3},99,24.75,94.75,0,{"$f":"MMULT(H108:Q108, OFFSET(AB.rngTPMroot, MIN(4, INT(($F108-55)/5))*10, $G109*13))","v":{"v":2.426686998729138E-5,"d":"0.000"}},0,{"v":0.022590550662279395,"d":"0.023"},{"v":3.3295519221022423E-3,"d":"0.003"},{"v":3.4846374098587577E-4,"d":"0.000"},{"v":5.1359001200433464E-5,"d":"0.000"},{"v":1.3361920753483491E-4,"d":"0.000"},{"v":1.9693724864363184E-5,"d":"0.000"},{"v":0.4404440767852253,"d":"0.440"},{"v":0.5330584180858212,"d":"0.533"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.023072633610800107,"d":"0.023"},null,{"$f":"MMULT(U108:AD108, OFFSET(AB.rngTPMroot, MIN(4, INT(($F108-55)/5))*10, $G109*13))","v":{"v":0.002302630156184594,"d":"0.0023026"}},0,{"v":0.022608443561935945,"d":"0.0226084"},{"v":3.3321891016617E-3,"d":"0.0033322"},{"v":3.4873974252495362E-4,"d":"0.0003487"},{"v":5.1399680220112e-05,"d":"0.0000514"},{"v":1.3372504094759014E-4,"d":"0.0001337"},{"v":1.9709323326221405E-5,"d":"0.0000197"},{"v":0.43851458750359446,"d":"0.4385146"},{"v":0.5326885758896059,"d":"0.5326886"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.023090908345408487,"d":"0.023"}]
[{"$nulls":3},100,{"v":25,"d":"25.00"},{"v":95,"d":"95.00"},0,{"$f":"MMULT(H109:Q109, OFFSET(AB.rngTPMroot, MIN(4, INT(($F109-55)/5))*10, $G110*13))","v":{"v":2.280520465892092E-5,"d":"0.000"}},0,{"v":0.022400995067023158,"d":"0.022"},{"v":3.3016139047441933E-3,"d":"0.003"},{"v":3.4553980819489313E-4,"d":"0.000"},{"v":5.0928051721164255E-5,"d":"0.000"},{"v":1.3249801891041486E-4,"d":"0.000"},{"v":1.9528476314414814E-5,"d":"0.000"},{"v":0.43674960202468754,"d":"0.437"},{"v":0.5369764894437462,"d":"0.537"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.022879032894128463,"d":"0.023"},null,{"$f":"MMULT(U109:AD109, OFFSET(AB.rngTPMroot, MIN(4, INT(($F109-55)/5))*10, $G110*13))","v":{"v":2.1639359337686874E-3,"d":"0.0021639"}},0,{"v":0.022418737828717342,"d":"0.0224187"},{"v":0.003304228955930214,"d":"0.0033042"},{"v":3.4581349382601409E-4,"d":"0.0003458"},{"v":5.0968389406277518E-5,"d":"0.0000510"},{"v":1.3260296428303984E-4,"d":"0.0001326"},{"v":1.954394389076401E-5,"d":"0.0000195"},{"v":0.4349544179248627,"d":"0.4349544"},{"v":0.5366097505653165,"d":"0.5366098"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.0228971542868264,"d":"0.023"}]
[{"$nulls":3},101,25.25,95.25,0,{"$f":"MMULT(H110:Q110, OFFSET(AB.rngTPMroot, MIN(4, INT(($F110-55)/5))*10, $G111*13))","v":{"v":2.1431579754934786E-5,"d":"0.000"}},0,{"v":0.02221303001837334,"d":"0.022"},{"v":0.0032739103131684,"d":"0.003"},{"v":3.426404099019389E-4,"d":"0.000"},{"v":5.0500718306252641E-5,"d":"0.000"},{"v":1.3138623809460799E-4,"d":"0.000"},{"v":1.9364614352501366E-5,"d":"0.000"},{"v":0.4330860515456342,"d":"0.433"},{"v":0.5408616845624148,"d":"0.541"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.022687056666369887,"d":"0.023"},null,{"$f":"MMULT(U110:AD110, OFFSET(AB.rngTPMroot, MIN(4, INT(($F110-55)/5))*10, $G111*13))","v":{"v":0.00203359567444142,"d":"0.0020336"}},0,{"v":0.022230623901901395,"d":"0.0222306"},{"v":3.2765034216584864E-3,"d":"0.0032765"},{"v":3.4291179905771067E-4,"d":"0.0003429"},{"v":5.054071752091306E-5,"d":"0.0000505"},{"v":1.3149030287858002E-4,"d":"0.0001315"},{"v":1.9379952141591904E-5,"d":"0.0000194"},{"v":0.4314169312683348,"d":"0.4314169"},{"v":0.5404980229620666,"d":"0.5404980"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.022705026003837687,"d":"0.023"}]
[{"$nulls":3},102,{"v":25.5,"d":"25.50"},{"v":95.5,"d":"95.50"},0,{"$f":"MMULT(H111:Q111, OFFSET(AB.rngTPMroot, MIN(4, INT(($F111-55)/5))*10, $G112*13))","v":{"v":2.0140692340266152E-5,"d":"0.000"}},0,{"v":0.022026642170174134,"d":"0.022"},{"v":0.003246439180325924,"d":"0.003"},{"v":3.397653402399031E-4,"d":"0.000"},{"v":5.0076970613577168E-5,"d":"0.000"},{"v":1.3028378614720655E-4,"d":"0.000"},{"v":1.920212734386793E-5,"d":"0.000"},{"v":0.4294531704289619,"d":"0.429"},{"v":0.5447142793038542,"d":"0.545"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.022496691296561247,"d":"0.022"},null,{"$f":"MMULT(U111:AD111, OFFSET(AB.rngTPMroot, MIN(4, INT(($F111-55)/5))*10, $G112*13))","v":{"v":1.9111061943060817E-3,"d":"0.0019111"}},0,{"v":0.022044088424761448,"d":"0.0220441"},{"v":3.2490105302395707E-3,"d":"0.0032490"},{"v":3.40034452189876E-4,"d":"0.0003400"},{"v":5.01166341978646E-5,"d":"0.0000501"},{"v":1.3038697773147813E-4,"d":"0.0001304"},{"v":1.9217336434734847E-5,"d":"0.0000192"},{"v":0.4279023702897596,"d":"0.4279024"},{"v":0.5443536691603809,"d":"0.5443537"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.022514509854682802,"d":"0.023"}]
[{"$nulls":3},103,25.75,95.75,0,{"$f":"MMULT(H112:Q112, OFFSET(AB.rngTPMroot, MIN(4, INT(($F112-55)/5))*10, $G113*13))","v":{"v":1.8927558891306285E-5,"d":"0.000"}},0,{"v":0.02184181828825632,"d":"0.022"},{"v":0.003219198555673185,"d":"0.003"},{"v":3.36914395069091E-4,"d":"0.000"},{"v":4.9656778555614835E-5,"d":"0.000"},{"v":1.2919058479038409E-4,"d":"0.000"},{"v":1.904100375138594E-5,"d":"0.000"},{"v":0.42585070561965943,"d":"0.426"},{"v":0.5485345472153542,"d":"0.549"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.022307923268115797,"d":"0.022"},null,{"$f":"MMULT(U112:AD112, OFFSET(AB.rngTPMroot, MIN(4, INT(($F112-55)/5))*10, $G113*13))","v":{"v":1.7959946177198089E-3,"d":"0.0017960"}},0,{"v":0.02185911815264613,"d":"0.0218591"},{"v":0.003221748329584954,"d":"0.0032217"},{"v":3.3718124892112588E-4,"d":"0.0003372"},{"v":4.9696109325778261E-5,"d":"0.0000497"},{"v":1.292929105019076E-4,"d":"0.0001293"},{"v":1.9056085223926249E-5,"d":"0.0000191"},{"v":0.424410949621865,"d":"0.4244109"},{"v":0.5481769629242129,"d":"0.5481770"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.02232559231206916,"d":"0.022"}]
[{"$nulls":3},104,{"v":26,"d":"26.00"},{"v":96,"d":"96.00"},0,{"$f":"MMULT(H113:Q113, OFFSET(AB.rngTPMroot, MIN(4, INT(($F113-55)/5))*10, $G114*13))","v":{"v":1.7787496056808017E-5,"d":"0.000"}},0,{"v":0.021658545249497594,"d":"0.022"},{"v":3.1921865050334648E-3,"d":"0.003"},{"v":3.3408737196272847E-4,"d":"0.000"},{"v":4.9240112297304738E-5,"d":"0.000"},{"v":1.2810655640313755E-4,"d":"0.000"},{"v":1.8881232134733986E-5,"d":"0.000"},{"v":0.4222784059277248,"d":"0.422"},{"v":0.5523227595488903,"d":"0.552"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02212073917786346,"d":"0.022"},null,{"$f":"MMULT(U113:AD113, OFFSET(AB.rngTPMroot, MIN(4, INT(($F113-55)/5))*10, $G114*13))","v":{"v":1.6878165517378429E-3,"d":"0.0016878"}},0,{"v":0.02167569995203892,"d":"0.0216757"},{"v":0.003194714883985951,"d":"0.0031947"},{"v":3.3435198666435383E-4,"d":"0.0003344"},{"v":4.9279113045962186E-5,"d":"0.0000493"},{"v":1.2820802350738548E-4,"d":"0.0001282"},{"v":1.8896187059783377E-5,"d":"0.0000189"},{"v":0.42094285758157746,"d":"0.4209429"},{"v":0.5519681757203838,"d":"0.5519682"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.02213825996221066,"d":"0.022"}]
[{"$nulls":3},105,26.25,96.25,0,{"$f":"MMULT(H114:Q114, OFFSET(AB.rngTPMroot, MIN(4, INT(($F114-55)/5))*10, $G115*13))","v":{"v":1.6716102577616903E-5,"d":"0.000"}},0,{"v":0.02147681004089076,"d":"0.021"},{"v":0.003165401110459578,"d":"0.003"},{"v":3.3128407019258926E-4,"d":"0.000"},{"v":4.8826942253929717E-5,"d":"0.000"},{"v":1.2703162401577568E-4,"d":"0.000"},{"v":1.8722801149585547E-5,"d":"0.000"},{"v":0.4187360220280779,"d":"0.419"},{"v":0.5560791852803831,"d":"0.556"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.021935125735099124,"d":"0.022"},null,{"$f":"MMULT(U114:AD114, OFFSET(AB.rngTPMroot, MIN(4, INT(($F114-55)/5))*10, $G115*13))","v":{"v":1.5861543705164092E-3,"d":"0.0015862"}},0,{"v":0.021493820799625654,"d":"0.0214938"},{"v":3.1679082739762584E-3,"d":"0.0031679"},{"v":0.000331546464532346,"d":"0.0003315"},{"v":4.8865615750266605E-5,"d":"0.0000489"},{"v":1.2713223971725648E-4,"d":"0.0001271"},{"v":1.8737630588994409E-5,"d":"0.0000187"},{"v":0.417498257867437,"d":"0.4174983"},{"v":0.5557275767378573,"d":"0.5557276"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.021952499503875254,"d":"0.022"}]
[{"$nulls":3},106,{"v":26.5,"d":"26.50"},{"v":96.5,"d":"96.50"},0,{"$f":"MMULT(H115:Q115, OFFSET(AB.rngTPMroot, MIN(4, INT(($F115-55)/5))*10, $G116*13))","v":{"v":1.5709242295430428E-5,"d":"0.000"}},0,{"v":0.021296599758619784,"d":"0.021"},{"v":3.1388404700976856E-3,"d":"0.003"},{"v":3.285042907147424E-4,"d":"0.000"},{"v":4.841723908901573E-5,"d":"0.000"},{"v":1.2596571130445413E-4,"d":"0.000"},{"v":1.8565699546803469E-5,"d":"0.000"},{"v":0.41522330645953615,"d":"0.415"},{"v":0.5598040911287968,"d":"0.560"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02175106976063898,"d":"0.022"},null,{"$f":"MMULT(U115:AD115, OFFSET(AB.rngTPMroot, MIN(4, INT(($F115-55)/5))*10, $G116*13))","v":{"v":1.4906156030510842E-3,"d":"0.0014906"}},0,{"v":0.0213134677813698,"d":"0.0213135"},{"v":0.003141326596195672,"d":"0.0031413"},{"v":3.2876448332351847E-4,"d":"0.0003288"},{"v":4.8455588078981416E-5,"d":"0.0000485"},{"v":1.2606548274722381E-4,"d":"0.0001261"},{"v":1.8580404553512284E-5,"d":"0.0000186"},{"v":0.4140772911538288,"d":"0.4140773"},{"v":0.559455432906853,"d":"0.5594554"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.021768297747440542,"d":"0.022"}]
[{"$nulls":3},107,26.75,96.75,0,{"$f":"MMULT(H116:Q116, OFFSET(AB.rngTPMroot, MIN(4, INT(($F116-55)/5))*10, $G117*13))","v":{"v":1.4763028184989877E-5,"d":"0.000"}},0,{"v":0.021117901607143573,"d":"0.021"},{"v":3.112502698052261E-3,"d":"0.003"},{"v":3.257478361554193E-4,"d":"0.000"},{"v":4.8010973712248868E-5,"d":"0.000"},{"v":1.2490874258575617E-4,"d":"0.000"},{"v":1.8409916171641257E-5,"d":"0.000"},{"v":0.4117400136229181,"d":"0.412"},{"v":0.5634977415750769,"d":"0.563"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02156855818588475,"d":"0.022"},null,{"$f":"MMULT(U116:AD116, OFFSET(AB.rngTPMroot, MIN(4, INT(($F116-55)/5))*10, $G117*13))","v":{"v":1.4008314180264467E-3,"d":"0.0014008"}},0,{"v":0.021134628091595522,"d":"0.0211346"},{"v":0.003114967963254937,"d":"0.0031150"},{"v":3.2600584550777212E-4,"d":"0.0003260"},{"v":4.8049000918751681E-5,"d":"0.0000480"},{"v":1.2500767685392542E-4,"d":"0.0001250"},{"v":1.8424497789755368E-5,"d":"0.0000184"},{"v":0.4106800765882555,"d":"0.4106801"},{"v":0.5631520089177989,"d":"0.5631520"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.02158564161395722,"d":"0.022"}]
[{"$nulls":3},108,{"v":27,"d":"27.00"},{"v":97,"d":"97.00"},0,{"$f":"MMULT(H117:Q117, OFFSET(AB.rngTPMroot, MIN(4, INT(($F117-55)/5))*10, $G118*13))","v":{"v":1.3873807348060504E-5,"d":"0.000"}},0,{"v":0.020940702898287453,"d":"0.021"},{"v":3.0863859242521836E-3,"d":"0.003"},{"v":3.2301451079699969E-4,"d":"0.000"},{"v":4.7608117277409825E-5,"d":"0.000"},{"v":1.2386064281131882E-4,"d":"0.000"},{"v":1.8255439962951058E-5,"d":"0.000"},{"v":0.4082858997783352,"d":"0.408"},{"v":0.5671603988809294,"d":"0.567"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02138757805189577,"d":"0.021"},null,{"$f":"MMULT(U117:AD117, OFFSET(AB.rngTPMroot, MIN(4, INT(($F117-55)/5))*10, $G118*13))","v":{"v":1.3164551999277144E-3,"d":"0.0013165"}},0,{"v":0.020957289032078445,"d":"0.0209573"},{"v":3.0888305036017366E-3,"d":"0.0030888"},{"v":3.2327035521246818E-4,"d":"0.0003233"},{"v":4.764582540051036E-5,"d":"0.0000476"},{"v":1.2395874692955618E-4,"d":"0.0001240"},{"v":1.8269899227814783E-5,"d":"0.0000183"},{"v":0.40730671319749695,"d":"0.4073067"},{"v":0.5668175672401263,"d":"0.5668176"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.02140451813422047,"d":"0.021"}]
[{"$nulls":3},109,27.25,97.25,0,{"$f":"MMULT(H118:Q118, OFFSET(AB.rngTPMroot, MIN(4, INT(($F118-55)/5))*10, $G119*13))","v":{"v":1.3038146911268638E-5,"d":"0.000"}},0,{"v":0.02076499105034225,"d":"0.021"},{"v":0.003060488294317958,"d":"0.003"},{"v":3.2030412056411505E-4,"d":"0.000"},{"v":4.7208641180325724E-5,"d":"0.000"},{"v":1.2282133756250419E-4,"d":"0.000"},{"v":1.8102259952398254E-5,"d":"0.000"},{"v":0.404860723041728,"d":"0.405"},{"v":0.5707923231074422,"d":"0.571"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.02120811650846887,"d":"0.021"},null,{"$f":"MMULT(U118:AD118, OFFSET(AB.rngTPMroot, MIN(4, INT(($F118-55)/5))*10, $G119*13))","v":{"v":1.2371612109173865E-3,"d":"0.0012372"}},0,{"v":0.020781438011144023,"d":"0.0207814"},{"v":3.0629123613878117E-3,"d":"0.0030629"},{"v":3.2055781820852021E-4,"d":"0.0003206"},{"v":4.7246032897428591E-5,"d":"0.0000472"},{"v":1.2291861849653469E-4,"d":"0.0001229"},{"v":1.8116597890668433E-5,"d":"0.0000181"},{"v":0.403957281208154,"d":"0.4039573"},{"v":0.5704523681409052,"d":"0.5704524"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.021224914447849078,"d":"0.021"}]
[{"$nulls":3},110,{"v":27.5,"d":"27.50"},{"v":97.5,"d":"97.50"},0,{"$f":"MMULT(H119:Q119, OFFSET(AB.rngTPMroot, MIN(4, INT(($F119-55)/5))*10, $G120*13))","v":{"v":1.2252820773353771E-5,"d":"0.000"}},0,{"v":0.02059075358717096,"d":"0.021"},{"v":0.003034807969430046,"d":"0.003"},{"v":3.1761647300986864E-4,"d":"0.000"},{"v":4.6812517056839136E-5,"d":"0.000"},{"v":1.2179075304511563E-4,"d":"0.000"},{"v":1.7950365263682692E-5,"d":"0.000"},{"v":0.4014642433807007,"d":"0.401"},{"v":0.5743937721335505,"d":"0.574"},{"v":1.000000000000001,"d":"1.000"},{"v":0.021030160813225944,"d":"0.021"},null,{"$f":"MMULT(U119:AD119, OFFSET(AB.rngTPMroot, MIN(4, INT(($F119-55)/5))*10, $G120*13))","v":{"v":1.162643333311013E-3,"d":"0.0011626"}},0,{"v":0.020607062542773502,"d":"0.0206071"},{"v":0.003037211696337181,"d":"0.0030372"},{"v":3.1786804189660333E-4,"d":"0.0003179"},{"v":4.6849595022883035E-5,"d":"0.0000468"},{"v":1.2188721770221542E-4,"d":"0.0001219"},{"v":1.7964582893401562E-5,"d":"0.0000180"},{"v":0.4006318432867407,"d":"0.4006318"},{"v":0.5740566697033241,"d":"0.5740567"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.02104681780237232,"d":"0.021"}]
[{"$nulls":3},111,27.75,97.75,0,{"$f":"MMULT(H120:Q120, OFFSET(AB.rngTPMroot, MIN(4, INT(($F120-55)/5))*10, $G121*13))","v":{"v":1.1514797150672816E-5,"d":"0.000"}},0,{"v":0.020417978137322906,"d":"0.020"},{"v":3.0093431261983034E-3,"d":"0.003"},{"v":3.1495137730217079E-4,"d":"0.000"},{"v":4.6419716780794147E-5,"d":"0.000"},{"v":1.2076881608415787E-4,"d":"0.000"},{"v":1.7799745111766449E-5,"d":"0.000"},{"v":0.39809622260970356,"d":"0.398"},{"v":0.5779650016743467,"d":"0.578"},{"v":1.000000000000001,"d":"1.000"},{"v":0.020853698330709235,"d":"0.021"},null,{"$f":"MMULT(U120:AD120, OFFSET(AB.rngTPMroot, MIN(4, INT(($F120-55)/5))*10, $G121*13))","v":{"v":1.0926138877973665E-3,"d":"0.0010926"}},0,{"v":0.02043415024571736,"d":"0.0204342"},{"v":0.003011726683615481,"d":"0.0030117"},{"v":3.152008352934791E-4,"d":"0.0003152"},{"v":4.6456483628440366E-5,"d":"0.0000465"},{"v":1.208644713136447E-4,"d":"0.0001209"},{"v":1.7813843442433917E-5,"d":"0.0000178"},{"v":0.39733044570417797,"d":"0.3973304"},{"v":0.5776307278450155,"d":"0.5776307"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.020870215552324486,"d":"0.021"}]
[{"$nulls":3},112,{"v":28,"d":"28.00"},{"v":98,"d":"98.00"},0,{"$f":"MMULT(H121:Q121, OFFSET(AB.rngTPMroot, MIN(4, INT(($F121-55)/5))*10, $G122*13))","v":{"v":1.0821226872875486E-5,"d":"0.000"}},0,{"v":0.020246652433155297,"d":"0.020"},{"v":2.9840919565325163E-3,"d":"0.003"},{"v":3.1230864421018955E-4,"d":"0.000"},{"v":4.6030212462039239E-5,"d":"0.000"},{"v":1.1975545411864154E-4,"d":"0.000"},{"v":1.7650388802108007E-5,"d":"0.000"},{"v":0.39475642438460984,"d":"0.395"},{"v":0.5815062652992375,"d":"0.582"},{"v":1.000000000000001,"d":"1.000"},{"v":0.020678716531484127,"d":"0.021"},null,{"$f":"MMULT(U121:AD121, OFFSET(AB.rngTPMroot, MIN(4, INT(($F121-55)/5))*10, $G122*13))","v":{"v":1.0268025228407061E-3,"d":"0.0010268"}},0,{"v":0.0202626888426162,"d":"0.0202627"},{"v":2.9864555137003954E-3,"d":"0.0029865"},{"v":3.1255600901843473E-4,"d":"0.0003126"},{"v":4.6066670801858656E-5,"d":"0.0000461"},{"v":1.198503067123611E-4,"d":"0.0001199"},{"v":1.766436883475336E-5,"d":"0.0000177"},{"v":0.39405311942925086,"d":"0.3940531"},{"v":0.581174796336226,"d":"0.5811748"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.020695095158346995,"d":"0.021"}]
[{"$nulls":3},113,28.25,98.25,0,{"$f":"MMULT(H122:Q122, OFFSET(AB.rngTPMroot, MIN(4, INT(($F122-55)/5))*10, $G123*13))","v":{"v":1.0169432383565731E-5,"d":"0.000"}},0,{"v":0.020076764309962216,"d":"0.020"},{"v":0.002959052667514017,"d":"0.003"},{"v":3.0968808609091453E-4,"d":"0.000"},{"v":4.5643976444447078E-5,"d":"0.000"},{"v":1.1875059519643104E-4,"d":"0.000"},{"v":1.7502285729902947E-5,"d":"0.000"},{"v":0.39144461419673154,"d":"0.391"},{"v":0.5850178144499479,"d":"0.585"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.020505202991249562,"d":"0.021"},null,{"$f":"MMULT(U122:AD122, OFFSET(AB.rngTPMroot, MIN(4, INT(($F122-55)/5))*10, $G123*13))","v":{"v":9.6495517097762819E-4,"d":"0.0009650"}},0,{"v":0.020092666159129014,"d":"0.0200927"},{"v":2.9613963922531707E-3,"d":"0.0029614"},{"v":3.0993337527983664E-4,"d":"0.0003099"},{"v":4.5680128865105432E-5,"d":"0.0000457"},{"v":1.1884465188923906E-4,"d":"0.0001188"},{"v":1.7516148457155914E-5,"d":"0.0000175"},{"v":0.39079988115531455,"d":"0.3907999"},{"v":0.5846891268178359,"d":"0.5846891"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.02052144418629809,"d":"0.021"}]
[{"$nulls":3},114,{"v":28.5,"d":"28.50"},{"v":98.5,"d":"98.50"},0,{"$f":"MMULT(H123:Q123, OFFSET(AB.rngTPMroot, MIN(4, INT(($F123-55)/5))*10, $G124*13))","v":{"v":9.5568974034858843E-6,"d":"0.000"}},0,{"v":0.019908301705110865,"d":"0.020"},{"v":2.9342234812683825E-3,"d":"0.003"},{"v":3.0708951687583345E-4,"d":"0.000"},{"v":4.5260981303950767E-5,"d":"0.000"},{"v":1.1775416796913563E-4,"d":"0.000"},{"v":1.7355425379330964E-5,"d":"0.000"},{"v":0.3881605593663155,"d":"0.388"},{"v":0.5884998984583746,"d":"0.588"},{"v":1.000000000000001,"d":"1.000"},{"v":0.020333145389955835,"d":"0.020"},null,{"$f":"MMULT(U123:AD123, OFFSET(AB.rngTPMroot, MIN(4, INT(($F123-55)/5))*10, $G124*13))","v":{"v":9.0683306797924236E-4,"d":"0.0009068"}},0,{"v":0.019924070123068766,"d":"0.0199241"},{"v":2.9365475399912144E-3,"d":"0.0029365"},{"v":3.0733274786179675E-4,"d":"0.0003073"},{"v":4.5296830372392504E-5,"d":"0.0000453"},{"v":1.1784743543937622E-4,"d":"0.0001178"},{"v":1.7369171785492179E-5,"d":"0.0000174"},{"v":0.3875707342642778,"d":"0.3875707"},{"v":0.5881739688192256,"d":"0.5881740"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.02034925030636994,"d":"0.020"}]
[{"$nulls":3},115,28.75,98.75,0,{"$f":"MMULT(H124:Q124, OFFSET(AB.rngTPMroot, MIN(4, INT(($F124-55)/5))*10, $G125*13))","v":{"v":8.9812572163177582E-6,"d":"0.000"}},0,{"v":0.019741252657185078,"d":"0.020"},{"v":0.0029096026348392,"d":"0.003"},{"v":3.0451275205772106E-4,"d":"0.000"},{"v":4.4881199846596675E-5,"d":"0.000"},{"v":1.167661016870435E-4,"d":"0.000"},{"v":1.72097973228092E-5,"d":"0.000"},{"v":0.38490402903555737,"d":"0.385"},{"v":0.5919527645642889,"d":"0.592"},{"v":1.000000000000001,"d":"1.000"},{"v":0.020162531510929844,"d":"0.020"},null,{"$f":"MMULT(U124:AD124, OFFSET(AB.rngTPMroot, MIN(4, INT(($F124-55)/5))*10, $G125*13))","v":{"v":8.5221183109211068E-4,"d":"0.0008522"}},0,{"v":0.019756888763545227,"d":"0.0197569"},{"v":2.9119071925617595E-3,"d":"0.0029119"},{"v":3.0475394211095018E-4,"d":"0.0003048"},{"v":4.491674810822723E-5,"d":"0.0000449"},{"v":1.1685858655702334E-4,"d":"0.0001169"},{"v":1.7223428383920111E-5,"d":"0.0000172"},{"v":0.38436566973164904,"d":"0.3843657"},{"v":0.5916295697759935,"d":"0.5916296"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.0201785012922132,"d":"0.020"}]
[{"$nulls":3},116,{"v":29,"d":"29.00"},{"v":99,"d":"99.00"},0,{"$f":"MMULT(H125:Q125, OFFSET(AB.rngTPMroot, MIN(4, INT(($F125-55)/5))*10, $G126*13))","v":{"v":8.4402895395986928E-6,"d":"0.000"}},0,{"v":0.019575605305136027,"d":"0.020"},{"v":2.885188380062889E-3,"d":"0.003"},{"v":3.0195760867753784E-4,"d":"0.000"},{"v":4.45046051066136e-05,"d":"0.000"},{"v":1.1578632619409832E-4,"d":"0.000"},{"v":1.7065391220251842E-5,"d":"0.000"},{"v":0.3816747941611717,"d":"0.382"},{"v":0.5953766579328923,"d":"0.595"},{"v":1.000000000000001,"d":"1.000"},{"v":0.019993349240007664,"d":"0.020"},null,{"$f":"MMULT(U125:AD125, OFFSET(AB.rngTPMroot, MIN(4, INT(($F125-55)/5))*10, $G126*13))","v":{"v":8.0088059279945949E-4,"d":"0.0008009"}},0,{"v":0.019591110210114997,"d":"0.0195911"},{"v":2.8874736004165886E-3,"d":"0.0028875"},{"v":3.0219677492334448E-4,"d":"0.0003022"},{"v":4.4539855085480072E-5,"d":"0.0000445"},{"v":1.1587803503055675E-4,"d":"0.0001159"},{"v":1.7078907904164014E-5,"d":"0.0000171"},{"v":0.38118466697620257,"d":"0.3811847"},{"v":0.5950561750475245,"d":"0.5950562"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.0200091850200689,"d":"0.020"}]
[{"$nulls":3},117,29.25,99.25,0,{"$f":"MMULT(H126:Q126, OFFSET(AB.rngTPMroot, MIN(4, INT(($F126-55)/5))*10, $G127*13))","v":{"v":7.9319059455092973E-6,"d":"0.000"}},0,{"v":0.019411347887440047,"d":"0.019"},{"v":2.8609789834445763E-3,"d":"0.003"},{"v":0.00029942390531144,"d":"0.000"},{"v":4.413117034449803E-5,"d":"0.000"},{"v":1.1481477192291791E-4,"d":"0.000"},{"v":1.6922196818335967E-5,"d":"0.000"},{"v":0.3784726275065501,"d":"0.378"},{"v":0.5987718216722236,"d":"0.599"},{"v":1.000000000000001,"d":"1.000"},{"v":0.019825586564674407,"d":"0.020"},null,{"$f":"MMULT(U126:AD126, OFFSET(AB.rngTPMroot, MIN(4, INT(($F126-55)/5))*10, $G127*13))","v":{"v":7.5264118675851541E-4,"d":"0.0007526"}},0,{"v":0.019426722691938663,"d":"0.0194267"},{"v":2.8632450286878107E-3,"d":"0.0028632"},{"v":2.9966106473143858E-4,"d":"0.0002997"},{"v":4.4166124543468451E-5,"d":"0.0000442"},{"v":1.1490571123749327E-4,"d":"0.0001149"},{"v":1.6935600084779783E-5,"d":"0.0000169"},{"v":0.37802769465760755,"d":"0.3780277"},{"v":0.5984540279344119,"d":"0.5984540"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.019841289467907596,"d":"0.020"}]
[{"$nulls":3},118,{"v":29.5,"d":"29.50"},{"v":99.5,"d":"99.50"},0,{"$f":"MMULT(H127:Q127, OFFSET(AB.rngTPMroot, MIN(4, INT(($F127-55)/5))*10, $G128*13))","v":{"v":7.45414379841253e-06,"d":"0.000"}},0,{"v":0.019248468741263524,"d":"0.019"},{"v":2.8369727260350148E-3,"d":"0.003"},{"v":2.9691146205789744E-4,"d":"0.000"},{"v":4.3760869045115643E-5,"d":"0.000"},{"v":1.1385136988985469E-4,"d":"0.000"},{"v":1.6780203949773497E-5,"d":"0.000"},{"v":0.37529730363354086,"d":"0.375"},{"v":0.6021384968504206,"d":"0.602"},{"v":1.000000000000001,"d":"1.000"},{"v":0.019659231573211273,"d":"0.020"},null,{"$f":"MMULT(U127:AD127, OFFSET(AB.rngTPMroot, MIN(4, INT(($F127-55)/5))*10, $G128*13))","v":{"v":7.073073827712419E-4,"d":"0.0007073"}},0,{"v":0.019263714536945035,"d":"0.0192637"},{"v":2.8392197570646796E-3,"d":"0.0028392"},{"v":2.9714663149121081E-4,"d":"0.0002971"},{"v":4.3795529946056666E-5,"d":"0.0000438"},{"v":1.1394154613954668E-4,"d":"0.0001139"},{"v":1.6793494750426324E-5,"d":"0.0000168"},{"v":0.3748947114251614,"d":"0.3748947"},{"v":0.6018233696957321,"d":"0.6018234"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.019674802714575793,"d":"0.020"}]
[{"$nulls":3},119,29.75,99.75,0,{"$f":"MMULT(H128:Q128, OFFSET(AB.rngTPMroot, MIN(4, INT(($F128-55)/5))*10, $G129*13))","v":{"v":7.0051586780186242E-6,"d":"0.000"}},0,{"v":0.019086956301634792,"d":"0.019"},{"v":2.8131679033085283E-3,"d":"0.003"},{"v":2.9442010052491981E-4,"d":"0.000"},{"v":4.3393674915818582E-5,"d":"0.000"},{"v":1.1289605169009763E-4,"d":"0.000"},{"v":1.6639402532589297E-5,"d":"0.000"},{"v":0.3721485988938798,"d":"0.372"},{"v":0.6054769225128365,"d":"0.605"},{"v":1.000000000000001,"d":"1.000"},{"v":0.01949427245384981,"d":"0.019"},null,{"$f":"MMULT(U128:AD128, OFFSET(AB.rngTPMroot, MIN(4, INT(($F128-55)/5))*10, $G129*13))","v":{"v":6.6470416783505088E-4,"d":"0.0006647"}},0,{"v":0.019102074171002386,"d":"0.0191021"},{"v":0.002815396079671445,"d":"0.0028154"},{"v":2.9465329666937524E-4,"d":"0.0002947"},{"v":4.3428044979771676E-5,"d":"0.0000434"},{"v":1.1298547127772575E-4,"d":"0.0001130"},{"v":1.6652581811143048E-5,"d":"0.0000167"},{"v":0.37178566662058016,"d":"0.3717857"},{"v":0.6051644395661747,"d":"0.6051644"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.019509712938949486,"d":"0.020"}]
[{"$nulls":3},120,{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},0,{"$f":"MMULT(H129:Q129, OFFSET(AB.rngTPMroot, MIN(4, INT(($F129-55)/5))*10, $G130*13))","v":{"v":6.5832172589252036E-6,"d":"0.000"}},0,{"v":0.01892679910062298,"d":"0.019"},{"v":2.7895628250419868E-3,"d":"0.003"},{"v":2.9194964381739079E-4,"d":"0.000"},{"v":4.3029561884578562E-5,"d":"0.000"},{"v":1.119487494928153E-4,"d":"0.000"},{"v":1.6499782569405327E-5,"d":"0.000"},{"v":0.36902629142029986,"d":"0.369"},{"v":0.6087873356990131,"d":"0.609"},{"v":1.000000000000001,"d":"1.000"},{"v":0.019330697493933187,"d":"0.019"},null,{"$f":"MMULT(U129:AD129, OFFSET(AB.rngTPMroot, MIN(4, INT(($F129-55)/5))*10, $G130*13))","v":{"v":6.2466707049795521E-4,"d":"0.0006247"}},0,{"v":0.018941790117096645,"d":"0.0189418"},{"v":0.002791772304946233,"d":"0.0027918"},{"v":2.9218088323070522E-4,"d":"0.0002922"},{"v":4.306364355193483E-5,"d":"0.0000431"},{"v":1.1203741876747347E-4,"d":"0.0001120"},{"v":1.6512851261633466E-5,"d":"0.0000165"},{"v":0.3687005009376199,"d":"0.3687005"},{"v":0.6084774747730293,"d":"0.6084775"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.019346008419094826,"d":"0.019"}]

{"sheet":"A.QALYs","index":15,"n_rows":131,"n_cols":29,"rows_kept":131,"merged":[[6,3,9,3],[6,4,9,4],[6,5,9,5],[6,6,6,16],[6,18,6,28],[7,6,9,6],[7,7,9,7],[7,8,9,8],[7,9,9,9],[7,10,9,10],[7,11,9,11],[7,12,9,12],[7,13,9,13],[7,14,9,14],[7,15,9,15],[7,16,9,16],[7,18,9,18],[7,19,9,19],[7,20,9,20],[7,21,9,21],[7,22,9,22],[7,23,9,23],[7,24,9,24],[7,25,9,25],[7,26,9,26],[7,27,9,27],[7,28,9,28]]}
[{"$nulls":3},{"$f":"AB.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- A: No gastroprotection - NSAIDs in people >65 & B: No gastroprotection - NSAIDs in people with ulcer history"}]
[{"$nulls":3},{"$f":"COLUMNS(G2:R2)","v":12},null,"StratID",{"$f":"MAX($F$2:F2)+1","v":1},{"$f":"G2","v":1},1,1,1,1,1,1,1,1,null,null,{"$f":"MAX($F$2:R2)+1","v":2},{"$f":"S2","v":2},2,2,2,2,2,2,2,2]
[{"$nulls":5},"StateID",1,{"$f":"G3+1","v":2},3,4,5,6,7,8,9,10,null,null,1,{"$f":"S3+1","v":2},3,4,5,6,7,8,9,10]
[{"$nulls":5},"QALYs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*AB.cyclesPerYear))","v":{"v":8.9268721106598316E-5,"d":"0.000"}},{"v":1.1326482595717238,"d":"1.133"},{"v":0.3966960143310236,"d":"0.397"},{"v":0.05701024205700618,"d":"0.057"},{"v":0.006434975094602185,"d":"0.006"},{"v":9.2601524812259352E-4,"d":"0.001"},{"v":1.7801185245823032E-3,"d":"0.002"},{"v":2.5574297566726583E-4,"d":"0.000"},{"v":5.213682824634079,"d":"5.214"},{"v":0,"d":"0.000"},{"v":6.809523461157914,"d":"6.810"},null,{"$f":"SUM(OFFSET(S$11, 0, 0, timeHorizon*AB.cyclesPerYear))","v":{"v":2.9724218406219487,"d":"2.972"}},{"v":0,"d":"0.000"},{"v":0.29391137116445437,"d":"0.294"},{"v":0.04199390496030327,"d":"0.042"},{"v":0.004380071625424717,"d":"0.004"},{"v":6.2581044592885219E-4,"d":"0.001"},{"v":1.3334429087589626E-3,"d":"0.001"},{"v":1.9049018217777078E-4,"d":"0.000"},{"v":3.512807059727171,"d":"3.513"},{"v":0,"d":"0.000"},{"v":6.827663991636169,"d":"6.828"}]
[{"$nulls":5},"Discounted QALYs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":6.3830890383594833E-5,"d":"0.000"}},{"$f":"SUM(OFFSET(H$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":1.0838347644950452,"d":"1.084"}},{"$f":"SUM(OFFSET(I$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0.3494570236289276,"d":"0.349"}},{"$f":"SUM(OFFSET(J$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0.04994438814223561,"d":"0.050"}},{"$f":"SUM(OFFSET(K$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0.005706527433393774,"d":"0.006"}},{"$f":"SUM(OFFSET(L$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":8.1652423330300344E-4,"d":"0.001"}},{"$f":"SUM(OFFSET(M$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":1.5672919587063736E-3,"d":"0.002"}},{"$f":"SUM(OFFSET(N$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":2.2392870267452653E-4,"d":"0.000"}},{"$f":"SUM(OFFSET(O$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":4.345111472142645,"d":"4.345"}},{"$f":"SUM(OFFSET(P$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"0.000"}},{"$f":"SUM(OFFSET(Q$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":5.836725751627315,"d":"5.837"}},null,{"$f":"SUM(OFFSET(S$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":2.6883537822390355,"d":"2.688"}},{"$f":"SUM(OFFSET(T$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"0.000"}},{"$f":"SUM(OFFSET(U$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0.2514455497498985,"d":"0.251"}},{"$f":"SUM(OFFSET(V$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0.03574714567094735,"d":"0.036"}},{"$f":"SUM(OFFSET(W$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":3.7474214801919616E-3,"d":"0.004"}},{"$f":"SUM(OFFSET(X$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":5.3274721009927508E-4,"d":"0.001"}},{"$f":"SUM(OFFSET(Y$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":1.1413210086822154E-3,"d":"0.001"}},{"$f":"SUM(OFFSET(Z$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":1.6222928207380944E-4,"d":"0.000"}},{"$f":"SUM(OFFSET(AA$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":2.8723560669136883,"d":"2.872"}},{"$f":"SUM(OFFSET(AB$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"0.000"}},{"$f":"SUM(OFFSET(AC$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":5.853486263554615,"d":"5.853"}}]
[{"$nulls":6},{"$f":"INDEX(AB.rngU.Disutil_byState, G$3)","v":0},{"$f":"INDEX(AB.rngU.Disutil_byState, H$3)","v":0},{"$f":"INDEX(AB.rngU.Disutil_byState, I$3)","v":{"v":-0.07869070100143072,"d":"-0.079"}},{"$f":"INDEX(AB.rngU.Disutil_byState, J$3)","v":{"v":-0.07869070100143072,"d":"-0.079"}},{"$f":"INDEX(AB.rngU.Disutil_byState, K$3)","v":{"v":-0.10199999999999998,"d":"-0.102"}},{"$f":"INDEX(AB.rngU.Disutil_byState, L$3)","v":{"v":-0.10199999999999998,"d":"-0.102"}},{"$f":"INDEX(AB.rngU.Disutil_byState, M$3)","v":-0.239},{"$f":"INDEX(AB.rngU.Disutil_byState, N$3)","v":-0.239},{"$f":"INDEX(AB.rngU.Disutil_byState, O$3)","v":0},{"$f":"INDEX(AB.rngU.Disutil_byState, P$3)","v":0},null,null,{"$f":"INDEX(AB.rngU.Disutil_byState, S$3)","v":0},{"$f":"INDEX(AB.rngU.Disutil_byState, T$3)","v":0},{"$f":"INDEX(AB.rngU.Disutil_byState, U$3)","v":{"v":-0.07869070100143072,"d":"-0.079"}},{"$f":"INDEX(AB.rngU.Disutil_byState, V$3)","v":{"v":-0.07869070100143072,"d":"-0.079"}},{"$f":"INDEX(AB.rngU.Disutil_byState, W$3)","v":{"v":-0.10199999999999998,"d":"-0.102"}},{"$f":"INDEX(AB.rngU.Disutil_byState, X$3)","v":{"v":-0.10199999999999998,"d":"-0.102"}},{"$f":"INDEX(AB.rngU.Disutil_byState, Y$3)","v":-0.239},{"$f":"INDEX(AB.rngU.Disutil_byState, Z$3)","v":-0.239},{"$f":"INDEX(AB.rngU.Disutil_byState, AA$3)","v":0},{"$f":"INDEX(AB.rngU.Disutil_byState, AB$3)","v":0}]
[{"$nulls":3},"Cycle","Age","GenPopU",{"$f":"INDEX(rngStrats, G2)","v":"HPE"},{"$nulls":11},{"$f":"INDEX(rngStrats, S2)","v":"No HPE"}]
[{"$nulls":6},{"$f":"INDEX(AB.rngStates, G$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-event","Dead","Total",null,{"$f":"INDEX(AB.rngStates, S$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-event","Dead","Total"]
[]
[]
[{"$nulls":3},0,{"$f":"A.cohortAge+D11*AB.cycleLength","v":{"v":70,"d":"70.000"}},{"$f":"_fnGENPOP.U(E11)","v":{"v":0.779,"d":"0.77900"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D11, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F11+G$6, AB.cycleLength)","v":0},{"v":0.17937214132599325,"d":"0.179"},{"v":0.013094038039809994,"d":"0.013"},0,{"v":2.3661857939806017E-4,"d":"0.000"},0,{"v":5.7981288335574871E-5,"d":"0.000"},0,0,0,{"$f":"SUM(G11:P11)","v":{"v":0.19276077923353685,"d":"0.193"}},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D11, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F11+S$6, AB.cycleLength)","v":{"v":0.1892355090701728,"d":"0.189"}},0,{"v":4.4519729335353985E-3,"d":"0.004"},0,{"v":6.6386850927435052E-5,"d":"0.000"},0,{"v":2.0304787858838364E-5,"d":"0.000"},0,0,0,{"$f":"SUM(S11:AB11)","v":{"v":0.19377417364249447,"d":"0.194"}}]
[{"$nulls":3},{"$f":"D11+1","v":1},{"v":70.25,"d":"70.250"},{"$f":"_fnGENPOP.U(E12)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.15104495838001025,"d":"0.151"},{"v":0.024120211982590293,"d":"0.024"},{"v":0.001913696514431225,"d":"0.002"},{"v":4.3586938397067624E-4,"d":"0.000"},{"v":3.4581856969334613E-5,"d":"0.000"},{"v":1.0680593422944183E-4,"d":"0.000"},{"v":8.4739779319925941E-6,"d":"0.000"},{"v":0.012654970837457319,"d":"0.013"},0,{"v":0.1903195688675905,"d":"0.190"},null,{"v":0.17851882102530806,"d":"0.179"},0,{"v":0.008651824025100915,"d":"0.009"},{"v":6.5065681490661658E-4,"d":"0.001"},{"v":1.2901411584923076E-4,"d":"0.000"},{"v":9.7024527374705359E-6,"d":"0.000"},{"v":3.945968541236602E-5,"d":"0.000"},{"v":2.9675491726529523E-6,"d":"0.000"},{"v":0.004289888096616695,"d":"0.004"},0,{"v":0.192292333765104,"d":"0.192"}]
[{"$nulls":3},2,{"v":70.5,"d":"70.500"},{"$f":"_fnGENPOP.U(E13)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.12719132014238219,"d":"0.127"},{"v":0.02088963305152669,"d":"0.021"},{"v":3.525174240222011E-3,"d":"0.004"},{"v":3.7566282043229233E-4,"d":"0.000"},{"v":6.37024055005779e-05,"d":"0.000"},{"v":9.2577538194409616E-5,"d":"0.000"},{"v":1.5609710574692927E-5,"d":"0.000"},{"v":0.03741796128093384,"d":"0.037"},0,{"v":0.1895716411897667,"d":"0.190"},null,{"v":0.16840903494728485,"d":"0.168"},0,{"v":8.357991527859869E-3,"d":"0.008"},{"v":0.001264465967638827,"d":"0.001"},{"v":1.2463254963506092E-4,"d":"0.000"},{"v":1.8855441160508635E-5,"d":"0.000"},{"v":3.81195589983956e-05,"d":"0.000"},{"v":5.7670416264724157E-6,"d":"0.000"},{"v":0.013118783113547802,"d":"0.013"},0,{"v":0.1913376501477518,"d":"0.191"}]
[{"$nulls":3},3,{"v":70.75,"d":"70.750"},{"$f":"_fnGENPOP.U(E14)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.10710474611712001,"d":"0.107"},{"v":0.01881418983444207,"d":"0.019"},{"v":0.003053024425079036,"d":"0.003"},{"v":3.3458166984770462E-4,"d":"0.000"},{"v":5.490320311251462E-5,"d":"0.000"},{"v":8.3537667500667136E-5,"d":"0.000"},{"v":1.3530227391934176E-5,"d":"0.000"},{"v":0.059480496854661356,"d":"0.059"},0,{"v":0.1889390099991553,"d":"0.189"},null,{"v":0.15887178107598568,"d":"0.159"},0,{"v":0.00829942934727153,"d":"0.008"},{"v":1.2215222841023023E-3,"d":"0.001"},{"v":1.2375928315057306E-4,"d":"0.000"},{"v":1.8215074302988175E-5,"d":"0.000"},{"v":3.7852465583599637E-5,"d":"0.000"},{"v":5.5711818588808424E-6,"d":"0.000"},{"v":0.021857929784757233,"d":"0.022"},0,{"v":0.19043606049701278,"d":"0.190"}]
[{"$nulls":3},4,{"v":71,"d":"71.000"},{"$f":"_fnGENPOP.U(E15)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.09019032610064304,"d":"0.090"},{"v":0.017121840122946867,"d":"0.017"},{"v":2.7496979463900832E-3,"d":"0.003"},{"v":3.0081330681184094E-4,"d":"0.000"},{"v":4.8899183997591496E-5,"d":"0.000"},{"v":7.6177766748112768E-5,"d":"0.000"},{"v":1.220904831906698E-5,"d":"0.000"},{"v":0.07774925518075913,"d":"0.078"},0,{"v":0.18824921865661573,"d":"0.188"},null,{"v":0.1498746360618751,"d":"0.150"},0,{"v":0.00826293998498286,"d":"0.008"},{"v":1.2129634086409157E-3,"d":"0.001"},{"v":1.2321516172601366E-4,"d":"0.000"},{"v":1.8087446215880656E-5,"d":"0.000"},{"v":3.7686043017371808E-5,"d":"0.000"},{"v":5.5321460980736284E-6,"d":"0.000"},{"v":0.02999722485186839,"d":"0.030"},0,{"v":0.1895322851044246,"d":"0.190"}]
[{"$nulls":3},5,{"v":71.25,"d":"71.250"},{"$f":"_fnGENPOP.U(E16)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.07594710054440917,"d":"0.076"},{"v":0.015682599645206314,"d":"0.016"},{"v":2.5023606670694825E-3,"d":"0.003"},{"v":2.721667270940807E-4,"d":"0.000"},{"v":4.3963930377332554E-5,"d":"0.000"},{"v":6.991561936173464E-5,"d":"0.000"},{"v":1.1133397219390823E-5,"d":"0.000"},{"v":0.09300069190901315,"d":"0.093"},0,{"v":0.18752993243975066,"d":"0.188"},null,{"v":0.1413870127378765,"d":"0.141"},0,{"v":0.00822371919170865,"d":"0.008"},{"v":1.2076304803865954E-3,"d":"0.001"},{"v":1.2263030979739174E-4,"d":"0.000"},{"v":1.8007922751045681E-5,"d":"0.000"},{"v":3.75071627997745e-05,"d":"0.000"},{"v":5.507823403734067E-6,"d":"0.000"},{"v":0.03763075026727625,"d":"0.038"},0,{"v":0.18863276589599992,"d":"0.189"}]
[{"$nulls":3},6,{"v":71.5,"d":"71.500"},{"$f":"_fnGENPOP.U(E17)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.06395322348281732,"d":"0.064"},{"v":0.014464603714718962,"d":"0.014"},{"v":0.002292015357447914,"d":"0.002"},{"v":2.4795397288967093E-4,"d":"0.000"},{"v":3.9777226505724633E-5,"d":"0.000"},{"v":6.46148401011962e-05,"d":"0.000"},{"v":1.0218183013526161E-5,"d":"0.000"},{"v":0.10571430070098692,"d":"0.106"},0,{"v":0.18678670747848122,"d":"0.187"},null,{"v":0.13338005613363121,"d":"0.133"},0,{"v":0.00818466994116554,"d":"0.008"},{"v":1.2018983528982005E-3,"d":"0.001"},{"v":1.2204801587662103E-4,"d":"0.000"},{"v":1.7922446514161436E-5,"d":"0.000"},{"v":3.7329064963116078E-5,"d":"0.000"},{"v":5.4816800209306947E-6,"d":"0.000"},{"v":0.04478816067201396,"d":"0.045"},0,{"v":0.18773756630708374,"d":"0.188"}]
[{"$nulls":3},7,{"v":71.75,"d":"71.750"},{"$f":"_fnGENPOP.U(E18)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.053853468592281385,"d":"0.054"},{"v":0.01343304900088211,"d":"0.013"},{"v":2.1140049866456858E-3,"d":"0.002"},{"v":2.2747687198937462E-4,"d":"0.000"},{"v":3.6238527199606583E-5,"d":"0.000"},{"v":6.0124228396669316E-5,"d":"0.000"},{"v":9.4434729688615152E-6,"d":"0.000"},{"v":0.11629002306594274,"d":"0.116"},0,{"v":0.18602382874630644,"d":"0.186"},null,{"v":0.12582654537862475,"d":"0.126"},0,{"v":0.008145828794197679,"d":"0.008"},{"v":1.1961912964173578E-3,"d":"0.001"},{"v":1.2146882515104796E-4,"d":"0.000"},{"v":1.7837344130682367E-5,"d":"0.000"},{"v":3.7151916255980949E-5,"d":"0.000"},{"v":5.4556509832721262E-6,"d":"0.000"},{"v":0.05149613351467805,"d":"0.051"},0,{"v":0.18684661272043881,"d":"0.187"}]
[{"$nulls":3},8,{"v":72,"d":"72.000"},{"$f":"_fnGENPOP.U(E19)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.04534870834460831,"d":"0.045"},{"v":0.012558453416717118,"d":"0.013"},{"v":1.9632430403069894E-3,"d":"0.002"},{"v":2.1014490022685899E-4,"d":"0.000"},{"v":3.3245794438374878E-5,"d":"0.000"},{"v":5.6315663556079887E-5,"d":"0.000"},{"v":8.7871690891500243E-6,"d":"0.000"},{"v":0.12506615787334296,"d":"0.125"},0,{"v":0.18524505620228585,"d":"0.185"},null,{"v":0.11870080116068463,"d":"0.119"},0,{"v":0.008107170905622314,"d":"0.008"},{"v":1.1905146543194104E-3,"d":"0.001"},{"v":1.2089236713471763E-4,"d":"0.000"},{"v":1.7752695279858029E-5,"d":"0.000"},{"v":3.69756033631777e-05,"d":"0.000"},{"v":5.4297606611003239E-6,"d":"0.000"},{"v":0.05778034996031653,"d":"0.058"},0,{"v":0.18595988710738176,"d":"0.186"}]
[{"$nulls":3},9,{"v":72.25,"d":"72.250"},{"$f":"_fnGENPOP.U(E20)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.03818705465554913,"d":"0.038"},{"v":0.011816060198962135,"d":"0.012"},{"v":1.8354207049918725E-3,"d":"0.002"},{"v":1.9546182618580588E-4,"d":"0.000"},{"v":3.07127229863671e-05,"d":"0.000"},{"v":5.3081574717461774E-5,"d":"0.000"},{"v":8.2305465073107049E-6,"d":"0.000"},{"v":0.13232752563257755,"d":"0.132"},0,{"v":0.18445354786247764,"d":"0.184"},null,{"v":0.11197859842524104,"d":"0.112"},0,{"v":0.008068696360152682,"d":"0.008"},{"v":1.1848647954754827E-3,"d":"0.001"},{"v":1.2031864309085538E-4,"d":"0.000"},{"v":1.7668445815085336E-5,"d":"0.000"},{"v":3.6800126671070836E-5,"d":"0.000"},{"v":5.403992493375361E-6,"d":"0.000"},{"v":0.06366501890687022,"d":"0.064"},0,{"v":0.18507736969580982,"d":"0.185"}]
[{"$nulls":3},10,{"v":72.5,"d":"72.500"},{"$f":"_fnGENPOP.U(E21)","v":{"v":0.779,"d":"0.77900"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D21, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F21+G$6, AB.cycleLength)","v":0},{"v":0.03215639863840297,"d":"0.032"},{"v":0.011185019858957744,"d":"0.011"},{"v":1.7269197743518616E-3,"d":"0.002"},{"v":1.8300974933769837E-4,"d":"0.000"},{"v":2.8566788513894262E-5,"d":"0.000"},{"v":5.0331368036192379E-5,"d":"0.000"},{"v":7.7578837184133668E-6,"d":"0.000"},{"v":0.13831395497253585,"d":"0.138"},0,{"v":0.18365195903385462,"d":"0.184"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D21, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F21+S$6, AB.cycleLength)","v":{"v":0.10563708401855805,"d":"0.106"}},0,{"v":0.008030404419109714,"d":"0.008"},{"v":1.1792417322664325E-3,"d":"0.001"},{"v":1.1974764200443973E-4,"d":"0.000"},{"v":1.7584595920984945E-5,"d":"0.000"},{"v":3.6625482810654733E-5,"d":"0.000"},{"v":5.3783465365644942E-6,"d":"0.000"},{"v":0.06917297424620107,"d":"0.069"},0,{"v":0.1841990404834079,"d":"0.184"}]
[{"$nulls":3},11,{"v":72.75,"d":"72.750"},{"$f":"_fnGENPOP.U(E22)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.027078128510275787,"d":"0.027"},{"v":0.010647775002439087,"d":"0.011"},{"v":1.6346930910735363E-3,"d":"0.002"},{"v":1.72436757631038E-4,"d":"0.000"},{"v":2.6746914767598128E-5,"d":"0.000"},{"v":4.798875414553213E-5,"d":"0.000"},{"v":7.3559404123141067E-6,"d":"0.000"},{"v":0.14322739774464663,"d":"0.143"},0,{"v":0.18284252271539153,"d":"0.183"},null,{"v":0.09965469899495104,"d":"0.100"},0,{"v":0.007992294201842911,"d":"0.008"},{"v":1.1736453567341525E-3,"d":"0.001"},{"v":1.191793507434023E-4,"d":"0.000"},{"v":1.7501143987709065E-5,"d":"0.000"},{"v":3.6451667765413176E-5,"d":"0.000"},{"v":5.3528222982868138E-6,"d":"0.000"},{"v":0.07432575605514842,"d":"0.074"},0,{"v":0.18332487959347135,"d":"0.183"}]
[{"$nulls":3},12,{"v":73,"d":"73.000"},{"$f":"_fnGENPOP.U(E23)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.02280183959230285,"d":"0.023"},{"v":0.010189540876614021,"d":"0.010"},{"v":1.5561746381570227E-3,"d":"0.002"},{"v":1.6344651300290497E-4,"d":"0.000"},{"v":2.5201669724424283E-5,"d":"0.000"},{"v":4.5989491178645076E-5,"d":"0.000"},{"v":7.0135668814304474E-6,"d":"0.000"},{"v":0.14723790987407231,"d":"0.147"},0,{"v":0.1820271162219336,"d":"0.182"},null,{"v":0.09401110532386175,"d":"0.094"},0,{"v":0.007954364845671013,"d":"0.008"},{"v":0.001168075540171381,"d":"0.001"},{"v":1.1861375644362789E-4,"d":"0.000"},{"v":1.7418088096003038E-5,"d":"0.000"},{"v":3.6278677600784931E-5,"d":"0.000"},{"v":5.3274191915276023E-6,"d":"0.000"},{"v":0.07914368359345449,"d":"0.079"},0,{"v":0.1824548672444906,"d":"0.182"}]
[{"$nulls":3},13,{"v":73.25,"d":"73.250"},{"$f":"_fnGENPOP.U(E24)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.019200879728294578,"d":"0.019"},{"v":0.009797867466484759,"d":"0.010"},{"v":1.4892036207582073E-3,"d":"0.001"},{"v":1.5578947435861669E-4,"d":"0.000"},{"v":2.3887743511865946E-5,"d":"0.000"},{"v":4.427948201031722E-5,"d":"0.000"},{"v":6.7213741629175652E-6,"d":"0.000"},{"v":0.15048868847690794,"d":"0.150"},0,{"v":0.1812073173664892,"d":"0.181"},null,{"v":0.08868711674762077,"d":"0.089"},0,{"v":0.00791661549239463,"d":"0.008"},{"v":1.1625321564970627E-3,"d":"0.001"},{"v":1.1805084630783422E-4,"d":"0.000"},{"v":1.7335426365773626E-5,"d":"0.000"},{"v":3.6106508402649986E-5,"d":"0.000"},{"v":5.3021366412498771E-6,"d":"0.000"},{"v":0.0836459244343265,"d":"0.084"},0,{"v":0.18158898374855648,"d":"0.182"}]
[{"$nulls":3},14,{"v":73.5,"d":"73.500"},{"$f":"_fnGENPOP.U(E25)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.01616859818910777,"d":"0.016"},{"v":0.009462270782670503,"d":"0.009"},{"v":0.001431960466470667,"d":"0.001"},{"v":1.4925550719059076E-4,"d":"0.000"},{"v":2.276866564452746E-5,"d":"0.000"},{"v":4.2813172154057724E-5,"d":"0.000"},{"v":6.4714559501305526E-6,"d":"0.000"},{"v":0.1531003135347662,"d":"0.153"},0,{"v":0.18038445177395443,"d":"0.180"},null,{"v":0.08366463355483737,"d":"0.084"},0,{"v":0.007879045287762468,"d":"0.008"},{"v":1.1570150802851706E-3,"d":"0.001"},{"v":1.174906075976119E-4,"d":"0.000"},{"v":1.7253156926695226E-5,"d":"0.000"},{"v":3.5935156274894935E-5,"d":"0.000"},{"v":5.2769740754041437E-6,"d":"0.000"},{"v":0.08785055969344173,"d":"0.088"},0,{"v":0.18072720951120133,"d":"0.181"}]
[{"$nulls":3},15,{"v":73.75,"d":"73.750"},{"$f":"_fnGENPOP.U(E26)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.013615186965396334,"d":"0.014"},{"v":9.173922379575275E-3,"d":"0.009"},{"v":0.001382912937960559,"d":"0.001"},{"v":1.4366766034342303E-4,"d":"0.000"},{"v":2.1813724918309685E-5,"d":"0.000"},{"v":4.1552200678097849E-5,"d":"0.000"},{"v":6.2571544449364639E-6,"d":"0.000"},{"v":0.15517431969865975,"d":"0.155"},0,{"v":0.17955963272197667,"d":"0.180"},null,{"v":0.07892658104766954,"d":"0.079"},0,{"v":0.007841653381580814,"d":"0.008"},{"v":1.1515241866866914E-3,"d":"0.001"},{"v":1.1693302763505746E-4,"d":"0.000"},{"v":1.7171277917046539E-5,"d":"0.000"},{"v":3.5764617339912431E-5,"d":"0.000"},{"v":5.2519309245725778E-6,"d":"0.000"},{"v":0.09177464556119591,"d":"0.092"},0,{"v":0.17986952503094955,"d":"0.180"}]
[{"$nulls":3},16,{"v":74,"d":"74.000"},{"$f":"_fnGENPOP.U(E27)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.01146502089634325,"d":"0.011"},{"v":0.008925387905748157,"d":"0.009"},{"v":1.3407707559791515E-3,"d":"0.001"},{"v":1.3887692557219142E-4,"d":"0.000"},{"v":2.099705988326939E-5,"d":"0.000"},{"v":4.0464264172572575E-5,"d":"0.000"},{"v":6.0728631887934028E-6,"d":"0.000"},{"v":0.15679620401904204,"d":"0.157"},0,{"v":0.17873379468992942,"d":"0.179"},null,{"v":0.07445685149378357,"d":"0.074"},0,{"v":0.007804438927691518,"d":"0.008"},{"v":0.001146059351445629,"d":"0.001"},{"v":1.1637809380244478E-4,"d":"0.000"},{"v":1.7089787483949203E-5,"d":"0.000"},{"v":3.5594887738500716E-5,"d":"0.000"},{"v":5.2270066220420211E-6,"d":"0.000"},{"v":0.09543427135030651,"d":"0.095"},0,{"v":0.17901591089887417,"d":"0.179"}]
[{"$nulls":3},17,{"v":74.25,"d":"74.250"},{"$f":"_fnGENPOP.U(E28)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.009654417856153254,"d":"0.010"},{"v":0.008710406943443435,"d":"0.009"},{"v":1.3044473884409695E-3,"d":"0.001"},{"v":1.347578246928026E-4,"d":"0.000"},{"v":2.0296892951922711E-5,"d":"0.000"},{"v":3.952216012366682E-5,"d":"0.000"},{"v":5.9138610313064345E-6,"d":"0.000"},{"v":0.15803795868279635,"d":"0.158"},0,{"v":0.17790772160963372,"d":"0.178"},null,{"v":0.07024024936566073,"d":"0.070"},0,{"v":0.007767401083952004,"d":"0.008"},{"v":1.140620450895784E-3,"d":"0.001"},{"v":1.1582579354192723E-4,"d":"0.000"},{"v":1.7008683783319792E-5,"d":"0.000"},{"v":3.54259636297725e-05,"d":"0.000"},{"v":5.2022006037892963E-6,"d":"0.000"},{"v":0.0988446142560907,"d":"0.099"},0,{"v":0.17816634779815804,"d":"0.178"}]
[{"$nulls":3},18,{"v":74.5,"d":"74.500"},{"$f":"_fnGENPOP.U(E29)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.008129752661064861,"d":"0.008"},{"v":0.008523707616818347,"d":"0.009"},{"v":1.2730278739275088E-3,"d":"0.001"},{"v":1.3120469362761682E-4,"d":"0.000"},{"v":1.9694885460306214E-5,"d":"0.000"},{"v":3.8702981362031185E-5,"d":"0.000"},{"v":5.7761723191504838E-6,"d":"0.000"},{"v":0.1589602037699625,"d":"0.159"},0,{"v":0.17708207065454232,"d":"0.177"},null,{"v":0.0662624396810832,"d":"0.066"},0,{"v":0.007730539012216293,"d":"0.008"},{"v":1.1352073619578368E-3,"d":"0.001"},{"v":1.1527611435525442E-4,"d":"0.000"},{"v":1.6927964979826286E-5,"d":"0.000"},{"v":3.5257841191068331E-5,"d":"0.000"},{"v":5.1775123084678876E-6,"d":"0.000"},{"v":0.1020199910155647,"d":"0.102"},0,{"v":0.17732081650365666,"d":"0.177"}]
[{"$nulls":3},19,{"v":74.75,"d":"74.750"},{"$f":"_fnGENPOP.U(E30)","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.00684586883588914,"d":"0.007"},{"v":0.0083608504779602,"d":"0.008"},{"v":1.2457417266349144E-3,"d":"0.001"},{"v":1.2812855328975576E-4,"d":"0.000"},{"v":1.9175594580434758E-5,"d":"0.000"},{"v":3.7987437727187837E-5,"d":"0.000"},{"v":5.6564491645306456E-6,"d":"0.000"},{"v":0.1596139831967257,"d":"0.160"},0,{"v":0.17625739227197187,"d":"0.176"},null,{"v":0.06250989926917504,"d":"0.063"},0,{"v":0.007693851878316024,"d":"0.008"},{"v":1.1298199621365692E-3,"d":"0.001"},{"v":1.1472904380348946E-4,"d":"0.000"},{"v":1.6847629246846669E-5,"d":"0.000"},{"v":3.5090516617870138E-5,"d":"0.000"},{"v":5.1529411773952832E-6,"d":"0.000"},{"v":0.10497390664098978,"d":"0.105"},0,{"v":0.176479297881463,"d":"0.176"}]
[{"$nulls":3},20,{"v":75,"d":"75.000"},{"$f":"_fnGENPOP.U(E31)","v":{"v":0.7533,"d":"0.75330"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D31, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F31+G$6, AB.cycleLength)","v":0},{"v":0.005563657641494273,"d":"0.006"},{"v":0.007916508742569625,"d":"0.008"},{"v":1.1770972756480504E-3,"d":"0.001"},{"v":1.2069202263899885E-4,"d":"0.000"},{"v":1.8015146558912405E-5,"d":"0.000"},{"v":3.5581259633685879E-5,"d":"0.000"},{"v":5.2876443094879991E-6,"d":"0.000"},{"v":0.1544610497384972,"d":"0.154"},0,{"v":0.16929788947135022,"d":"0.169"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D31, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F31+S$6, AB.cycleLength)","v":{"v":0.056918716750754036,"d":"0.057"}},0,{"v":0.007376329291296243,"d":"0.007"},{"v":0.001083192685849218,"d":"0.001"},{"v":1.0984994109266107E-4,"d":"0.000"},{"v":1.6131147083270742E-5,"d":"0.000"},{"v":3.326186308041974E-5,"d":"0.000"},{"v":4.8844086785742491E-6,"d":"0.000"},{"v":0.10395894197477623,"d":"0.104"},0,{"v":0.16950130806261066,"d":"0.170"}]
[{"$nulls":3},21,{"v":75.25,"d":"75.250"},{"$f":"_fnGENPOP.U(E32)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.004664984697046403,"d":"0.005"},{"v":0.007780146154422253,"d":"0.008"},{"v":1.1569994787749712E-3,"d":"0.001"},{"v":1.18214864886848E-4,"d":"0.000"},{"v":1.7639165423354622E-5,"d":"0.000"},{"v":3.4984940830472437E-5,"d":"0.000"},{"v":5.20020885329925e-06,"d":"0.000"},{"v":0.1541075803021973,"d":"0.154"},0,{"v":0.1678857498124349,"d":"0.168"},null,{"v":0.05349033415120633,"d":"0.053"},0,{"v":7.327109845077273E-3,"d":"0.007"},{"v":1.0780521341952206E-3,"d":"0.001"},{"v":1.091169541211945E-4,"d":"0.000"},{"v":1.6054592841441854E-5,"d":"0.000"},{"v":3.3039919290171493E-5,"d":"0.000"},{"v":4.8612285413378546E-6,"d":"0.000"},{"v":0.10601848954722842,"d":"0.106"},0,{"v":0.1680770583725014,"d":"0.168"}]
[{"$nulls":3},22,{"v":75.5,"d":"75.500"},{"$f":"_fnGENPOP.U(E33)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.003911470407771589,"d":"0.004"},{"v":7.64366603747449E-3,"d":"0.008"},{"v":1.1370700567858909E-3,"d":"0.001"},{"v":1.1580259476593002E-4,"d":"0.000"},{"v":1.7277128277779309E-5,"d":"0.000"},{"v":3.4385319013684816E-5,"d":"0.000"},{"v":5.1130567301933113E-6,"d":"0.000"},{"v":0.15362100386553076,"d":"0.154"},0,{"v":0.16648578846635032,"d":"0.166"},null,{"v":0.050268453172212575,"d":"0.050"},0,{"v":0.007264766790841076,"d":"0.007"},{"v":1.0708587013989275E-3,"d":"0.001"},{"v":1.0818852745192098E-4,"d":"0.000"},{"v":1.5947466635747754E-5,"d":"0.000"},{"v":3.2758797603200934E-5,"d":"0.000"},{"v":4.8287914080023306E-6,"d":"0.000"},{"v":0.10790081601642458,"d":"0.108"},0,{"v":0.16666661826397602,"d":"0.167"}]
[{"$nulls":3},23,{"v":75.75,"d":"75.750"},{"$f":"_fnGENPOP.U(E34)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":3.2796679398669113E-3,"d":"0.003"},{"v":0.007520568302643372,"d":"0.008"},{"v":1.1171234579370082E-3,"d":"0.001"},{"v":1.1365096188454331E-4,"d":"0.000"},{"v":1.6924574473656229E-5,"d":"0.000"},{"v":3.3843489237263441E-5,"d":"0.000"},{"v":5.0254218709333474E-6,"d":"0.000"},{"v":0.1530094869205273,"d":"0.153"},0,{"v":0.16509629106844098,"d":"0.165"},null,{"v":0.04724063561061042,"d":"0.047"},0,{"v":0.007203757306276777,"d":"0.007"},{"v":1.0617472504295565E-3,"d":"0.001"},{"v":1.0727996059965346E-4,"d":"0.000"},{"v":1.5811776875607154E-5,"d":"0.000"},{"v":3.248368934243238E-5,"d":"0.000"},{"v":4.7877054121581958E-6,"d":"0.000"},{"v":0.10960164914107506,"d":"0.110"},0,{"v":0.16526815244062165,"d":"0.165"}]
[{"$nulls":3},24,{"v":76,"d":"76.000"},{"$f":"_fnGENPOP.U(E35)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.002749917722608776,"d":"0.003"},{"v":0.007408084075351237,"d":"0.007"},{"v":1.0991326971522542E-3,"d":"0.001"},{"v":1.1170882294967288E-4,"d":"0.000"},{"v":1.661011285891778E-5,"d":"0.000"},{"v":3.3347378229695588E-5,"d":"0.000"},{"v":4.9462333309733948E-6,"d":"0.000"},{"v":0.1522934792322573,"d":"0.152"},0,{"v":0.16371722627473884,"d":"0.164"},null,{"v":0.04439519245298961,"d":"0.044"},0,{"v":0.007143320320748284,"d":"0.007"},{"v":1.0528307009584938E-3,"d":"0.001"},{"v":1.0637991953072277E-4,"d":"0.000"},{"v":1.5678989632052045E-5,"d":"0.000"},{"v":3.2211162634600327E-5,"d":"0.000"},{"v":4.7474982798645988E-6,"d":"0.000"},{"v":0.11113103867960136,"d":"0.111"},0,{"v":0.163881399724375,"d":"0.164"}]
[{"$nulls":3},25,{"v":76.25,"d":"76.250"},{"$f":"_fnGENPOP.U(E36)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.002305735708543928,"d":"0.002"},{"v":0.007304511239668645,"d":"0.007"},{"v":1.0826931028084018E-3,"d":"0.001"},{"v":1.0994252156747303E-4,"d":"0.000"},{"v":1.6326268830138962E-5,"d":"0.000"},{"v":3.2889656420377428E-5,"d":"0.000"},{"v":4.8737265990495151E-6,"d":"0.000"},{"v":0.15149175207515447,"d":"0.151"},0,{"v":0.1623487242995925,"d":"0.162"},null,{"v":0.0417211387497781,"d":"0.042"},0,{"v":0.007083381175030303,"d":"0.007"},{"v":1.0439978223463367E-3,"d":"0.001"},{"v":1.0548729240329319E-4,"d":"0.000"},{"v":1.5547448433590505E-5,"d":"0.000"},{"v":3.1940880821072664E-5,"d":"0.000"},{"v":4.7076684420955338E-6,"d":"0.000"},{"v":0.11250008215617036,"d":"0.113"},0,{"v":0.16250628319342514,"d":"0.163"}]
[{"$nulls":3},26,{"v":76.5,"d":"76.500"},{"$f":"_fnGENPOP.U(E37)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":1.9333004452987861E-3,"d":"0.002"},{"v":0.007208496609825748,"d":"0.007"},{"v":1.0675559102912484E-3,"d":"0.001"},{"v":1.0832493966101956E-4,"d":"0.000"},{"v":1.6068123498021084E-5,"d":"0.000"},{"v":3.2464511814848925E-5,"d":"0.000"},{"v":4.806830456819887E-6,"d":"0.000"},{"v":0.15061984221381175,"d":"0.151"},0,{"v":0.16099085958465825,"d":"0.161"},null,{"v":0.0392081512073954,"d":"0.039"},0,{"v":0.00702394499628859,"d":"0.007"},{"v":0.001035237703131031,"d":"0.001"},{"v":1.0460215557226069E-4,"d":"0.000"},{"v":1.5416990784295823E-5,"d":"0.000"},{"v":3.1672867021625974E-5,"d":"0.000"},{"v":4.6681666961185109E-6,"d":"0.000"},{"v":0.11371901123299051,"d":"0.114"},0,{"v":0.16114270531987984,"d":"0.161"}]
[{"$nulls":3},27,{"v":76.75,"d":"76.750"},{"$f":"_fnGENPOP.U(E38)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":1.6210229984046222E-3,"d":"0.002"},{"v":0.007118896352771727,"d":"0.007"},{"v":1.0535233512054935E-3,"d":"0.001"},{"v":1.0683320208928249E-4,"d":"0.000"},{"v":1.5831713549709074E-5,"d":"0.000"},{"v":3.2067029622656863E-5,"d":"0.000"},{"v":4.7446954800269714E-6,"d":"0.000"},{"v":0.14969075998308368,"d":"0.150"},0,{"v":0.15964367932620718,"d":"0.160"},null,{"v":0.03684652833475591,"d":"0.037"},0,{"v":6.965007611208259E-3,"d":"0.007"},{"v":1.0265510926489696E-3,"d":"0.001"},{"v":1.0372444688768918E-4,"d":"0.000"},{"v":1.5287627843452694E-5,"d":"0.000"},{"v":3.1407102417655112E-5,"d":"0.000"},{"v":4.6289964208939215E-6,"d":"0.000"},{"v":0.11479743390393782,"d":"0.115"},0,{"v":0.15979056911612066,"d":"0.160"}]
[{"$nulls":3},28,{"v":77,"d":"77.000"},{"$f":"_fnGENPOP.U(E39)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":1.3591863425814325E-3,"d":"0.001"},{"v":0.007034750626534086,"d":"0.007"},{"v":1.0404282541013683E-3,"d":"0.001"},{"v":1.0544811720597618E-4,"d":"0.000"},{"v":1.5613695778353895E-5,"d":"0.000"},{"v":3.1693085458133967E-5,"d":"0.000"},{"v":4.6866033709744558E-6,"d":"0.000"},{"v":0.1487154017212233,"d":"0.149"},0,{"v":0.15830720844625362,"d":"0.158"},null,{"v":0.034627152990266176,"d":"0.035"},0,{"v":0.006906564761495577,"d":"0.007"},{"v":1.0179373809692713E-3,"d":"0.001"},{"v":1.028541029341186E-4,"d":"0.000"},{"v":1.5159350527834411E-5,"d":"0.000"},{"v":3.114356780736237E-5,"d":"0.000"},{"v":4.5901548660785209E-6,"d":"0.000"},{"v":0.11574437627495139,"d":"0.116"},0,{"v":0.1584497785838178,"d":"0.158"}]
[{"$nulls":3},29,{"v":77.25,"d":"77.250"},{"$f":"_fnGENPOP.U(E40)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":1.1396430005484511E-3,"d":"0.001"},{"v":0.006955254059081448,"d":"0.007"},{"v":1.0281303378653164E-3,"d":"0.001"},{"v":1.0415358483152123E-4,"d":"0.000"},{"v":1.5411265320666515E-5,"d":"0.000"},{"v":3.133921856322151E-5,"d":"0.000"},{"v":4.63195134979782e-06,"d":"0.000"},{"v":0.1477028897271318,"d":"0.148"},0,{"v":0.15698145314469222,"d":"0.157"},null,{"v":0.03254145718472727,"d":"0.033"},0,{"v":6.848612300967393E-3,"d":"0.007"},{"v":0.00100939594574138,"d":"0.001"},{"v":1.0199106196566459E-4,"d":"0.000"},{"v":1.5032149569257657E-5,"d":"0.000"},{"v":3.08822444944869e-05,"d":"0.000"},{"v":4.5516392253253835E-6,"d":"0.000"},{"v":0.11656831599647612,"d":"0.117"},0,{"v":0.1571202385231669,"d":"0.157"}]
[{"$nulls":3},30,{"v":77.5,"d":"77.500"},{"$f":"_fnGENPOP.U(E41)","v":{"v":0.7533,"d":"0.75330"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D41, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F41+G$6, AB.cycleLength)","v":0},{"v":9.5556152089665627E-4,"d":"0.001"},{"v":0.006879730728832104,"d":"0.007"},{"v":1.0165118971993561E-3,"d":"0.001"},{"v":1.0293609587983243E-4,"d":"0.000"},{"v":1.5222069131891061E-5,"d":"0.000"},{"v":3.1002524305097248E-5,"d":"0.000"},{"v":4.5802336259522286E-6,"d":"0.000"},{"v":0.1466608589822354,"d":"0.147"},0,{"v":0.1556664040521063,"d":"0.156"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D41, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F41+S$6, AB.cycleLength)","v":{"v":0.030581389004262414,"d":"0.031"}},0,{"v":0.006791146115180595,"d":"0.007"},{"v":1.0009261809997229E-3,"d":"0.001"},{"v":1.0113526270912271E-4,"d":"0.000"},{"v":1.4906015943547973E-5,"d":"0.000"},{"v":3.0623113925892322E-5,"d":"0.000"},{"v":4.5134467661719158E-6,"d":"0.000"},{"v":0.11727721539242282,"d":"0.117"},0,{"v":0.1558018545322103,"d":"0.156"}]
[{"$nulls":3},31,{"v":77.75,"d":"77.750"},{"$f":"_fnGENPOP.U(E42)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":8.0121390626617653E-4,"d":"0.001"},{"v":6.8076132628016655E-3,"d":"0.007"},{"v":1.005474146016948E-3,"d":"0.001"},{"v":1.0178431394521805E-4,"d":"0.000"},{"v":1.5044132856150779E-5,"d":"0.000"},{"v":3.0680564382474929E-5,"d":"0.000"},{"v":4.5310256867174078E-6,"d":"0.000"},{"v":0.14559569751589113,"d":"0.146"},0,{"v":0.15436203886784647,"d":"0.154"},null,{"v":0.02873938152557442,"d":"0.029"},0,{"v":0.006734162123795335,"d":"0.007"},{"v":9.9252748541754253E-4,"d":"0.001"},{"v":1.0028664439916173E-4,"d":"0.000"},{"v":1.4780940695613164E-5,"d":"0.000"},{"v":3.0366157702223076E-5,"d":"0.000"},{"v":4.4755747770731873E-6,"d":"0.000"},{"v":0.11787855254885177,"d":"0.118"},0,{"v":0.15449453300121313,"d":"0.154"}]
[{"$nulls":3},32,{"$f":"A.cohortAge+D43*AB.cycleLength","v":{"v":78,"d":"78.000"}},{"$f":"_fnGENPOP.U(E43)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":6.7179737730746437E-4,"d":"0.001"},{"v":0.006738425308950419,"d":"0.007"},{"v":0.000994934162632719,"d":"0.001"},{"v":1.0068872444414775E-4,"d":"0.000"},{"v":1.4875799675282126E-5,"d":"0.000"},{"v":3.0371291526936307E-5,"d":"0.000"},{"v":4.4839711738287456E-6,"d":"0.000"},{"v":0.14451274793415542,"d":"0.145"},0,{"$f":"SUM(G43:P43)","v":{"v":0.15306832456986622,"d":"0.153"}},null,{"v":0.02700832360352918,"d":"0.027"},0,{"v":0.006677656280754516,"d":"0.007"},{"v":9.8419926265228062E-4,"d":"0.001"},{"v":9.94451467809969e-05,"d":"0.000"},{"v":1.4656914944586826E-5,"d":"0.000"},{"v":3.0111357578713791E-5,"d":"0.000"},{"v":4.4380205689593713E-6,"d":"0.000"},{"v":0.11837935051910556,"d":"0.118"},0,{"$f":"SUM(S43:AB43)","v":{"v":0.1531981811059148,"d":"0.153"}}]
[{"$nulls":3},{"$f":"D43+1","v":33},{"v":78.25,"d":"78.250"},{"$f":"_fnGENPOP.U(E44)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":5.6328492631935721E-4,"d":"0.001"},{"v":0.006671766839171851,"d":"0.007"},{"v":9.8482232809220466E-4,"d":"0.001"},{"v":9.9641340421809384E-5,"d":"0.000"},{"v":1.471567903082766E-5,"d":"0.000"},{"v":3.0072986364565677E-5,"d":"0.000"},{"v":4.4387708785605454E-6,"d":"0.000"},{"v":0.14341647639640753,"d":"0.143"},0,{"v":0.1517852192666867,"d":"0.152"},null,{"v":0.025381532418289287,"d":"0.025"},0,{"v":6.621624573952053E-3,"d":"0.007"},{"v":0.00097594092137181,"d":"0.001"},{"v":9.8610710105449546E-5,"d":"0.000"},{"v":1.4533929884219033E-5,"d":"0.000"},{"v":2.9858695463693403E-5,"d":"0.000"},{"v":4.40078147535403e-06,"d":"0.000"},{"v":0.11878620477039312,"d":"0.119"},0,{"v":0.151912706800935,"d":"0.152"}]
[{"$nulls":3},34,{"v":78.5,"d":"78.500"},{"$f":"_fnGENPOP.U(E45)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":4.7230001029519979E-4,"d":"0.000"},{"v":0.006607301826219846,"d":"0.007"},{"v":9.7508017820041961E-4,"d":"0.001"},{"v":9.8635455878361529E-5,"d":"0.000"},{"v":1.4562603627600177E-5,"d":"0.000"},{"v":2.9784204476024486E-5,"d":"0.000"},{"v":4.39517351404015e-06,"d":"0.000"},{"v":0.1423106142970052,"d":"0.142"},0,{"v":0.1505126737492167,"d":"0.151"},null,{"v":0.023852727676015015,"d":"0.024"},0,{"v":0.00656606302494676,"d":"0.007"},{"v":0.000967751875205952,"d":"0.001"},{"v":9.778327512468609E-5,"d":"0.000"},{"v":1.4411976782154296E-5,"d":"0.000"},{"v":2.9608153417294963E-5,"d":"0.000"},{"v":4.3638548521554974E-6,"d":"0.000"},{"v":0.11910530897689534,"d":"0.119"},0,{"v":0.15063801881323935,"d":"0.151"}]
[{"$nulls":3},35,{"v":78.75,"d":"78.750"},{"$f":"_fnGENPOP.U(E46)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":3.9601148424550013E-4,"d":"0.000"},{"v":0.006544747911085135,"d":"0.007"},{"v":9.6565860250207958E-4,"d":"0.001"},{"v":9.7665438938676741E-5,"d":"0.000"},{"v":1.4415593382260738E-5,"d":"0.000"},{"v":2.9503732007587854E-5,"d":"0.000"},{"v":4.3529679780663008E-6,"d":"0.000"},{"v":0.14119827706077379,"d":"0.141"},0,{"v":0.1492506327909131,"d":"0.149"},null,{"v":0.022416007363533337,"d":"0.022"},0,{"v":0.006510967688680258,"d":"0.007"},{"v":9.5963154270465949E-4,"d":"0.001"},{"v":9.696278308801728E-5,"d":"0.000"},{"v":1.4291046979308812E-5,"d":"0.000"},{"v":2.9359713650183641E-5,"d":"0.000"},{"v":4.3272380774483021E-6,"d":"0.000"},{"v":0.11934247925894537,"d":"0.119"},0,{"v":0.14937402663565857,"d":"0.149"}]
[{"$nulls":3},36,{"v":79,"d":"79.000"},{"$f":"_fnGENPOP.U(E47)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":3.3204550547501422E-4,"d":"0.000"},{"v":6.4838677393110125E-3,"d":"0.006"},{"v":9.5651633416641646E-4,"d":"0.001"},{"v":9.6726558429809713E-5,"d":"0.000"},{"v":1.4273825195031542E-5,"d":"0.000"},{"v":2.9230548451936881E-5,"d":"0.000"},{"v":4.3119768656524489E-6,"d":"0.000"},{"v":0.14008206374904583,"d":"0.140"},0,{"v":0.14799903623694072,"d":"0.148"},null,{"v":0.02106582496337491,"d":"0.021"},0,{"v":0.006456334653196855,"d":"0.006"},{"v":9.5157934729679032E-4,"d":"0.001"},{"v":9.6149175737726323E-5,"d":"0.000"},{"v":1.4171131889256535E-5,"d":"0.000"},{"v":2.9113358522293563E-5,"d":"0.000"},{"v":4.2909285513172831E-6,"d":"0.000"},{"v":0.11950317696189297,"d":"0.120"},0,{"v":0.14812064052046212,"d":"0.148"}]
[{"$nulls":3},37,{"v":79.25,"d":"79.250"},{"$f":"_fnGENPOP.U(E48)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":2.7841166757125555E-4,"d":"0.000"},{"v":0.006424461696672697,"d":"0.006"},{"v":0.000947618683787832,"d":"0.001"},{"v":9.5814838469999541E-5,"d":"0.000"},{"v":1.4136607603955083E-5,"d":"0.000"},{"v":2.8963795440611284E-5,"d":"0.000"},{"v":4.2720510294314348E-6,"d":"0.000"},{"v":0.13896414057584588,"d":"0.139"},0,{"v":0.14675781991642167,"d":"0.147"},null,{"v":0.01979696804121678,"d":"0.020"},0,{"v":0.006402160039365786,"d":"0.006"},{"v":9.4359471724916747E-4,"d":"0.001"},{"v":9.5342395304932651E-5,"d":"0.000"},{"v":1.405222299761947E-5,"d":"0.000"},{"v":2.8869070541575308E-5,"d":"0.000"},{"v":4.2549236956629648E-6,"d":"0.000"},{"v":0.11959253006261435,"d":"0.120"},0,{"v":0.14687777147298586,"d":"0.147"}]
[{"$nulls":3},38,{"v":79.5,"d":"79.500"},{"$f":"_fnGENPOP.U(E49)","v":{"v":0.7533,"d":"0.75330"}},0,{"v":2.334410656422513E-4,"d":"0.000"},{"v":0.006366361818187696,"d":"0.006"},{"v":9.3893647770385252E-4,"d":"0.001"},{"v":9.4926936544632731E-5,"d":"0.000"},{"v":1.4003359533045137E-5,"d":"0.000"},{"v":2.8702750577087097E-5,"d":"0.000"},{"v":4.233065018665635E-6,"d":"0.000"},{"v":0.1378463109331507,"d":"0.138"},0,{"v":0.14552691640635793,"d":"0.146"},null,{"v":0.018604538123066696,"d":"0.019"},0,{"v":0.006348440000605774,"d":"0.006"},{"v":9.3567708562598329E-4,"d":"0.001"},{"v":9.4542384505489911E-5,"d":"0.000"},{"v":1.3934311861463112E-5,"d":"0.000"},{"v":2.8626832362753934E-5,"d":"0.000"},{"v":4.2192209540185134E-6,"d":"0.000"},{"v":0.119615353286331,"d":"0.120"},0,{"v":0.14564533124531318,"d":"0.146"}]
[{"$nulls":3},39,{"v":79.75,"d":"79.750"},{"$f":"_fnGENPOP.U(E50)","v":{"v":0.7533,"d":"0.75330"}},{"v":8.9268721106598316E-5,"d":"0.000"},{"v":1.0646564449516915E-4,"d":"0.000"},{"v":0.006309426680934553,"d":"0.006"},{"v":9.3044516779566485E-4,"d":"0.001"},{"v":9.406004127542766E-5,"d":"0.000"},{"v":1.3873592473062177E-5,"d":"0.000"},{"v":2.8446805496291248E-5,"d":"0.000"},{"v":4.1949132549455669E-6,"d":"0.000"},{"v":0.13673007410436247,"d":"0.137"},0,{"v":0.14430625567119418,"d":"0.144"},null,{"v":0.01748393178450411,"d":"0.017"},0,{"v":0.006295170722611915,"d":"0.006"},{"v":9.2782589024854607E-4,"d":"0.001"},{"v":9.37490865359187e-05,"d":"0.000"},{"v":1.3817390108696985E-5,"d":"0.000"},{"v":2.8386626786097368E-5,"d":"0.000"},{"v":4.1838177913682106E-6,"d":"0.000"},{"v":0.11957616701142229,"d":"0.120"},0,{"v":0.14442323233000895,"d":"0.144"}]
[{"$nulls":3},40,{"v":80,"d":"80.000"},{"$f":"_fnGENPOP.U(E51)","v":{"v":0.6985,"d":"0.69850"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D51, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F51+G$6, AB.cycleLength)","v":{"v":1.6056368705347961E-4,"d":"0.000"}},0,{"v":0.005738297367528426,"d":"0.006"},{"v":8.472179135492066E-4,"d":"0.001"},{"v":8.5226806870089772E-5,"d":"0.000"},{"v":1.2590239812502406E-5,"d":"0.000"},{"v":2.5160755646403197E-5,"d":"0.000"},{"v":3.7145136814222469E-6,"d":"0.000"},{"v":0.12575102500127672,"d":"0.126"},0,{"v":0.13262379628541826,"d":"0.133"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D51, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F51+S$6, AB.cycleLength)","v":{"v":0.015235536679891165,"d":"0.015"}},0,{"v":0.005735268704360462,"d":"0.006"},{"v":8.4530365035596824E-4,"d":"0.001"},{"v":8.5140639465501548E-5,"d":"0.000"},{"v":1.254861751797472E-5,"d":"0.000"},{"v":2.5149147753201797E-5,"d":"0.000"},{"v":3.7066556939102687E-6,"d":"0.000"},{"v":0.11078751055636939,"d":"0.111"},0,{"v":0.13273016465140758,"d":"0.133"}]
[{"$nulls":3},41,{"v":80.25,"d":"80.250"},{"$f":"_fnGENPOP.U(E52)","v":{"v":0.6985,"d":"0.69850"}},{"v":1.5089246144901132E-4,"d":"0.000"},0,{"v":0.005682114619653828,"d":"0.006"},{"v":8.3865341139396671E-4,"d":"0.001"},{"v":8.4351561743879649E-5,"d":"0.000"},{"v":1.2455916406193719E-5,"d":"0.000"},{"v":2.491606714287974E-5,"d":"0.000"},{"v":3.6772499235595818E-6,"d":"0.000"},{"v":0.12471513420342761,"d":"0.125"},0,{"v":0.13151219549114093,"d":"0.132"},null,{"v":0.014317855259263962,"d":"0.014"},0,{"v":5.687144500153932E-3,"d":"0.006"},{"v":8.38210771611625E-4,"d":"0.001"},{"v":8.4426230824665379E-5,"d":"0.000"},{"v":1.2443323021225942E-5,"d":"0.000"},{"v":2.4938123164035622E-5,"d":"0.000"},{"v":3.6755534274373106E-6,"d":"0.000"},{"v":0.1106477421568485,"d":"0.111"},0,{"v":0.13161643591831537,"d":"0.132"}]
[{"$nulls":3},42,{"v":80.5,"d":"80.500"},{"$f":"_fnGENPOP.U(E53)","v":{"v":0.6985,"d":"0.69850"}},{"v":1.4180376235728662E-4,"d":"0.000"},0,{"v":0.00563493069225596,"d":"0.006"},{"v":8.3044229054248441E-4,"d":"0.001"},{"v":8.36511116066273e-05,"d":"0.000"},{"v":1.2327999140167087E-5,"d":"0.000"},{"v":2.4709165666615314E-5,"d":"0.000"},{"v":3.6414886454198226E-6,"d":"0.000"},{"v":0.12367726926941999,"d":"0.124"},0,{"v":0.13040877577963456,"d":"0.130"},null,{"v":0.013455448503878831,"d":"0.013"},0,{"v":0.00563942410249072,"d":"0.006"},{"v":8.3117740867424722E-4,"d":"0.001"},{"v":8.3717816732487832E-5,"d":"0.000"},{"v":1.2338912042604135E-5,"d":"0.000"},{"v":2.4728869266173573E-5,"d":"0.000"},{"v":3.6447121377206623E-6,"d":"0.000"},{"v":0.11046157207323186,"d":"0.110"},0,{"v":0.13051205239845465,"d":"0.131"}]
[{"$nulls":3},43,{"v":80.75,"d":"80.750"},{"$f":"_fnGENPOP.U(E54)","v":{"v":0.6985,"d":"0.69850"}},{"v":1.3326250248410656E-4,"d":"0.000"},0,{"v":0.005587683964558331,"d":"0.006"},{"v":8.2354634926570271E-4,"d":"0.001"},{"v":8.2949729192622837E-5,"d":"0.000"},{"v":1.222562819988745E-5,"d":"0.000"},{"v":2.450198881109683E-5,"d":"0.000"},{"v":3.611249949552734E-6,"d":"0.000"},{"v":0.12264673024741808,"d":"0.123"},0,{"v":0.1293145116598794,"d":"0.129"},null,{"v":0.012644987057219509,"d":"0.013"},0,{"v":0.005592104123060784,"d":"0.006"},{"v":8.242030621512179E-4,"d":"0.001"},{"v":8.3015346889166281E-5,"d":"0.000"},{"v":1.2235377168575786E-5,"d":"0.000"},{"v":2.4521371201879369E-5,"d":"0.000"},{"v":3.614129634924179E-6,"d":"0.000"},{"v":0.11023225520952469,"d":"0.110"},0,{"v":0.12941693567685075,"d":"0.129"}]
[{"$nulls":3},44,{"v":81,"d":"81.000"},{"$f":"_fnGENPOP.U(E55)","v":{"v":0.6985,"d":"0.69850"}},{"v":1.2523570794674305E-4,"d":"0.000"},0,{"v":0.005540792543981857,"d":"0.006"},{"v":8.1664122971141862E-4,"d":"0.001"},{"v":8.2253621348487934E-5,"d":"0.000"},{"v":1.2123121007157225E-5,"d":"0.000"},{"v":2.4296369976962928E-5,"d":"0.000"},{"v":3.5809710069476229E-6,"d":"0.000"},{"v":0.12162451989617949,"d":"0.122"},0,{"v":0.12822944346115908,"d":"0.128"},null,{"v":0.0118833420997565,"d":"0.012"},0,{"v":0.005545181201985134,"d":"0.006"},{"v":8.1728723684028586E-4,"d":"0.001"},{"v":8.2318771416959913E-5,"d":"0.000"},{"v":1.2132711047813773E-5,"d":"0.000"},{"v":2.4315614238086867E-5,"d":"0.000"},{"v":3.5838037475864632E-6,"d":"0.000"},{"v":0.10996284655747082,"d":"0.110"},0,{"v":0.12833100799650318,"d":"0.128"}]
[{"$nulls":3},45,{"v":81.25,"d":"81.250"},{"$f":"_fnGENPOP.U(E56)","v":{"v":0.6985,"d":"0.69850"}},{"v":1.176923909769176E-4,"d":"0.000"},0,{"v":0.005494300194796953,"d":"0.005"},{"v":8.0978803837035928E-4,"d":"0.001"},{"v":8.1563437759208743E-5,"d":"0.000"},{"v":1.2021384693963458E-5,"d":"0.000"},{"v":2.4092501070497281E-5,"d":"0.000"},{"v":3.5509197695075669E-6,"d":"0.000"},{"v":0.12061047117380445,"d":"0.121"},0,{"v":0.12715348004124186,"d":"0.127"},null,{"v":0.011167573270011439,"d":"0.011"},0,{"v":0.005498652007577266,"d":"0.005"},{"v":8.1042944169440391E-4,"d":"0.001"},{"v":8.1628040856648317E-5,"d":"0.000"},{"v":1.2030906390675407E-5,"d":"0.000"},{"v":2.4111583765353958E-5,"d":"0.000"},{"v":3.5537323224666856E-6,"d":"0.000"},{"v":0.10965621327024623,"d":"0.110"},0,{"v":0.1272541922528645,"d":"0.127"}]
[{"$nulls":3},46,{"v":81.5,"d":"81.500"},{"$f":"_fnGENPOP.U(E57)","v":{"v":0.6985,"d":"0.69850"}},{"v":1.1060343029125557E-4,"d":"0.000"},0,{"v":0.0054481979803578,"d":"0.005"},{"v":0.000802993171400188,"d":"0.001"},{"v":8.0879045759381293E-5,"d":"0.000"},{"v":1.1920514211908528E-5,"d":"0.000"},{"v":2.3890342904516583E-5,"d":"0.000"},{"v":3.5211242843777653E-6,"d":"0.000"},{"v":0.11960453923031765,"d":"0.120"},0,{"v":0.12608654483952708,"d":"0.126"},null,{"v":0.010494917313171478,"d":"0.010"},0,{"v":0.005452513236106608,"d":"0.005"},{"v":8.0362918978686313E-4,"d":"0.001"},{"v":8.0943106164019579E-5,"d":"0.000"},{"v":1.1929955968684835E-5,"d":"0.000"},{"v":2.3909265296825264E-5,"d":"0.000"},{"v":3.5239132243916976E-6,"d":"0.000"},{"v":0.10931504600864675,"d":"0.109"},0,{"v":0.1261864119883656,"d":"0.126"}]
[{"$nulls":3},47,{"v":81.75,"d":"81.750"},{"$f":"_fnGENPOP.U(E58)","v":{"v":0.6985,"d":"0.69850"}},{"v":1.0394145866738188E-4,"d":"0.000"},0,{"v":0.005402482562503283,"d":"0.005"},{"v":7.9625532270817024E-4,"d":"0.001"},{"v":8.0200395793668793E-5,"d":"0.000"},{"v":1.1820490171914719E-5,"d":"0.000"},{"v":2.3689880841187529E-5,"d":"0.000"},{"v":3.4915788243428345E-6,"d":"0.000"},{"v":0.11860668052581515,"d":"0.119"},0,{"v":0.1250285622153251,"d":"0.125"},null,{"v":9.862777413431164E-3,"d":"0.010"},0,{"v":0.005406761611563942,"d":"0.005"},{"v":7.9688599827672029E-4,"d":"0.001"},{"v":8.0263918706388078E-5,"d":"0.000"},{"v":1.1829852614019795E-5,"d":"0.000"},{"v":2.3708644467203498E-5,"d":"0.000"},{"v":3.4943443361044261E-6,"d":"0.000"},{"v":0.10894186960359172,"d":"0.109"},0,{"v":0.12512759138698726,"d":"0.125"}]
[{"$nulls":3},48,{"v":82,"d":"82.000"},{"$f":"_fnGENPOP.U(E59)","v":{"v":0.6985,"d":"0.69850"}},{"v":9.7680757291640881E-5,"d":"0.000"},0,{"v":0.005357150741349864,"d":"0.005"},{"v":7.8957400442133041E-4,"d":"0.001"},{"v":7.952744035947901E-5,"d":"0.000"},{"v":1.1721305331458754E-5,"d":"0.000"},{"v":2.3491100849023904E-5,"d":"0.000"},{"v":3.4622812500802452E-6,"d":"0.000"},{"v":0.11761684941269,"d":"0.118"},0,{"v":0.12397945704354288,"d":"0.124"},null,{"v":0.009268713168878928,"d":"0.009"},0,{"v":0.00536139388542879,"d":"0.005"},{"v":7.9019938837451321E-4,"d":"0.001"},{"v":7.9590430259141319E-5,"d":"0.000"},{"v":1.1730589219002677E-5,"d":"0.000"},{"v":2.3509707031729504E-5,"d":"0.000"},{"v":3.4650235581135409E-6,"d":"0.000"},{"v":0.10853905307612623,"d":"0.109"},0,{"v":0.12407765526887644,"d":"0.124"}]
[{"$nulls":3},49,{"v":82.25,"d":"82.250"},{"$f":"_fnGENPOP.U(E60)","v":{"v":0.6985,"d":"0.69850"}},{"v":9.1797156470565321E-5,"d":"0.000"},0,{"v":0.005312199296287066,"d":"0.005"},{"v":7.8294874887599247E-4,"d":"0.001"},{"v":7.8860131646526282E-5,"d":"0.000"},{"v":1.1622952748026426E-5,"d":"0.000"},{"v":2.3293988805651859E-5,"d":"0.000"},{"v":3.4332295108852283E-6,"d":"0.000"},{"v":0.11663499932918289,"d":"0.117"},0,{"v":0.1229391548335276,"d":"0.123"},null,{"v":0.008710431170225784,"d":"0.009"},0,{"v":5.3164068364387656E-3,"d":"0.005"},{"v":7.8356888530826669E-4,"d":"0.001"},{"v":7.892259300231594E-5,"d":"0.000"},{"v":1.1632158735595855E-5,"d":"0.000"},{"v":2.3312438865170807E-5,"d":"0.000"},{"v":3.4359488085443851E-6,"d":"0.000"},{"v":0.10810881905362427,"d":"0.108"},0,{"v":0.12303652908500871,"d":"0.123"}]
[{"$nulls":3},50,{"v":82.5,"d":"82.500"},{"$f":"_fnGENPOP.U(E61)","v":{"v":0.6985,"d":"0.69850"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D61, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F61+G$6, AB.cycleLength)","v":{"v":8.626794232278723E-5,"d":"0.000"}},0,{"v":0.005267625035359124,"d":"0.005"},{"v":7.7637908537923277E-4,"d":"0.001"},{"v":7.8198422269906852E-5,"d":"0.000"},{"v":1.1525425434134052E-5,"d":"0.000"},{"v":2.3098530714348422E-5,"d":"0.000"},{"v":3.4044215427697657E-6,"d":"0.000"},{"v":0.11566108285734118,"d":"0.116"},0,{"v":0.12190758172036349,"d":"0.122"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D61, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F61+S$6, AB.cycleLength)","v":{"v":0.008185776147005074,"d":"0.008"}},0,{"v":5.27179727036085E-3,"d":"0.005"},{"v":7.7699401828977988E-4,"d":"0.001"},{"v":7.8260359517202222E-5,"d":"0.000"},{"v":1.1534554174901254E-5,"d":"0.000"},{"v":2.3116825960818695E-5,"d":"0.000"},{"v":3.4071180229911542E-6,"d":"0.000"},{"v":0.10765325261856315,"d":"0.108"},0,{"v":0.12200413891189477,"d":"0.122"}]
[{"$nulls":3},51,{"v":82.75,"d":"82.750"},{"$f":"_fnGENPOP.U(E62)","v":{"v":0.6985,"d":"0.69850"}},{"v":8.1071769091170764E-5,"d":"0.000"},0,{"v":0.005223424793669745,"d":"0.005"},{"v":7.6986454742602008E-4,"d":"0.001"},{"v":7.7542265246417736E-5,"d":"0.000"},{"v":1.1428716464467623E-5,"d":"0.000"},{"v":2.2904712697046415E-5,"d":"0.000"},{"v":3.3758553001097439E-6,"d":"0.000"},{"v":0.11469505179896783,"d":"0.115"},0,{"v":0.12088466445886281,"d":"0.121"},null,{"v":7.692722647062754E-3,"d":"0.008"},0,{"v":0.005227562019764589,"d":"0.005"},{"v":7.704743204812012E-4,"d":"0.001"},{"v":7.760368278297722E-5,"d":"0.000"},{"v":1.1437768606664113E-5,"d":"0.000"},{"v":2.2922854429493671E-5,"d":"0.000"},{"v":3.3785291543703143E-6,"d":"0.000"},{"v":0.10717430962404967,"d":"0.107"},0,{"v":0.12098041144633172,"d":"0.121"}]
[{"$nulls":3},52,{"v":83,"d":"83.000"},{"$f":"_fnGENPOP.U(E63)","v":{"v":0.6985,"d":"0.69850"}},{"v":7.6188576736644658E-5,"d":"0.000"},0,{"v":0.00517959543285238,"d":"0.005"},{"v":7.6340467246607173E-4,"d":"0.001"},{"v":7.6891613986692522E-5,"d":"0.000"},{"v":1.1332818972421774E-5,"d":"0.000"},{"v":2.2712520992011521E-5,"d":"0.000"},{"v":3.3475287546226188E-6,"d":"0.000"},{"v":0.11373685725367012,"d":"0.114"},0,{"v":0.11987033041843097,"d":"0.120"},null,{"v":0.007229367217216612,"d":"0.007"},0,{"v":0.0051836979437972,"d":"0.005"},{"v":0.000764009328961879,"d":"0.001"},{"v":7.6952516173366153E-5,"d":"0.000"},{"v":1.1341795158780902E-5,"d":"0.000"},{"v":2.2730510498559309E-5,"d":"0.000"},{"v":3.3501801727752552E-6,"d":"0.000"},{"v":0.10667382450821918,"d":"0.107"},0,{"v":0.11996527400019835,"d":"0.120"}]
[{"$nulls":3},53,{"v":83.25,"d":"83.250"},{"$f":"_fnGENPOP.U(E64)","v":{"v":0.6985,"d":"0.69850"}},{"v":7.1599513495601783E-5,"d":"0.000"},0,{"v":0.005136133840873563,"d":"0.005"},{"v":7.5699900182643175E-4,"d":"0.001"},{"v":7.6246422292282145E-5,"d":"0.000"},{"v":1.1237726148950454E-5,"d":"0.000"},{"v":2.2521941952979985E-5,"d":"0.000"},{"v":3.31943989502792e-06,"d":"0.000"},{"v":0.11278644969142693,"d":"0.113"},0,{"v":0.11886450757791177,"d":"0.119"},null,{"v":0.006793921054897472,"d":"0.007"},0,{"v":0.005140201927960558,"d":"0.005"},{"v":7.5759858469549369E-4,"d":"0.001"},{"v":7.6306813453331818E-5,"d":"0.000"},{"v":1.12466270168114e-05,"d":"0.000"},{"v":2.2539780510944313E-5,"d":"0.000"},{"v":3.3220690653321583E-6,"d":"0.000"},{"v":0.10615351763769384,"d":"0.106"},0,{"v":0.11895865449529379,"d":"0.119"}]
[{"$nulls":3},54,{"v":83.5,"d":"83.500"},{"$f":"_fnGENPOP.U(E65)","v":{"v":0.6985,"d":"0.69850"}},{"v":6.72868631018954e-05,"d":"0.000"},0,{"v":0.005093036931812903,"d":"0.005"},{"v":7.5064708068273058E-4,"d":"0.001"},{"v":7.56066443523887E-5,"d":"0.000"},{"v":1.1143431242140252E-5,"d":"0.000"},{"v":2.2332962048193871E-5,"d":"0.000"},{"v":3.291586726921224E-6,"d":"0.000"},{"v":0.11184377902050578,"d":"0.112"},0,{"v":0.11786712452047296,"d":"0.118"},null,{"v":6.384703102403794E-3,"d":"0.006"},0,{"v":0.00509707088389005,"d":"0.005"},{"v":7.5124163249746612E-4,"d":"0.001"},{"v":7.566652877579163E-5,"d":"0.000"},{"v":1.1152257423494838E-5,"d":"0.000"},{"v":2.2350650924172843E-5,"d":"0.000"},{"v":3.294193836057078E-6,"d":"0.000"},{"v":0.10561500220846919,"d":"0.106"},0,{"v":0.11796048145822001,"d":"0.118"}]
[{"$nulls":3},55,{"v":83.75,"d":"83.750"},{"$f":"_fnGENPOP.U(E66)","v":{"v":0.6985,"d":"0.69850"}},{"v":6.3233976392469883E-5,"d":"0.000"},0,{"v":0.005050301645643727,"d":"0.005"},{"v":7.4434845802703073E-4,"d":"0.001"},{"v":7.4972234740609126E-5,"d":"0.000"},{"v":1.1049927556733068E-5,"d":"0.000"},{"v":2.2145567859439151E-5,"d":"0.000"},{"v":3.2639672726331574E-6,"d":"0.000"},{"v":0.11090879465104297,"d":"0.111"},0,{"v":0.11687811042853562,"d":"0.117"},null,{"v":0.006000133557109724,"d":"0.006"},0,{"v":0.0050543017491353,"d":"0.005"},{"v":7.4493802100263442E-4,"d":"0.001"},{"v":7.5031616678362435E-5,"d":"0.000"},{"v":1.1058679678270097E-5,"d":"0.000"},{"v":2.2163108309402938E-5,"d":"0.000"},{"v":3.2665525057142167E-6,"d":"0.000"},{"v":0.1050597907308874,"d":"0.105"},0,{"v":0.11697068401530682,"d":"0.117"}]
[{"$nulls":3},56,{"v":84,"d":"84.000"},{"$f":"_fnGENPOP.U(E67)","v":{"v":0.6985,"d":"0.69850"}},{"v":5.9425207032586483E-5,"d":"0.000"},0,{"v":0.00500792494801581,"d":"0.005"},{"v":7.3810268663576629E-4,"d":"0.001"},{"v":7.4343148411709859E-5,"d":"0.000"},{"v":1.0957208453650195E-5,"d":"0.000"},{"v":2.1959746081093012E-5,"d":"0.000"},{"v":3.2365795710888154E-6,"d":"0.000"},{"v":0.10998144555454395,"d":"0.110"},0,{"v":0.11589739507874565,"d":"0.116"},null,{"v":5.6387277725725195E-3,"d":"0.006"},0,{"v":0.005011891486942723,"d":"0.005"},{"v":7.3868730263320845E-4,"d":"0.001"},{"v":7.4402032080132479E-5,"d":"0.000"},{"v":1.0965887136799974E-5,"d":"0.000"},{"v":2.1977139350473038E-5,"d":"0.000"},{"v":3.2391431116753943E-6,"d":"0.000"},{"v":0.10448930112375206,"d":"0.104"},0,{"v":0.11598919188757958,"d":"0.116"}]
[{"$nulls":3},57,{"v":84.25,"d":"84.250"},{"$f":"_fnGENPOP.U(E68)","v":{"v":0.6985,"d":"0.69850"}},{"v":5.5845851112508763E-5,"d":"0.000"},0,{"v":0.004965903830039933,"d":"0.005"},{"v":7.3190932303799055E-4,"d":"0.001"},{"v":7.371934069842843E-5,"d":"0.000"},{"v":1.0865267349520916E-5,"d":"0.000"},{"v":2.177548351917911E-5,"d":"0.000"},{"v":3.2094216776685228E-6,"d":"0.000"},{"v":0.10906168031955266,"d":"0.109"},0,{"v":0.11492490883698789,"d":"0.115"},null,{"v":0.005299090526994283,"d":"0.005"},0,{"v":0.004969837086039898,"d":"0.005"},{"v":7.3248903356698937E-4,"d":"0.001"},{"v":7.37777302784605e-05,"d":"0.000"},{"v":1.087387321049938E-5,"d":"0.000"},{"v":2.179273084295648E-5,"d":"0.000"},{"v":3.2119637077806943E-6,"d":"0.000"},{"v":0.10390486244112837,"d":"0.104"},0,{"v":0.11501593538576924,"d":"0.115"}]
[{"$nulls":3},58,{"v":84.5,"d":"84.500"},{"$f":"_fnGENPOP.U(E69)","v":{"v":0.6985,"d":"0.69850"}},{"v":5.2482090382458221E-5,"d":"0.000"},0,{"v":0.004924235308074233,"d":"0.005"},{"v":7.2576792748388786E-4,"d":"0.001"},{"v":7.3100767308302062E-5,"d":"0.000"},{"v":1.0774097716215096E-5,"d":"0.000"},{"v":2.1592767090430759E-5,"d":"0.000"},{"v":3.1824916640697602E-6,"d":"0.000"},{"v":0.10814944720372205,"d":"0.108"},0,{"v":0.11396058265344164,"d":"0.114"},null,{"v":0.004979910636911209,"d":"0.005"},0,{"v":0.004928135560421764,"d":"0.005"},{"v":7.2634277370585659E-4,"d":"0.001"},{"v":7.3158666945801734E-5,"d":"0.000"},{"v":1.078263136606755E-5,"d":"0.000"},{"v":2.1609869693223941E-5,"d":"0.000"},{"v":3.185012364200283E-6,"d":"0.000"},{"v":0.1033077202539559,"d":"0.103"},0,{"v":0.11405084540536403,"d":"0.114"}]
[{"$nulls":3},59,{"v":84.75,"d":"84.750"},{"$f":"_fnGENPOP.U(E70)","v":{"v":0.6985,"d":"0.69850"}},{"v":4.93209389066965e-05,"d":"0.000"},0,{"v":4.8829164235123625E-3,"d":"0.005"},{"v":7.1967806391354976E-4,"d":"0.001"},{"v":7.2487384320522589E-5,"d":"0.000"},{"v":1.0683693080379632E-5,"d":"0.000"},{"v":2.1411583821361974E-5,"d":"0.000"},{"v":3.1557876181702482E-6,"d":"0.000"},{"v":0.10724469418250505,"d":"0.107"},0,{"v":0.1130043480576781,"d":"0.113"},null,{"v":0.004679955895316255,"d":"0.005"},0,{"v":4.8867839491386015E-3,"d":"0.005"},{"v":7.202480866445193E-4,"d":"0.001"},{"v":7.2544798126560436E-5,"d":"0.000"},{"v":1.0692155125024153E-5,"d":"0.000"},{"v":2.1428542917513754E-5,"d":"0.000"},{"v":3.1582871672973785E-6,"d":"0.000"},{"v":0.1026990417072672,"d":"0.103"},0,{"v":0.11309385342170296,"d":"0.113"}]
[{"$nulls":3},60,{"v":85,"d":"85.000"},{"$f":"_fnGENPOP.U(E71)","v":{"v":0.6497,"d":"0.64970"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D71, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F71+G$6, AB.cycleLength)","v":{"v":4.3111983317300165E-5,"d":"0.000"}},0,{"v":4.460719115071534E-3,"d":"0.004"},{"v":6.5745169852561916E-4,"d":"0.001"},{"v":6.5998674701977272E-5,"d":"0.000"},{"v":9.7273420863126733E-6,"d":"0.000"},{"v":1.8977040026126495E-5,"d":"0.000"},{"v":2.7969676808411737E-6,"d":"0.000"},{"v":0.09891751701623189,"d":"0.099"},0,{"v":0.1041762998376416,"d":"0.104"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D71, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F71+S$6, AB.cycleLength)","v":{"v":4.0908016951230605E-3,"d":"0.004"}},0,{"v":4.4642522383103265E-3,"d":"0.004"},{"v":6.5797243471512625E-4,"d":"0.001"},{"v":6.6050949110049958E-5,"d":"0.000"},{"v":9.73504665086611e-06,"d":"0.000"},{"v":1.8992070836045289E-5,"d":"0.000"},{"v":2.7991830257791547E-6,"d":"0.000"},{"v":0.09494820930719837,"d":"0.095"},0,{"v":0.10425881292496962,"d":"0.104"}]
[{"$nulls":3},61,{"v":85.25,"d":"85.250"},{"$f":"_fnGENPOP.U(E72)","v":{"v":0.6497,"d":"0.64970"}},{"v":4.05152210943524e-05,"d":"0.000"},0,{"v":0.004423289559689332,"d":"0.004"},{"v":0.000651935071245066,"d":"0.001"},{"v":6.54448848339797e-05,"d":"0.000"},{"v":9.6457206974852277E-6,"d":"0.000"},{"v":1.8817805124236282E-5,"d":"0.000"},{"v":2.7734985374112365E-6,"d":"0.000"},{"v":0.09808974265482114,"d":"0.098"},0,{"v":0.103302164416043,"d":"0.103"},null,{"v":3.8444006138904207E-3,"d":"0.004"},0,{"v":4.426793036759304E-3,"d":"0.004"},{"v":6.5245143797674772E-4,"d":"0.001"},{"v":6.5496720611463578E-5,"d":"0.000"},{"v":9.6533606136225226E-6,"d":"0.000"},{"v":1.8832709811770378E-5,"d":"0.000"},{"v":2.7756952935580585E-6,"d":"0.000"},{"v":0.09436358156736376,"d":"0.094"},0,{"v":0.10338398514232064,"d":"0.103"}]
[{"$nulls":3},62,{"v":85.5,"d":"85.500"},{"$f":"_fnGENPOP.U(E73)","v":{"v":0.6497,"d":"0.64970"}},{"v":3.8074869537852043E-5,"d":"0.000"},0,{"v":0.004386174072864231,"d":"0.004"},{"v":6.4646473356513422E-4,"d":"0.001"},{"v":6.4895741774714008E-5,"d":"0.000"},{"v":9.5647841875337381E-6,"d":"0.000"},{"v":1.8659906350316781E-5,"d":"0.000"},{"v":2.7502263217817551E-6,"d":"0.000"},{"v":0.09726877946379041,"d":"0.097"},0,{"v":0.10243536379839197,"d":"0.102"},null,{"v":3.6128409983061886E-3,"d":"0.004"},0,{"v":0.004389648152524135,"d":"0.004"},{"v":6.4697676750277917E-4,"d":"0.001"},{"v":6.4947142602125014E-5,"d":"0.000"},{"v":9.5723599977148379E-6,"d":"0.000"},{"v":1.8674685973749515E-5,"d":"0.000"},{"v":2.7524046451145539E-6,"d":"0.000"},{"v":0.09377108546161644,"d":"0.094"},0,{"v":0.10251649797316825,"d":"0.103"}]
[{"$nulls":3},63,{"v":85.75,"d":"85.750"},{"$f":"_fnGENPOP.U(E74)","v":{"v":0.6497,"d":"0.64970"}},{"v":3.578150757090483E-5,"d":"0.000"},0,{"v":4.3493700192708176E-3,"d":"0.004"},{"v":6.4104029707329983E-4,"d":"0.001"},{"v":6.4351206533160943E-5,"d":"0.000"},{"v":9.48452680969156e-06,"d":"0.000"},{"v":1.8503332493019624E-5,"d":"0.000"},{"v":2.72714938154651e-06,"d":"0.000"},{"v":0.09645457839977312,"d":"0.096"},0,{"v":0.10157583643890555,"d":"0.102"},null,{"v":0.003395228903013099,"d":"0.003"},0,{"v":0.004352814948192091,"d":"0.004"},{"v":0.000641548034573054,"d":"0.001"},{"v":6.4402176060132142E-5,"d":"0.000"},{"v":9.49203905182468e-06,"d":"0.000"},{"v":1.8517988101754385E-5,"d":"0.000"},{"v":2.7293094267336279E-6,"d":"0.000"},{"v":0.09317155642456329,"d":"0.093"},0,{"v":0.10165628982298197,"d":"0.102"}]
[{"$nulls":3},64,{"$f":"A.cohortAge+D75*AB.cycleLength","v":{"v":86,"d":"86.000"}},{"$f":"_fnGENPOP.U(E75)","v":{"v":0.6497,"d":"0.64970"}},{"v":3.362628157593281E-5,"d":"0.000"},0,{"v":0.004312874785696493,"d":"0.004"},{"v":6.3566137661617882E-4,"d":"0.001"},{"v":6.381124044547198E-5,"d":"0.000"},{"v":9.4049428654127375E-6,"d":"0.000"},{"v":1.8348072435070045E-5,"d":"0.000"},{"v":2.7042660781644947E-6,"d":"0.000"},{"v":0.09564709034251402,"d":"0.096"},0,{"$f":"SUM(G75:P75)","v":{"v":0.10072352130822675,"d":"0.101"}},null,{"v":3.1907242276258533E-3,"d":"0.003"},0,{"v":0.004316290808480769,"d":"0.004"},{"v":0.000636164853729126,"d":"0.001"},{"v":6.38617822910126e-05,"d":"0.000"},{"v":9.412392072892538E-6,"d":"0.000"},{"v":1.8362605069704746E-5,"d":"0.000"},{"v":2.7064079985764648E-6,"d":"0.000"},{"v":0.09256577653679846,"d":"0.093"},0,{"$f":"SUM(S75:AB75)","v":{"v":0.1008032996140664,"d":"0.101"}}]
[{"$nulls":3},{"$f":"D75+1","v":65},{"v":86.25,"d":"86.250"},{"$f":"_fnGENPOP.U(E76)","v":{"v":0.6497,"d":"0.64970"}},{"v":3.1600871214921957E-5,"d":"0.000"},0,{"v":0.004276685780855926,"d":"0.004"},{"v":6.3032759027218017E-4,"d":"0.001"},{"v":6.3275805172224e-05,"d":"0.000"},{"v":9.32602670396737e-06,"d":"0.000"},{"v":1.8194115152477477E-5,"d":"0.000"},{"v":2.6815747868435776E-6,"d":"0.000"},{"v":0.09484626612493273,"d":"0.095"},0,{"v":0.09987835788909127,"d":"0.100"},null,{"v":0.002998537473489257,"d":"0.003"},0,{"v":0.004280073140052405,"d":"0.004"},{"v":6.3082684274690267E-4,"d":"0.001"},{"v":6.3325922924976428E-5,"d":"0.000"},{"v":9.3334134057128423E-6,"d":"0.000"},{"v":1.8208525844878457E-5,"d":"0.000"},{"v":2.6836987345640118E-6,"d":"0.000"},{"v":0.09195447776402571,"d":"0.092"},0,{"v":0.09995746678122441,"d":"0.100"}]
[{"$nulls":3},66,{"v":86.5,"d":"86.500"},{"$f":"_fnGENPOP.U(E77)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.9697457308417277E-5,"d":"0.000"},0,{"v":0.004240800435207063,"d":"0.004"},{"v":6.2503855932438766E-4,"d":"0.001"},{"v":6.2744862695697032E-5,"d":"0.000"},{"v":9.2477727220404083E-6,"d":"0.000"},{"v":1.8041449713752825E-5,"d":"0.000"},{"v":2.6590738964251341E-6,"d":"0.000"},{"v":0.09405205656116285,"d":"0.094"},0,{"v":0.09904028617203063,"d":"0.099"},null,{"v":2.8179266957864E-3,"d":"0.003"},0,{"v":4.244159371329736E-3,"d":"0.004"},{"v":6.2553362260950416E-4,"d":"0.001"},{"v":6.2794559914191667E-5,"d":"0.000"},{"v":9.2550974425324266E-6,"d":"0.000"},{"v":1.8055739487128106E-5,"d":"0.000"},{"v":2.661180022261522E-6,"d":"0.000"},{"v":0.091338345000865,"d":"0.091"},0,{"v":0.09911873126745675,"d":"0.099"}]
[{"$nulls":3},67,{"v":86.75,"d":"86.750"},{"$f":"_fnGENPOP.U(E78)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.7908691649261066E-5,"d":"0.000"},0,{"v":0.004205216200768686,"d":"0.004"},{"v":0.00061979390823367,"d":"0.001"},{"v":6.2218375317174955E-5,"d":"0.000"},{"v":9.1701753633337992E-6,"d":"0.000"},{"v":1.7890065279132285E-5,"d":"0.000"},{"v":2.6367618092696489E-6,"d":"0.000"},{"v":0.09326441247269064,"d":"0.093"},0,{"v":0.09820924665111117,"d":"0.098"},null,{"v":2.6481946392303813E-3,"d":"0.003"},0,{"v":0.004208546952313405,"d":"0.004"},{"v":6.2028481748035243E-4,"d":"0.001"},{"v":6.2267655530082831E-5,"d":"0.000"},{"v":9.177438622652351E-6,"d":"0.000"},{"v":1.7904235148104229E-5,"d":"0.000"},{"v":2.638850262764067E-6,"d":"0.000"},{"v":0.09071801893111037,"d":"0.091"},0,{"v":0.09828703351969811,"d":"0.098"}]
[{"$nulls":3},68,{"v":87,"d":"87.000"},{"$f":"_fnGENPOP.U(E79)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.6227668634538919E-5,"d":"0.000"},0,{"v":0.004169930550939492,"d":"0.004"},{"v":6.1459326461201641E-4,"d":"0.001"},{"v":6.1696305654268687E-5,"d":"0.000"},{"v":9.0932291181719523E-6,"d":"0.000"},{"v":1.7739951099807683E-5,"d":"0.000"},{"v":2.6146369411432786E-6,"d":"0.000"},{"v":0.09248328471270963,"d":"0.092"},0,{"v":0.09738518031970907,"d":"0.097"},null,{"v":2.4886860462817765E-3,"d":"0.002"},0,{"v":0.00417323335440091,"d":"0.004"},{"v":6.1508005467648594E-4,"d":"0.001"},{"v":6.1745172360652009E-5,"d":"0.000"},{"v":9.1004314320330815E-6,"d":"0.000"},{"v":1.7754002070485035E-5,"d":"0.000"},{"v":2.6167078705830058E-6,"d":"0.000"},{"v":0.0900940987154953,"d":"0.090"},0,{"v":0.09746231448458822,"d":"0.097"}]
[{"$nulls":3},69,{"v":87.25,"d":"87.250"},{"$f":"_fnGENPOP.U(E80)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.4647898606217522E-5,"d":"0.000"},0,{"v":0.004134940980318695,"d":"0.004"},{"v":6.0943625919609578E-4,"d":"0.001"},{"v":6.1178616638261953E-5,"d":"0.000"},{"v":9.0169285231105618E-6,"d":"0.000"},{"v":1.7591096517163295E-5,"d":"0.000"},{"v":2.5926977211053657E-6,"d":"0.000"},{"v":0.09170862418879991,"d":"0.092"},0,{"v":0.09656802866632055,"d":"0.097"},null,{"v":0.002338785127500143,"d":"0.002"},0,{"v":4.138216070207059E-3,"d":"0.004"},{"v":6.0991896464209741E-4,"d":"0.001"},{"v":6.1227073307822583E-5,"d":"0.000"},{"v":9.02407040290297e-06,"d":"0.000"},{"v":1.7605029587212612E-5,"d":"0.000"},{"v":2.5947512735334151E-6,"d":"0.000"},{"v":0.08946714451735843,"d":"0.089"},0,{"v":0.09664451560427921,"d":"0.097"}]
[{"$nulls":3},70,{"v":87.5,"d":"87.500"},{"$f":"_fnGENPOP.U(E81)","v":{"v":0.6497,"d":"0.64970"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D81, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F81+G$6, AB.cycleLength)","v":{"v":2.3163282797554679E-5,"d":"0.000"}},0,{"v":0.004100245004528142,"d":"0.004"},{"v":6.0432252582103723E-4,"d":"0.001"},{"v":6.0665271511479257E-5,"d":"0.000"},{"v":8.9412681605486571E-6,"d":"0.000"},{"v":1.7443490962019011E-5,"d":"0.000"},{"v":2.5709425913968975E-6,"d":"0.000"},{"v":0.09094038188403532,"d":"0.091"},0,{"v":0.09575773367040749,"d":"0.096"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D81, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F81+S$6, AB.cycleLength)","v":{"v":2.1979131842637173E-3,"d":"0.002"}},0,{"v":0.004103492613385938,"d":"0.004"},{"v":6.0480118092229437E-4,"d":"0.001"},{"v":6.0713321584805029E-5,"d":"0.000"},{"v":8.9483501133700242E-6,"d":"0.000"},{"v":1.7457307120735519E-5,"d":"0.000"},{"v":2.5729789126224539E-6,"d":"0.000"},{"v":0.08883767987597407,"d":"0.089"},0,{"v":0.09583357881227755,"d":"0.096"}]
[{"$nulls":3},71,{"v":87.75,"d":"87.750"},{"$f":"_fnGENPOP.U(E82)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.1768089788561076E-5,"d":"0.000"},0,{"v":0.004065840160035905,"d":"0.004"},{"v":5.9925170139443166E-4,"d":"0.001"},{"v":6.0156233824675948E-5,"d":"0.000"},{"v":8.866242658343949E-6,"d":"0.000"},{"v":1.7297123953879927E-5,"d":"0.000"},{"v":2.5493700073298971E-6,"d":"0.000"},{"v":0.09017850887661452,"d":"0.090"},0,{"v":0.09495423779827765,"d":"0.095"},null,{"v":2.0655263746797436E-3,"d":"0.002"},0,{"v":4.0690605184543725E-3,"d":"0.004"},{"v":5.9972634013707939E-4,"d":"0.001"},{"v":6.0203880713485e-05,"d":"0.000"},{"v":8.8732651870369411E-6,"d":"0.000"},{"v":1.7310824182257735E-5,"d":"0.000"},{"v":2.5513892419386727E-6,"d":"0.000"},{"v":0.08820619393672546,"d":"0.088"},0,{"v":0.09502944652932138,"d":"0.095"}]
[{"$nulls":3},72,{"v":88,"d":"88.000"},{"$f":"_fnGENPOP.U(E83)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.0456933379619266E-5,"d":"0.000"},0,{"v":0.004031724003981365,"d":"0.004"},{"v":5.9422342587055069E-4,"d":"0.001"},{"v":5.9651467434450245E-5,"d":"0.000"},{"v":8.7918466894313868E-6,"d":"0.000"},{"v":1.715198510019216E-5,"d":"0.000"},{"v":2.5279784371777488E-6,"d":"0.000"},{"v":0.08942295635810679,"d":"0.089"},0,{"v":0.09415748399899958,"d":"0.094"},null,{"v":1.9411136140606267E-3,"d":"0.002"},0,{"v":0.004034917340616872,"d":"0.004"},{"v":5.9469408195554933E-4,"d":"0.001"},{"v":5.9698714521833238E-5,"d":"0.000"},{"v":8.798810292619353E-6,"d":"0.000"},{"v":1.7165570370993941E-5,"d":"0.000"},{"v":2.5299807285422471E-6,"d":"0.000"},{"v":0.08757314354674484,"d":"0.088"},0,{"v":0.09423206165929188,"d":"0.094"}]
[{"$nulls":3},73,{"v":88.25,"d":"88.250"},{"$f":"_fnGENPOP.U(E84)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.9224751797839949E-5,"d":"0.000"},0,{"v":3.997894114001763E-3,"d":"0.004"},{"v":5.8923734222478242E-4,"d":"0.001"},{"v":5.9150936500676887E-5,"d":"0.000"},{"v":8.7180749714449188E-6,"d":"0.000"},{"v":1.7008064095604977E-5,"d":"0.000"},{"v":2.5067663620664375E-6,"d":"0.000"},{"v":0.0886736756503978,"d":"0.089"},0,{"v":0.09336741570035198,"d":"0.093"},null,{"v":1.824194601860612E-3,"d":"0.002"},0,{"v":0.00400106065559204,"d":"0.004"},{"v":5.897040490703098E-4,"d":"0.001"},{"v":5.9197787141337221E-5,"d":"0.000"},{"v":8.7249801435672944E-6,"d":"0.000"},{"v":1.7021535373431018E-5,"d":"0.000"},{"v":2.5087518523561349E-6,"d":"0.000"},{"v":0.08693895522412597,"d":"0.087"},0,{"v":0.09344136758515961,"d":"0.093"}]
[{"$nulls":3},74,{"v":88.5,"d":"88.500"},{"$f":"_fnGENPOP.U(E85)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.8066788155880915E-5,"d":"0.000"},0,{"v":3.964348088060201E-3,"d":"0.004"},{"v":5.8429309642828132E-4,"d":"0.001"},{"v":5.8654605483962384E-5,"d":"0.000"},{"v":8.64492226634242E-6,"d":"0.000"},{"v":1.6865350721239037E-5,"d":"0.000"},{"v":2.4857322758667053E-6,"d":"0.000"},{"v":0.08793061822141489,"d":"0.088"},0,{"v":0.09258397680480666,"d":"0.093"},null,{"v":1.7143179674559037E-3,"d":"0.002"},0,{"v":0.003967488059440435,"d":"0.004"},{"v":5.8475588717210591E-4,"d":"0.001"},{"v":5.8701063004454423E-5,"d":"0.000"},{"v":8.6517694976898453E-6,"d":"0.000"},{"v":1.6878708962595746E-5,"d":"0.000"},{"v":2.4877011060581445E-6,"d":"0.000"},{"v":0.08630402700832497,"d":"0.086"},0,{"v":0.09265730816496422,"d":"0.093"}]
[{"$nulls":3},75,{"v":88.75,"d":"88.750"},{"$f":"_fnGENPOP.U(E86)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.6978572087789114E-5,"d":"0.000"},0,{"v":0.003931083544275089,"d":"0.004"},{"v":5.7939033742283083E-4,"d":"0.001"},{"v":5.8162439143121609E-5,"d":"0.000"},{"v":8.5723833800337912E-6,"d":"0.000"},{"v":1.6723834843960854E-5,"d":"0.000"},{"v":2.4648746850871096E-6,"d":"0.000"},{"v":0.08719373569970769,"d":"0.087"},0,{"v":0.0918071116855456,"d":"0.092"},null,{"v":1.6110595276099292E-3,"d":"0.002"},0,{"v":0.003934197168393897,"d":"0.004"},{"v":0.000579849244924665,"d":"0.001"},{"v":5.8208506842086824E-5,"d":"0.000"},{"v":8.5791731567829053E-6,"d":"0.000"},{"v":1.6737080997328662E-5,"d":"0.000"},{"v":2.46682699497391e-06,"d":"0.000"},{"v":0.08566873019890862,"d":"0.086"},0,{"v":0.0918798277278283,"d":"0.092"}]
[{"$nulls":3},76,{"v":89,"d":"89.000"},{"$f":"_fnGENPOP.U(E87)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.595590249097022E-5,"d":"0.000"},0,{"v":3.8980981207510272E-3,"d":"0.004"},{"v":5.7452871709591784E-4,"d":"0.001"},{"v":5.7674402532675537E-5,"d":"0.000"},{"v":8.5004531620121349E-6,"d":"0.000"},{"v":1.65835064156633E-5,"d":"0.000"},{"v":2.4441921087679819E-6,"d":"0.000"},{"v":0.08646297988795411,"d":"0.086"},0,{"v":0.09103676518251114,"d":"0.091"},null,{"v":1.5140206488966238E-3,"d":"0.002"},0,{"v":3.9011856186862794E-3,"d":"0.004"},{"v":0.00057498377393975,"d":"0.001"},{"v":5.7720083681076767E-5,"d":"0.000"},{"v":8.5071859662601151E-6,"d":"0.000"},{"v":1.6596641421564007E-5,"d":"0.000"},{"v":2.4461280369707656E-6,"d":"0.000"},{"v":0.08503341098937604,"d":"0.085"},0,{"v":0.09110887107000457,"d":"0.091"}]
[{"$nulls":3},77,{"v":89.25,"d":"89.250"},{"$f":"_fnGENPOP.U(E88)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.4994831307660429E-5,"d":"0.000"},0,{"v":3.8653894754110984E-3,"d":"0.004"},{"v":5.6970789025601433E-4,"d":"0.001"},{"v":5.7190461000370019E-5,"d":"0.000"},{"v":8.42912650498808e-06,"d":"0.000"},{"v":1.6444355472552137E-5,"d":"0.000"},{"v":2.4236830783762736E-6,"d":"0.000"},{"v":0.08573830277545848,"d":"0.086"},0,{"v":0.09027288259848953,"d":"0.090"},null,{"v":0.0014228267087598,"d":"0.001"},0,{"v":0.003868451066385618,"d":"0.004"},{"v":5.7015912875242331E-4,"d":"0.001"},{"v":5.7235758841723681E-5,"d":"0.000"},{"v":8.43580281478685e-06,"d":"0.000"},{"v":1.6457380263615703E-5,"d":"0.000"},{"v":2.4256027623525073E-6,"d":"0.000"},{"v":0.08439839200237582,"d":"0.084"},0,{"v":0.09034438345095615,"d":"0.090"}]
[{"$nulls":3},78,{"v":89.5,"d":"89.500"},{"$f":"_fnGENPOP.U(E89)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.4091648283288135E-5,"d":"0.000"},0,{"v":0.003832955285830578,"d":"0.004"},{"v":5.6492751460806819E-4,"d":"0.001"},{"v":5.6710580184715305E-5,"d":"0.000"},{"v":8.3583983445271215E-6,"d":"0.000"},{"v":1.6306372134438576E-5,"d":"0.000"},{"v":2.4033461377012856E-6,"d":"0.000"},{"v":0.08501965654970384,"d":"0.085"},0,{"v":0.08951540969522716,"d":"0.090"},null,{"v":1.3371256492674636E-3,"d":"0.001"},0,{"v":3.8359911872277025E-3,"d":"0.004"},{"v":5.6537496679651741E-4,"d":"0.001"},{"v":5.675549793532174E-5,"d":"0.000"},{"v":8.365018633917316E-6,"d":"0.000"},{"v":1.6319287635469334E-5,"d":"0.000"},{"v":2.405249713755041E-6,"d":"0.000"},{"v":0.08376397373225977,"d":"0.084"},0,{"v":0.08958631058946992,"d":"0.090"}]
[{"$nulls":3},79,{"v":89.75,"d":"89.750"},{"$f":"_fnGENPOP.U(E90)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.3242866642884563E-5,"d":"0.000"},0,{"v":3.8007932490720263E-3,"d":"0.004"},{"v":5.6018725072919941E-4,"d":"0.001"},{"v":5.623472601254633E-5,"d":"0.000"},{"v":8.2882636586900422E-6,"d":"0.000"},{"v":1.6169546604037749E-5,"d":"0.000"},{"v":2.3831798427512723E-6,"d":"0.000"},{"v":0.0843069936070173,"d":"0.084"},0,{"v":0.08876429268957943,"d":"0.089"},null,{"v":0.001256586617977782,"d":"0.001"},0,{"v":3.8038036764510507E-3,"d":"0.004"},{"v":5.6063094838031146E-4,"d":"0.001"},{"v":5.6279266861718129E-5,"d":"0.000"},{"v":8.2948283977346581E-6,"d":"0.000"},{"v":1.6182353732080057E-5,"d":"0.000"},{"v":2.3850674460429036E-6,"d":"0.000"},{"v":0.08313043590055555,"d":"0.083"},0,{"v":0.08883459865980227,"d":"0.089"}]
[{"$nulls":3},80,{"v":90,"d":"90.000"},{"$f":"_fnGENPOP.U(E91)","v":{"v":0.6497,"d":"0.64970"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D91, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F91+G$6, AB.cycleLength)","v":{"v":1.2445209630246545E-5,"d":"0.000"}},0,{"v":0.00376890108152178,"d":"0.004"},{"v":5.5548676204459941E-4,"d":"0.001"},{"v":5.5762864696603361E-5,"d":"0.000"},{"v":8.21871746767634e-06,"d":"0.000"},{"v":1.6033869166273043E-5,"d":"0.000"},{"v":2.3631827616509128E-6,"d":"0.000"},{"v":0.08360026656240327,"d":"0.084"},0,{"v":0.0880194782496921,"d":"0.088"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D91, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F91+S$6, AB.cycleLength)","v":{"v":1.1808986906697153E-3,"d":"0.001"}},0,{"v":0.003771886248633256,"d":"0.004"},{"v":5.5592673666241194E-4,"d":"0.001"},{"v":5.5807031806891847E-5,"d":"0.000"},{"v":8.225227122494106E-6,"d":"0.000"},{"v":1.6046568830676425E-5,"d":"0.000"},{"v":2.365054526206654E-6,"d":"0.000"},{"v":0.08249803872960562,"d":"0.082"},0,{"v":0.08808919428785728,"d":"0.088"}]
[{"$nulls":3},81,{"v":90.25,"d":"90.250"},{"$f":"_fnGENPOP.U(E92)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.1695597857885296E-5,"d":"0.000"},0,{"v":3.7372765187278054E-3,"d":"0.004"},{"v":5.5082571480363329E-4,"d":"0.001"},{"v":5.5294962733132984E-5,"d":"0.000"},{"v":8.1497548334706355E-6,"d":"0.000"},{"v":1.589933018758633E-5,"d":"0.000"},{"v":2.3433534745396437E-6,"d":"0.000"},{"v":0.08289942825859638,"d":"0.083"},0,{"v":0.08728091349121443,"d":"0.087"},null,{"v":1.109769671007355E-3,"d":"0.001"},0,{"v":3.7402366375287183E-3,"d":"0.004"},{"v":0.000551261997627836,"d":"0.001"},{"v":5.5338759240552736E-5,"d":"0.000"},{"v":8.1562098662691176E-6,"d":"0.000"},{"v":1.5911923290070016E-5,"d":"0.000"},{"v":2.3452095332611248E-6,"d":"0.000"},{"v":0.08186702413930302,"d":"0.082"},0,{"v":0.08735004454739709,"d":"0.087"}]
[{"$nulls":3},82,{"v":90.5,"d":"90.500"},{"$f":"_fnGENPOP.U(E93)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.0991137418925203E-5,"d":"0.000"},0,{"v":0.003705917315238911,"d":"0.004"},{"v":5.462037780561424E-4,"d":"0.001"},{"v":5.4830986899509246E-5,"d":"0.000"},{"v":8.0813708594920648E-6,"d":"0.000"},{"v":1.5765920115253936E-5,"d":"0.000"},{"v":2.3236905734708426E-6,"d":"0.000"},{"v":0.08220443177438258,"d":"0.082"},0,{"v":0.08654854597354429,"d":"0.087"},null,{"v":1.0429249625040315E-3,"d":"0.001"},0,{"v":0.003708852595907734,"d":"0.004"},{"v":0.000546636400064295,"d":"0.001"},{"v":5.4874415913760806E-5,"d":"0.000"},{"v":8.08777172860048e-06,"d":"0.000"},{"v":1.57784075499709E-5,"d":"0.000"},{"v":2.3255310581445265E-6,"d":"0.000"},{"v":0.08123761687155724,"d":"0.081"},0,{"v":0.08661709695628378,"d":"0.087"}]
[{"$nulls":3},83,{"v":90.75,"d":"90.750"},{"$f":"_fnGENPOP.U(E94)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.0329108715058095E-5,"d":"0.000"},0,{"v":0.003674821244445317,"d":"0.004"},{"v":5.4162062362894572E-4,"d":"0.001"},{"v":5.4370904251874723E-5,"d":"0.000"},{"v":8.0135606902466e-06,"d":"0.000"},{"v":1.5633629476708355E-5,"d":"0.000"},{"v":2.3041926623118625E-6,"d":"0.000"},{"v":0.08151523043223417,"d":"0.082"},0,{"v":0.08582232369610464,"d":"0.086"},null,{"v":9.8010650843135812E-4,"d":"0.001"},0,{"v":3.6777318953969307E-3,"d":"0.004"},{"v":5.4204961553867793E-4,"d":"0.001"},{"v":5.4413968856565358E-5,"d":"0.000"},{"v":8.0199078501483582E-6,"d":"0.000"},{"v":1.5646012130308811E-5,"d":"0.000"},{"v":2.3060177036184014E-6,"d":"0.000"},{"v":0.08061002554684556,"d":"0.081"},0,{"v":0.08589029947275316,"d":"0.086"}]
[{"$nulls":3},84,{"v":91,"d":"91.000"},{"$f":"_fnGENPOP.U(E95)","v":{"v":0.6497,"d":"0.64970"}},{"v":9.7069559574228386E-6,"d":"0.000"},0,{"v":3.6439860984205587E-3,"d":"0.004"},{"v":5.3707592610253844E-4,"d":"0.001"},{"v":5.3914682122801405E-5,"d":"0.000"},{"v":7.9463195109822959E-6,"d":"0.000"},{"v":1.5502448878865689E-5,"d":"0.000"},{"v":2.2848583566448975E-6,"d":"0.000"},{"v":0.08083177780530147,"d":"0.081"},0,{"v":0.08510219509465129,"d":"0.085"},null,{"v":9.2107179558068562E-4,"d":"0.001"},0,{"v":3.6468723263210494E-3,"d":"0.004"},{"v":5.375013183737305E-4,"d":"0.001"},{"v":5.3957385375664071E-5,"d":"0.000"},{"v":7.9526134123472732E-6,"d":"0.000"},{"v":1.5514727630560026E-5,"d":"0.000"},{"v":2.2866680841684129E-6,"d":"0.000"},{"v":0.0799844436569413,"d":"0.080"},0,{"v":0.0851696004917195,"d":"0.085"}]
[{"$nulls":3},85,{"v":91.25,"d":"91.250"},{"$f":"_fnGENPOP.U(E96)","v":{"v":0.6497,"d":"0.64970"}},{"v":9.1222772998780282E-6,"d":"0.000"},0,{"v":3.6134096877647125E-3,"d":"0.004"},{"v":5.3256936278798638E-4,"d":"0.001"},{"v":5.346228811897117E-5,"d":"0.000"},{"v":7.8796425473474252E-6,"d":"0.000"},{"v":1.5372369007458685E-5,"d":"0.000"},{"v":2.2656862836686868E-6,"d":"0.000"},{"v":0.08015402772380173,"d":"0.080"},0,{"v":0.08438810903761175,"d":"0.084"},null,{"v":8.6559291803095355E-4,"d":"0.001"},0,{"v":3.6162716975460477E-3,"d":"0.004"},{"v":5.3299118562493179E-4,"d":"0.001"},{"v":5.3504633052081616E-5,"d":"0.000"},{"v":7.8858836370639612E-6,"d":"0.000"},{"v":1.5384544729079905E-5,"d":"0.000"},{"v":2.2674808259059688E-6,"d":"0.000"},{"v":0.07936105049766534,"d":"0.079"},0,{"v":0.0844549488411114,"d":"0.084"}]
[{"$nulls":3},86,{"v":91.5,"d":"91.500"},{"$f":"_fnGENPOP.U(E97)","v":{"v":0.6497,"d":"0.64970"}},{"v":8.5728155665768026E-6,"d":"0.000"},0,{"v":3.5830898414489446E-3,"d":"0.004"},{"v":5.2810061370401316E-4,"d":"0.001"},{"v":5.30136901188758e-05,"d":"0.000"},{"v":7.8135250650514856E-6,"d":"0.000"},{"v":1.5243380626375402E-5,"d":"0.000"},{"v":2.2466750821010413E-6,"d":"0.000"},{"v":0.07948193428084276,"d":"0.079"},0,{"v":0.0836800148224547,"d":"0.084"},null,{"v":8.1345569730856737E-4,"d":"0.001"},0,{"v":0.003585927836323523,"d":"0.004"},{"v":5.285188970575636E-4,"d":"0.001"},{"v":5.3055679738867846E-5,"d":"0.000"},{"v":7.8197137862581076E-6,"d":"0.000"},{"v":1.5255454182441023E-5,"d":"0.000"},{"v":2.2484545664706736E-6,"d":"0.000"},{"v":0.07874001204527478,"d":"0.079"},0,{"v":0.08374629377823847,"d":"0.084"}]
[{"$nulls":3},87,{"v":91.75,"d":"91.750"},{"$f":"_fnGENPOP.U(E98)","v":{"v":0.6497,"d":"0.64970"}},{"v":8.0564495380472818E-6,"d":"0.000"},0,{"v":3.5530244066613583E-3,"d":"0.004"},{"v":5.2366936155428157E-4,"d":"0.001"},{"v":5.2568856270536161E-5,"d":"0.000"},{"v":7.7479623695290453E-6,"d":"0.000"},{"v":1.5115474577003411E-5,"d":"0.000"},{"v":2.2278234020821868E-6,"d":"0.000"},{"v":0.07881545183771699,"d":"0.079"},0,{"v":0.08297786217208983,"d":"0.083"},null,{"v":7.6445885554265254E-4,"d":"0.001"},0,{"v":3.5558385881364393E-3,"d":"0.004"},{"v":5.240841351239735E-4,"d":"0.001"},{"v":5.261049355881523E-5,"d":"0.000"},{"v":7.7540991616459429E-6,"d":"0.000"},{"v":1.5127446824776856E-5,"d":"0.000"},{"v":2.2295879549335929E-6,"d":"0.000"},{"v":0.07812148177988511,"d":"0.078"},0,{"v":0.08304358498618834,"d":"0.083"}]
[{"$nulls":3},88,{"v":92,"d":"92.000"},{"$f":"_fnGENPOP.U(E99)","v":{"v":0.6497,"d":"0.64970"}},{"v":7.5711857621381124E-6,"d":"0.000"},0,{"v":3.523211248654139E-3,"d":"0.004"},{"v":5.1927529170486342E-4,"d":"0.001"},{"v":5.2127754989240726E-5,"d":"0.000"},{"v":7.6829498056064086E-6,"d":"0.000"},{"v":1.498864177757951E-5,"d":"0.000"},{"v":2.2091299050789203E-6,"d":"0.000"},{"v":0.07815453502869953,"d":"0.078"},0,{"v":0.08228160123129817,"d":"0.082"},null,{"v":7.1841323842360778E-4,"d":"0.001"},0,{"v":3.5260018165461497E-3,"d":"0.004"},{"v":5.1968658494102671E-4,"d":"0.001"},{"v":5.2169042902195456E-5,"d":"0.000"},{"v":7.6890351043666338E-6,"d":"0.000"},{"v":1.5000513567130969E-5,"d":"0.000"},{"v":2.2108796517013372E-6,"d":"0.000"},{"v":0.07750560145911788,"d":"0.078"},0,{"v":0.08234677257025405,"d":"0.082"}]
[{"$nulls":3},89,{"v":92.25,"d":"92.250"},{"$f":"_fnGENPOP.U(E100)","v":{"v":0.6497,"d":"0.64970"}},{"v":7.11515085821499E-6,"d":"0.000"},0,{"v":0.003493648250591979,"d":"0.003"},{"v":5.1491809216190024E-4,"d":"0.001"},{"v":5.169035495530283E-5,"d":"0.000"},{"v":7.6184827571710964E-6,"d":"0.000"},{"v":1.4862873222544875E-5,"d":"0.000"},{"v":2.190593263789569E-6,"d":"0.000"},{"v":0.07749913876538114,"d":"0.077"},0,{"v":0.08159118256319205,"d":"0.082"},null,{"v":0.000675141084965166,"d":"0.001"},0,{"v":0.003496415403040701,"d":"0.003"},{"v":5.1532593426774928E-4,"d":"0.001"},{"v":5.1731296424515037E-5,"d":"0.000"},{"v":7.6245169946514971E-6,"d":"0.000"},{"v":1.4874645396811661E-5,"d":"0.000"},{"v":2.1923283284209394E-6,"d":"0.000"},{"v":0.07689250184497334,"d":"0.077"},0,{"v":0.08165580705439136,"d":"0.082"}]
[{"$nulls":3},90,{"v":92.5,"d":"92.500"},{"$f":"_fnGENPOP.U(E101)","v":{"v":0.6497,"d":"0.64970"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D101, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F101+G$6, AB.cycleLength)","v":{"v":6.6865842848981732E-6,"d":"0.000"}},0,{"v":3.4643333134017737E-3,"d":"0.003"},{"v":5.1059745354945017E-4,"d":"0.001"},{"v":5.1256625111836946E-5,"d":"0.000"},{"v":7.5545566468440795E-6,"d":"0.000"},{"v":1.4738159981905653E-5,"d":"0.000"},{"v":2.1722121620497488E-6,"d":"0.000"},{"v":0.07684921824056622,"d":"0.077"},0,{"v":0.08090655714570498,"d":"0.081"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D101, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F101+S$6, AB.cycleLength)","v":{"v":6.344753412508427E-4,"d":"0.001"}},0,{"v":3.4670772468844155E-3,"d":"0.003"},{"v":5.1100187348315741E-4,"d":"0.001"},{"v":5.1297223044289771E-5,"d":"0.000"},{"v":7.5605402514959754E-6,"d":"0.000"},{"v":1.4749833376752051E-5,"d":"0.000"},{"v":2.1739326678855438E-6,"d":"0.000"},{"v":0.07628230338674688,"d":"0.076"},0,{"v":0.08097063937770572,"d":"0.081"}]
[{"$nulls":3},91,{"v":92.75,"d":"92.750"},{"$f":"_fnGENPOP.U(E102)","v":{"v":0.6497,"d":"0.64970"}},{"v":6.2838315434205591E-6,"d":"0.000"},0,{"v":3.435264355623583E-3,"d":"0.003"},{"v":5.0631306908752139E-4,"d":"0.001"},{"v":5.0826534662553506E-5,"d":"0.000"},{"v":7.4911669356547653E-6,"d":"0.000"},{"v":1.4614493200598875E-5,"d":"0.000"},{"v":2.1539852947389086E-6,"d":"0.000"},{"v":0.0762047289317628,"d":"0.076"},0,{"v":0.08022767636811087,"d":"0.080"},null,{"v":5.9625901551546557E-4,"d":"0.001"},0,{"v":3.4379852649687247E-3,"d":"0.003"},{"v":5.0671409556427341E-4,"d":"0.001"},{"v":5.0866791940837822E-5,"d":"0.000"},{"v":7.4971003323343753E-6,"d":"0.000"},{"v":1.4626068644875505E-5,"d":"0.000"},{"v":2.1556913639408775E-6,"d":"0.000"},{"v":0.07567511686263836,"d":"0.076"},0,{"v":0.08029122089096882,"d":"0.080"}]
[{"$nulls":3},92,{"v":93,"d":"93.000"},{"$f":"_fnGENPOP.U(E103)","v":{"v":0.6497,"d":"0.64970"}},{"v":5.9053377903675861E-6,"d":"0.000"},0,{"v":0.003406439313262838,"d":"0.003"},{"v":5.0206463457028974E-4,"d":"0.001"},{"v":5.0400053069572288E-5,"d":"0.000"},{"v":7.428309122718718E-6,"d":"0.000"},{"v":1.4491864097863748E-5,"d":"0.000"},{"v":2.1359113676876675E-6,"d":"0.000"},{"v":0.07556562660429132,"d":"0.076"},0,{"v":0.07955449202757266,"d":"0.080"},null,{"v":5.6034457207205157E-4,"d":"0.001"},0,{"v":3.4091373916642696E-3,"d":"0.003"},{"v":5.0246229606432623E-4,"d":"0.001"},{"v":5.0439972552091327E-5,"d":"0.000"},{"v":7.4341927327173245E-6,"d":"0.000"},{"v":1.4503342413466404E-5,"d":"0.000"},{"v":2.1376031213925086E-6,"d":"0.000"},{"v":0.07507104398254406,"d":"0.075"},0,{"v":0.07961750335316438,"d":"0.080"}]
[{"$nulls":3},93,{"v":93.25,"d":"93.250"},{"$f":"_fnGENPOP.U(E104)","v":{"v":0.6497,"d":"0.64970"}},{"v":5.549641835140707E-6,"d":"0.000"},0,{"v":3.377856139643792E-3,"d":"0.003"},{"v":4.9785184834449925E-4,"d":"0.000"},{"v":4.9977150051254062E-5,"d":"0.000"},{"v":7.3659787449180823E-6,"d":"0.000"},{"v":1.4370263966618171E-5,"d":"0.000"},{"v":2.117989097585919E-6,"d":"0.000"},{"v":0.07493186731403569,"d":"0.075"},0,{"v":0.07888695632571949,"d":"0.079"},null,{"v":5.2659336174425771E-4,"d":"0.001"},0,{"v":3.3805315786742283E-3,"d":"0.003"},{"v":4.9824617309113456E-4,"d":"0.000"},{"v":5.001673457242647E-5,"d":"0.000"},{"v":7.3718129859919462E-6,"d":"0.000"},{"v":1.4381645968546177E-5,"d":"0.000"},{"v":2.1196666559138817E-6,"d":"0.000"},{"v":0.07447017795437028,"d":"0.074"},0,{"v":0.07894943892806278,"d":"0.079"}]
[{"$nulls":3},94,{"v":93.5,"d":"93.500"},{"$f":"_fnGENPOP.U(E105)","v":{"v":0.6497,"d":"0.64970"}},{"v":5.2153704989713736E-6,"d":"0.000"},0,{"v":3.3495128052641997E-3,"d":"0.003"},{"v":0.000493674411288043,"d":"0.000"},{"v":4.9557795580050576E-5,"d":"0.000"},{"v":7.3041713765846872E-6,"d":"0.000"},{"v":1.4249684172840508E-5,"d":"0.000"},{"v":2.100217211891717E-6,"d":"0.000"},{"v":0.07430340740986054,"d":"0.074"},0,{"v":0.07822502186525312,"d":"0.078"},null,{"v":4.9487508660557187E-4,"d":"0.000"},0,{"v":3.3521657948888837E-3,"d":"0.003"},{"v":4.9406542728567117E-4,"d":"0.000"},{"v":4.9597047950511569E-5,"d":"0.000"},{"v":7.3099566629847063E-6,"d":"0.000"},{"v":1.4260970669254597E-5,"d":"0.000"},{"v":2.10188069395513e-06,"d":"0.000"},{"v":0.07387260401606774,"d":"0.074"},0,{"v":0.07828698018082457,"d":"0.078"}]
[{"$nulls":3},95,{"v":93.75,"d":"93.750"},{"$f":"_fnGENPOP.U(E106)","v":{"v":0.6497,"d":"0.64970"}},{"v":4.9012333137083031E-6,"d":"0.000"},0,{"v":3.3214072976512138E-3,"d":"0.003"},{"v":4.8953202678872531E-4,"d":"0.000"},{"v":4.9141959880372441E-5,"d":"0.000"},{"v":7.2428826291858053E-6,"d":"0.000"},{"v":1.4130116154956537E-5,"d":"0.000"},{"v":2.0825944487409153E-6,"d":"0.000"},{"v":0.07368020353571544,"d":"0.074"},0,{"v":0.07756864164658235,"d":"0.078"},null,{"v":4.6506729695884336E-4,"d":"0.000"},0,{"v":0.003324038026241404,"d":"0.003"},{"v":4.899197618008081E-4,"d":"0.000"},{"v":4.9180882887173418E-5,"d":"0.000"},{"v":7.2486193716869331E-6,"d":"0.000"},{"v":1.4141307947236227E-5,"d":"0.000"},{"v":2.0842439726526467E-6,"d":"0.000"},{"v":0.07327839993545267,"d":"0.073"},0,{"v":0.07763008007463247,"d":"0.078"}]
[{"$nulls":3},96,{"$f":"A.cohortAge+D107*AB.cycleLength","v":{"v":94,"d":"94.000"}},{"$f":"_fnGENPOP.U(E107)","v":{"v":0.6497,"d":"0.64970"}},{"v":4.6060175399124466E-6,"d":"0.000"},0,{"v":0.003293537621218494,"d":"0.003"},{"v":4.8542440072320086E-4,"d":"0.000"},{"v":4.8729613426474974E-5,"d":"0.000"},{"v":7.1821081510125579E-6,"d":"0.000"},{"v":1.4011551423231566E-5,"d":"0.000"},{"v":2.065119556857577E-6,"d":"0.000"},{"v":0.07306221263244683,"d":"0.073"},0,{"$f":"SUM(G107:P107)","v":{"v":0.07691776906448601,"d":"0.077"}},null,{"v":4.3705491861422341E-4,"d":"0.000"},0,{"v":3.296146275564842E-3,"d":"0.003"},{"v":4.8580888228023889E-4,"d":"0.000"},{"v":4.8768209833281391E-5,"d":"0.000"},{"v":7.1877967569429617E-6,"d":"0.000"},{"v":1.4022649306032054E-5,"d":"0.000"},{"v":2.0667552397394164E-6,"d":"0.000"},{"v":0.07268763647975623,"d":"0.073"},0,{"$f":"SUM(S107:AB107)","v":{"v":0.07697869196735153,"d":"0.077"}}]
[{"$nulls":3},{"$f":"D107+1","v":97},{"v":94.25,"d":"94.250"},{"$f":"_fnGENPOP.U(E108)","v":{"v":0.6497,"d":"0.64970"}},{"v":4.3285834850268336E-6,"d":"0.000"},0,{"v":3.2659017971245147E-3,"d":"0.003"},{"v":4.8135124143609104E-4,"d":"0.000"},{"v":4.8320726940361779E-5,"d":"0.000"},{"v":7.1218436268709191E-6,"d":"0.000"},{"v":1.3893981559167613E-5,"d":"0.000"},{"v":2.0477912954651236E-6,"d":"0.000"},{"v":0.07244939193933637,"d":"0.072"},0,{"v":0.07627235790480387,"d":"0.076"},null,{"v":4.1072980864055396E-4,"d":"0.000"},0,{"v":3.2684885624503237E-3,"d":"0.003"},{"v":4.8173249683757858E-4,"d":"0.000"},{"v":4.835899948764939E-5,"d":"0.000"},{"v":7.1274845001409091E-6,"d":"0.000"},{"v":1.3904986320476206E-5,"d":"0.000"},{"v":2.049413253456103E-6,"d":"0.000"},{"v":0.07210037785672727,"d":"0.072"},0,{"v":0.07633276960821744,"d":"0.076"}]
[{"$nulls":3},98,{"v":94.5,"d":"94.500"},{"$f":"_fnGENPOP.U(E109)","v":{"v":0.6497,"d":"0.64970"}},{"v":4.0678601035468939E-6,"d":"0.000"},0,{"v":3.2384978631320584E-3,"d":"0.003"},{"v":4.773122597192753E-4,"d":"0.000"},{"v":4.7915271389705886E-5,"d":"0.000"},{"v":7.0620847777753323E-6,"d":"0.000"},{"v":1.3777398214905677E-5,"d":"0.000"},{"v":2.0306084341982408E-6,"d":"0.000"},{"v":0.07184169899538362,"d":"0.072"},0,{"v":0.07563236234115508,"d":"0.076"},null,{"v":3.8599033787516335E-4,"d":"0.000"},0,{"v":0.003241062923106437,"d":"0.003"},{"v":4.7769031603563859E-4,"d":"0.000"},{"v":4.7953222794955322E-5,"d":"0.000"},{"v":7.0676783189060394E-6,"d":"0.000"},{"v":1.3788310636097752E-5,"d":"0.000"},{"v":2.0322167824628771E-6,"d":"0.000"},{"v":0.07151668212900286,"d":"0.072"},0,{"v":0.07569226713455252,"d":"0.076"}]
[{"$nulls":3},99,{"v":94.75,"d":"94.750"},{"$f":"_fnGENPOP.U(E110)","v":{"v":0.6497,"d":"0.64970"}},{"v":3.8228408622055167E-6,"d":"0.000"},0,{"v":3.2113238734688913E-3,"d":"0.003"},{"v":4.7330716879135645E-4,"d":"0.000"},{"v":4.75132179857884E-5,"d":"0.000"},{"v":7.0028273606448845E-6,"d":"0.000"},{"v":1.3661793112633013E-5,"d":"0.000"},{"v":2.0135697530155155E-6,"d":"0.000"},{"v":0.07123909164035006,"d":"0.071"},0,{"v":0.07499773693168459,"d":"0.075"},null,{"v":3.6274099858033085E-4,"d":"0.000"},0,{"v":0.003213867410219795,"d":"0.003"},{"v":4.7368205286587575E-4,"d":"0.000"},{"v":4.7550850943678135E-5,"d":"0.000"},{"v":7.0083739667966933E-6,"d":"0.000"},{"v":1.3672613968527469E-5,"d":"0.000"},{"v":2.0151646057519891E-6,"d":"0.000"},{"v":0.07093660160335859,"d":"0.071"},0,{"v":0.07505713906850935,"d":"0.075"}]
[{"$nulls":3},100,{"v":95,"d":"95.000"},{"$f":"_fnGENPOP.U(E111)","v":{"v":0.6497,"d":"0.64970"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D111, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F111+G$6, AB.cycleLength)","v":{"v":3.5925798542102566E-6,"d":"0.000"}},0,{"v":3.1843778986896053E-3,"d":"0.003"},{"v":4.6933568427729821E-4,"d":"0.000"},{"v":4.7114538181454374E-5,"d":"0.000"},{"v":6.94406716800203E-6,"d":"0.000"},{"v":1.3547158043995364E-5,"d":"0.000"},{"v":1.9966740421128095E-6,"d":"0.000"},{"v":0.07064152801557977,"d":"0.071"},0,{"v":0.07436843661583645,"d":"0.074"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D111, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F111+S$6, AB.cycleLength)","v":{"v":3.4089203573176339E-4,"d":"0.000"}},0,{"v":3.1869000928167694E-3,"d":"0.003"},{"v":4.6970742272801403E-4,"d":"0.000"},{"v":4.7151855364052011E-5,"d":"0.000"},{"v":6.9495672330027863E-6,"d":"0.000"},{"v":1.355788810290966E-5,"d":"0.000"},{"v":1.9982555125610721E-6,"d":"0.000"},{"v":0.07036018319635255,"d":"0.070"},0,{"v":0.07442734031384163,"d":"0.074"}]
[{"$nulls":3},101,{"v":95.25,"d":"95.250"},{"$f":"_fnGENPOP.U(E112)","v":{"v":0.6497,"d":"0.64970"}},{"v":3.3761881475315067E-6,"d":"0.000"},0,{"v":0.003157658025538625,"d":"0.003"},{"v":4.6539752418823382E-4,"d":"0.000"},{"v":4.671920366908586E-5,"d":"0.000"},{"v":6.88580002767385e-06,"d":"0.000"},{"v":1.3433484869514156E-5,"d":"0.000"},{"v":1.9799201018373593E-6,"d":"0.000"},{"v":0.07004896656461189,"d":"0.070"},0,{"v":0.07374441671115439,"d":"0.074"},null,{"v":3.2035910051565644E-4,"d":"0.000"},0,{"v":3.1601590561263835E-3,"d":"0.003"},{"v":4.6576614340983669E-4,"d":"0.000"},{"v":4.6756207726037906E-5,"d":"0.000"},{"v":6.8912539420468168E-6,"d":"0.000"},{"v":1.3444124893318864E-5,"d":"0.000"},{"v":1.9814883022871748E-6,"d":"0.000"},{"v":0.06978746877778676,"d":"0.070"},0,{"v":0.07380282615270232,"d":"0.074"}]
[{"$nulls":3},102,{"v":95.5,"d":"95.500"},{"$f":"_fnGENPOP.U(E113)","v":{"v":0.6497,"d":"0.64970"}},{"v":3.1728303531440767E-6,"d":"0.000"},0,{"v":3.1311623568143544E-3,"d":"0.003"},{"v":4.614924089014435E-4,"d":"0.000"},{"v":4.6327186378592022E-5,"d":"0.000"},{"v":6.8280218024958088E-6,"d":"0.000"},{"v":1.3320765518008561E-5,"d":"0.000"},{"v":1.9633067426025958E-6,"d":"0.000"},{"v":0.06946136603359866,"d":"0.069"},0,{"v":0.0731256329101093,"d":"0.073"},null,{"v":3.0106292469665269E-4,"d":"0.000"},0,{"v":3.1336424014443602E-3,"d":"0.003"},{"v":4.6185793506714793E-4,"d":"0.000"},{"v":4.6363879937311969E-5,"d":"0.000"},{"v":6.8334299534874008E-6,"d":"0.000"},{"v":1.3331316262181442E-5,"d":"0.000"},{"v":1.9648617844015143E-6,"d":"0.000"},{"v":0.06921849549332282,"d":"0.069"},0,{"v":0.07318355224246836,"d":"0.073"}]
[{"$nulls":3},103,{"v":95.75,"d":"95.750"},{"$f":"_fnGENPOP.U(E114)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.981721399973733E-6,"d":"0.000"},0,{"v":3.1048890112344734E-3,"d":"0.003"},{"v":4.5762006114050054E-4,"d":"0.000"},{"v":4.5938458475415943E-5,"d":"0.000"},{"v":6.7707283900180072E-6,"d":"0.000"},{"v":1.320899198602242E-5,"d":"0.000"},{"v":1.9468327848036823E-6,"d":"0.000"},{"v":0.06887868547154195,"d":"0.069"},0,{"v":0.07251204127695315,"d":"0.073"},null,{"v":2.8292901459957959E-4,"d":"0.000"},0,{"v":3.1073482459983044E-3,"d":"0.003"},{"v":4.5798252020390372E-4,"d":"0.000"},{"v":4.5974844141270912E-5,"d":"0.000"},{"v":6.7760911616252812E-6,"d":"0.000"},{"v":1.3219454199702087E-5,"d":"0.000"},{"v":1.9483747783649429E-6,"d":"0.000"},{"v":0.06865329606750957,"d":"0.069"},0,{"v":0.07256947461259232,"d":"0.073"}]
[{"$nulls":3},104,{"v":96,"d":"96.000"},{"$f":"_fnGENPOP.U(E115)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.8021235040982342E-6,"d":"0.000"},0,{"v":3.0788361233023602E-3,"d":"0.003"},{"v":4.5378020595558357E-4,"d":"0.000"},{"v":4.5552992358558446E-5,"d":"0.000"},{"v":6.71391572221389e-06,"d":"0.000"},{"v":1.309815633725596E-5,"d":"0.000"},{"v":1.9304970587337543E-6,"d":"0.000"},{"v":0.06830088423036064,"d":"0.068"},0,{"v":0.07190359824459944,"d":"0.072"},null,{"v":2.6588736352357346E-4,"d":"0.000"},0,{"v":3.0812747228140223E-3,"d":"0.003"},{"v":4.5413962365250805E-4,"d":"0.000"},{"v":4.5589072715054071E-5,"d":"0.000"},{"v":6.7192334952118142E-6,"d":"0.000"},{"v":1.3108530763295059E-5,"d":"0.000"},{"v":1.9320261135441298E-6,"d":"0.000"},{"v":0.06809189908840309,"d":"0.068"},0,{"v":0.0719605496614803,"d":"0.072"}]
[{"$nulls":3},105,{"v":96.25,"d":"96.250"},{"$f":"_fnGENPOP.U(E116)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.6333433205023565E-6,"d":"0.000"},0,{"v":3.0530018431746313E-3,"d":"0.003"},{"v":4.4997257070395451E-4,"d":"0.000"},{"v":4.51707606586182e-05,"d":"0.000"},{"v":6.6575797651914038E-6,"d":"0.000"},{"v":1.2988250702002301E-5,"d":"0.000"},{"v":1.9142984045008711E-6,"d":"0.000"},{"v":0.06772792196480036,"d":"0.068"},0,{"v":0.07130026061152976,"d":"0.071"},null,{"v":2.4987218147835008E-4,"d":"0.000"},0,{"v":0.00305541998058296,"d":"0.003"},{"v":4.5032897255427545E-4,"d":"0.000"},{"v":4.5206538267582125E-5,"d":"0.000"},{"v":6.662852917159894E-6,"d":"0.000"},{"v":1.299853807702026E-5,"d":"0.000"},{"v":1.9158146291284377E-6,"d":"0.000"},{"v":0.06753432927488955,"d":"0.068"},0,{"v":0.07135673415339602,"d":"0.071"}]
[{"$nulls":3},106,{"v":96.5,"d":"96.500"},{"$f":"_fnGENPOP.U(E117)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.4747292663911343E-6,"d":"0.000"},0,{"v":3.0273843365297994E-3,"d":"0.003"},{"v":4.4619688503059958E-4,"d":"0.000"},{"v":4.4791736235848449E-5,"d":"0.000"},{"v":6.6017165189065783E-6,"d":"0.000"},{"v":1.2879267276588673E-5,"d":"0.000"},{"v":1.8982356719456564E-6,"d":"0.000"},{"v":0.06715975863219632,"d":"0.067"},0,{"v":0.0707019855387264,"d":"0.071"},null,{"v":0.000234821641199259,"d":"0.000"},0,{"v":0.003029782183530749,"d":"0.003"},{"v":4.4655029634005692E-4,"d":"0.000"},{"v":4.4827213637612236E-5,"d":"0.000"},{"v":6.606945424257303E-6,"d":"0.000"},{"v":1.2889468331024001E-5,"d":"0.000"},{"v":1.8997391740475033E-6,"d":"0.000"},{"v":0.06698060772775402,"d":"0.067"},0,{"v":0.07075798521539103,"d":"0.071"}]
[{"$nulls":3},107,{"v":96.75,"d":"96.750"},{"$f":"_fnGENPOP.U(E118)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.3256690057278543E-6,"d":"0.000"},0,{"v":0.00300198178443803,"d":"0.003"},{"v":4.424528808490335E-4,"d":"0.000"},{"v":4.441589217823e-05,"d":"0.000"},{"v":6.54632201687951e-06,"d":"0.000"},{"v":1.2771198322822337E-5,"d":"0.000"},{"v":1.8823077205596334E-6,"d":"0.000"},{"v":0.06659635449209929,"d":"0.067"},0,{"v":0.07010873054663057,"d":"0.070"},null,{"v":2.2067763946060232E-4,"d":"0.000"},0,{"v":3.0043595112868686E-3,"d":"0.003"},{"v":4.4280332671102853E-4,"d":"0.000"},{"v":4.445107189180946E-5,"d":"0.000"},{"v":6.551507046882479E-6,"d":"0.000"},{"v":1.2781313780984489E-5,"d":"0.000"},{"v":1.8837986068895079E-6,"d":"0.000"},{"v":0.06643075216547542,"d":"0.066"},0,{"v":0.07016426033426049,"d":"0.070"}]
[{"$nulls":3},108,{"v":97,"d":"97.000"},{"$f":"_fnGENPOP.U(E119)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.1855870852857681E-6,"d":"0.000"},0,{"v":2.9767923832319902E-3,"d":"0.003"},{"v":4.3874029232226439E-4,"d":"0.000"},{"v":4.404320179956033E-5,"d":"0.000"},{"v":6.4913923259127206E-6,"d":"0.000"},{"v":1.2664036167441142E-5,"d":"0.000"},{"v":1.8665134194042458E-6,"d":"0.000"},{"v":0.0660376701057744,"d":"0.066"},0,{"v":0.06952045351212625,"d":"0.070"},null,{"v":2.0738557276575776E-4,"d":"0.000"},0,{"v":2.9791501587553863E-3,"d":"0.003"},{"v":4.3908779761964162E-4,"d":"0.000"},{"v":4.4078086322834427E-5,"d":"0.000"},{"v":6.4965338487226465E-6,"d":"0.000"},{"v":1.2674066747561941E-5,"d":"0.000"},{"v":1.8679917958201326E-6,"d":"0.000"},{"v":0.06588477714566894,"d":"0.066"},0,{"v":0.06957551735352467,"d":"0.070"}]
[{"$nulls":3},109,{"v":97.25,"d":"97.250"},{"$f":"_fnGENPOP.U(E120)","v":{"v":0.6497,"d":"0.64970"}},{"v":2.0539427130873979E-6,"d":"0.000"},0,{"v":2.9518143443787825E-3,"d":"0.003"},{"v":4.3505885584391835E-4,"d":"0.000"},{"v":4.3673638637558866E-5,"d":"0.000"},{"v":6.4369235458119009E-6,"d":"0.000"},{"v":1.2557773201568684E-5,"d":"0.000"},{"v":1.8508516470305558E-6,"d":"0.000"},{"v":0.06548366633558149,"d":"0.065"},0,{"v":0.06893711266554925,"d":"0.069"},null,{"v":1.9489412654814892E-4,"d":"0.000"},0,{"v":0.002954152335986793,"d":"0.003"},{"v":0.000435403445250732,"d":"0.000"},{"v":4.370823044744703E-5,"d":"0.000"},{"v":6.4420219264943357E-6,"d":"0.000"},{"v":1.2567719615853336E-5,"d":"0.000"},{"v":1.8523176185021935E-6,"d":"0.000"},{"v":0.06534269427304164,"d":"0.065"},0,{"v":0.0689917144704356,"d":"0.069"}]
[{"$nulls":3},110,{"v":97.5,"d":"97.500"},{"$f":"_fnGENPOP.U(E121)","v":{"v":0.6497,"d":"0.64970"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D121, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F121+G$6, AB.cycleLength)","v":{"v":1.9302276706550093E-6,"d":"0.000"}},0,{"v":0.002927045894352954,"d":"0.003"},{"v":4.314083100195223E-4,"d":"0.000"},{"v":4.3307176451988008E-5,"d":"0.000"},{"v":6.38291180910897e-06,"d":"0.000"},{"v":1.2452401880174079E-5,"d":"0.000"},{"v":1.8353212913996205E-6,"d":"0.000"},{"v":0.06493430434424571,"d":"0.065"},0,{"v":0.06835866658772151,"d":"0.068"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D121, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F121+S$6, AB.cycleLength)","v":{"v":1.8315507706926428E-4,"d":"0.000"}},0,{"v":2.9293642680509107E-3,"d":"0.003"},{"v":4.3175000800278887E-4,"d":"0.000"},{"v":4.3341478004626018E-5,"d":"0.000"},{"v":6.387967409666229E-6,"d":"0.000"},{"v":1.2462264834851721E-5,"d":"0.000"},{"v":1.8367749620159542E-6,"d":"0.000"},{"v":0.06480451239467498,"d":"0.065"},0,{"v":0.0684128102330091,"d":"0.068"}]
[{"$nulls":3},111,{"v":97.75,"d":"97.750"},{"$f":"_fnGENPOP.U(E122)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.8139643510124165E-6,"d":"0.000"},0,{"v":2.9024852745105686E-3,"d":"0.003"},{"v":4.2778839564794471E-4,"d":"0.000"},{"v":4.2943789222789977E-5,"d":"0.000"},{"v":6.3293532807874813E-6,"d":"0.000"},{"v":1.2347914721536216E-5,"d":"0.000"},{"v":1.8199212498035302E-6,"d":"0.000"},{"v":0.06438954559402568,"d":"0.064"},0,{"v":0.06778507420701013,"d":"0.068"},null,{"v":1.7212310524894451E-4,"d":"0.000"},0,{"v":2.9047841949108653E-3,"d":"0.003"},{"v":4.2812722646937964E-4,"d":"0.000"},{"v":4.2977802953704407E-5,"d":"0.000"},{"v":6.3343664601843472E-6,"d":"0.000"},{"v":1.2357694916910076E-5,"d":"0.000"},{"v":1.8213627227801022E-6,"d":"0.000"},{"v":0.0642702377833986,"d":"0.064"},0,{"v":0.06783876353708138,"d":"0.068"}]
[{"$nulls":3},112,{"v":98,"d":"98.000"},{"$f":"_fnGENPOP.U(E123)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.7047039148637324E-6,"d":"0.000"},0,{"v":0.002878130740964338,"d":"0.003"},{"v":4.2419885570299087E-4,"d":"0.000"},{"v":4.2583451148239347E-5,"d":"0.000"},{"v":6.2762441580103207E-6,"d":"0.000"},{"v":1.2244304306712539E-5,"d":"0.000"},{"v":1.8046504287871126E-6,"d":"0.000"},{"v":0.06384935184578719,"d":"0.064"},0,{"v":0.06721629479641113,"d":"0.067"},null,{"v":1.6175562170922148E-4,"d":"0.000"},0,{"v":2.8804103712981176E-3,"d":"0.003"},{"v":4.2453484342073127E-4,"d":"0.000"},{"v":4.2617179472520404E-5,"d":"0.000"},{"v":6.28121527219953e-06,"d":"0.000"},{"v":1.2254002437209649E-5,"d":"0.000"},{"v":1.8060798064733925E-6,"d":"0.000"},{"v":0.06373987430997402,"d":"0.064"},0,{"v":0.0672695336233905,"d":"0.067"}]
[{"$nulls":3},113,{"v":98.25,"d":"98.250"},{"$f":"_fnGENPOP.U(E124)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.6020245578309297E-6,"d":"0.000"},0,{"v":2.8539805644598E-3,"d":"0.003"},{"v":4.2063943531515328E-4,"d":"0.000"},{"v":4.2226136643110982E-5,"d":"0.000"},{"v":6.2235806698496876E-6,"d":"0.000"},{"v":1.2141563279012281E-5,"d":"0.000"},{"v":1.7895077440702962E-6,"d":"0.000"},{"v":0.06331368515798896,"d":"0.063"},0,{"v":0.0666522879706578,"d":"0.067"},null,{"v":1.5201260235628487E-4,"d":"0.000"},0,{"v":0.002856241066588546,"d":"0.003"},{"v":4.2097260378546648E-4,"d":"0.000"},{"v":4.2259581955584081E-5,"d":"0.000"},{"v":6.2285100717972032E-6,"d":"0.000"},{"v":1.2151180033232789E-5,"d":"0.000"},{"v":1.7909251279569466E-6,"d":"0.000"},{"v":0.06321342360476365,"d":"0.063"},0,{"v":0.06670508007468251,"d":"0.067"}]
[{"$nulls":3},114,{"v":98.5,"d":"98.500"},{"$f":"_fnGENPOP.U(E125)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.5055298820608034E-6,"d":"0.000"},0,{"v":2.8300330302525344E-3,"d":"0.003"},{"v":4.1710988175351534E-4,"d":"0.000"},{"v":4.1871820336863481E-5,"d":"0.000"},{"v":6.171359077019356E-6,"d":"0.000"},{"v":1.2039684343474097E-5,"d":"0.000"},{"v":1.7744921204711211E-6,"d":"0.000"},{"v":0.0627825078855871,"d":"0.063"},0,{"v":0.06609301368335305,"d":"0.066"},null,{"v":1.4285643386583227E-4,"d":"0.000"},0,{"v":0.002832274564679563,"d":"0.003"},{"v":4.1744025463249238E-4,"d":"0.000"},{"v":4.1904985012259188E-5,"d":"0.000"},{"v":6.1762471167294288E-6,"d":"0.000"},{"v":1.2049220404240163E-5,"d":"0.000"},{"v":1.7758976111972038E-6,"d":"0.000"},{"v":0.06269088520951922,"d":"0.063"},0,{"v":0.06614536281284154,"d":"0.066"}]
[{"$nulls":3},115,{"v":98.75,"d":"98.750"},{"$f":"_fnGENPOP.U(E126)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.4148473659148648E-6,"d":"0.000"},0,{"v":2.8062864379864117E-3,"d":"0.003"},{"v":4.1360994440780625E-4,"d":"0.000"},{"v":4.1520477071837671E-5,"d":"0.000"},{"v":6.1195756716091592E-6,"d":"0.000"},{"v":1.1938660266348121E-5,"d":"0.000"},{"v":1.7596024918293963E-6,"d":"0.000"},{"v":0.06225578267886437,"d":"0.062"},0,{"v":0.06553843222412613,"d":"0.066"},null,{"v":1.3425176847529414E-4,"d":"0.000"},0,{"v":2.8085091638682686E-3,"d":"0.003"},{"v":4.139375451530417E-4,"d":"0.000"},{"v":4.1553363464960406E-5,"d":"0.000"},{"v":6.1244226961491866E-6,"d":"0.000"},{"v":1.1948116310752394E-5,"d":"0.000"},{"v":1.7609961891895192E-6,"d":"0.000"},{"v":0.0621722567198864,"d":"0.062"},0,{"v":0.06559034209604406,"d":"0.066"}]
[{"$nulls":3},116,{"v":99,"d":"99.000"},{"$f":"_fnGENPOP.U(E127)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.3296269258343328E-6,"d":"0.000"},0,{"v":2.7827391015728623E-3,"d":"0.003"},{"v":4.1013937477060692E-4,"d":"0.000"},{"v":4.1172081901470406E-5,"d":"0.000"},{"v":6.0682267768217307E-6,"d":"0.000"},{"v":1.1838483874582323E-5,"d":"0.000"},{"v":1.7448378009310018E-6,"d":"0.000"},{"v":0.061733472482189855,"d":"0.062"},0,{"v":0.06498850421581297,"d":"0.065"},null,{"v":1.2616538752235207E-4,"d":"0.000"},0,{"v":2.7849431767306217E-3,"d":"0.003"},{"v":4.1046422664286456E-4,"d":"0.000"},{"v":4.1204692347365596E-5,"d":"0.000"},{"v":6.0730331303468895E-6,"d":"0.000"},{"v":1.184786057403602E-5,"d":"0.000"},{"v":1.7462198038824026E-6,"d":"0.000"},{"v":0.06165753391918581,"d":"0.062"},0,{"v":0.06503997851593728,"d":"0.065"}]
[{"$nulls":3},117,{"v":99.25,"d":"99.250"},{"$f":"_fnGENPOP.U(E128)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.2495395648282515E-6,"d":"0.000"},0,{"v":0.002759389349071158,"d":"0.003"},{"v":4.0669792641970514E-4,"d":"0.000"},{"v":4.0826610088523271E-5,"d":"0.000"},{"v":6.0173087467114265E-6,"d":"0.000"},{"v":1.1739148055313215E-5,"d":"0.000"},{"v":1.7301969994328198E-6,"d":"0.000"},{"v":0.06121554053271464,"d":"0.061"},0,{"v":0.06444319061166032,"d":"0.064"},null,{"v":1.1856607320293543E-4,"d":"0.000"},0,{"v":0.002761574930001629,"d":"0.003"},{"v":4.070200524845695E-4,"d":"0.000"},{"v":4.0858946902643142E-5,"d":"0.000"},{"v":6.0220747704891133E-6,"d":"0.000"},{"v":1.1748446075593789E-5,"d":"0.000"},{"v":1.731567406102394E-6,"d":"0.000"},{"v":0.06114671090399688,"d":"0.061"},0,{"v":0.06449423299484083,"d":"0.064"}]
[{"$nulls":3},118,{"v":99.5,"d":"99.500"},{"$f":"_fnGENPOP.U(E129)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.1742761023671653E-6,"d":"0.000"},0,{"v":0.002736235522569696,"d":"0.003"},{"v":0.000403285355000599,"d":"0.000"},{"v":4.0484037103326129E-5,"d":"0.000"},{"v":5.96681796592546e-06,"d":"0.000"},{"v":1.1640645755360806E-5,"d":"0.000"},{"v":1.7156790477883004E-6,"d":"0.000"},{"v":0.06070195035900816,"d":"0.061"},0,{"v":0.06390245269255322,"d":"0.064"},null,{"v":1.1142448805361356E-4,"d":"0.000"},0,{"v":2.7384027644565354E-3,"d":"0.003"},{"v":4.0360477813011292E-4,"d":"0.000"},{"v":4.0516102581694126E-5,"d":"0.000"},{"v":5.971543998359524E-6,"d":"0.000"},{"v":1.1649865756659225E-5,"d":"0.000"},{"v":1.717037955479568E-6,"d":"0.000"},{"v":0.0606397802020398,"d":"0.061"},0,{"v":0.06395306678297226,"d":"0.064"}]
[{"$nulls":3},119,{"v":99.75,"d":"99.750"},{"$f":"_fnGENPOP.U(E130)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.1035459807790508E-6,"d":"0.000"},0,{"v":0.002713275978068286,"d":"0.003"},{"v":3.9990141820914644E-4,"d":"0.000"},{"v":4.0144338622035448E-5,"d":"0.000"},{"v":5.91675084944719e-06,"d":"0.000"},{"v":1.1542969980727794E-5,"d":"0.000"},{"v":1.7012829151736495E-6,"d":"0.000"},{"v":0.060192665779640324,"d":"0.060"},0,{"v":0.06336625206426592,"d":"0.063"},null,{"v":1.0471306169311928E-4,"d":"0.000"},0,{"v":2.7154250347930166E-3,"d":"0.003"},{"v":4.0021816108343509E-4,"d":"0.000"},{"v":4.0176135041409264E-5,"d":"0.000"},{"v":5.9214372261019581E-6,"d":"0.000"},{"v":1.1552112617695418E-5,"d":"0.000"},{"v":1.7026304203736648E-6,"d":"0.000"},{"v":0.06013673288282033,"d":"0.060"},0,{"v":0.06341644145569549,"d":"0.063"}]
[{"$nulls":3},120,{"v":100,"d":"100.000"},{"$f":"_fnGENPOP.U(E131)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.0692790632809264E-6,"d":"0.000"},0,{"v":2.70184457168337E-3,"d":"0.003"},{"v":3.982165783099234E-4,"d":"0.000"},{"v":3.9975204979696237E-5,"d":"0.000"},{"v":5.89182276104592e-06,"d":"0.000"},{"v":1.1494337854174813E-5,"d":"0.000"},{"v":1.6941151753136922E-6,"d":"0.000"},{"v":0.05993909538394221,"d":"0.060"},0,{"v":0.06309928129376902,"d":"0.063"},null,{"v":1.0146154892563038E-4,"d":"0.000"},0,{"v":2.703984574135346E-3,"d":"0.003"},{"v":3.9853198670274212E-4,"d":"0.000"},{"v":4.0006867436364318E-5,"d":"0.000"},{"v":5.896489393348677E-6,"d":"0.000"},{"v":1.150344197195034E-5,"d":"0.000"},{"v":1.6954570032882164E-6,"d":"0.000"},{"v":0.059886178864792916,"d":"0.060"},0,{"v":0.06314925923036159,"d":"0.063"}]

{"sheet":"A.Costs","index":16,"n_rows":131,"n_cols":29,"rows_kept":131,"merged":[[6,3,9,3],[6,4,9,4],[6,5,9,5],[6,6,6,16],[6,18,6,28],[7,6,9,6],[7,7,9,7],[7,8,9,8],[7,9,9,9],[7,10,9,10],[7,11,9,11],[7,12,9,12],[7,13,9,13],[7,14,9,14],[7,15,9,15],[7,16,9,16],[7,18,9,18],[7,19,9,19],[7,20,9,20],[7,21,9,21],[7,22,9,22],[7,23,9,23],[7,24,9,24],[7,25,9,25],[7,26,9,26],[7,27,9,27],[7,28,9,28]]}
[{"$nulls":3},{"$f":"AB.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- A: No gastroprotection - NSAIDs in people >65 & B: No gastroprotection - NSAIDs in people with ulcer history"}]
[{"$nulls":3},{"$f":"COLUMNS(G2:R2)","v":12},null,"StratID",{"$f":"MAX($F$2:F2)+1","v":1},{"$f":"G2","v":1},1,1,1,1,1,1,1,1,null,null,{"$f":"MAX($F$2:R2)+1","v":2},{"$f":"S2","v":2},2,2,2,2,2,2,2,2]
[{"$nulls":5},"StateID",1,{"$f":"G3+1","v":2},3,4,5,6,7,8,9,10,null,null,1,{"$f":"S3+1","v":2},3,4,5,6,7,8,9,10]
[{"$nulls":5},"Costs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*AB.cyclesPerYear))","v":{"v":1.824037050427134E-3,"d":"£0.00"}},{"v":0,"d":"£0.00"},{"v":98.91743246321981,"d":"£98.92"},{"v":14.22127053532007,"d":"£14.22"},{"v":24.193614154358915,"d":"£24.19"},{"v":3.482860526745383,"d":"£3.48"},{"v":44.07188655140511,"d":"£44.07"},{"v":6.334917611478473,"d":"£6.33"},{"v":104.99431484593579,"d":"£104.99"},{"v":0,"d":"£0.00"},{"v":296.21812072551404,"d":"£296.22"},null,{"$f":"SUM(OFFSET(S$11, 0, 0, timeHorizon*AB.cyclesPerYear))","v":{"v":59.185196549082924,"d":"£59.19"}},{"v":0,"d":"£0.00"},{"v":73.59731165238304,"d":"£73.60"},{"v":10.521261539682106,"d":"£10.52"},{"v":16.55649669521073,"d":"£16.56"},{"v":2.3668694956407967,"d":"£2.37"},{"v":33.188577071826174,"d":"£33.19"},{"v":4.744544218569611,"d":"£4.74"},{"v":70.96065932688161,"d":"£70.96"},{"v":0,"d":"£0.00"},{"v":271.12091654927696,"d":"£271.12"}]
[{"$nulls":5},"Discounted costs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":1.304263213118039E-3,"d":"£0.00"}},{"$f":"SUM(OFFSET(H$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(I$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":87.00537020647359,"d":"£87.01"}},{"$f":"SUM(OFFSET(J$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":12.439987540843374,"d":"£12.44"}},{"$f":"SUM(OFFSET(K$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":21.421964614150404,"d":"£21.42"}},{"$f":"SUM(OFFSET(L$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":3.0664119586368126,"d":"£3.07"}},{"$f":"SUM(OFFSET(M$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":38.72548221541818,"d":"£38.73"}},{"$f":"SUM(OFFSET(N$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":5.535984708118244,"d":"£5.54"}},{"$f":"SUM(OFFSET(O$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":87.3939545702023,"d":"£87.39"}},{"$f":"SUM(OFFSET(P$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(Q$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":255.59046007705604,"d":"£255.59"}},null,{"$f":"SUM(OFFSET(S$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":53.47730741687227,"d":"£53.48"}},{"$f":"SUM(OFFSET(T$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(U$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":62.86532392063872,"d":"£62.87"}},{"$f":"SUM(OFFSET(V$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":8.94250436704064,"d":"£8.94"}},{"$f":"SUM(OFFSET(W$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":14.142222105224205,"d":"£14.14"}},{"$f":"SUM(OFFSET(X$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":2.0117113067814327,"d":"£2.01"}},{"$f":"SUM(OFFSET(Y$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":28.349006250935236,"d":"£28.35"}},{"$f":"SUM(OFFSET(Z$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":4.032606473487412,"d":"£4.03"}},{"$f":"SUM(OFFSET(AA$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":57.957525411307444,"d":"£57.96"}},{"$f":"SUM(OFFSET(AB$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(AC$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":231.77820725228736,"d":"£231.78"}}]
[{"$nulls":6},{"$f":"INDEX(AB.rngC.ByState, G$3)","v":{"v":3.8480642857142855,"d":"£3.85"}},{"$f":"INDEX(AB.rngC.ByState, H$3)","v":0},{"$f":"INDEX(AB.rngC.ByState, I$3)","v":{"v":43.078064285714284,"d":"£43.08"}},{"$f":"INDEX(AB.rngC.ByState, J$3)","v":{"v":43.078064285714284,"d":"£43.08"}},{"$f":"INDEX(AB.rngC.ByState, K$3)","v":{"v":628.2491339093506,"d":"£628.25"}},{"$f":"INDEX(AB.rngC.ByState, L$3)","v":{"v":628.2491339093506,"d":"£628.25"}},{"$f":"INDEX(AB.rngC.ByState, M$3)","v":{"v":3284.2846284020698,"d":"£3,284.28"}},{"$f":"INDEX(AB.rngC.ByState, N$3)","v":{"v":3284.2846284020698,"d":"£3,284.28"}},{"$f":"INDEX(AB.rngC.ByState, O$3)","v":{"v":3.8480642857142855,"d":"£3.85"}},{"$f":"INDEX(AB.rngC.ByState, P$3)","v":0},null,null,{"$f":"INDEX(AB.rngC.ByState, S$3)","v":{"v":3.8480642857142855,"d":"£3.85"}},{"$f":"INDEX(AB.rngC.ByState, T$3)","v":0},{"$f":"INDEX(AB.rngC.ByState, U$3)","v":{"v":43.078064285714284,"d":"£43.08"}},{"$f":"INDEX(AB.rngC.ByState, V$3)","v":{"v":43.078064285714284,"d":"£43.08"}},{"$f":"INDEX(AB.rngC.ByState, W$3)","v":{"v":628.2491339093506,"d":"£628.25"}},{"$f":"INDEX(AB.rngC.ByState, X$3)","v":{"v":628.2491339093506,"d":"£628.25"}},{"$f":"INDEX(AB.rngC.ByState, Y$3)","v":{"v":3284.2846284020698,"d":"£3,284.28"}},{"$f":"INDEX(AB.rngC.ByState, Z$3)","v":{"v":3284.2846284020698,"d":"£3,284.28"}},{"$f":"INDEX(AB.rngC.ByState, AA$3)","v":{"v":3.8480642857142855,"d":"£3.85"}},{"$f":"INDEX(AB.rngC.ByState, AB$3)","v":0}]
[{"$nulls":3},"Cycle","Age",null,{"$f":"INDEX(rngStrats, G2)","v":"HPE"},{"$nulls":11},{"$f":"INDEX(rngStrats, S2)","v":"No HPE"}]
[{"$nulls":6},{"$f":"INDEX(AB.rngStates, G$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-event","Dead","Total",null,{"$f":"INDEX(AB.rngStates, S$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-event","Dead","Total"]
[]
[]
[{"$nulls":3},{"v":0,"d":"0.000"},{"$f":"A.cohortAge+D11*AB.cycleLength","v":{"v":70,"d":"70.000"}},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D11, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":0},0,{"v":3.221809638941696,"d":"£3.22"},0,{"v":0.8783185676436762,"d":"£0.88"},0,{"v":1.410570770485013,"d":"£1.41"},0,0,{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D11, (P$2-1)*AB.Trace.MarkovQA.NumCols+P$3-1))*INDEX(AB.rngC.ByState, P$3)","v":0},{"$f":"SUM(G11:P11)","v":{"v":5.510698977070385,"d":"£5.51"}},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D11, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":3.7391034867362962,"d":"£3.74"}},0,{"v":1.0954152772401766,"d":"£1.10"},0,{"v":0.24642529747787437,"d":"£0.25"},0,{"v":0.49397557516850227,"d":"£0.49"},0,0,{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D11, (AB$2-1)*AB.Trace.MarkovQA.NumCols+AB$3-1))*INDEX(AB.rngC.ByState, AB$3)","v":0},{"$f":"SUM(S11:AB11)","v":{"v":5.574919636622849,"d":"£5.57"}}]
[{"$nulls":3},{"$f":"D11+1","v":{"v":1,"d":"1.000"}},{"v":70.25,"d":"70.250"},null,0,0,{"v":5.934817908926286,"d":"£5.93"},{"v":0.47086818118737606,"d":"£0.47"},{"v":1.6179294710616219,"d":"£1.62"},{"v":0.12836645016225412,"d":"£0.13"},{"v":2.5983784297176165,"d":"£2.60"},{"v":0.2061552256552714,"d":"£0.21"},{"v":0.25004950611745985,"d":"£0.25"},0,{"v":11.206565172827885,"d":"£11.21"},null,{"v":3.527352500720454,"d":"£3.53"},0,{"v":2.128795559761636,"d":"£2.13"},{"v":0.1600951816037079,"d":"£0.16"},{"v":0.47889516422073763,"d":"£0.48"},{"v":0.03601511095487309,"d":"£0.04"},{"v":0.9599765795660378,"d":"£0.96"},{"v":0.07219463801312126,"d":"£0.07"},{"v":0.08476387766008492,"d":"£0.08"},0,{"v":7.448088612500653,"d":"£7.45"}]
[{"$nulls":3},{"v":2,"d":"2.000"},{"v":70.5,"d":"70.500"},null,0,0,{"v":5.1399286388769605,"d":"£5.14"},{"v":0.8673749313669361,"d":"£0.87"},{"v":1.3944451496515895,"d":"£1.39"},{"v":0.23646074495527508,"d":"£0.24"},{"v":2.2522295231644813,"d":"£2.25"},{"v":0.3797535740316238,"d":"£0.38"},{"v":0.7393413116785696,"d":"£0.74"},0,{"v":11.009533873725438,"d":"£11.01"},null,{"v":3.3275932876624177,"d":"£3.33"},0,{"v":2.0564975895734228,"d":"£2.06"},{"v":0.3111239352036911,"d":"£0.31"},{"v":0.462630968183995,"d":"£0.46"},{"v":0.06999063266510056,"d":"£0.07"},{"v":0.9273739382214552,"d":"£0.93"},{"v":0.1403007864087276,"d":"£0.14"},{"v":0.25921397058421025,"d":"£0.26"},0,{"v":7.554725108503019,"d":"£7.55"}]
[{"$nulls":3},{"v":3,"d":"3.000"},{"v":70.75,"d":"70.750"},null,0,0,{"v":4.629262414939793,"d":"£4.63"},{"v":0.7512016912383126,"d":"£0.75"},{"v":1.2419535852511947,"d":"£1.24"},{"v":0.20379846265457294,"d":"£0.20"},{"v":2.032307239000031,"d":"£2.03"},{"v":0.3291638358675114,"d":"£0.33"},{"v":1.1752748428393491,"d":"£1.18"},0,{"v":10.362962071790765,"d":"£10.36"},null,{"v":3.1391467356422034,"d":"£3.14"},0,{"v":2.042088268527973,"d":"£2.04"},{"v":0.3005575710974475,"d":"£0.30"},{"v":0.45938943842002716,"d":"£0.46"},{"v":0.06761361686822327,"d":"£0.07"},{"v":0.9208760804691456,"d":"£0.92"},{"v":0.13553590326781348,"d":"£0.14"},{"v":0.43189072638960124,"d":"£0.43"},0,{"v":7.4970983406824345,"d":"£7.50"}]
[{"$nulls":3},{"v":4,"d":"4.000"},{"v":71,"d":"71.000"},null,0,0,{"v":4.21285697939895,"d":"£4.21"},{"v":0.6765677112685635,"d":"£0.68"},{"v":1.116606791568371,"d":"£1.12"},{"v":0.18151178726948794,"d":"£0.18"},{"v":1.8532553211616671,"d":"£1.85"},{"v":0.2970221460868875,"d":"£0.30"},{"v":1.5362471481487323,"d":"£1.54"},0,{"v":9.874067884902658,"d":"£9.87"},null,{"v":2.9613721918568823,"d":"£2.96"},0,{"v":2.033110000801619,"d":"£2.03"},{"v":0.2984516456849689,"d":"£0.30"},{"v":0.45736968176584125,"d":"£0.46"},{"v":0.0671398665864637,"d":"£0.07"},{"v":0.9168273465722473,"d":"£0.92"},{"v":0.13458623994057559,"d":"£0.13"},{"v":0.5927150173197214,"d":"£0.59"},0,{"v":7.461571990528319,"d":"£7.46"}]
[{"$nulls":3},{"v":5,"d":"5.000"},{"v":71.25,"d":"71.250"},null,0,0,{"v":3.858729487952709,"d":"£3.86"},{"v":0.6157099660747601,"d":"£0.62"},{"v":1.0102718497831538,"d":"£1.01"},{"v":0.16319232604319153,"d":"£0.16"},{"v":1.7009095848515199,"d":"£1.70"},{"v":0.270853669255849,"d":"£0.27"},{"v":1.8376002109462952,"d":"£1.84"},0,{"v":9.457267094907479,"d":"£9.46"},null,{"v":2.7936652846236365,"d":"£2.79"},0,{"v":2.0234596599798187,"d":"£2.02"},{"v":0.29713946989921697,"d":"£0.30"},{"v":0.45519873513292,"d":"£0.46"},{"v":0.06684467871108384,"d":"£0.07"},{"v":0.9124755425057283,"d":"£0.91"},{"v":0.13399451659879233,"d":"£0.13"},{"v":0.7435458082061054,"d":"£0.74"},0,{"v":7.4263236956573015,"d":"£7.43"}]
[{"$nulls":3},{"v":6,"d":"6.000"},{"v":71.5,"d":"71.500"},null,0,0,{"v":3.559039581973725,"d":"£3.56"},{"v":0.5639541559889374,"d":"£0.56"},{"v":0.9203950884331956,"d":"£0.92"},{"v":0.14765145111691322,"d":"£0.15"},{"v":1.5719520452667874,"d":"£1.57"},{"v":0.24858830667794893,"d":"£0.25"},{"v":2.0888083441167056,"d":"£2.09"},0,{"v":9.100388973574214,"d":"£9.10"},null,{"v":2.6354558687260226,"d":"£2.64"},0,{"v":2.013851527529711,"d":"£2.01"},{"v":0.2957290704840323,"d":"£0.30"},{"v":0.45303728372136975,"d":"£0.45"},{"v":0.0665273943873476,"d":"£0.07"},{"v":0.9081427722295141,"d":"£0.91"},{"v":0.13335849948564013,"d":"£0.13"},{"v":0.8849690449540952,"d":"£0.88"},0,{"v":7.391071461517733,"d":"£7.39"}]
[{"$nulls":3},{"v":7,"d":"7.000"},{"v":71.75,"d":"71.750"},null,0,0,{"v":3.3052238446105897,"d":"£3.31"},{"v":0.5201544108882635,"d":"£0.52"},{"v":0.8443849206010801,"d":"£0.84"},{"v":0.1345159428496501,"d":"£0.13"},{"v":1.462704289760861,"d":"£1.46"},{"v":0.22974113415083208,"d":"£0.23"},{"v":2.2977739899612053,"d":"£2.30"},0,{"v":8.794498532822482,"d":"£8.79"},null,{"v":2.4862060871183247,"d":"£2.49"},0,{"v":2.004294599307252,"d":"£2.00"},{"v":0.2943248398315734,"d":"£0.29"},{"v":0.45088735124450346,"d":"£0.45"},{"v":0.06621149779228498,"d":"£0.07"},{"v":0.9038330924088829,"d":"£0.90"},{"v":0.13272526416509095,"d":"£0.13"},{"v":1.0175118471384188,"d":"£1.02"},0,{"v":7.355994579006332,"d":"£7.36"}]
[{"$nulls":3},{"v":8,"d":"8.000"},{"v":72,"d":"72.000"},null,0,0,{"v":3.090028159775119,"d":"£3.09"},{"v":0.4830591855328108,"d":"£0.48"},{"v":0.7800493445376132,"d":"£0.78"},{"v":0.12340704024837412,"d":"£0.12"},{"v":1.3700493937444134,"d":"£1.37"},{"v":0.21377455086418695,"d":"£0.21"},{"v":2.471181594166447,"d":"£2.47"},0,{"v":8.531549268868964,"d":"£8.53"},null,{"v":2.3454085423984763,"d":"£2.35"},0,{"v":1.9947827621142808,"d":"£1.99"},{"v":0.2929280926881495,"d":"£0.29"},{"v":0.44874756247348646,"d":"£0.45"},{"v":0.06589728469203794,"d":"£0.07"},{"v":0.8995437463079733,"d":"£0.90"},{"v":0.13209540351965965,"d":"£0.13"},{"v":1.141681648772102,"d":"£1.14"},0,{"v":7.321085042966166,"d":"£7.32"}]
[{"$nulls":3},{"v":9,"d":"9.000"},{"v":72.25,"d":"72.250"},null,0,0,{"v":2.907361085067075,"d":"£2.91"},{"v":0.4516082892746649,"d":"£0.45"},{"v":0.725546369356411,"d":"£0.73"},{"v":0.11400438177951511,"d":"£0.11"},{"v":1.2913703695995231,"d":"£1.29"},{"v":0.20023301760969547,"d":"£0.20"},{"v":2.6146589237672058,"d":"£2.61"},0,{"v":8.30478243645409,"d":"£8.30"},null,{"v":2.2125845718331805,"d":"£2.21"},0,{"v":1.985316036794629,"d":"£1.99"},{"v":0.29153793560851643,"d":"£0.29"},{"v":0.4466179220973599,"d":"£0.45"},{"v":0.06558455409661242,"d":"£0.07"},{"v":0.8952747433262738,"d":"£0.90"},{"v":0.13146851465179904,"d":"£0.13"},{"v":1.2579567933496896,"d":"£1.26"},0,{"v":7.286341071758061,"d":"£7.29"}]
[{"$nulls":3},{"v":10,"d":"10.000"},{"v":72.5,"d":"72.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D21, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":0},0,{"v":2.7520925694414173,"d":"£2.75"},{"v":0.42491145647890466,"d":"£0.42"},{"v":0.6793247652489001,"d":"£0.68"},{"v":0.10603876007341596,"d":"£0.11"},{"v":1.224463247168251,"d":"£1.22"},{"v":0.18873406107641266,"d":"£0.19"},{"v":2.732944751454218,"d":"£2.73"},0,{"v":8.10850961094152,"d":"£8.11"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D21, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":2.0872826200709245,"d":"£2.09"}},0,{"v":1.9758942415950929,"d":"£1.98"},{"v":0.2901543716390048,"d":"£0.29"},{"v":0.4444983892288108,"d":"£0.44"},{"v":0.06527330669131279,"d":"£0.07"},{"v":0.8910260015025004,"d":"£0.89"},{"v":0.1308445989352465,"d":"£0.13"},{"v":1.3667884556274217,"d":"£1.37"},0,{"v":7.251761985290314,"d":"£7.25"}]
[{"$nulls":3},{"v":11,"d":"11.000"},{"v":72.75,"d":"72.750"},null,0,0,{"v":2.6199025871043284,"d":"£2.62"},{"v":0.4022189290667846,"d":"£0.40"},{"v":0.6400782489561962,"d":"£0.64"},{"v":0.09928346255533672,"d":"£0.10"},{"v":1.1674720561210168,"d":"£1.17"},{"v":0.17895557054522074,"d":"£0.18"},{"v":2.8300294428599204,"d":"£2.83"},0,{"v":7.9379402972088045,"d":"£7.94"},null,{"v":1.969076704010672,"d":"£1.97"},0,{"v":1.9665171598301672,"d":"£1.97"},{"v":0.2887773742163443,"d":"£0.29"},{"v":0.4423889151221342,"d":"£0.44"},{"v":0.06496353650044938,"d":"£0.06"},{"v":0.8867974231227089,"d":"£0.89"},{"v":0.13022364439134237,"d":"£0.13"},{"v":1.4686022458769137,"d":"£1.47"},0,{"v":7.217347003070731,"d":"£7.22"}]
[{"$nulls":3},{"v":12,"d":"12.000"},{"v":73,"d":"73.000"},null,0,0,{"v":2.5071533252657208,"d":"£2.51"},{"v":0.38289933432663636,"d":"£0.38"},{"v":0.6067068256105078,"d":"£0.61"},{"v":0.09354757564218054,"d":"£0.09"},{"v":1.1188339181189377,"d":"£1.12"},{"v":0.17062629554779155,"d":"£0.17"},{"v":2.909273132167581,"d":"£2.91"},0,{"v":7.789040406679357,"d":"£7.79"},null,{"v":1.857564964607325,"d":"£1.86"},0,{"v":1.9571845792357052,"d":"£1.96"},{"v":0.287406911671901,"d":"£0.29"},{"v":0.44028945202625624,"d":"£0.44"},{"v":0.06465523639982675,"d":"£0.06"},{"v":0.8825889124667587,"d":"£0.88"},{"v":0.12960563673917247,"d":"£0.13"},{"v":1.5637996522508029,"d":"£1.56"},0,{"v":7.183095345397749,"d":"£7.18"}]
[{"$nulls":3},{"v":13,"d":"13.000"},{"v":73.25,"d":"73.250"},null,0,0,{"v":2.410781437217507,"d":"£2.41"},{"v":0.36642100512603126,"d":"£0.37"},{"v":0.5782842087916923,"d":"£0.58"},{"v":0.08867033484418606,"d":"£0.09"},{"v":1.0772327564451172,"d":"£1.08"},{"v":0.16351782107414065,"d":"£0.16"},{"v":2.9735052504850956,"d":"£2.97"},0,{"v":7.658412813983771,"d":"£7.66"},null,{"v":1.752368300690592,"d":"£1.75"},0,{"v":1.947896288650334,"d":"£1.95"},{"v":0.2860429529832237,"d":"£0.29"},{"v":0.4381999524381843,"d":"£0.44"},{"v":0.06434839941061507,"d":"£0.06"},{"v":0.8784003743118038,"d":"£0.88"},{"v":0.1289905619892174,"d":"£0.13"},{"v":1.6527594067331846,"d":"£1.65"},0,{"v":7.149006237207155,"d":"£7.15"}]
[{"$nulls":3},{"v":14,"d":"14.000"},{"v":73.5,"d":"73.500"},null,0,0,{"v":2.3282073200947098,"d":"£2.33"},{"v":0.35233623267567565,"d":"£0.35"},{"v":0.5540303877322864,"d":"£0.55"},{"v":0.08451636319908988,"d":"£0.08"},{"v":1.041560319990395,"d":"£1.04"},{"v":0.15743780222514728,"d":"£0.16"},{"v":3.025108337072109,"d":"£3.03"},0,{"v":7.543196762989412,"d":"£7.54"},null,{"v":1.6531290801527225,"d":"£1.65"},0,{"v":1.9386520778841134,"d":"£1.94"},{"v":0.28468546728903155,"d":"£0.28"},{"v":0.4361203690734596,"d":"£0.44"},{"v":0.06404301859024158,"d":"£0.06"},{"v":0.8742317138730638,"d":"£0.87"},{"v":0.12837840622463742,"d":"£0.13"},{"v":1.7358387739991992,"d":"£1.74"},0,{"v":7.115078907086469,"d":"£7.12"}]
[{"$nulls":3},{"v":15,"d":"15.000"},{"v":73.75,"d":"73.750"},null,0,0,{"v":2.257258720308976,"d":"£2.26"},{"v":0.34026800745441865,"d":"£0.34"},{"v":0.5332885269219395,"d":"£0.53"},{"v":0.08097166196316027,"d":"£0.08"},{"v":1.0108833626915172,"d":"£1.01"},{"v":0.15222426785957416,"d":"£0.15"},{"v":3.0660886145952415,"d":"£3.07"},0,{"v":7.440983161794827,"d":"£7.44"},null,{"v":1.5595099241236003,"d":"£1.56"},0,{"v":1.92945173774548,"d":"£1.93"},{"v":0.28333442387001917,"d":"£0.28"},{"v":0.4340506548722186,"d":"£0.43"},{"v":0.06373908702807235,"d":"£0.06"},{"v":0.8700828368159741,"d":"£0.87"},{"v":0.1277691555926162,"d":"£0.13"},{"v":1.8133747672304237,"d":"£1.81"},0,{"v":7.081312587278404,"d":"£7.08"}]
[{"$nulls":3},{"v":16,"d":"16.000"},{"v":74,"d":"74.000"},null,0,0,{"v":2.1961064034338427,"d":"£2.20"},{"v":0.3298988541267028,"d":"£0.33"},{"v":0.5155055138004289,"d":"£0.52"},{"v":0.07794023448334866,"d":"£0.08"},{"v":0.984416006085783,"d":"£0.98"},{"v":0.14774082386179963,"d":"£0.15"},{"v":3.0981354188510726,"d":"£3.10"},0,{"v":7.349743254642979,"d":"£7.35"},null,{"v":1.4711925599997993,"d":"£1.47"},0,{"v":1.9202950600358262,"d":"£1.92"},{"v":0.2819897921527938,"d":"£0.28"},{"v":0.43199076299797395,"d":"£0.43"},{"v":0.06343659784629806,"d":"£0.06"},{"v":0.8659536492537422,"d":"£0.87"},{"v":0.12716279630613656,"d":"£0.13"},{"v":1.8856852950771783,"d":"£1.89"},0,{"v":7.047706513669748,"d":"£7.05"}]
[{"$nulls":3},{"v":17,"d":"17.000"},{"v":74.25,"d":"74.250"},null,0,0,{"v":2.143209983365678,"d":"£2.14"},{"v":0.3209614296822696,"d":"£0.32"},{"v":0.500215578438767,"d":"£0.50"},{"v":0.07534124323838254,"d":"£0.08"},{"v":0.9614964664844754,"d":"£0.96"},{"v":0.1438726139231536,"d":"£0.14"},{"v":3.122671243103766,"d":"£3.12"},0,{"v":7.267768558236492,"d":"£7.27"},null,{"v":1.387876739428316,"d":"£1.39"},0,{"v":1.9111818375445837,"d":"£1.91"},{"v":0.28065154170908346,"d":"£0.28"},{"v":0.4299406468365083,"d":"£0.43"},{"v":0.06313554419975582,"d":"£0.06"},{"v":0.8618440577451304,"d":"£0.86"},{"v":0.12655931464362333,"d":"£0.13"},{"v":1.9530702436665868,"d":"£1.95"},0,{"v":7.014259925773588,"d":"£7.01"}]
[{"$nulls":3},{"v":18,"d":"18.000"},{"v":74.5,"d":"74.500"},null,0,0,{"v":2.0972723063652103,"d":"£2.10"},{"v":0.3132306063562205,"d":"£0.31"},{"v":0.48702650006730847,"d":"£0.49"},{"v":0.07310661585158783,"d":"£0.07"},{"v":0.9415674574863024,"d":"£0.94"},{"v":0.1405229182132405,"d":"£0.14"},{"v":3.1408938792146754,"d":"£3.14"},0,{"v":7.193620283554545,"d":"£7.19"},null,{"v":1.309279217566487,"d":"£1.31"},0,{"v":1.9021118640445527,"d":"£1.90"},{"v":0.27931964225501865,"d":"£0.28"},{"v":0.4279002599948233,"d":"£0.43"},{"v":0.06283591927576769,"d":"£0.06"},{"v":0.8577539692923484,"d":"£0.86"},{"v":0.12595869694861925,"d":"£0.13"},{"v":2.0158124973344638,"d":"£2.02"},0,{"v":6.980972066712081,"d":"£6.98"}]
[{"$nulls":3},{"v":19,"d":"19.000"},{"v":74.75,"d":"74.750"},null,0,0,{"v":2.0572010389572184,"d":"£2.06"},{"v":0.30651680484674065,"d":"£0.31"},{"v":0.4756079919252415,"d":"£0.48"},{"v":0.07117902917196439,"d":"£0.07"},{"v":0.9241596874058063,"d":"£0.92"},{"v":0.1376102892030054,"d":"£0.14"},{"v":3.153811903670964,"d":"£3.15"},0,{"v":7.126086745180941,"d":"£7.13"},null,{"v":1.2351327901479332,"d":"£1.24"},0,{"v":1.8930849342872336,"d":"£1.89"},{"v":0.27799406365044904,"d":"£0.28"},{"v":0.42586955630008977,"d":"£0.43"},{"v":0.06253771629398679,"d":"£0.06"},{"v":0.8536832913389502,"d":"£0.85"},{"v":0.12536092962947695,"d":"£0.13"},{"v":2.0741789015512113,"d":"£2.07"},0,{"v":6.947842183199331,"d":"£6.95"}]
[{"$nulls":3},{"v":20,"d":"20.000"},{"v":75,"d":"75.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D31, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":0},0,{"v":2.022076322025657,"d":"£2.02"},{"v":0.30066038037826337,"d":"£0.30"},{"v":0.4656819204220406,"d":"£0.47"},{"v":0.06951021171740664,"d":"£0.07"},{"v":0.9088779628551241,"d":"£0.91"},{"v":0.13506613981029836,"d":"£0.14"},{"v":3.156118672680998,"d":"£3.16"},0,{"v":7.057991609889788,"d":"£7.06"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D31, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":1.163026051332877,"d":"£1.16"}},0,{"v":1.8841008439981837,"d":"£1.88"},{"v":0.27667477589826167,"d":"£0.28"},{"v":0.4238484897986028,"d":"£0.42"},{"v":0.06224092850624407,"d":"£0.06"},{"v":0.8496319317677378,"d":"£0.85"},{"v":0.1247659991590517,"d":"£0.12"},{"v":2.1242038592527823,"d":"£2.12"},0,{"v":6.90849287971374,"d":"£6.91"}]
[{"$nulls":3},{"v":21,"d":"21.000"},{"v":75.25,"d":"75.250"},null,0,0,{"v":1.9872458721809905,"d":"£1.99"},{"v":0.29552689534042037,"d":"£0.30"},{"v":0.45612397654152104,"d":"£0.46"},{"v":0.06805951420301738,"d":"£0.07"},{"v":0.8936457584684158,"d":"£0.89"},{"v":0.13283271243531855,"d":"£0.13"},{"v":3.1488961949753445,"d":"£3.15"},0,{"v":6.982330924145028,"d":"£6.98"},null,{"v":1.0929735535812042,"d":"£1.09"},0,{"v":1.8715289540377251,"d":"£1.87"},{"v":0.27536174914370215,"d":"£0.28"},{"v":0.42102030966661624,"d":"£0.42"},{"v":0.06194554919639554,"d":"£0.06"},{"v":0.8439626603021992,"d":"£0.84"},{"v":0.12417389207439496,"d":"£0.12"},{"v":2.1662868087193043,"d":"£2.17"},0,{"v":6.857253476721541,"d":"£6.86"}]
[{"$nulls":3},{"v":22,"d":"22.000"},{"v":75.5,"d":"75.500"},null,0,0,{"v":1.9523854025116567,"d":"£1.95"},{"v":0.29043641750148647,"d":"£0.29"},{"v":0.4468163971512423,"d":"£0.45"},{"v":0.06666261862094643,"d":"£0.07"},{"v":0.8783291828065057,"d":"£0.88"},{"v":0.13060652244310048,"d":"£0.13"},{"v":3.138953928105802,"d":"£3.14"},0,{"v":6.90419046914074,"d":"£6.90"},null,{"v":1.0271405248909715,"d":"£1.03"},0,{"v":1.8556049630572191,"d":"£1.86"},{"v":0.27352436468491287,"d":"£0.27"},{"v":0.41743803881834707,"d":"£0.42"},{"v":0.061532210053473306,"d":"£0.06"},{"v":0.8367817648308566,"d":"£0.84"},{"v":0.12334532681362662,"d":"£0.12"},{"v":2.204748580975608,"d":"£2.20"},0,{"v":6.800115774125015,"d":"£6.80"}]
[{"$nulls":3},{"v":23,"d":"23.000"},{"v":75.75,"d":"75.750"},null,0,0,{"v":1.920943131304589,"d":"£1.92"},{"v":0.2853415522586322,"d":"£0.29"},{"v":0.4385144687359371,"d":"£0.44"},{"v":0.06530231386371152,"d":"£0.07"},{"v":0.8644888312147401,"d":"£0.86"},{"v":0.1283680015706161,"d":"£0.13"},{"v":3.1264587388522407,"d":"£3.13"},0,{"v":6.829417037800467,"d":"£6.83"},null,{"v":0.9652728141650467,"d":"£0.97"},0,{"v":1.8400215994599454,"d":"£1.84"},{"v":0.27119706993118,"d":"£0.27"},{"v":0.41393239571663776,"d":"£0.41"},{"v":0.06100866038795082,"d":"£0.06"},{"v":0.8297544746734498,"d":"£0.83"},{"v":0.12229583737482838,"d":"£0.12"},{"v":2.239501880871678,"d":"£2.24"},0,{"v":6.742984732580716,"d":"£6.74"}]
[{"$nulls":3},{"v":24,"d":"24.000"},{"v":76,"d":"76.000"},null,0,0,{"v":1.8922118180445282,"d":"£1.89"},{"v":0.2807462574663131,"d":"£0.28"},{"v":0.43102085839499443,"d":"£0.43"},{"v":0.06408898521573261,"d":"£0.06"},{"v":0.8518163073482329,"d":"£0.85"},{"v":0.12634523116784668,"d":"£0.13"},{"v":3.1118284793883957,"d":"£3.11"},0,{"v":6.758057937026043,"d":"£6.76"},null,{"v":0.9071315785783178,"d":"£0.91"},0,{"v":1.8245844665790554,"d":"£1.82"},{"v":0.26891955794377403,"d":"£0.27"},{"v":0.4104596487672224,"d":"£0.41"},{"v":0.060496309884295316,"d":"£0.06"},{"v":0.8227931269980708,"d":"£0.82"},{"v":0.12126879738615258,"d":"£0.12"},{"v":2.270752056165177,"d":"£2.27"},0,{"v":6.686405542302065,"d":"£6.69"}]
[{"$nulls":3},{"v":25,"d":"25.000"},{"v":76.25,"d":"76.250"},null,0,0,{"v":1.8657566993237416,"d":"£1.87"},{"v":0.2765471697690234,"d":"£0.28"},{"v":0.42420570523307255,"d":"£0.42"},{"v":0.0629937924305606,"d":"£0.06"},{"v":0.8401243866604786,"d":"£0.84"},{"v":0.124493139041747,"d":"£0.12"},{"v":3.0954467051144823,"d":"£3.10"},0,{"v":6.689567597573106,"d":"£6.69"},null,{"v":0.8524923615152076,"d":"£0.85"},0,{"v":1.8092744945623465,"d":"£1.81"},{"v":0.26666341760745044,"d":"£0.27"},{"v":0.40701550800436886,"d":"£0.41"},{"v":0.059988767160469976,"d":"£0.06"},{"v":0.8158891222887142,"d":"£0.82"},{"v":0.1202513949056028,"d":"£0.12"},{"v":2.29872586372007,"d":"£2.30"},0,{"v":6.63030092976423,"d":"£6.63"}]
[{"$nulls":3},{"v":26,"d":"26.000"},{"v":76.5,"d":"76.500"},null,0,0,{"v":1.8412321373120333,"d":"£1.84"},{"v":0.27268074839993073,"d":"£0.27"},{"v":0.4179643760037967,"d":"£0.42"},{"v":0.06199775631002752,"d":"£0.06"},{"v":0.8292646091548567,"d":"£0.83"},{"v":0.12278436228402453,"d":"£0.12"},{"v":3.0776308803551835,"d":"£3.08"},0,{"v":6.623554869819852,"d":"£6.62"},null,{"v":0.8011442260457384,"d":"£0.80"},0,{"v":1.7940929930174756,"d":"£1.79"},{"v":0.26442586185915196,"d":"£0.26"},{"v":0.40360026803822463,"d":"£0.40"},{"v":0.05948540523704769,"d":"£0.06"},{"v":0.8090430511106282,"d":"£0.81"},{"v":0.1192423731120397,"d":"£0.12"},{"v":2.3236323681529933,"d":"£2.32"},0,{"v":6.574666546573299,"d":"£6.57"}]
[{"$nulls":3},{"v":27,"d":"27.000"},{"v":76.75,"d":"76.750"},null,0,0,{"v":1.8183459681523768,"d":"£1.82"},{"v":0.2690964783147921,"d":"£0.27"},{"v":0.4122086085389489,"d":"£0.41"},{"v":0.06108558468236238,"d":"£0.06"},{"v":0.8191114327684679,"d":"£0.82"},{"v":0.1211972034338041,"d":"£0.12"},{"v":3.0586468466339225,"d":"£3.06"},0,{"v":6.559692122524675,"d":"£6.56"},null,{"v":0.7528889405948954,"d":"£0.75"},0,{"v":1.7790388959743941,"d":"£1.78"},{"v":0.26220708209832333,"d":"£0.26"},{"v":0.40021368906750904,"d":"£0.40"},{"v":0.05898626717136575,"d":"£0.06"},{"v":0.8022544327665112,"d":"£0.80"},{"v":0.11824181831670312,"d":"£0.12"},{"v":2.3456678906007666,"d":"£2.35"},0,{"v":6.519499016590469,"d":"£6.52"}]
[{"$nulls":3},{"v":28,"d":"28.000"},{"v":77,"d":"77.000"},null,0,0,{"v":1.7968530239571863,"d":"£1.80"},{"v":0.2657516597022021,"d":"£0.27"},{"v":0.4068643531830261,"d":"£0.41"},{"v":0.06024437801243616,"d":"£0.06"},{"v":0.8095595053220499,"d":"£0.81"},{"v":0.11971331449122093,"d":"£0.12"},{"v":3.038717249961992,"d":"£3.04"},0,{"v":6.497703484630113,"d":"£6.50"},null,{"v":0.7075402136615314,"d":"£0.71"},0,{"v":1.7641111157573084,"d":"£1.76"},{"v":0.2600069225332093,"d":"£0.26"},{"v":0.39685552640800376,"d":"£0.40"},{"v":0.058491317916414716,"d":"£0.06"},{"v":0.7955227767708947,"d":"£0.80"},{"v":0.11724966026557766,"d":"£0.12"},{"v":2.365016862423557,"d":"£2.37"},0,{"v":6.464794395736497,"d":"£6.46"}]
[{"$nulls":3},{"v":29,"d":"29.000"},{"v":77.25,"d":"77.250"},null,0,0,{"v":1.7765475923641028,"d":"£1.78"},{"v":0.2626104612219357,"d":"£0.26"},{"v":0.40186948849351933,"d":"£0.40"},{"v":0.059463313926951936,"d":"£0.06"},{"v":0.8005204261584383,"d":"£0.80"},{"v":0.11831729821230566,"d":"£0.12"},{"v":3.0180284872203442,"d":"£3.02"},0,{"v":6.437357067597598,"d":"£6.44"},null,{"v":0.664922974632415,"d":"£0.66"},0,{"v":1.7493085933262993,"d":"£1.75"},{"v":0.2578252241997557,"d":"£0.26"},{"v":0.393525541817434,"d":"£0.39"},{"v":0.0580005217115427,"d":"£0.06"},{"v":0.7888476055516063,"d":"£0.79"},{"v":0.1162658272741051,"d":"£0.12"},{"v":2.3818525083334503,"d":"£2.38"},0,{"v":6.410548796846609,"d":"£6.41"}]
[{"$nulls":3},{"v":30,"d":"30.000"},{"v":77.5,"d":"77.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D41, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":0},0,{"v":1.7572570259258278,"d":"£1.76"},{"v":0.2596428179673825,"d":"£0.26"},{"v":0.3971718905850735,"d":"£0.40"},{"v":0.05873331336354257,"d":"£0.06"},{"v":0.7919200001313822,"d":"£0.79"},{"v":0.1169962348217397,"d":"£0.12"},{"v":2.996736564777482,"d":"£3.00"},0,{"v":6.37845784757243,"d":"£6.38"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D41, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.6248726979149755,"d":"£0.62"}},0,{"v":1.7346302777486555,"d":"£1.73"},{"v":0.2556618323190472,"d":"£0.26"},{"v":0.3902234988773283,"d":"£0.39"},{"v":0.057513843737589346,"d":"£0.06"},{"v":0.7822284451924053,"d":"£0.78"},{"v":0.11529024954500838,"d":"£0.12"},{"v":2.3963375233219377,"d":"£2.40"},0,{"v":6.356758368656948,"d":"£6.36"}]
[{"$nulls":3},{"v":31,"d":"31.000"},{"v":77.75,"d":"77.750"},null,0,0,{"v":1.7388364032490058,"d":"£1.74"},{"v":0.2568234974764771,"d":"£0.26"},{"v":0.3927278187111357,"d":"£0.39"},{"v":0.05804675840499881,"d":"£0.06"},{"v":0.7836959439398208,"d":"£0.78"},{"v":0.11573928068272149,"d":"£0.12"},{"v":2.974972009900761,"d":"£2.97"},0,{"v":6.3208417123649205,"d":"£6.32"},null,{"v":0.5872347677795293,"d":"£0.59"},0,{"v":1.7200751268025016,"d":"£1.72"},{"v":0.25351659329703913,"d":"£0.25"},{"v":0.38694916312880934,"d":"£0.39"},{"v":0.05703124944194346,"d":"£0.06"},{"v":0.7756648257051867,"d":"£0.78"},{"v":0.11432285781532561,"d":"£0.11"},{"v":2.4086247078982144,"d":"£2.41"},0,{"v":6.30341929186855,"d":"£6.30"}]
[{"$nulls":3},{"v":32,"d":"32.000"},{"$f":"A.cohortAge+D43*AB.cycleLength","v":{"v":78,"d":"78.000"}},null,0,0,{"v":1.7211640519889477,"d":"£1.72"},{"v":0.2541313194559833,"d":"£0.25"},{"v":0.38850056150144685,"d":"£0.39"},{"v":0.05739725633167508,"d":"£0.06"},{"v":0.7757959627193074,"d":"£0.78"},{"v":0.11453733307722135,"d":"£0.11"},{"v":2.952843988614652,"d":"£2.95"},{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D43, (P$2-1)*AB.Trace.MarkovQA.NumCols+P$3-1))*INDEX(AB.rngC.ByState, P$3)","v":0},{"$f":"SUM(G43:P43)","v":{"v":6.264370473689233,"d":"£6.26"}},null,{"v":0.5518638814589396,"d":"£0.55"},0,{"v":1.705642107022642,"d":"£1.71"},{"v":0.25138935481277713,"d":"£0.25"},{"v":0.3837023020829083,"d":"£0.38"},{"v":0.05655270455838901,"d":"£0.06"},{"v":0.7691562810506543,"d":"£0.77"},{"v":0.11336358339619267,"d":"£0.11"},{"v":2.4188575648406903,"d":"£2.42"},{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D43, (AB$2-1)*AB.Trace.MarkovQA.NumCols+AB$3-1))*INDEX(AB.rngC.ByState, AB$3)","v":0},{"$f":"SUM(S43:AB43)","v":{"v":6.2505277792231935,"d":"£6.25"}}]
[{"$nulls":3},{"$f":"D43+1","v":{"v":33,"d":"33.000"}},{"v":78.25,"d":"78.250"},null,0,0,{"v":1.704137794861623,"d":"£1.70"},{"v":0.2515485014661962,"d":"£0.25"},{"v":0.3844593018367481,"d":"£0.38"},{"v":0.05677944176880374,"d":"£0.06"},{"v":0.7681761372528726,"d":"£0.77"},{"v":0.11338274909939841,"d":"£0.11"},{"v":2.930443758417638,"d":"£2.93"},0,{"v":6.20892768470328,"d":"£6.21"},null,{"v":0.5186234882013453,"d":"£0.52"},0,{"v":1.6913301936158278,"d":"£1.69"},{"v":0.24927996582509737,"d":"£0.25"},{"v":0.38048268520150297,"d":"£0.38"},{"v":0.05607817510861253,"d":"£0.06"},{"v":0.7627023491001117,"d":"£0.76"},{"v":0.11241235817586487,"d":"£0.11"},{"v":2.4271708600158965,"d":"£2.43"},0,{"v":6.198080075244258,"d":"£6.20"}]
[{"$nulls":3},{"v":34,"d":"34.000"},{"v":78.5,"d":"78.500"},null,0,0,{"v":1.6876718020195545,"d":"£1.69"},{"v":0.24906011027477698,"d":"£0.25"},{"v":0.380578165074986,"d":"£0.38"},{"v":0.05618881078768603,"d":"£0.06"},{"v":0.7607995716880525,"d":"£0.76"},{"v":0.11226910994611686,"d":"£0.11"},{"v":2.9078475632781977,"d":"£2.91"},0,{"v":6.154415133069371,"d":"£6.15"},null,{"v":0.4873852621104054,"d":"£0.49"},0,{"v":1.6771383703876754,"d":"£1.68"},{"v":0.24718827656024325,"d":"£0.25"},{"v":0.3772900838808769,"d":"£0.38"},{"v":0.0556076273994172,"d":"£0.06"},{"v":0.7563025716025049,"d":"£0.76"},{"v":0.1114691146141325,"d":"£0.11"},{"v":2.4336911494116875,"d":"£2.43"},0,{"v":6.146072455966943,"d":"£6.15"}]
[{"$nulls":3},{"v":35,"d":"35.000"},{"v":78.75,"d":"78.750"},null,0,0,{"v":1.671693951838738,"d":"£1.67"},{"v":0.24665360183080326,"d":"£0.25"},{"v":0.37683542101090267,"d":"£0.38"},{"v":0.05562158180374435,"d":"£0.06"},{"v":0.7536352596773472,"d":"£0.75"},{"v":0.11119102328049459,"d":"£0.11"},{"v":2.8851190609953763,"d":"£2.89"},0,{"v":6.100749900437407,"d":"£6.10"},null,{"v":0.45802860673793216,"d":"£0.46"},0,{"v":1.6630656296706137,"d":"£1.66"},{"v":0.24511413850118402,"d":"£0.25"},{"v":0.374124271435511,"d":"£0.37"},{"v":0.05514102802031999,"d":"£0.06"},{"v":0.7499564941519312,"d":"£0.75"},{"v":0.11053378573750407,"d":"£0.11"},{"v":2.438537274418933,"d":"£2.44"},0,{"v":6.094501228673929,"d":"£6.09"}]
[{"$nulls":3},{"v":36,"d":"36.000"},{"v":79,"d":"79.000"},null,0,0,{"v":1.6561436179948128,"d":"£1.66"},{"v":0.24431843554320198,"d":"£0.24"},{"v":0.37321281473704987,"d":"£0.37"},{"v":0.05507457894274242,"d":"£0.06"},{"v":0.7466571336609622,"d":"£0.75"},{"v":0.1101439575180842,"d":"£0.11"},{"v":2.862311358459339,"d":"£2.86"},0,{"v":6.047861896856192,"d":"£6.05"},null,{"v":0.43044018951637564,"d":"£0.43"},0,{"v":1.6491109722523338,"d":"£1.65"},{"v":0.2430574043770844,"d":"£0.24"},{"v":0.37098502308198683,"d":"£0.37"},{"v":0.05467834384118285,"d":"£0.05"},{"v":0.7436636661553735,"d":"£0.74"},{"v":0.10960630513445782,"d":"£0.11"},{"v":2.441820827274417,"d":"£2.44"},0,{"v":6.043362731633211,"d":"£6.04"}]
[{"$nulls":3},{"v":37,"d":"37.000"},{"v":79.25,"d":"79.250"},null,0,0,{"v":1.6409698139720572,"d":"£1.64"},{"v":0.24204575086144942,"d":"£0.24"},{"v":0.36969500558539253,"d":"£0.37"},{"v":0.054545134245976484,"d":"£0.05"},{"v":0.7398432677097538,"d":"£0.74"},{"v":0.10912410287933813,"d":"£0.11"},{"v":2.8394687181462466,"d":"£2.84"},0,{"v":5.995691793400214,"d":"£6.00"},null,{"v":0.404513504233816,"d":"£0.40"},0,{"v":1.6352734073048427,"d":"£1.64"},{"v":0.2410179281528477,"d":"£0.24"},{"v":0.36787211592302704,"d":"£0.37"},{"v":0.05421954200986022,"d":"£0.05"},{"v":0.7374236408007062,"d":"£0.74"},{"v":0.10868660695072606,"d":"£0.11"},{"v":2.443646588462277,"d":"£2.44"},0,{"v":5.992653333838103,"d":"£5.99"}]
[{"$nulls":3},{"v":38,"d":"38.000"},{"v":79.5,"d":"79.500"},null,0,0,{"v":1.6261296372707608,"d":"£1.63"},{"v":0.23982809609515615,"d":"£0.24"},{"v":0.3662690966917451,"d":"£0.37"},{"v":0.05403100567146848,"d":"£0.05"},{"v":0.7331752091245249,"d":"£0.73"},{"v":0.10812825488493148,"d":"£0.11"},{"v":2.8166279889516734,"d":"£2.82"},0,{"v":5.944189288690261,"d":"£5.94"},null,{"v":0.3801484598623807,"d":"£0.38"},0,{"v":1.6215519523141086,"d":"£1.62"},{"v":0.23899556501874655,"d":"£0.24"},{"v":0.364785328931668,"d":"£0.36"},{"v":0.05376458994986637,"d":"£0.05"},{"v":0.7312359750249711,"d":"£0.73"},{"v":0.10777462588461925,"d":"£0.11"},{"v":2.4441129377630544,"d":"£2.44"},0,{"v":5.9423694347494145,"d":"£5.94"}]
[{"$nulls":3},{"v":39,"d":"39.000"},{"v":79.75,"d":"79.750"},null,{"v":1.824037050427134E-3,"d":"£0.00"},0,{"v":1.611586964904117,"d":"£1.61"},{"v":0.23765920103463545,"d":"£0.24"},{"v":0.36292424054515704,"d":"£0.36"},{"v":0.053530308339705804,"d":"£0.05"},{"v":0.7266374179942668,"d":"£0.73"},{"v":0.10715371666885333,"d":"£0.11"},{"v":2.793819805889101,"d":"£2.79"},0,{"v":5.895135692426264,"d":"£5.90"},null,{"v":0.3572509941527418,"d":"£0.36"},0,{"v":1.6079456330103012,"d":"£1.61"},{"v":0.23699017138014114,"d":"£0.24"},{"v":0.3617244429355669,"d":"£0.36"},{"v":0.05331345535806239,"d":"£0.05"},{"v":0.7251002294829169,"d":"£0.73"},{"v":0.10687029718238937,"d":"£0.11"},{"v":2.443312240537692,"d":"£2.44"},0,{"v":5.892507464039812,"d":"£5.89"}]
[{"$nulls":3},{"v":40,"d":"40.000"},{"v":80,"d":"80.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D51, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":3.5382069562382252E-3,"d":"£0.00"}},0,{"v":1.5952954774207424,"d":"£1.60"},{"v":0.2355337862974895,"d":"£0.24"},{"v":0.35905225550372766,"d":"£0.36"},{"v":0.05304145688459789,"d":"£0.05"},{"v":0.7193478390290542,"d":"£0.72"},{"v":0.10619821706972159,"d":"£0.11"},{"v":2.7710695959878433,"d":"£2.77"},0,{"v":5.843076835149415,"d":"£5.84"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D51, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.3357327105029589,"d":"£0.34"}},0,{"v":1.5944534832986141,"d":"£1.59"},{"v":0.23500160484728322,"d":"£0.24"},{"v":0.3586892406014392,"d":"£0.36"},{"v":0.052866106202362595,"d":"£0.05"},{"v":0.7190159685158051,"d":"£0.72"},{"v":0.10597355663363223,"d":"£0.11"},{"v":2.4413312107382072,"d":"£2.44"},0,{"v":5.843063881340303,"d":"£5.84"}]
[{"$nulls":3},{"v":41,"d":"41.000"},{"v":80.25,"d":"80.250"},null,{"v":3.3250902899668437E-3,"d":"£0.00"},0,{"v":1.579676195628098,"d":"£1.58"},{"v":0.23315278184973653,"d":"£0.23"},{"v":0.3553649328381794,"d":"£0.36"},{"v":0.0524755654265782,"d":"£0.05"},{"v":0.7123521768669755,"d":"£0.71"},{"v":0.10513284351459777,"d":"£0.11"},{"v":2.7482425415391494,"d":"£2.75"},0,{"v":5.789722127953282,"d":"£5.79"},null,{"v":0.31551053669978585,"d":"£0.32"},0,{"v":1.5810745451906685,"d":"£1.58"},{"v":0.23302972422520626,"d":"£0.23"},{"v":0.3556795064196274,"d":"£0.36"},{"v":0.05242251071946006,"d":"£0.05"},{"v":0.7129827601204768,"d":"£0.71"},{"v":0.10508434056672819,"d":"£0.11"},{"v":2.4382512520469097,"d":"£2.44"},0,{"v":5.794035175988863,"d":"£5.79"}]
[{"$nulls":3},{"v":42,"d":"42.000"},{"v":80.5,"d":"80.500"},null,{"v":0.003124810270619845,"d":"£0.00"},0,{"v":1.5665586624708387,"d":"£1.57"},{"v":0.23087002041024585,"d":"£0.23"},{"v":0.3524140044755609,"d":"£0.35"},{"v":0.05193666241505576,"d":"£0.05"},{"v":0.7064368485702273,"d":"£0.71"},{"v":0.10411042596433513,"d":"£0.10"},{"v":2.7253719847119484,"d":"£2.73"},0,{"v":5.740823419288832,"d":"£5.74"},null,{"v":0.29650640421499697,"d":"£0.30"},0,{"v":1.567807868736494,"d":"£1.57"},{"v":0.23107438950369982,"d":"£0.23"},{"v":0.35269502668879943,"d":"£0.35"},{"v":0.05198263741257135,"d":"£0.05"},{"v":0.7070001759186788,"d":"£0.71"},{"v":0.10420258584432138,"d":"£0.10"},{"v":2.4341487784616063,"d":"£2.43"},0,{"v":5.7454178667811675,"d":"£5.75"}]
[{"$nulls":3},{"v":43,"d":"43.000"},{"v":80.75,"d":"80.750"},null,{"v":2.9365937089992937E-3,"d":"£0.00"},0,{"v":1.5534236702960744,"d":"£1.55"},{"v":0.22895289007927674,"d":"£0.23"},{"v":0.349459148521579,"d":"£0.35"},{"v":0.05150538359146369,"d":"£0.05"},{"v":0.7005136471605207,"d":"£0.70"},{"v":0.10324589944403738,"d":"£0.10"},{"v":2.7026628628473786,"d":"£2.70"},0,{"v":5.69270009564933,"d":"£5.69"},null,{"v":0.2786469468186444,"d":"£0.28"},0,{"v":1.5546525119570782,"d":"£1.55"},{"v":0.22913546184736855,"d":"£0.23"},{"v":0.3497355895007746,"d":"£0.35"},{"v":0.0515464550492002,"d":"£0.05"},{"v":0.7010677911266472,"d":"£0.70"},{"v":0.10332822985883669,"d":"£0.10"},{"v":2.4290955155648644,"d":"£2.43"},0,{"v":5.697208501723415,"d":"£5.70"}]
[{"$nulls":3},{"v":44,"d":"44.000"},{"v":81,"d":"81.000"},null,{"v":2.7597139873787066E-3,"d":"£0.00"},0,{"v":1.5403874565231899,"d":"£1.54"},{"v":0.22703320810909267,"d":"£0.23"},{"v":0.34652651381790583,"d":"£0.35"},{"v":0.0510735307495375,"d":"£0.05"},{"v":0.6946349896958336,"d":"£0.69"},{"v":0.10238022226656417,"d":"£0.10"},{"v":2.680137272896978,"d":"£2.68"},0,{"v":5.64493290804648,"d":"£5.64"},null,{"v":0.26186321734572937,"d":"£0.26"},0,{"v":1.541607540777483,"d":"£1.54"},{"v":0.2272128035857745,"d":"£0.23"},{"v":0.3468009847254777,"d":"£0.35"},{"v":0.051113932658919774,"d":"£0.05"},{"v":0.6951851845249462,"d":"£0.70"},{"v":0.1024612105280344,"d":"£0.10"},{"v":2.423158783640851,"d":"£2.42"},0,{"v":5.649403657787216,"d":"£5.65"}]
[{"$nulls":3},{"v":45,"d":"45.000"},{"v":81.25,"d":"81.250"},null,{"v":0.002593488254365634,"d":"£0.00"},0,{"v":1.527462187991613,"d":"£1.53"},{"v":0.22512796262388005,"d":"£0.23"},{"v":0.34361883742425553,"d":"£0.34"},{"v":0.05064492554818887,"d":"£0.05"},{"v":0.6888063627908129,"d":"£0.69"},{"v":0.10152105519636755,"d":"£0.10"},{"v":2.6577915338988647,"d":"£2.66"},0,{"v":5.597566353728348,"d":"£5.60"},null,{"v":0.24609042152285476,"d":"£0.25"},0,{"v":1.5286720289605216,"d":"£1.53"},{"v":0.2253062782036618,"d":"£0.23"},{"v":0.34389100399601935,"d":"£0.34"},{"v":0.050685039531173814,"d":"£0.05"},{"v":0.6893519384285606,"d":"£0.69"},{"v":0.10160146629060215,"d":"£0.10"},{"v":2.416401763733162,"d":"£2.42"},0,{"v":5.6019999406665555,"d":"£5.60"}]
[{"$nulls":3},{"v":46,"d":"46.000"},{"v":81.5,"d":"81.500"},null,{"v":0.002437274788725956,"d":"£0.00"},0,{"v":1.5146453802377935,"d":"£1.51"},{"v":0.22323893180987422,"d":"£0.22"},{"v":0.34073556043417286,"d":"£0.34"},{"v":0.050219968009291786,"d":"£0.05"},{"v":0.6830266460810296,"d":"£0.68"},{"v":0.10066920010337438,"d":"£0.10"},{"v":2.6356246575318454,"d":"£2.64"},0,{"v":5.5505976189961075,"d":"£5.55"},null,{"v":0.23126766782728525,"d":"£0.23"},0,{"v":1.515845058040994,"d":"£1.52"},{"v":0.22341575033126365,"d":"£0.22"},{"v":0.34100544069390054,"d":"£0.34"},{"v":0.05025974521309596,"d":"£0.05"},{"v":0.6835676386572384,"d":"£0.68"},{"v":0.1007489361017839,"d":"£0.10"},{"v":2.4088837476712244,"d":"£2.41"},0,{"v":5.554993984536786,"d":"£5.55"}]
[{"$nulls":3},{"v":47,"d":"47.000"},{"v":81.75,"d":"81.750"},null,{"v":2.2904705219928406E-3,"d":"£0.00"},0,{"v":1.5019361052245463,"d":"£1.50"},{"v":0.22136575256218546,"d":"£0.22"},{"v":0.3378764740758393,"d":"£0.34"},{"v":0.049798576448545934,"d":"£0.05"},{"v":0.6772954210697618,"d":"£0.68"},{"v":0.09982449324607914,"d":"£0.10"},{"v":2.6136356843436697,"d":"£2.61"},0,{"v":5.50402297749262,"d":"£5.50"},null,{"v":0.21733773241273574,"d":"£0.22"},0,{"v":1.5031257172604717,"d":"£1.50"},{"v":0.22154108573469078,"d":"£0.22"},{"v":0.33814408993434253,"d":"£0.34"},{"v":0.04983801950734754,"d":"£0.05"},{"v":0.6778318745060825,"d":"£0.68"},{"v":0.0999035594290455,"d":"£0.10"},{"v":2.4006603730309175,"d":"£2.40"},0,{"v":5.508382451815634,"d":"£5.51"}]
[{"$nulls":3},{"v":48,"d":"48.000"},{"v":82,"d":"82.000"},null,{"v":2.1525087102962836E-3,"d":"£0.00"},0,{"v":1.4893334733570307,"d":"£1.49"},{"v":0.21950828924797683,"d":"£0.22"},{"v":0.33504137822544994,"d":"£0.34"},{"v":0.04938072035390454,"d":"£0.05"},{"v":0.6716122865957956,"d":"£0.67"},{"v":0.09898687346109468,"d":"£0.10"},{"v":2.5918236084364072,"d":"£2.59"},0,{"v":5.457839138387956,"d":"£5.46"},null,{"v":0.20424683819437472,"d":"£0.20"},0,{"v":1.4905131035026307,"d":"£1.49"},{"v":0.21968215130640023,"d":"£0.22"},{"v":0.33530674855173914,"d":"£0.34"},{"v":0.04941983246997349,"d":"£0.05"},{"v":0.6721442387163896,"d":"£0.67"},{"v":0.0990652762477767,"d":"£0.10"},{"v":2.3917838439369423,"d":"£2.39"},0,{"v":5.462162032926226,"d":"£5.46"}]
[{"$nulls":3},{"v":49,"d":"49.000"},{"v":82.25,"d":"82.250"},null,{"v":0.002022856746425245,"d":"£0.00"},0,{"v":1.4768365892781397,"d":"£1.48"},{"v":0.21766641185276847,"d":"£0.22"},{"v":0.33223007146291705,"d":"£0.33"},{"v":0.0489663704772299,"d":"£0.05"},{"v":0.6659768388994324,"d":"£0.67"},{"v":0.09815628211862207,"d":"£0.10"},{"v":2.5701874037677213,"d":"£2.57"},0,{"v":5.412042824603256,"d":"£5.41"},null,{"v":0.19194444724019089,"d":"£0.19"},0,{"v":1.4780063212291281,"d":"£1.48"},{"v":0.21783881505574448,"d":"£0.22"},{"v":0.3324932150852316,"d":"£0.33"},{"v":0.04900515440827616,"d":"£0.05"},{"v":0.6665043274467332,"d":"£0.67"},{"v":0.09823402703702921,"d":"£0.10"},{"v":2.382303138559769,"d":"£2.38"},0,{"v":5.416329446062102,"d":"£5.42"}]
[{"$nulls":3},{"v":50,"d":"50.000"},{"v":82.5,"d":"82.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D61, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":1.9010141036757476E-3,"d":"£0.00"}},0,{"v":1.46444456559702,"d":"£1.46"},{"v":0.21583998951992392,"d":"£0.22"},{"v":0.32944235416024575,"d":"£0.33"},{"v":0.048555497380932226,"d":"£0.05"},{"v":0.6603886778133415,"d":"£0.66"},{"v":0.09733266020909337,"d":"£0.10"},{"v":2.5487260254280626,"d":"£2.55"},0,{"v":5.366630784212296,"d":"£5.37"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D61, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.18038306566724188,"d":"£0.18"}},0,{"v":1.4656044824160148,"d":"£1.47"},{"v":0.21601094609959934,"d":"£0.22"},{"v":0.32970328976440366,"d":"£0.33"},{"v":0.0485939558787071,"d":"£0.05"},{"v":0.6609117402442894,"d":"£0.66"},{"v":0.09740975277529051,"d":"£0.10"},{"v":2.372264204108637,"d":"£2.37"},0,{"v":5.370881436954184,"d":"£5.37"}]
[{"$nulls":3},{"v":51,"d":"51.000"},{"v":82.75,"d":"82.750"},null,{"v":1.7865104035470838E-3,"d":"£0.00"},0,{"v":1.4521565224455824,"d":"£1.45"},{"v":0.21402889255707652,"d":"£0.21"},{"v":0.32667802838176746,"d":"£0.33"},{"v":0.048148071889336584,"d":"£0.05"},{"v":0.6548474065625702,"d":"£0.65"},{"v":0.09651594924796594,"d":"£0.10"},{"v":2.527438411314291,"d":"£2.53"},0,{"v":5.321599792802138,"d":"£5.32"},null,{"v":0.1695180602895785,"d":"£0.17"},0,{"v":1.4533067064906826,"d":"£1.45"},{"v":0.21419841465307107,"d":"£0.21"},{"v":0.3269367744950975,"d":"£0.33"},{"v":0.048186207684776446,"d":"£0.05"},{"v":0.6553660800164036,"d":"£0.66"},{"v":0.09659239493629307,"d":"£0.10"},{"v":2.3617101400738174,"d":"£2.36"},0,{"v":5.325814778639721,"d":"£5.33"}]
[{"$nulls":3},{"v":52,"d":"52.000"},{"v":83,"d":"83.000"},null,{"v":0.001678903599826397,"d":"£0.00"},0,{"v":1.4399715873312315,"d":"£1.44"},{"v":0.21223299237131327,"d":"£0.21"},{"v":0.32393689785100876,"d":"£0.32"},{"v":0.04774406507410183,"d":"£0.05"},{"v":0.6493526316981306,"d":"£0.65"},{"v":0.09570609124649393,"d":"£0.10"},{"v":2.5063234838495734,"d":"£2.51"},0,{"v":5.27694665302168,"d":"£5.28"},null,{"v":0.15930748631000666,"d":"£0.16"},0,{"v":1.4411121202693422,"d":"£1.44"},{"v":0.21240109202028104,"d":"£0.21"},{"v":0.3241934728453484,"d":"£0.32"},{"v":0.047781880874979824,"d":"£0.05"},{"v":0.6498669530023957,"d":"£0.65"},{"v":0.09578189548485885,"d":"£0.10"},{"v":2.3506813704259497,"d":"£2.35"},0,{"v":5.281126271233162,"d":"£5.28"}]
[{"$nulls":3},{"v":53,"d":"53.000"},{"v":83.25,"d":"83.250"},null,{"v":1.577778272051214E-3,"d":"£0.00"},0,{"v":1.4278888950821933,"d":"£1.43"},{"v":0.210452161447651,"d":"£0.21"},{"v":0.321218767938393,"d":"£0.32"},{"v":0.047343448249378604,"d":"£0.05"},{"v":0.6439039630723469,"d":"£0.64"},{"v":0.094903028702022,"d":"£0.09"},{"v":2.4853801515824823,"d":"£2.49"},0,{"v":5.232668194346518,"d":"£5.23"},null,{"v":0.14971192539048409,"d":"£0.15"},0,{"v":1.4290198578950235,"d":"£1.43"},{"v":0.21061885058522795,"d":"£0.21"},{"v":0.3214731900314373,"d":"£0.32"},{"v":0.047380946740742766,"d":"£0.05"},{"v":0.6444139687456014,"d":"£0.64"},{"v":0.09497819687277857,"d":"£0.09"},{"v":2.3392158054376586,"d":"£2.34"},0,{"v":5.236812741698955,"d":"£5.24"}]
[{"$nulls":3},{"v":54,"d":"54.000"},{"v":83.5,"d":"83.500"},null,{"v":1.4827440217617754E-3,"d":"£0.00"},0,{"v":1.4159075877863505,"d":"£1.42"},{"v":0.20868627334104628,"d":"£0.21"},{"v":0.3185234456474802,"d":"£0.32"},{"v":0.04694619297001181,"d":"£0.05"},{"v":0.6385010138112724,"d":"£0.64"},{"v":0.09410670459438221,"d":"£0.09"},{"v":2.4646073106836304,"d":"£2.46"},0,{"v":5.1887612728559365,"d":"£5.19"},null,{"v":0.14069433347601568,"d":"£0.14"},0,{"v":1.417029060776095,"d":"£1.42"},{"v":0.20885156380272696,"d":"£0.21"},{"v":0.3187757329040606,"d":"£0.32"},{"v":0.04698337681438228,"d":"£0.05"},{"v":0.6390067400656486,"d":"£0.64"},{"v":0.09418124203472565,"d":"£0.09"},{"v":2.327348993752588,"d":"£2.33"},0,{"v":5.192871043626242,"d":"£5.19"}]
[{"$nulls":3},{"v":55,"d":"55.000"},{"v":83.75,"d":"83.750"},null,{"v":1.3934339653518316E-3,"d":"£0.00"},0,{"v":1.4040268147302597,"d":"£1.40"},{"v":0.20693520266745624,"d":"£0.21"},{"v":0.31585073960124865,"d":"£0.32"},{"v":0.0465522710295297,"d":"£0.05"},{"v":0.6331434002871897,"d":"£0.63"},{"v":0.09331706238186294,"d":"£0.09"},{"v":2.4440038463467317,"d":"£2.44"},0,{"v":5.145222771009631,"d":"£5.15"},null,{"v":0.13221989778456547,"d":"£0.13"},0,{"v":1.4051388775253029,"d":"£1.41"},{"v":0.20709910618942381,"d":"£0.21"},{"v":0.3161009099346158,"d":"£0.32"},{"v":0.046589142867085494,"d":"£0.05"},{"v":0.6336448830309663,"d":"£0.63"},{"v":0.09339097438420427,"d":"£0.09"},{"v":2.3151142652893033,"d":"£2.32"},0,{"v":5.149298057005468,"d":"£5.15"}]
[{"$nulls":3},{"v":56,"d":"56.000"},{"v":84,"d":"84.000"},null,{"v":1.30950331769949E-3,"d":"£0.00"},0,{"v":1.392245732338749,"d":"£1.39"},{"v":0.2051988250949256,"d":"£0.21"},{"v":0.3132004600285065,"d":"£0.31"},{"v":0.0461616544581388,"d":"£0.05"},{"v":0.627830742091372,"d":"£0.63"},{"v":0.09253404599718965,"d":"£0.09"},{"v":2.423568634099761,"d":"£2.42"},0,{"v":5.102049597426342,"d":"£5.10"},null,{"v":0.12425590241088949,"d":"£0.12"},0,{"v":1.3933484638993205,"d":"£1.39"},{"v":0.20536135331488592,"d":"£0.21"},{"v":0.3134485312016023,"d":"£0.31"},{"v":0.046198216906905426,"d":"£0.05"},{"v":0.6283280169315242,"d":"£0.63"},{"v":0.09260733780953162,"d":"£0.09"},{"v":2.302542865532174,"d":"£2.30"},0,{"v":5.106090688006833,"d":"£5.11"}]
[{"$nulls":3},{"v":57,"d":"57.000"},{"v":84.25,"d":"84.250"},null,{"v":0.001230628061110164,"d":"£0.00"},0,{"v":1.3805635041150217,"d":"£1.38"},{"v":0.203477017334759,"d":"£0.20"},{"v":0.3105724187504174,"d":"£0.31"},{"v":0.04577431552073804,"d":"£0.05"},{"v":0.6225626620070733,"d":"£0.62"},{"v":0.09175759984354395,"d":"£0.09"},{"v":2.403300541031691,"d":"£2.40"},0,{"v":5.059238686664354,"d":"£5.06"},null,{"v":0.11677160202544647,"d":"£0.12"},0,{"v":1.3816569827388012,"d":"£1.38"},{"v":0.20363818179276677,"d":"£0.20"},{"v":0.3108184083771365,"d":"£0.31"},{"v":0.04581057117677334,"d":"£0.05"},{"v":0.6230557642518011,"d":"£0.62"},{"v":0.09183027666985377,"d":"£0.09"},{"v":2.2896640817280556,"d":"£2.29"},0,{"v":5.063245868760635,"d":"£5.06"}]
[{"$nulls":3},{"v":58,"d":"58.000"},{"v":84.5,"d":"84.500"},null,{"v":1.1565036944330232E-3,"d":"£0.00"},0,{"v":1.3689793005812618,"d":"£1.37"},{"v":0.2017696571327673,"d":"£0.20"},{"v":0.3079664291671399,"d":"£0.31"},{"v":0.04539022671494951,"d":"£0.05"},{"v":0.6173387859827449,"d":"£0.62"},{"v":0.0909876687906162,"d":"£0.09"},{"v":2.3831984269399316,"d":"£2.38"},0,{"v":5.016786999003845,"d":"£5.02"},null,{"v":0.10973810318079716,"d":"£0.11"},0,{"v":1.3700636039089396,"d":"£1.37"},{"v":0.2019294692720455,"d":"£0.20"},{"v":0.30821035471357966,"d":"£0.31"},{"v":0.04542617815252799,"d":"£0.05"},{"v":0.6178277506439794,"d":"£0.62"},{"v":0.09105973579119497,"d":"£0.09"},{"v":2.2765053614763637,"d":"£2.28"},0,{"v":5.020760557139428,"d":"£5.02"}]
[{"$nulls":3},{"v":59,"d":"59.000"},{"v":84.75,"d":"84.750"},null,{"v":1.086844057521861E-3,"d":"£0.00"},0,{"v":1.3574922992197391,"d":"£1.36"},{"v":0.20007662326058684,"d":"£0.20"},{"v":0.3053823062445771,"d":"£0.31"},{"v":0.04500936076916563,"d":"£0.05"},{"v":0.6121587431054761,"d":"£0.61"},{"v":0.09022419817069098,"d":"£0.09"},{"v":2.3632611454032832,"d":"£2.36"},0,{"v":4.97469152023104,"d":"£4.97"},null,{"v":0.10312825276726988,"d":"£0.10"},0,{"v":1.358567504240528,"d":"£1.36"},{"v":0.2002350944283392,"d":"£0.20"},{"v":0.3056241850302784,"d":"£0.31"},{"v":0.04504501054096126,"d":"£0.05"},{"v":0.6126436049013664,"d":"£0.61"},{"v":0.0902956604625401,"d":"£0.09"},{"v":2.2630924241707473,"d":"£2.26"},0,{"v":4.978631736542031,"d":"£4.98"}]
[{"$nulls":3},{"v":60,"d":"60.000"},{"v":85,"d":"85.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D71, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":1.021380226502157E-3,"d":"£0.00"}},0,{"v":1.3461016844144076,"d":"£1.35"},{"v":0.19839779550707196,"d":"£0.20"},{"v":0.3028198665012392,"d":"£0.30"},{"v":0.04463169064061283,"d":"£0.04"},{"v":0.6070221655746584,"d":"£0.61"},{"v":0.08946713377476553,"d":"£0.09"},{"v":2.3434875447849595,"d":"£2.34"},0,{"v":4.932949261424216,"d":"£4.93"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D71, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.09691653318727109,"d":"£0.10"}},0,{"v":1.34716786747151,"d":"£1.35"},{"v":0.19855493695528886,"d":"£0.20"},{"v":0.3030597157004161,"d":"£0.30"},{"v":0.04466704127788028,"d":"£0.04"},{"v":0.6075029589320359,"d":"£0.61"},{"v":0.08953799643195005,"d":"£0.09"},{"v":2.2494493657229784,"d":"£2.25"},0,{"v":4.936856415679331,"d":"£4.94"}]
[{"$nulls":3},{"v":61,"d":"61.000"},{"v":85.25,"d":"85.250"},null,{"v":9.5985947557947063E-4,"d":"£0.00"},0,{"v":1.334806647392993,"d":"£1.33"},{"v":0.1967330546697597,"d":"£0.20"},{"v":0.3002789279952159,"d":"£0.30"},{"v":0.04425718951343137,"d":"£0.04"},{"v":0.6019286886758697,"d":"£0.60"},{"v":0.08871642184870071,"d":"£0.09"},{"v":2.3238764691699085,"d":"£2.32"},0,{"v":4.891557258741458,"d":"£4.89"},null,{"v":0.09107896384355733,"d":"£0.09"},0,{"v":1.3358638841890205,"d":"£1.34"},{"v":0.19688887755601672,"d":"£0.20"},{"v":0.3005167646379748,"d":"£0.30"},{"v":0.044292243526185764,"d":"£0.04"},{"v":0.6024054477326932,"d":"£0.60"},{"v":0.08878668990270953,"d":"£0.09"},{"v":2.2355987569737374,"d":"£2.24"},0,{"v":4.895431628361894,"d":"£4.90"}]
[{"$nulls":3},{"v":62,"d":"62.000"},{"v":85.5,"d":"85.500"},null,{"v":9.0204430138118657E-4,"d":"£0.00"},0,{"v":1.3236063861695673,"d":"£1.32"},{"v":0.19508228254640583,"d":"£0.20"},{"v":0.29775931031125746,"d":"£0.30"},{"v":0.043885830796771386,"d":"£0.04"},{"v":0.5968779507549798,"d":"£0.60"},{"v":0.08797200908940425,"d":"£0.09"},{"v":2.3044267592404553,"d":"£2.30"},0,{"v":4.8505125732102226,"d":"£4.85"},null,{"v":0.08559300856115984,"d":"£0.09"},0,{"v":1.3246547517719176,"d":"£1.32"},{"v":0.19523679793465623,"d":"£0.20"},{"v":0.2979951512848064,"d":"£0.30"},{"v":0.04392059067396647,"d":"£0.04"},{"v":0.5973507093627588,"d":"£0.60"},{"v":0.0880416875295075,"d":"£0.09"},{"v":2.221561736170591,"d":"£2.22"},0,{"v":4.854354433289364,"d":"£4.85"}]
[{"$nulls":3},{"v":63,"d":"63.000"},{"v":85.75,"d":"85.750"},null,{"v":8.4771150606504037E-4,"d":"£0.00"},0,{"v":1.3125001054876066,"d":"£1.31"},{"v":0.19344536192659223,"d":"£0.19"},{"v":0.2952608345479649,"d":"£0.30"},{"v":0.043517588122904786,"d":"£0.04"},{"v":0.5918695931924703,"d":"£0.59"},{"v":0.08723384264104614,"d":"£0.09"},{"v":2.2851372530940153,"d":"£2.29"},0,{"v":4.809812290518666,"d":"£4.81"},null,{"v":0.08043748858556007,"d":"£0.08"},0,{"v":1.3135396743337926,"d":"£1.31"},{"v":0.19359858078795253,"d":"£0.19"},{"v":0.29549469659781286,"d":"£0.30"},{"v":0.04355205633260974,"d":"£0.04"},{"v":0.592338384918669,"d":"£0.59"},{"v":0.08730293641464931,"d":"£0.09"},{"v":2.207358095870558,"d":"£2.21"},0,{"v":4.813621913841604,"d":"£4.81"}]
[{"$nulls":3},{"v":64,"d":"64.000"},{"$f":"A.cohortAge+D75*AB.cycleLength","v":{"v":86,"d":"86.000"}},null,{"v":7.9665133565472884E-4,"d":"£0.00"},0,{"v":1.3014870167635237,"d":"£1.30"},{"v":0.19182217658340445,"d":"£0.19"},{"v":0.2927833233050874,"d":"£0.29"},{"v":0.043152435345353124,"d":"£0.04"},{"v":0.586903260377972,"d":"£0.59"},{"v":0.08650187009130557,"d":"£0.09"},{"v":2.2660067870064085,"d":"£2.27"},{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D75, (P$2-1)*AB.Trace.MarkovQA.NumCols+P$3-1))*INDEX(AB.rngC.ByState, P$3)","v":0},{"$f":"SUM(G75:P75)","v":{"v":4.769453520808709,"d":"£4.77"}},null,{"v":0.07559250082124268,"d":"£0.08"},0,{"v":1.302517862666458,"d":"£1.30"},{"v":0.19197410979693327,"d":"£0.19"},{"v":0.2930152230362327,"d":"£0.29"},{"v":0.04318661433492769,"d":"£0.04"},{"v":0.5873681185083925,"d":"£0.59"},{"v":0.08657038410430089,"d":"£0.09"},{"v":2.193006364603131,"d":"£2.19"},{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D75, (AB$2-1)*AB.Trace.MarkovQA.NumCols+AB$3-1))*INDEX(AB.rngC.ByState, AB$3)","v":0},{"$f":"SUM(S75:AB75)","v":{"v":4.773231177871619,"d":"£4.77"}}]
[{"$nulls":3},{"$f":"D75+1","v":{"v":65,"d":"65.000"}},{"v":86.25,"d":"86.250"},null,{"v":7.4866667027611374E-4,"d":"£0.00"},0,{"v":1.290566338030676,"d":"£1.29"},{"v":0.1902126112651793,"d":"£0.19"},{"v":0.29032660067092586,"d":"£0.29"},{"v":0.04279034653703103,"d":"£0.04"},{"v":0.5819785996850153,"d":"£0.58"},{"v":0.08577603946764956,"d":"£0.09"},{"v":2.247034196144105,"d":"£2.25"},0,{"v":4.729433398470858,"d":"£4.73"},null,{"v":0.07103934099498202,"d":"£0.07"},0,{"v":1.2915885341839133,"d":"£1.29"},{"v":0.19036326961865002,"d":"£0.19"},{"v":0.2905565545490358,"d":"£0.29"},{"v":0.04282423873329936,"d":"£0.04"},{"v":0.5824395572261614,"d":"£0.58"},{"v":0.08584397858476424,"d":"£0.09"},{"v":2.178523883609393,"d":"£2.18"},0,{"v":4.7331793575002,"d":"£4.73"}]
[{"$nulls":3},{"v":66,"d":"66.000"},{"v":86.5,"d":"86.500"},null,{"v":7.0357226316789413E-4,"d":"£0.00"},0,{"v":1.279737293883844,"d":"£1.28"},{"v":0.18861655168732144,"d":"£0.19"},{"v":0.28789049220984314,"d":"£0.29"},{"v":0.04243129598840536,"d":"£0.04"},{"v":0.5770952614459929,"d":"£0.58"},{"v":0.08505629923364269,"d":"£0.09"},{"v":2.2282183152285095,"d":"£2.23"},0,{"v":4.689749081940727,"d":"£4.69"},null,{"v":0.06676043144723108,"d":"£0.07"},0,{"v":1.2807509128667773,"d":"£1.28"},{"v":0.18876594587798803,"d":"£0.19"},{"v":0.28811851656242277,"d":"£0.29"},{"v":0.042464903797828316,"d":"£0.04"},{"v":0.5775523511274127,"d":"£0.58"},{"v":0.08512366827878444,"d":"£0.09"},{"v":2.1639268789538466,"d":"£2.16"},0,{"v":4.693463608912291,"d":"£4.69"}]
[{"$nulls":3},{"v":67,"d":"67.000"},{"v":86.75,"d":"86.750"},null,{"v":0.000661194025528915,"d":"£0.00"},0,{"v":1.2689991154241747,"d":"£1.27"},{"v":0.18703388452418904,"d":"£0.19"},{"v":0.2854748249498782,"d":"£0.29"},{"v":0.042075258205669694,"d":"£0.04"},{"v":0.5722528989273312,"d":"£0.57"},{"v":0.08434259828528791,"d":"£0.08"},{"v":2.209557979155221,"d":"£2.21"},0,{"v":4.6503977534972805,"d":"£4.65"},null,{"v":0.06273925327284874,"d":"£0.06"},0,{"v":1.2700042292071885,"d":"£1.27"},{"v":0.1871820251595456,"d":"£0.19"},{"v":0.28570093596742974,"d":"£0.29"},{"v":0.0421085840145157,"d":"£0.04"},{"v":0.5727061532039421,"d":"£0.57"},{"v":0.08440940204188738,"d":"£0.08"},{"v":2.149230529287722,"d":"£2.15"},0,{"v":4.65408111215508,"d":"£4.65"}]
[{"$nulls":3},{"v":68,"d":"68.000"},{"v":87,"d":"87.000"},null,{"v":6.2136835444123728E-4,"d":"£0.00"},0,{"v":1.2583510402045865,"d":"£1.26"},{"v":0.18546449740104698,"d":"£0.19"},{"v":0.2830794273704646,"d":"£0.28"},{"v":0.0417222079089342,"d":"£0.04"},{"v":0.5674511683048723,"d":"£0.57"},{"v":0.08363488594739786,"d":"£0.08"},{"v":2.1910520235710256,"d":"£2.19"},0,{"v":4.611376619062769,"d":"£4.61"},null,{"v":0.05896028254919128,"d":"£0.06"},0,{"v":1.2593477201541678,"d":"£1.26"},{"v":0.18561139499958093,"d":"£0.19"},{"v":0.28330364110763695,"d":"£0.28"},{"v":0.0417552540834487,"d":"£0.04"},{"v":0.5679006193592648,"d":"£0.57"},{"v":0.08370112915874826,"d":"£0.08"},{"v":2.134449029525718,"d":"£2.13"},0,{"v":4.615029070937757,"d":"£4.62"}]
[{"$nulls":3},{"v":69,"d":"69.000"},{"v":87.25,"d":"87.250"},null,{"v":5.8394150127438857E-4,"d":"£0.00"},0,{"v":1.247792312175634,"d":"£1.25"},{"v":0.18390827888608816,"d":"£0.18"},{"v":0.28070412939025197,"d":"£0.28"},{"v":0.04137212003043074,"d":"£0.04"},{"v":0.5626897286394603,"d":"£0.56"},{"v":0.08293311196999686,"d":"£0.08"},{"v":2.1726992854112,"d":"£2.17"},0,{"v":4.572682908004337,"d":"£4.57"},null,{"v":0.05540893040537498,"d":"£0.06"},0,{"v":1.2487806290594385,"d":"£1.25"},{"v":0.18405394387802712,"d":"£0.18"},{"v":0.28092646176698083,"d":"£0.28"},{"v":0.041404888917004154,"d":"£0.04"},{"v":0.5631354083841832,"d":"£0.56"},{"v":0.08299879933959083,"d":"£0.08"},{"v":2.1195956506823803,"d":"£2.12"},0,{"v":4.5763047124329805,"d":"£4.58"}]
[{"$nulls":3},{"v":70,"d":"70.000"},{"v":87.5,"d":"87.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D81, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":5.4876897813249334E-4,"d":"£0.00"}},0,{"v":1.2373221816318245,"d":"£1.24"},{"v":0.1823651184825212,"d":"£0.18"},{"v":0.27834876235502964,"d":"£0.28"},{"v":0.041024969712732846,"d":"£0.04"},{"v":0.557968241852734,"d":"£0.56"},{"v":0.08223722652475297,"d":"£0.08"},{"v":2.154498603399567,"d":"£2.15"},0,{"v":4.534313872937295,"d":"£4.53"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D81, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.05207148670134382,"d":"£0.05"}},0,{"v":1.2383022056237023,"d":"£1.24"},{"v":0.1825095612105735,"d":"£0.18"},{"v":0.2785692291576676,"d":"£0.28"},{"v":0.04105746363806723,"d":"£0.04"},{"v":0.5584101819325605,"d":"£0.56"},{"v":0.08230236271661648,"d":"£0.08"},{"v":2.1046827960994583,"d":"£2.10"},0,{"v":4.53790528707999,"d":"£4.54"}]
[{"$nulls":3},{"v":71,"d":"71.000"},{"v":87.75,"d":"87.750"},null,{"v":5.1571500005284719E-4,"d":"£0.00"},0,{"v":1.2269399051583878,"d":"£1.23"},{"v":0.18083490662072504,"d":"£0.18"},{"v":0.27601315902575163,"d":"£0.28"},{"v":0.040680732306990854,"d":"£0.04"},{"v":0.5532863727031221,"d":"£0.55"},{"v":0.08154718020144,"d":"£0.08"},{"v":2.1364488185135846,"d":"£2.14"},0,{"v":4.496266789530055,"d":"£4.50"},null,{"v":0.04893506709931368,"d":"£0.05"},0,{"v":1.227911705843365,"d":"£1.23"},{"v":0.18097813734081403,"d":"£0.18"},{"v":0.2762317759081892,"d":"£0.28"},{"v":0.040712953578265106,"d":"£0.04"},{"v":0.5537246044972963,"d":"£0.55"},{"v":0.0816117698404635,"d":"£0.08"},{"v":2.0897220542816757,"d":"£2.09"},0,{"v":4.499828068389382,"d":"£4.50"}]
[{"$nulls":3},{"v":72,"d":"72.000"},{"v":88,"d":"88.000"},null,{"v":4.8465196080252012E-4,"d":"£0.00"},0,{"v":1.2166447455784906,"d":"£1.22"},{"v":0.17931753465046876,"d":"£0.18"},{"v":0.273697153566662,"d":"£0.27"},{"v":0.04033938337118173,"d":"£0.04"},{"v":0.5486437887620398,"d":"£0.55"},{"v":0.08086292400442918,"d":"£0.08"},{"v":2.11854877441661,"d":"£2.12"},0,{"v":4.458538956310685,"d":"£4.46"},null,{"v":0.045987563323259845,"d":"£0.05"},0,{"v":1.217608391957711,"d":"£1.22"},{"v":0.17945956353246134,"d":"£0.18"},{"v":0.2739139360514391,"d":"£0.27"},{"v":0.04037133427621536,"d":"£0.04"},{"v":0.5490783433865051,"d":"£0.55"},{"v":0.08092697167669609,"d":"£0.08"},{"v":2.0747242485452317,"d":"£2.07"},0,{"v":4.462070352749519,"d":"£4.46"}]
[{"$nulls":3},{"v":73,"d":"73.000"},{"v":88.25,"d":"88.250"},null,{"v":4.5545994024928058E-4,"d":"£0.00"},0,{"v":1.2064359719008932,"d":"£1.21"},{"v":0.17781289483319745,"d":"£0.18"},{"v":0.2714005815335201,"d":"£0.27"},{"v":0.0400008986683736,"d":"£0.04"},{"v":0.5440401603902856,"d":"£0.54"},{"v":0.0801844093492104,"d":"£0.08"},{"v":2.10079731785937,"d":"£2.10"},0,{"v":4.4211276944751,"d":"£4.42"},null,{"v":0.04321759641442272,"d":"£0.04"},0,{"v":1.2073915323965179,"d":"£1.21"},{"v":0.17795373196162584,"d":"£0.18"},{"v":0.27161554501292823,"d":"£0.27"},{"v":0.040032581475789177,"d":"£0.04"},{"v":0.5444710686998935,"d":"£0.54"},{"v":0.0802479196023226,"d":"£0.08"},{"v":2.059699483671064,"d":"£2.06"},0,{"v":4.424629459234564,"d":"£4.42"}]
[{"$nulls":3},{"v":74,"d":"74.000"},{"v":88.5,"d":"88.500"},null,{"v":4.2802624140502506E-4,"d":"£0.00"},0,{"v":1.1963128592680499,"d":"£1.20"},{"v":0.17632088033438223,"d":"£0.18"},{"v":0.26912327986192447,"d":"£0.27"},{"v":0.03966525416500482,"d":"£0.04"},{"v":0.5394751607146347,"d":"£0.54"},{"v":0.07951158805894241,"d":"£0.08"},{"v":2.083193299052513,"d":"£2.08"},0,{"v":4.384030347696857,"d":"£4.38"},null,{"v":0.04061447280237259,"d":"£0.04"},0,{"v":1.1972604017281134,"d":"£1.20"},{"v":0.17646053570916,"d":"£0.18"},{"v":0.26933643959909953,"d":"£0.27"},{"v":0.039696671124389134,"d":"£0.04"},{"v":0.5399024533053367,"d":"£0.54"},{"v":0.07957456540234321,"d":"£0.08"},{"v":2.0446571897433055,"d":"£2.04"},0,{"v":4.38750272941412,"d":"£4.39"}]
[{"$nulls":3},{"v":75,"d":"75.000"},{"v":88.75,"d":"88.750"},null,{"v":4.0224495535445105E-4,"d":"£0.00"},0,{"v":1.186274688904638,"d":"£1.19"},{"v":0.1748413852159345,"d":"£0.17"},{"v":0.26686508685573457,"d":"£0.27"},{"v":0.039332426029177574,"d":"£0.04"},{"v":0.5349484656046316,"d":"£0.53"},{"v":0.07884441236103223,"d":"£0.08"},{"v":2.0657355720120414,"d":"£2.07"},0,{"v":4.347244281938544,"d":"£4.35"},null,{"v":0.03816814302204399,"d":"£0.04"},0,{"v":1.1872142806078683,"d":"£1.19"},{"v":0.17497986875306695,"d":"£0.17"},{"v":0.2670764579857407,"d":"£0.27"},{"v":0.039363579371241256,"d":"£0.04"},{"v":0.5353721728156503,"d":"£0.54"},{"v":0.07890686126632658,"d":"£0.08"},{"v":2.029606163342547,"d":"£2.03"},0,{"v":4.350687527164485,"d":"£4.35"}]
[{"$nulls":3},{"v":76,"d":"76.000"},{"v":89,"d":"89.000"},null,{"v":3.7801655238936191E-4,"d":"£0.00"},0,{"v":1.176320748066525,"d":"£1.18"},{"v":0.17337430442868437,"d":"£0.17"},{"v":0.26462584217559,"d":"£0.26"},{"v":0.03900239062896567,"d":"£0.04"},{"v":0.5304597536495745,"d":"£0.53"},{"v":0.07818283488374309,"d":"£0.08"},{"v":2.0484229948792905,"d":"£2.05"},0,{"v":4.310766885264762,"d":"£4.31"},null,{"v":0.03586916291736534,"d":"£0.04"},0,{"v":1.177252455727119,"d":"£1.18"},{"v":0.17351162596097208,"d":"£0.17"},{"v":0.26483543970649415,"d":"£0.26"},{"v":0.03903328256570165,"d":"£0.04"},{"v":0.5308799055655586,"d":"£0.53"},{"v":0.078244759785015,"d":"£0.08"},{"v":2.0145546062532405,"d":"£2.01"},0,{"v":4.314181238481467,"d":"£4.31"}]
[{"$nulls":3},{"v":77,"d":"77.000"},{"v":89.25,"d":"89.250"},null,{"v":3.5524749777016178E-4,"d":"£0.00"},0,{"v":1.1664503299901594,"d":"£1.17"},{"v":0.17191953380492134,"d":"£0.17"},{"v":0.2624053868275256,"d":"£0.26"},{"v":0.03867512453073662,"d":"£0.04"},{"v":0.5260087061356945,"d":"£0.53"},{"v":0.0775268086528308,"d":"£0.08"},{"v":2.0312544302170217,"d":"£2.03"},0,{"v":4.27459556765666,"d":"£4.27"},null,{"v":0.0337086571817084,"d":"£0.03"},0,{"v":1.1673742197625203,"d":"£1.17"},{"v":0.17205570308265875,"d":"£0.17"},{"v":0.2626132256414632,"d":"£0.26"},{"v":0.03870575725557714,"d":"£0.04"},{"v":0.5264253325888546,"d":"£0.53"},{"v":0.07758821394695825,"d":"£0.08"},{"v":1.9995101618350413,"d":"£2.00"},0,{"v":4.277981271294783,"d":"£4.28"}]
[{"$nulls":3},{"v":78,"d":"78.000"},{"v":89.5,"d":"89.500"},null,{"v":3.3384989063117183E-4,"d":"£0.00"},0,{"v":1.15666273384239,"d":"£1.16"},{"v":0.17047697005099827,"d":"£0.17"},{"v":0.2602035631516828,"d":"£0.26"},{"v":0.03835060449748777,"d":"£0.04"},{"v":0.5215950070235252,"d":"£0.52"},{"v":0.07687628708820857,"d":"£0.08"},{"v":2.014228745283115,"d":"£2.01"},0,{"v":4.238727760828039,"d":"£4.24"},null,{"v":0.031678285094404506,"d":"£0.03"},0,{"v":1.1575788713258237,"d":"£1.16"},{"v":0.17061199674266586,"d":"£0.17"},{"v":0.26040965800591426,"d":"£0.26"},{"v":0.038380980185460156,"d":"£0.04"},{"v":0.5220081375957525,"d":"£0.52"},{"v":0.07693717713517564,"d":"£0.08"},{"v":1.9844799491988199,"d":"£1.98"},0,{"v":4.242085055284017,"d":"£4.24"}]
[{"$nulls":3},{"v":79,"d":"79.000"},{"v":89.75,"d":"89.750"},null,{"v":3.1374112463574647E-4,"d":"£0.00"},0,{"v":1.1469572646707025,"d":"£1.15"},{"v":0.16904651073999732,"d":"£0.17"},{"v":0.2580202148111145,"d":"£0.26"},{"v":0.03802880748719637,"d":"£0.04"},{"v":0.5172183429254644,"d":"£0.52"},{"v":0.07623122400063953,"d":"£0.08"},{"v":1.9973448122832433,"d":"£2.00"},0,{"v":4.203160918042993,"d":"£4.20"},null,{"v":0.029770208321051584,"d":"£0.03"},0,{"v":1.1478657149140772,"d":"£1.15"},{"v":0.169180404432948,"d":"£0.17"},{"v":0.2582245803390734,"d":"£0.26"},{"v":0.03805892829507748,"d":"£0.04"},{"v":0.5176280069504299,"d":"£0.52"},{"v":0.07629160312384602,"d":"£0.08"},{"v":1.969470595319615,"d":"£1.97"},0,{"v":4.206490041696118,"d":"£4.21"}]
[{"$nulls":3},{"v":80,"d":"80.000"},{"v":90,"d":"90.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D91, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":2.9484356907113568E-4,"d":"£0.00"}},0,{"v":1.1373332333538766,"d":"£1.14"},{"v":0.167628054304457,"d":"£0.17"},{"v":0.2558551867806855,"d":"£0.26"},{"v":0.03770971065118357,"d":"£0.04"},{"v":0.5128784030835204,"d":"£0.51"},{"v":0.07559157358845721,"d":"£0.08"},{"v":1.9806015086038367,"d":"£1.98"},0,{"v":4.167892513935088,"d":"£4.17"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D91, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.027977060653303944,"d":"£0.03"}},0,{"v":1.1382340608602397,"d":"£1.14"},{"v":0.16776082450559698,"d":"£0.17"},{"v":0.2560578374930172,"d":"£0.26"},{"v":0.03773957871765289,"d":"£0.04"},{"v":0.5132846296487591,"d":"£0.51"},{"v":0.07565144607502558,"d":"£0.08"},{"v":1.9544882652108315,"d":"£1.95"},0,{"v":4.171193703164427,"d":"£4.17"}]
[{"$nulls":3},{"v":81,"d":"81.000"},{"v":90.25,"d":"90.250"},null,{"v":2.7708426915194648E-4,"d":"£0.00"},0,{"v":1.127789956553056,"d":"£1.13"},{"v":0.16622150002916072,"d":"£0.17"},{"v":0.25370832533606436,"d":"£0.25"},{"v":0.037393291332492015,"d":"£0.04"},{"v":0.5085748793472488,"d":"£0.51"},{"v":0.07495729043431343,"d":"£0.07"},{"v":1.9639977170265555,"d":"£1.96"},0,{"v":4.132920044328042,"d":"£4.13"},null,{"v":0.026291919571323964,"d":"£0.03"},0,{"v":1.1286832252842147,"d":"£1.13"},{"v":0.1663531561656245,"d":"£0.17"},{"v":0.25390927562165655,"d":"£0.25"},{"v":0.03742290877828353,"d":"£0.04"},{"v":0.5089776972962243,"d":"£0.51"},{"v":0.07501666053539327,"d":"£0.08"},{"v":1.9395386902765044,"d":"£1.94"},0,{"v":4.136193533529225,"d":"£4.14"}]
[{"$nulls":3},{"v":82,"d":"82.000"},{"v":90.5,"d":"90.500"},null,{"v":2.6039466437521294E-4,"d":"£0.00"},0,{"v":1.118326756663229,"d":"£1.12"},{"v":0.16482674804398567,"d":"£0.16"},{"v":0.251579478042809,"d":"£0.25"},{"v":0.03707952706427718,"d":"£0.04"},{"v":0.5043074661518722,"d":"£0.50"},{"v":0.07432832950195352,"d":"£0.07"},{"v":1.9475323259254316,"d":"£1.95"},0,{"v":4.098241026057933,"d":"£4.10"},null,{"v":0.02470827951911143,"d":"£0.02"},0,{"v":1.1192125300442926,"d":"£1.12"},{"v":0.16495729946380527,"d":"£0.16"},{"v":0.25177874216981344,"d":"£0.25"},{"v":0.03710889599232998,"d":"£0.04"},{"v":0.5047069040860247,"d":"£0.50"},{"v":0.0743872014330233,"d":"£0.07"},{"v":1.924627194951391,"d":"£1.92"},0,{"v":4.101487047659791,"d":"£4.10"}]
[{"$nulls":3},{"v":83,"d":"83.000"},{"v":90.75,"d":"90.750"},null,{"v":2.4471032383977361E-4,"d":"£0.00"},0,{"v":1.1089429617651152,"d":"£1.11"},{"v":0.1634436993168116,"d":"£0.16"},{"v":0.24946849374554328,"d":"£0.25"},{"v":0.036768395568212105,"d":"£0.04"},{"v":0.5000758604965838,"d":"£0.50"},{"v":0.07370464613301865,"d":"£0.07"},{"v":1.9312042294477483,"d":"£1.93"},0,{"v":4.063852996796873,"d":"£4.06"},null,{"v":0.023220026789538776,"d":"£0.02"},0,{"v":1.1098213026889971,"d":"£1.11"},{"v":0.16357315528958055,"d":"£0.16"},{"v":0.2496660858623886,"d":"£0.25"},{"v":0.036797518063819666,"d":"£0.04"},{"v":0.500471946777361,"d":"£0.50"},{"v":0.0737630240741851,"d":"£0.07"},{"v":1.9097587217320766,"d":"£1.91"},0,{"v":4.067071781277947,"d":"£4.07"}]
[{"$nulls":3},{"v":84,"d":"84.000"},{"v":91,"d":"91.000"},null,{"v":2.2997069750814434E-4,"d":"£0.00"},0,{"v":1.0996379055774594,"d":"£1.10"},{"v":0.16207225564648925,"d":"£0.16"},{"v":0.24737522255722422,"d":"£0.25"},{"v":0.03645987475290561,"d":"£0.04"},{"v":0.4958797619230337,"d":"£0.50"},{"v":0.07308619604387484,"d":"£0.07"},{"v":1.9150123276796873,"d":"£1.92"},0,{"v":4.029753514878182,"d":"£4.03"},null,{"v":0.021821415922134924,"d":"£0.02"},0,{"v":1.1005088764093434,"d":"£1.10"},{"v":0.16220062536402058,"d":"£0.16"},{"v":0.24757115669362065,"d":"£0.25"},{"v":0.03648875288386386,"d":"£0.04"},{"v":0.4962725246739046,"d":"£0.50"},{"v":0.07314408414016974,"d":"£0.07"},{"v":1.8949378546960276,"d":"£1.89"},0,{"v":4.032945290783085,"d":"£4.03"}]
[{"$nulls":3},{"v":85,"d":"85.000"},{"v":91.25,"d":"91.250"},null,{"v":2.1611888245062508E-4,"d":"£0.00"},0,{"v":1.0904109274097202,"d":"£1.09"},{"v":0.16071231965586782,"d":"£0.16"},{"v":0.24529951584849952,"d":"£0.25"},{"v":0.03615394271233367,"d":"£0.04"},{"v":0.491718872493995,"d":"£0.49"},{"v":0.07247293532246873,"d":"£0.07"},{"v":1.8989555267976859,"d":"£1.90"},0,{"v":3.995940159123021,"d":"£4.00"},null,{"v":0.020507047522500384,"d":"£0.02"},0,{"v":1.0912745899914886,"d":"£1.09"},{"v":0.16083961223284673,"d":"£0.16"},{"v":0.24549380591643516,"d":"£0.25"},{"v":0.036182578529087836,"d":"£0.04"},{"v":0.49210833960244665,"d":"£0.49"},{"v":0.07253033768414319,"d":"£0.07"},{"v":1.8801688415997162,"d":"£1.88"},0,{"v":3.9991051530786654,"d":"£4.00"}]
[{"$nulls":3},{"v":86,"d":"86.000"},{"v":91.5,"d":"91.500"},null,{"v":2.0310140316921453E-4,"d":"£0.00"},0,{"v":1.0812613721151618,"d":"£1.08"},{"v":0.1593637947848807,"d":"£0.16"},{"v":0.24324122623715475,"d":"£0.24"},{"v":0.03585057772428408,"d":"£0.04"},{"v":0.4875928967722098,"d":"£0.49"},{"v":0.07186482042520971,"d":"£0.07"},{"v":1.8830327392064086,"d":"£1.88"},0,{"v":3.9624105286684785,"d":"£3.96"},null,{"v":0.019271847417724537,"d":"£0.02"},0,{"v":1.082117787769786,"d":"£1.08"},{"v":0.15949001925951178,"d":"£0.16"},{"v":0.24343388603188315,"d":"£0.24"},{"v":0.035878973260074234,"d":"£0.04"},{"v":0.48797909589172733,"d":"£0.49"},{"v":0.07192174112802602,"d":"£0.07"},{"v":1.8654556146414314,"d":"£1.87"},0,{"v":3.9655489654001648,"d":"£3.97"}]
[{"$nulls":3},{"v":87,"d":"87.000"},{"v":91.75,"d":"91.750"},null,{"v":1.9086800515326515E-4,"d":"£0.00"},0,{"v":1.0721885900443335,"d":"£1.07"},{"v":0.15802658528368954,"d":"£0.16"},{"v":0.24120020757764815,"d":"£0.24"},{"v":0.03554975824881403,"d":"£0.04"},{"v":0.48350154179941146,"d":"£0.48"},{"v":0.07126180817387806,"d":"£0.07"},{"v":1.8672428836641717,"d":"£1.87"},0,{"v":3.9291622427971,"d":"£3.93"},null,{"v":0.018111047067333828,"d":"£0.02"},0,{"v":1.0730378195802295,"d":"£1.07"},{"v":0.15815175061833847,"d":"£0.16"},{"v":0.2413912507786681,"d":"£0.24"},{"v":0.035577915519819495,"d":"£0.04"},{"v":0.48388450035144215,"d":"£0.48"},{"v":0.07131825125939911,"d":"£0.07"},{"v":1.850801809969248,"d":"£1.85"},0,{"v":3.932274345144479,"d":"£3.93"}]
[{"$nulls":3},{"v":88,"d":"88.000"},{"v":92,"d":"92.000"},null,{"v":1.7937146086989173E-4,"d":"£0.00"},0,{"v":1.063191936998945,"d":"£1.06"},{"v":0.15670059620588553,"d":"£0.16"},{"v":0.2391763149507344,"d":"£0.24"},{"v":0.03525146292672075,"d":"£0.04"},{"v":0.4794445170755242,"d":"£0.48"},{"v":0.07066385575255925,"d":"£0.07"},{"v":1.8515848853966121,"d":"£1.85"},0,{"v":3.8961929407678513,"d":"£3.90"},null,{"v":0.017020165154146387,"d":"£0.02"},0,{"v":1.0640340407142892,"d":"£1.06"},{"v":0.15682471128771552,"d":"£0.16"},{"v":0.23936575512276095,"d":"£0.24"},{"v":0.03527938393220325,"d":"£0.04"},{"v":0.4798242622514237,"d":"£0.48"},{"v":0.07071982522843556,"d":"£0.07"},{"v":1.8362107860097676,"d":"£1.84"},0,{"v":3.899278929700742,"d":"£3.90"}]
[{"$nulls":3},{"v":89,"d":"89.000"},{"v":92.25,"d":"92.250"},null,{"v":1.6856738744015052E-4,"d":"£0.00"},0,{"v":1.0542707741861246,"d":"£1.05"},{"v":0.1553857334017481,"d":"£0.16"},{"v":0.2371694046531744,"d":"£0.24"},{"v":0.03495567057802492,"d":"£0.03"},{"v":0.47542153453803615,"d":"£0.48"},{"v":0.07007092070460386,"d":"£0.07"},{"v":1.8360576761993452,"d":"£1.84"},0,{"v":3.8635002816484976,"d":"£3.86"},null,{"v":0.015994990283963978,"d":"£0.02"},0,{"v":1.055105811873136,"d":"£1.06"},{"v":0.1555088070433508,"d":"£0.16"},{"v":0.23735725524710208,"d":"£0.24"},{"v":0.03498335730047053,"d":"£0.03"},{"v":0.4757980933009996,"d":"£0.48"},{"v":0.07012642054485799,"d":"£0.07"},{"v":1.8216856406886976,"d":"£1.82"},0,{"v":3.8665603762825786,"d":"£3.87"}]
[{"$nulls":3},{"v":90,"d":"90.000"},{"v":92.5,"d":"92.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D101, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":1.5841407529712209E-4,"d":"£0.00"}},0,{"v":1.0454244681730627,"d":"£1.05"},{"v":0.1540819035115597,"d":"£0.15"},{"v":0.23517933418753206,"d":"£0.24"},{"v":0.03466236020046683,"d":"£0.03"},{"v":0.47143230854154616,"d":"£0.47"},{"v":0.069482960929613,"d":"£0.07"},{"v":1.8206601945303102,"d":"£1.82"},0,{"v":3.8310819441493877,"d":"£3.83"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D101, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.015031564727312614,"d":"£0.02"}},0,{"v":1.0462524991222488,"d":"£1.05"},{"v":0.15420394445158098,"d":"£0.15"},{"v":0.23536560854139,"d":"£0.24"},{"v":0.034689814605726704,"d":"£0.03"},{"v":0.47180570762852253,"d":"£0.47"},{"v":0.06953799507492177,"d":"£0.07"},{"v":1.807229227610051,"d":"£1.81"},0,{"v":3.8341163617617546,"d":"£3.83"}]
[{"$nulls":3},{"v":91,"d":"91.000"},{"v":92.75,"d":"92.750"},null,{"v":1.4887232716442376E-4,"d":"£0.00"},0,{"v":1.0366523908420366,"d":"£1.04"},{"v":0.15278901395897718,"d":"£0.15"},{"v":0.2332059622520564,"d":"£0.23"},{"v":0.03437151096801511,"d":"£0.03"},{"v":0.4674765558374818,"d":"£0.47"},{"v":0.06889993468044897,"d":"£0.07"},{"v":1.8053913855924555,"d":"£1.81"},0,{"v":3.798935626458636,"d":"£3.80"},null,{"v":0.014126169140466202,"d":"£0.01"},0,{"v":1.0374734738464022,"d":"£1.04"},{"v":0.15291003086273755,"d":"£0.15"},{"v":0.2333906735919554,"d":"£0.23"},{"v":0.03439873500544514,"d":"£0.03"},{"v":0.46784682176107234,"d":"£0.47"},{"v":0.06895450703842333,"d":"£0.07"},{"v":1.7928441712567251,"d":"£1.79"},0,{"v":3.8019445825032268,"d":"£3.80"}]
[{"$nulls":3},{"v":92,"d":"92.000"},{"v":93,"d":"93.000"},null,{"v":1.3990530673352268E-4,"d":"£0.00"},0,{"v":1.0279539193458116,"d":"£1.03"},{"v":0.15150697294445836,"d":"£0.15"},{"v":0.23124914873064883,"d":"£0.23"},{"v":0.03408310222938807,"d":"£0.03"},{"v":0.4635539955539881,"d":"£0.46"},{"v":0.0683218005602712,"d":"£0.07"},{"v":1.790250201407386,"d":"£1.79"},0,{"v":3.7670590460786855,"d":"£3.77"},null,{"v":0.013275308206768144,"d":"£0.01"},0,{"v":1.0287681127050343,"d":"£1.03"},{"v":0.15162697440456838,"d":"£0.15"},{"v":0.2314323101717202,"d":"£0.23"},{"v":0.03411009783198719,"d":"£0.03"},{"v":0.463921154604329,"d":"£0.46"},{"v":0.0683759150057336,"d":"£0.07"},{"v":1.7785328812714427,"d":"£1.78"},0,{"v":3.7700427542015835,"d":"£3.77"}]
[{"$nulls":3},{"v":93,"d":"93.000"},{"v":93.25,"d":"93.250"},null,{"v":1.3147839645566163E-4,"d":"£0.00"},0,{"v":1.0193284360634172,"d":"£1.02"},{"v":0.15023568943874413,"d":"£0.15"},{"v":0.22930875468291412,"d":"£0.23"},{"v":0.03379711350658733,"d":"£0.03"},{"v":0.4596643491759845,"d":"£0.46"},{"v":0.06774851751959683,"d":"£0.07"},{"v":1.7752356008805439,"d":"£1.78"},0,{"v":3.7354499396642438,"d":"£3.74"},null,{"v":0.012475697142818537,"d":"£0.01"},0,{"v":1.0201357975879863,"d":"£1.02"},{"v":0.15035468397571436,"d":"£0.15"},{"v":0.22949037923024135,"d":"£0.23"},{"v":0.03382388259113488,"d":"£0.03"},{"v":0.46002842742261313,"d":"£0.46"},{"v":0.06780217789485639,"d":"£0.07"},{"v":1.7642975658734772,"d":"£1.76"},0,{"v":3.7384086117188424,"d":"£3.74"}]
[{"$nulls":3},{"v":94,"d":"94.000"},{"v":93.5,"d":"93.500"},null,{"v":1.2355906389939747E-4,"d":"£0.00"},0,{"v":1.0107753285562933,"d":"£1.01"},{"v":0.14897507317639497,"d":"£0.15"},{"v":0.2273846423342955,"d":"£0.23"},{"v":0.03351352449344384,"d":"£0.03"},{"v":0.4558073405253892,"d":"£0.46"},{"v":0.06718004485338609,"d":"£0.07"},{"v":1.760346549858473,"d":"£1.76"},0,{"v":3.7041060628615754,"d":"£3.70"},null,{"v":0.011724249017433677,"d":"£0.01"},0,{"v":1.0115759155716142,"d":"£1.01"},{"v":0.14909306923924098,"d":"£0.15"},{"v":0.2275647428838373,"d":"£0.23"},{"v":0.033540068960635584,"d":"£0.03"},{"v":0.45616836381909565,"d":"£0.46"},{"v":0.06723325496851139,"d":"£0.07"},{"v":1.7501402444632534,"d":"£1.75"},0,{"v":3.7070399089236217,"d":"£3.71"}]
[{"$nulls":3},{"v":95,"d":"95.000"},{"v":93.75,"d":"93.750"},null,{"v":1.1611673615782053E-4,"d":"£0.00"},0,{"v":1.0022939895248049,"d":"£1.00"},{"v":0.14772503464938178,"d":"£0.15"},{"v":0.22547667506629201,"d":"£0.23"},{"v":0.03323231505417609,"d":"£0.03"},{"v":0.4519826957415097,"d":"£0.45"},{"v":0.06661634219815213,"d":"£0.07"},{"v":1.7455820211786732,"d":"£1.75"},0,{"v":3.673025190149147,"d":"£3.67"},null,{"v":0.011018062834422072,"d":"£0.01"},0,{"v":1.0030878588752705,"d":"£1.00"},{"v":0.14784204061622416,"d":"£0.15"},{"v":0.22565526440579806,"d":"£0.23"},{"v":0.03325863678875922,"d":"£0.03"},{"v":0.452340689716172,"d":"£0.45"},{"v":0.06666910583124179,"d":"£0.07"},{"v":1.7360627594637732,"d":"£1.74"},0,{"v":3.675934418531661,"d":"£3.68"}]
[{"$nulls":3},{"v":96,"d":"96.000"},{"$f":"A.cohortAge+D107*AB.cycleLength","v":{"v":94,"d":"94.000"}},null,{"v":1.0912268182059817E-4,"d":"£0.00"},0,{"v":0.9938838167651225,"d":"£0.99"},{"v":0.14648548510073053,"d":"£0.15"},{"v":0.22358471740675814,"d":"£0.22"},{"v":0.03295346522196039,"d":"£0.03"},{"v":0.44819014326159795,"d":"£0.45"},{"v":0.06605736952909504,"d":"£0.07"},{"v":1.7309409947125243,"d":"£1.73"},{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D107, (P$2-1)*AB.Trace.MarkovQA.NumCols+P$3-1))*INDEX(AB.rngC.ByState, P$3)","v":0},{"$f":"SUM(G107:P107)","v":{"v":3.6422051146796095,"d":"£3.64"}},null,{"v":0.010354412333170119,"d":"£0.01"},0,{"v":0.9946710248181492,"d":"£0.99"},{"v":0.14660150927938964,"d":"£0.15"},{"v":0.22376180821667704,"d":"£0.22"},{"v":0.03297956609286729,"d":"£0.03"},{"v":0.44854513333600216,"d":"£0.45"},{"v":0.0661096904265459,"d":"£0.07"},{"v":1.7220667874448687,"d":"£1.72"},{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D107, (AB$2-1)*AB.Trace.MarkovQA.NumCols+AB$3-1))*INDEX(AB.rngC.ByState, AB$3)","v":0},{"$f":"SUM(S107:AB107)","v":{"v":3.6450899319476697,"d":"£3.65"}}]
[{"$nulls":3},{"$f":"D107+1","v":{"v":97,"d":"97.000"}},{"v":94.25,"d":"94.250"},null,{"v":1.0254990005519122E-4,"d":"£0.00"},0,{"v":0.9855442131264637,"d":"£0.99"},{"v":0.14525633651822026,"d":"£0.15"},{"v":0.22170863502028487,"d":"£0.22"},{"v":0.03267695519751311,"d":"£0.03"},{"v":0.44442941380156814,"d":"£0.44"},{"v":0.06550308715725996,"d":"£0.07"},{"v":1.7164224574017344,"d":"£1.72"},0,{"v":3.611643648123099,"d":"£3.61"},null,{"v":0.009730735463801621,"d":"£0.01"},0,{"v":0.9863248157764918,"d":"£0.99"},{"v":0.14537138714680622,"d":"£0.15"},{"v":0.2218842398746646,"d":"£0.22"},{"v":0.03270283705799413,"d":"£0.03"},{"v":0.4447814251812131,"d":"£0.44"},{"v":0.06555496903403314,"d":"£0.07"},{"v":1.7081538495735094,"d":"£1.71"},0,{"v":3.6145042591085135,"d":"£3.61"}]
[{"$nulls":3},{"v":98,"d":"98.000"},{"v":94.5,"d":"94.500"},null,{"v":9.6373016369036884E-5,"d":"£0.00"},0,{"v":0.9772745864686921,"d":"£0.98"},{"v":0.1440375016281338,"d":"£0.14"},{"v":0.21984829469866132,"d":"£0.22"},{"v":0.032402765347684936,"d":"£0.03"},{"v":0.44070024033687677,"d":"£0.44"},{"v":0.06495345572671904,"d":"£0.06"},{"v":1.7020254032887274,"d":"£1.70"},0,{"v":3.5813386205118647,"d":"£3.58"},null,{"v":0.009144624496279551,"d":"£0.01"},0,{"v":0.9780486391411567,"d":"£0.98"},{"v":0.1441515868756314,"d":"£0.14"},{"v":0.22002242606604203,"d":"£0.22"},{"v":0.03242843003543994,"d":"£0.03"},{"v":0.44104929801576437,"d":"£0.44"},{"v":0.06500490226660374,"d":"£0.07"},{"v":1.6943253214307956,"d":"£1.69"},0,{"v":3.5841752283277133,"d":"£3.58"}]
[{"$nulls":3},{"v":99,"d":"99.000"},{"v":94.75,"d":"94.750"},null,{"v":9.0568184650283227E-5,"d":"£0.00"},0,{"v":0.9690743496202747,"d":"£0.97"},{"v":0.14282889388906123,"d":"£0.14"},{"v":0.2180035643514167,"d":"£0.22"},{"v":0.032130876204066836,"d":"£0.03"},{"v":0.4370023580835633,"d":"£0.44"},{"v":0.06440843621177705,"d":"£0.06"},{"v":1.6877488335413768,"d":"£1.69"},0,{"v":3.551287880086187,"d":"£3.55"},null,{"v":0.00859381672526586,"d":"£0.01"},0,{"v":0.9698419072755401,"d":"£0.97"},{"v":0.1429420218559098,"d":"£0.14"},{"v":0.21817623459571597,"d":"£0.22"},{"v":0.03215632554137565,"d":"£0.03"},{"v":0.43734848684597205,"d":"£0.44"},{"v":0.06445945106765205,"d":"£0.06"},{"v":1.6805824422338118,"d":"£1.68"},0,{"v":3.5541006861412434,"d":"£3.55"}]
[{"$nulls":3},{"v":100,"d":"100.000"},{"v":95,"d":"95.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D111, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":8.5112995108900237E-5,"d":"£0.00"}},0,{"v":0.96094292033659,"d":"£0.96"},{"v":0.1416304274857549,"d":"£0.14"},{"v":0.21617431299644138,"d":"£0.22"},{"v":0.03186126846160768,"d":"£0.03"},{"v":0.4333355044794489,"d":"£0.43"},{"v":0.0638679899142004,"d":"£0.06"},{"v":1.6735917564724494,"d":"£1.67"},0,{"v":3.5214892931416015,"d":"£3.52"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D111, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.008076185734855081,"d":"£0.01"}},0,{"v":0.9617040374738526,"d":"£0.96"},{"v":0.14174260620442372,"d":"£0.14"},{"v":0.21634553437783194,"d":"£0.22"},{"v":0.03188650425545957,"d":"£0.03"},{"v":0.43367872890169457,"d":"£0.43"},{"v":0.06391857670829343,"d":"£0.06"},{"v":1.6669263234982217,"d":"£1.67"},0,{"v":3.524278497154633,"d":"£3.52"}]
[{"$nulls":3},{"v":101,"d":"101.000"},{"v":95.25,"d":"95.250"},null,{"v":7.9986387762769664E-5,"d":"£0.00"},0,{"v":0.9528797212585872,"d":"£0.95"},{"v":0.14044201732303654,"d":"£0.14"},{"v":0.21436041075068646,"d":"£0.21"},{"v":0.03159392297724358,"d":"£0.03"},{"v":0.4296994191654942,"d":"£0.43"},{"v":0.06333207846046943,"d":"£0.06"},{"v":1.6595531875541147,"d":"£1.66"},0,{"v":3.491940743877395,"d":"£3.49"},null,{"v":0.00758973318945883,"d":"£0.01"},0,{"v":0.9536344519197443,"d":"£0.95"},{"v":0.14055325475859498,"d":"£0.14"},{"v":0.21453019542646704,"d":"£0.21"},{"v":0.03161894701946547,"d":"£0.03"},{"v":0.43003976361767476,"d":"£0.43"},{"v":0.06338224078461438,"d":"£0.06"},{"v":1.6533579571753236,"d":"£1.65"},0,{"v":3.4947065438913434,"d":"£3.49"}]
[{"$nulls":3},{"v":102,"d":"102.000"},{"v":95.5,"d":"95.500"},null,{"v":7.5168571134763529E-5,"d":"£0.00"},0,{"v":0.9448841798717912,"d":"£0.94"},{"v":0.1392635790197549,"d":"£0.14"},{"v":0.2125617288209421,"d":"£0.21"},{"v":0.03132882076853864,"d":"£0.03"},{"v":0.4260938439673128,"d":"£0.43"},{"v":0.06280066379905375,"d":"£0.06"},{"v":1.645632149427849,"d":"£1.65"},0,{"v":3.462640134246377,"d":"£3.46"},null,{"v":0.007132581119149628,"d":"£0.01"},0,{"v":0.945632577645279,"d":"£0.95"},{"v":0.13937388307043805,"d":"£0.14"},{"v":0.21273008884640027,"d":"£0.21"},{"v":0.031353634835922385,"d":"£0.03"},{"v":0.42643133261503813,"d":"£0.43"},{"v":0.06285040521494574,"d":"£0.06"},{"v":1.6398782232952485,"d":"£1.64"},0,{"v":3.4653827266424218,"d":"£3.47"}]
[{"$nulls":3},{"v":103,"d":"103.000"},{"v":95.75,"d":"95.750"},null,{"v":7.06409458469381E-5,"d":"£0.00"},0,{"v":0.9369557284656523,"d":"£0.94"},{"v":0.13809502890279463,"d":"£0.14"},{"v":0.21077813949469218,"d":"£0.21"},{"v":0.031065943012337147,"d":"£0.03"},{"v":0.42251852287684005,"d":"£0.42"},{"v":0.06227370819771051,"d":"£0.06"},{"v":1.6318276719100384,"d":"£1.63"},0,{"v":3.4335853838059123,"d":"£3.43"},null,{"v":6.7029646696812545E-3,"d":"£0.01"},0,{"v":0.9376978464902503,"d":"£0.94"},{"v":0.13820440740056414,"d":"£0.14"},{"v":0.21094508682396076,"d":"£0.21"},{"v":0.031090548866765655,"d":"£0.03"},{"v":0.42285317968294855,"d":"£0.42"},{"v":0.06232303223715872,"d":"£0.06"},{"v":1.6264878971460832,"d":"£1.63"},0,{"v":3.4363049633174123,"d":"£3.44"}]
[{"$nulls":3},{"v":104,"d":"104.000"},{"v":96,"d":"96.000"},null,{"v":6.6386032816875368E-5,"d":"£0.00"},0,{"v":0.9290938040932376,"d":"£0.93"},{"v":0.13693628400113514,"d":"£0.14"},{"v":0.20900951613104693,"d":"£0.21"},{"v":0.030805271043427042,"d":"£0.03"},{"v":0.41897320203415533,"d":"£0.42"},{"v":0.061751174240805215,"d":"£0.06"},{"v":1.6181387919935772,"d":"£1.62"},0,{"v":3.4047744295702014,"d":"£3.40"},null,{"v":0.006299225289196825,"d":"£0.01"},0,{"v":0.9298296950618417,"d":"£0.93"},{"v":0.13704474471223524,"d":"£0.14"},{"v":0.20917506261795232,"d":"£0.21"},{"v":0.030829670431999415,"d":"£0.03"},{"v":0.41930505076041497,"d":"£0.42"},{"v":0.061800084405983696,"d":"£0.06"},{"v":1.6131876560169003,"d":"£1.61"},0,{"v":3.4074711892965244,"d":"£3.41"}]
[{"$nulls":3},{"v":105,"d":"105.000"},{"v":96.25,"d":"96.250"},null,{"v":6.2387405778971118E-5,"d":"£0.00"},0,{"v":0.9212978485312582,"d":"£0.92"},{"v":0.13578726203995942,"d":"£0.14"},{"v":0.20725573315175058,"d":"£0.21"},{"v":0.030546786353214655,"d":"£0.03"},{"v":0.41545762970945743,"d":"£0.42"},{"v":0.06123302482665515,"d":"£0.06"},{"v":1.604564553845728,"d":"£1.60"},0,{"v":3.3762052258638025,"d":"£3.38"},null,{"v":0.005919804325321579,"d":"£0.01"},0,{"v":0.9220275646946227,"d":"£0.92"},{"v":0.13589481266546832,"d":"£0.14"},{"v":0.2074198905506546,"d":"£0.21"},{"v":0.03057098100837022,"d":"£0.03"},{"v":0.41578669391825307,"d":"£0.42"},{"v":0.06128152459035149,"d":"£0.06"},{"v":1.5999780855309909,"d":"£1.60"},0,{"v":3.378879357284033,"d":"£3.38"}]
[{"$nulls":3},{"v":106,"d":"106.000"},{"v":96.5,"d":"96.500"},null,{"v":5.8629627870165531E-5,"d":"£0.00"},0,{"v":0.9135673082404351,"d":"£0.91"},{"v":0.1346478814348121,"d":"£0.13"},{"v":0.2055166660322648,"d":"£0.21"},{"v":0.030290470588410518,"d":"£0.03"},{"v":0.4119715562851908,"d":"£0.41"},{"v":0.06071922316489498,"d":"£0.06"},{"v":1.5911040088025017,"d":"£1.59"},0,{"v":3.3478757441763802,"d":"£3.35"},null,{"v":0.005563237007921704,"d":"£0.01"},0,{"v":0.9142909014108817,"d":"£0.91"},{"v":0.13475452961118892,"d":"£0.13"},{"v":0.2056794459988995,"d":"£0.21"},{"v":0.03031446222805183,"d":"£0.03"},{"v":0.412297859341197,"d":"£0.41"},{"v":0.06076731597075684,"d":"£0.06"},{"v":1.586859685594019,"d":"£1.59"},0,{"v":3.350527437162916,"d":"£3.35"}]
[{"$nulls":3},{"v":107,"d":"107.000"},{"v":96.75,"d":"96.750"},null,{"v":5.5098192035302495E-5,"d":"£0.00"},0,{"v":0.9059016343261952,"d":"£0.91"},{"v":0.13351806128580684,"d":"£0.13"},{"v":0.20379219129292744,"d":"£0.20"},{"v":0.030036305549726233,"d":"£0.03"},{"v":0.4085147342383218,"d":"£0.41"},{"v":0.060209732773864544,"d":"£0.06"},{"v":1.5777562153597993,"d":"£1.58"},0,{"v":3.3197839730186764,"d":"£3.32"},null,{"v":0.005228146794299383,"d":"£0.01"},0,{"v":0.9066191558812925,"d":"£0.91"},{"v":0.13362381458543374,"d":"£0.13"},{"v":0.2039536053852223,"d":"£0.20"},{"v":0.030060095877341052,"d":"£0.03"},{"v":0.408838299310162,"d":"£0.41"},{"v":0.0602574220366442,"d":"£0.06"},{"v":1.5738328759803164,"d":"£1.57"},0,{"v":3.3224134158507117,"d":"£3.32"}]
[{"$nulls":3},{"v":108,"d":"108.000"},{"v":97,"d":"97.000"},null,{"v":5.1779465022050462E-5,"d":"£0.00"},0,{"v":0.8983002824996978,"d":"£0.90"},{"v":0.13239772137188216,"d":"£0.13"},{"v":0.20208218649018458,"d":"£0.20"},{"v":0.029784273190582224,"d":"£0.03"},{"v":0.40508691812276404,"d":"£0.41"},{"v":0.05970451747801849,"d":"£0.06"},{"v":1.5645202391615352,"d":"£1.56"},0,{"v":3.2919279177796863,"d":"£3.29"},null,{"v":0.004913240054993466,"d":"£0.00"},0,{"v":0.8990117833859095,"d":"£0.90"},{"v":0.13250258730360198,"d":"£0.13"},{"v":0.20224224616908756,"d":"£0.20"},{"v":0.029807863895364484,"d":"£0.03"},{"v":0.4054077681846554,"d":"£0.41"},{"v":0.05975180658381532,"d":"£0.06"},{"v":1.5608980015791498,"d":"£1.56"},0,{"v":3.294535297156578,"d":"£3.29"}]
[{"$nulls":3},{"v":109,"d":"109.000"},{"v":97.25,"d":"97.250"},null,{"v":4.866063474917481E-5,"d":"£0.00"},0,{"v":0.8907627130391889,"d":"£0.89"},{"v":0.1312867821451053,"d":"£0.13"},{"v":0.20038653020789707,"d":"£0.20"},{"v":0.029534355615826416,"d":"£0.03"},{"v":0.40168786455195005,"d":"£0.40"},{"v":0.05920354140535775,"d":"£0.06"},{"v":1.5513951529849592,"d":"£1.55"},0,{"v":3.2643056005850344,"d":"£3.26"},null,{"v":4.617301079670076E-3,"d":"£0.00"},0,{"v":0.8914682437754902,"d":"£0.89"},{"v":0.13139076815475476,"d":"£0.13"},{"v":0.20054524683818806,"d":"£0.20"},{"v":0.029557748372796143,"d":"£0.03"},{"v":0.402006022385335,"d":"£0.40"},{"v":0.05925043371185861,"d":"£0.06"},{"v":1.5480553373214645,"d":"£1.55"},0,{"v":3.2668911016395574,"d":"£3.27"}]
[{"$nulls":3},{"v":110,"d":"110.000"},{"v":97.5,"d":"97.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D121, (G$2-1)*AB.Trace.MarkovQA.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":4.5729660844974712E-5,"d":"£0.00"}},0,{"v":0.8832883907516788,"d":"£0.88"},{"v":0.13018516472502423,"d":"£0.13"},{"v":0.19870510204871925,"d":"£0.20"},{"v":0.029286535080463583,"d":"£0.03"},{"v":0.3983173321815511,"d":"£0.40"},{"v":0.058706768984882474,"d":"£0.06"},{"v":1.5383800367233733,"d":"£1.54"},0,{"v":3.2369150601565373,"d":"£3.24"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQA.Root, $D121, (S$2-1)*AB.Trace.MarkovQA.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.0043391873838232,"d":"£0.00"}},0,{"v":0.8839880014331443,"d":"£0.88"},{"v":0.1302882781959626,"d":"£0.13"},{"v":0.19886248689981714,"d":"£0.20"},{"v":0.029309731550585836,"d":"£0.03"},{"v":0.3986328203767145,"d":"£0.40"},{"v":0.058753267821600126,"d":"£0.06"},{"v":1.5353050928063876,"d":"£1.54"},0,{"v":3.239478866468035,"d":"£3.24"}]
[{"$nulls":3},{"v":111,"d":"111.000"},{"v":97.75,"d":"97.750"},null,{"v":4.2975228164936259E-5,"d":"£0.00"},0,{"v":0.8758767849349411,"d":"£0.88"},{"v":0.12909279089306677,"d":"£0.13"},{"v":0.19703778262555052,"d":"£0.20"},{"v":0.029040793988395406,"d":"£0.03"},{"v":0.39497508169234,"d":"£0.39"},{"v":0.05821416494406639,"d":"£0.06"},{"v":1.5254739773664265,"d":"£1.53"},0,{"v":3.209754351672952,"d":"£3.21"},null,{"v":0.004077825298166565,"d":"£0.00"},0,{"v":0.8765705252363015,"d":"£0.88"},{"v":0.12919503914670014,"d":"£0.13"},{"v":0.19719384687231345,"d":"£0.20"},{"v":0.029063795818698224,"d":"£0.03"},{"v":0.3952879226500136,"d":"£0.40"},{"v":0.05826027361257589,"d":"£0.06"},{"v":1.5226474166455963,"d":"£1.52"},0,{"v":3.2122966452803663,"d":"£3.21"}]
[{"$nulls":3},{"v":112,"d":"112.000"},{"v":98,"d":"98.000"},null,{"v":4.0386703109154716E-5,"d":"£0.00"},0,{"v":0.868527369339832,"d":"£0.87"},{"v":0.1280095830869869,"d":"£0.13"},{"v":0.19538445355305828,"d":"£0.20"},{"v":0.028797114891171115,"d":"£0.03"},{"v":0.3916608757731994,"d":"£0.39"},{"v":0.05772569430635225,"d":"£0.06"},{"v":1.5126760689781693,"d":"£1.51"},0,{"v":3.182821546631878,"d":"£3.18"},null,{"v":3.8322058236894903E-3,"d":"£0.00"},0,{"v":0.8692152885190009,"d":"£0.87"},{"v":0.12811097338328797,"d":"£0.13"},{"v":0.19553920827657692,"d":"£0.20"},{"v":0.02881992371486244,"d":"£0.03"},{"v":0.3919710917061519,"d":"£0.39"},{"v":0.05777141608052541,"d":"£0.06"},{"v":1.5100824005425797,"d":"£1.51"},0,{"v":3.185342508046675,"d":"£3.19"}]
[{"$nulls":3},{"v":113,"d":"113.000"},{"v":98.25,"d":"98.250"},null,{"v":3.7954092570887611E-5,"d":"£0.00"},0,{"v":0.8612396221329238,"d":"£0.86"},{"v":0.12693546439535744,"d":"£0.13"},{"v":0.19374499743927234,"d":"£0.19"},{"v":0.028555480486748525,"d":"£0.03"},{"v":0.3883744791042713,"d":"£0.39"},{"v":0.0572413223886685,"d":"£0.06"},{"v":1.499985412673024,"d":"£1.50"},0,{"v":3.1561147327128367,"d":"£3.16"},null,{"v":0.003601380736374985,"d":"£0.00"},0,{"v":0.8619217690344955,"d":"£0.86"},{"v":0.12703600393338105,"d":"£0.13"},{"v":0.19389845362765687,"d":"£0.19"},{"v":0.028578097923332185,"d":"£0.03"},{"v":0.3886820920388857,"d":"£0.39"},{"v":0.05728666051490634,"d":"£0.06"},{"v":1.4976100831227914,"d":"£1.50"},0,{"v":3.158614540931824,"d":"£3.16"}]
[{"$nulls":3},{"v":114,"d":"114.000"},{"v":98.5,"d":"98.500"},null,{"v":3.5668005357757842E-5,"d":"£0.00"},0,{"v":0.854013025859454,"d":"£0.85"},{"v":0.12587035855210923,"d":"£0.13"},{"v":0.19211929787724966,"d":"£0.19"},{"v":0.02831587361826561,"d":"£0.03"},{"v":0.3851156583402487,"d":"£0.39"},{"v":0.05676101479896661,"d":"£0.06"},{"v":1.4874011165898304,"d":"£1.49"},0,{"v":3.1296320136414817,"d":"£3.13"},null,{"v":3.3844589265421814E-3,"d":"£0.00"},0,{"v":0.8546894489181716,"d":"£0.85"},{"v":0.1259700544705035,"d":"£0.13"},{"v":0.1922714664264097,"d":"£0.19"},{"v":0.028338301273656285,"d":"£0.03"},{"v":0.38542069011808655,"d":"£0.39"},{"v":0.05680597249642982,"d":"£0.06"},{"v":1.4852304535297203,"d":"£1.49"},0,{"v":3.1321108461595197,"d":"£3.13"}]
[{"$nulls":3},{"v":115,"d":"115.000"},{"v":98.75,"d":"98.750"},null,{"v":3.3519615936671826E-5,"d":"£0.00"},0,{"v":0.8468470674065831,"d":"£0.85"},{"v":0.12481418993111584,"d":"£0.12"},{"v":0.19050723943680892,"d":"£0.19"},{"v":0.028078277272822246,"d":"£0.03"},{"v":0.38188418209380753,"d":"£0.38"},{"v":0.056284737433779056,"d":"£0.06"},{"v":1.4749222958641095,"d":"£1.47"},0,{"v":3.1033715090549627,"d":"£3.10"},null,{"v":0.003180602958681006,"d":"£0.00"},0,{"v":0.8475178146507774,"d":"£0.85"},{"v":0.12491304930862897,"d":"£0.12"},{"v":0.19065813115122746,"d":"£0.19"},{"v":0.028100516739459527,"d":"£0.03"},{"v":0.3821866543731593,"d":"£0.38"},{"v":0.05632931789461661,"d":"£0.06"},{"v":1.4729434548010147,"d":"£1.47"},0,{"v":3.105829541877565,"d":"£3.11"}]
[{"$nulls":3},{"v":116,"d":"116.000"},{"v":99,"d":"99.000"},null,{"v":3.150063036248837E-5,"d":"£0.00"},0,{"v":0.8397412379669629,"d":"£0.84"},{"v":0.12376688354082398,"d":"£0.12"},{"v":0.1889087076563347,"d":"£0.19"},{"v":0.02784267458027228,"d":"£0.03"},{"v":0.37867982091917696,"d":"£0.38"},{"v":0.055812456475797995,"d":"£0.06"},{"v":1.4625480725986788,"d":"£1.46"},0,{"v":3.07733135436841,"d":"£3.08"},null,{"v":2.9890258384981726E-3,"d":"£0.00"},0,{"v":0.8404063570219626,"d":"£0.84"},{"v":0.12386491339680701,"d":"£0.12"},{"v":0.18905833324983515,"d":"£0.19"},{"v":0.027864727437233703,"d":"£0.03"},{"v":0.3789797551766001,"d":"£0.38"},{"v":0.05585666286537376,"d":"£0.06"},{"v":1.4607489870379318,"d":"£1.46"},0,{"v":3.0797687620242424,"d":"£3.08"}]
[{"$nulls":3},{"v":117,"d":"117.000"},{"v":99.25,"d":"99.250"},null,{"v":2.9603254258904503E-5,"d":"£0.00"},0,{"v":0.8326950330026093,"d":"£0.83"},{"v":0.12272836501892871,"d":"£0.12"},{"v":0.18732358903465032,"d":"£0.19"},{"v":0.02760904881202566,"d":"£0.03"},{"v":0.3755023472958484,"d":"£0.38"},{"v":0.055344138391474014,"d":"£0.06"},{"v":1.4502775758327502,"d":"£1.45"},0,{"v":3.0515097006425456,"d":"£3.05"},null,{"v":0.002808987974693559,"d":"£0.00"},0,{"v":0.8333545710941226,"d":"£0.83"},{"v":0.12282557231383384,"d":"£0.12"},{"v":0.18747195913115713,"d":"£0.19"},{"v":0.027630916625138845,"d":"£0.03"},{"v":0.37579976482769223,"d":"£0.38"},{"v":0.05538797384859154,"d":"£0.06"},{"v":1.4486469103805857,"d":"£1.45"},0,{"v":3.0539266561958156,"d":"£3.05"}]
[{"$nulls":3},{"v":118,"d":"118.000"},{"v":99.5,"d":"99.500"},null,{"v":2.7820162727947424E-5,"d":"£0.00"},0,{"v":0.8257079522090774,"d":"£0.83"},{"v":0.12169856062709365,"d":"£0.12"},{"v":0.18575177102295892,"d":"£0.19"},{"v":0.027377383379860672,"d":"£0.03"},{"v":0.3723515356124206,"d":"£0.37"},{"v":0.05487974992863515,"d":"£0.05"},{"v":1.4381099415096243,"d":"£1.44"},0,{"v":3.025904714452399,"d":"£3.03"},null,{"v":2.6397943237377766E-3,"d":"£0.00"},0,{"v":0.8263619561665451,"d":"£0.83"},{"v":0.12179495226296842,"d":"£0.12"},{"v":0.18589889615725202,"d":"£0.19"},{"v":0.0273990677018145,"d":"£0.03"},{"v":0.3726464575363383,"d":"£0.37"},{"v":0.05492321756576052,"d":"£0.05"},{"v":1.4366370478007298,"d":"£1.44"},0,{"v":3.0283013895151463,"d":"£3.03"}]
[{"$nulls":3},{"v":119,"d":"119.000"},{"v":99.75,"d":"99.750"},null,{"v":2.6144472071906467E-5,"d":"£0.00"},0,{"v":0.8187794994799394,"d":"£0.82"},{"v":0.12067739724571516,"d":"£0.12"},{"v":0.184193142016852,"d":"£0.18"},{"v":0.02714766183474611,"d":"£0.03"},{"v":0.3692271621505802,"d":"£0.37"},{"v":0.054419258114125915,"d":"£0.05"},{"v":1.426044312443099,"d":"£1.43"},0,{"v":3.00051457775713,"d":"£3.00"},null,{"v":2.4807917066282216E-3,"d":"£0.00"},0,{"v":0.8194280157398599,"d":"£0.82"},{"v":0.12077298006669253,"d":"£0.12"},{"v":0.1843390326353148,"d":"£0.18"},{"v":0.027169164205200963,"d":"£0.03"},{"v":0.3695196094070285,"d":"£0.37"},{"v":0.05446236101760877,"d":"£0.05"},{"v":1.424719187723077,"d":"£1.42"},0,{"v":3.0028911425014106,"d":"£3.00"}]
[{"$nulls":3},{"v":120,"d":"120.000"},{"v":100,"d":"100.000"},null,{"v":2.5332643219167969E-5,"d":"£0.00"},0,{"v":0.815329868379436,"d":"£0.82"},{"v":0.12016896670619745,"d":"£0.12"},{"v":0.18341711087341916,"d":"£0.18"},{"v":0.027033284986485284,"d":"£0.03"},{"v":0.3676715571280873,"d":"£0.37"},{"v":0.05418998226467432,"d":"£0.05"},{"v":1.4200368925040479,"d":"£1.42"},0,{"v":2.9878729954855667,"d":"£2.99"},null,{"v":0.002403759044444949,"d":"£0.00"},0,{"v":0.8159756523507967,"d":"£0.82"},{"v":0.12026414682355056,"d":"£0.12"},{"v":0.18356238683455964,"d":"£0.18"},{"v":0.027054696764484045,"d":"£0.03"},{"v":0.36796277226385865,"d":"£0.37"},{"v":0.054232903569672516,"d":"£0.05"},{"v":1.4187832297830216,"d":"£1.42"},0,{"v":2.990239547434389,"d":"£2.99"}]

{"sheet":"B.Markov","index":17,"n_rows":130,"n_cols":32,"rows_kept":130,"merged":[[5,3,8,3],[5,4,8,4],[5,5,8,5],[5,6,8,6],[5,7,5,17],[5,20,5,30],[6,7,8,7],[6,8,8,8],[6,9,8,9],[6,10,8,10],[6,11,8,11],[6,12,8,12],[6,13,8,13],[6,14,8,14],[6,15,8,15],[6,16,8,16],[6,17,8,17],[6,18,8,18],[6,20,8,20],[6,21,8,21],[6,22,8,22],[6,23,8,23],[6,24,8,24],[6,25,8,25],[6,26,8,26],[6,27,8,27],[6,28,8,28],[6,29,8,29],[6,30,8,30],[6,31,8,31]]}
[{"$nulls":3},{"$f":"AB.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- A: No gastroprotection - NSAIDs in people >65 & B: No gastroprotection - NSAIDs in people with ulcer history"}]
[{"$nulls":3},{"$f":"COLUMNS(H2:T2)","v":13},{"$nulls":3},{"$f":"MAX(F$2:$G2)+1","v":1},{"$f":"H2","v":1},1,1,1,1,1,1,1,1,{"$nulls":3},{"$f":"MAX($G$2:R2)+1","v":2},{"$f":"U2","v":2},2,2,2,2,2,2,2,2]
[{"$nulls":7},1,{"$f":"H3+1","v":2},3,4,5,6,7,8,9,10,{"$nulls":3},1,{"$f":"U3+1","v":2},3,4,5,6,7,8,9,10]
[{"$nulls":6},"Undiscounted LYs ",null,null,{"$f":"SUM(OFFSET(J10, 0, 0, timeHorizon*AB.cyclesPerYear))","v":{"v":2.4284393250430227,"d":"2.428"}},{"v":0.3482826844796154,"d":"0.348"},{"v":0.0406189319414759,"d":"0.041"},{"v":0.005834011136718996,"d":"0.006"},{"v":0.014197283454150498,"d":"0.014"},{"v":2.0357019365540943E-3,"d":"0.002"},null,{"$f":"OFFSET(Q10, timeHorizon*AB.cyclesPerYear, 0)","v":{"v":0.06099790596708766,"d":"0.061"}},{"$f":"SUM(1-OFFSET(Q10, 0, 0, timeHorizon*AB.cyclesPerYear)) / AB.cyclesPerYear","v":{"v":9.732070028806765,"d":"9.732"}},{"$f":"SUM(OFFSET(S10, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":2.483255540438649,"d":"2.483"}},{"$nulls":3},{"$f":"SUM(OFFSET(W10, 0, 0, timeHorizon*AB.cyclesPerYear))","v":{"v":1.8265446418693543,"d":"1.827"}},{"v":0.2603368984097947,"d":"0.260"},{"v":0.028174814704551358,"d":"0.028"},{"v":4.015748482307401E-3,"d":"0.004"},{"v":0.010803696254341596,"d":"0.011"},{"v":1.5398478141428213E-3,"d":"0.002"},null,{"$f":"OFFSET(AD10, timeHorizon*AB.cyclesPerYear, 0)","v":{"v":0.06080759941093624,"d":"0.061"}},{"$f":"SUM(1-OFFSET(AD10, 0, 0, timeHorizon*AB.cyclesPerYear)) / AB.cyclesPerYear","v":{"v":9.73364328572408,"d":"9.734"}},{"$f":"SUM(OFFSET(AF10, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":1.8655231528282468,"d":"1.866"}}]
[{"$nulls":6},"Discounted LYs ",{"$nulls":10},{"$f":"SUM((1-OFFSET(Q10, 0, 0, timeHorizon*AB.cyclesPerYear)) / AB.cyclesPerYear / (1+DQALYs)^(OFFSET($E$10, 0, 0, timeHorizon*AB.cyclesPerYear)))","v":{"v":8.284735206680173,"d":"8.285"}},{"$nulls":12},{"$f":"SUM((1-OFFSET(AD10, 0, 0, timeHorizon*AB.cyclesPerYear)) / AB.cyclesPerYear / (1+DQALYs)^(OFFSET($E$10, 0, 0, timeHorizon*AB.cyclesPerYear)))","v":{"v":8.286034645630016,"d":"8.286"}}]
[{"$nulls":3},"Cycle","Years","Age","CC\ncycle",{"$f":"INDEX(rngStrats, H2)","v":"HPE"},{"$nulls":12},{"$f":"INDEX(rngStrats, U2)","v":"No HPE"}]
[{"$nulls":7},{"$f":"INDEX(AB.rngStates, H$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-event","Dead","chk","All GI events",null,{"$f":"INDEX(AB.rngStates, U$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-event","Dead","chk","All GI events"]
[]
[]
[{"$nulls":3},0,{"$f":"D10*AB.cycleLength","v":{"v":0,"d":"0.00"}},{"$f":"B.cohortAge+E10","v":{"v":55,"d":"55.00"}},{"$f":"IF(AND(E9<AB.maxDurHPE, E10>=AB.maxDurHPE), 1, 0)","v":0},{"$f":"CHOOSE(H2, 0, 1)","v":0},{"$f":"CHOOSE(I2, 1, 0)","v":{"v":1,"d":"1.000"}},0,0,0,0,0,0,0,0,{"$f":"SUM(H10:Q10)","v":{"v":1,"d":"1.000"}},{"$f":"SUM(J10,L10,N10)","v":0},null,{"$f":"CHOOSE(U2, 0, 1)","v":{"v":1,"d":"1.000"}},{"$f":"CHOOSE(V2, 1, 0)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(U10:AD10)","v":{"v":1,"d":"1.000"}},{"$f":"SUM(W10,Y10,AA10)","v":0}]
[{"$nulls":3},{"$f":"D10+1","v":1},0.25,{"$f":"F10+AB.cycleLength","v":55.25},0,{"$f":"MMULT(H10:Q10, OFFSET(AB.rngTPMroot, MIN(4, INT(($F10-55)/5))*10, $G11*13))","v":0},{"v":0.8455531128514782,"d":"0.846"},{"v":0.14958005622411985,"d":"0.150"},0,{"v":2.7960836561070623E-3,"d":"0.003"},0,{"v":8.5898204941592393E-4,"d":"0.001"},0,0,{"v":1.2117652188790018E-3,"d":"0.001"},{"v":1,"d":"1.000"},{"$f":"SUM(J11,L11,N11)","v":{"v":0.15323512192964284,"d":"0.153"}},null,{"$f":"MMULT(U10:AD10, OFFSET(AB.rngTPMroot, MIN(4, INT(($F10-55)/5))*10, $G11*13))","v":{"v":0.9468457212641052,"d":"0.947"}},0,{"v":0.05085721911620075,"d":"0.051"},0,{"v":7.8448272883231967E-4,"d":"0.001"},0,{"v":3.0081167198279054E-4,"d":"0.000"},0,0,{"v":1.2117652188790018E-3,"d":"0.001"},{"v":1,"d":"1.000"},{"$f":"SUM(W11,Y11,AA11)","v":{"v":0.05194251351701586,"d":"0.052"}}]
[{"$nulls":3},2,{"v":0.5,"d":"0.50"},{"v":55.5,"d":"55.50"},0,{"$f":"MMULT(H11:Q11, OFFSET(AB.rngTPMroot, MIN(4, INT(($F11-55)/5))*10, $G12*13))","v":0},{"v":0.7149600666528245,"d":"0.715"},{"v":0.12647788216080366,"d":"0.126"},{"v":0.02186115783032188,"d":"0.022"},{"v":2.3642372392144685E-3,"d":"0.002"},{"v":4.0864823597441195E-4,"d":"0.000"},{"v":7.2631494576717674E-4,"d":"0.001"},{"v":1.2554041380729769E-4,"d":"0.000"},{"v":0.13061259237461073,"d":"0.131"},{"v":0.002463560146675808,"d":"0.002"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.1295684343457853,"d":"0.130"},null,{"$f":"MMULT(U11:AD11, OFFSET(AB.rngTPMroot, MIN(4, INT(($F11-55)/5))*10, $G12*13))","v":{"v":0.8965168198761435,"d":"0.897"}},0,{"v":0.04815394031556574,"d":"0.048"},{"v":7.43279366230944E-3,"d":"0.007"},{"v":7.4278411520047115E-4,"d":"0.001"},{"v":1.1465232186080396E-4,"d":"0.000"},{"v":2.848222445232067E-4,"d":"0.000"},{"v":4.39636914467104E-5,"d":"0.000"},{"v":0.044274631455032555,"d":"0.044"},{"v":0.002435592317917596,"d":"0.002"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.049181546675289414,"d":"0.049"}]
[{"$nulls":3},3,0.75,55.75,0,{"$f":"MMULT(H12:Q12, OFFSET(AB.rngTPMroot, MIN(4, INT(($F12-55)/5))*10, $G13*13))","v":0},{"v":0.6045367099227961,"d":"0.605"},{"v":0.11358636019766055,"d":"0.114"},{"v":0.01848477005396613,"d":"0.018"},{"v":2.101551480023077E-3,"d":"0.002"},{"v":3.4553378798942943E-4,"d":"0.000"},{"v":6.5342765559820207E-4,"d":"0.001"},{"v":1.0615108768342326E-4,"d":"0.000"},{"v":0.25647200191723596,"d":"0.256"},{"v":3.7134938970471354E-3,"d":"0.004"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.11634133933328183,"d":"0.116"},null,{"$f":"MMULT(U12:AD12, OFFSET(AB.rngTPMroot, MIN(4, INT(($F12-55)/5))*10, $G13*13))","v":{"v":0.848863114941029,"d":"0.849"}},0,{"v":0.047846036982998136,"d":"0.048"},{"v":7.037708876196651E-3,"d":"0.007"},{"v":7.3803464500239941E-4,"d":"0.001"},{"v":1.0855806038689725E-4,"d":"0.000"},{"v":2.8300104946204721E-4,"d":"0.000"},{"v":4.1626833137293073E-5,"d":"0.000"},{"v":0.09142272392716161,"d":"0.091"},{"v":0.003659194684626078,"d":"0.004"},{"v":1,"d":"1.000"},{"v":0.048867072677462584,"d":"0.049"}]
[{"$nulls":3},4,{"v":1,"d":"1.00"},{"v":56,"d":"56.00"},0,{"$f":"MMULT(H13:Q13, OFFSET(AB.rngTPMroot, MIN(4, INT(($F13-55)/5))*10, $G14*13))","v":0},{"v":0.5111678969082113,"d":"0.511"},{"v":0.1034700878584718,"d":"0.103"},{"v":0.01660067130829466,"d":"0.017"},{"v":1.8915330700649874E-3,"d":"0.002"},{"v":3.0714220700983266E-4,"d":"0.000"},{"v":5.9643595375014047E-4,"d":"0.001"},{"v":9.5498594333501074E-5,"d":"0.000"},{"v":0.36091340993144494,"d":"0.361"},{"v":0.00495732416841881,"d":"0.005"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.10595805688228692,"d":"0.106"},null,{"$f":"MMULT(U13:AD13, OFFSET(AB.rngTPMroot, MIN(4, INT(($F13-55)/5))*10, $G14*13))","v":{"v":0.8037424083208335,"d":"0.804"}},0,{"v":0.0478203229391802,"d":"0.048"},{"v":0.006992708737009265,"d":"0.007"},{"v":0.000737638000757705,"d":"0.001"},{"v":1.0786392428191487E-4,"d":"0.000"},{"v":2.8284895533168115E-4,"d":"0.000"},{"v":4.1360665082026687E-5,"d":"0.000"},{"v":0.13539372115070988,"d":"0.135"},{"v":0.004881127306813848,"d":"0.005"},{"v":1,"d":"1.000"},{"v":0.04884080989526959,"d":"0.049"}]
[{"$nulls":3},5,1.25,56.25,0,{"$f":"MMULT(H14:Q14, OFFSET(AB.rngTPMroot, MIN(4, INT(($F14-55)/5))*10, $G15*13))","v":0},{"v":0.4322196064204815,"d":"0.432"},{"v":0.09481557513035402,"d":"0.095"},{"v":0.015122175900256007,"d":"0.015"},{"v":1.7123985387668668E-3,"d":"0.002"},{"v":2.7644797060382505E-4,"d":"0.000"},{"v":5.4765101396433134E-4,"d":"0.001"},{"v":8.7169244682419581E-5,"d":"0.000"},{"v":0.4490227417801436,"d":"0.449"},{"v":0.006196234000747385,"d":"0.006"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.09707562468308521,"d":"0.097"},null,{"$f":"MMULT(U14:AD14, OFFSET(AB.rngTPMroot, MIN(4, INT(($F14-55)/5))*10, $G15*13))","v":{"v":0.7610200603170886,"d":"0.761"}},0,{"v":0.047761851916474966,"d":"0.048"},{"v":0.006988950623898801,"d":"0.007"},{"v":0.000736736073592859,"d":"0.001"},{"v":1.0780595463907183E-4,"d":"0.000"},{"v":2.8250310932578142E-4,"d":"0.000"},{"v":4.1338436491712379E-5,"d":"0.000"},{"v":0.17695919314801817,"d":"0.177"},{"v":0.006101560420470161,"d":"0.006"},{"v":1,"d":"1.000"},{"v":0.0487810910993936,"d":"0.049"}]
[{"$nulls":3},6,{"v":1.5,"d":"1.50"},{"v":56.5,"d":"56.50"},0,{"$f":"MMULT(H15:Q15, OFFSET(AB.rngTPMroot, MIN(4, INT(($F15-55)/5))*10, $G16*13))","v":0},{"v":0.3654646336442789,"d":"0.365"},{"v":0.08748748099641258,"d":"0.087"},{"v":0.013857316978085043,"d":"0.014"},{"v":1.5607727631407925E-3,"d":"0.002"},{"v":2.5026741979763088E-4,"d":"0.000"},{"v":5.0634016503399112E-4,"d":"0.001"},{"v":8.00393150960691e-05,"d":"0.000"},{"v":0.5233623884927856,"d":"0.523"},{"v":0.007430760225369373,"d":"0.007"},{"v":1,"d":"1.000"},{"v":0.08955459392458737,"d":"0.090"},null,{"$f":"MMULT(U15:AD15, OFFSET(AB.rngTPMroot, MIN(4, INT(($F15-55)/5))*10, $G16*13))","v":{"v":0.7205685879073865,"d":"0.721"}},0,{"v":0.04770301641992533,"d":"0.048"},{"v":0.006980405071181906,"d":"0.007"},{"v":0.000735828524346409,"d":"0.001"},{"v":1.0767413778728104E-4,"d":"0.000"},{"v":2.8215510752000844E-4,"d":"0.000"},{"v":4.12878910225448e-05,"d":"0.000"},{"v":0.21626054684078738,"d":"0.216"},{"v":0.007320498100042714,"d":"0.007"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.048721000051791745,"d":"0.049"}]
[{"$nulls":3},7,1.75,56.75,0,{"$f":"MMULT(H16:Q16, OFFSET(AB.rngTPMroot, MIN(4, INT(($F16-55)/5))*10, $G17*13))","v":0},{"v":0.30901975861504505,"d":"0.309"},{"v":0.08128297611719439,"d":"0.081"},{"v":0.012786314422654012,"d":"0.013"},{"v":1.4324384437109444E-3,"d":"0.001"},{"v":2.2810727963068207E-4,"d":"0.000"},{"v":4.7136107513222412E-4,"d":"0.000"},{"v":7.4001725517832754E-5,"d":"0.000"},{"v":0.5860436956380286,"d":"0.586"},{"v":0.008661346683086168,"d":"0.009"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.08318677563603756,"d":"0.083"},null,{"$f":"MMULT(U16:AD16, OFFSET(AB.rngTPMroot, MIN(4, INT(($F16-55)/5))*10, $G17*13))","v":{"v":0.6822672843374271,"d":"0.682"}},0,{"v":0.04764452458032864,"d":"0.048"},{"v":0.006971806250533184,"d":"0.007"},{"v":7.349262760768684E-4,"d":"0.001"},{"v":1.0754149926703804E-4,"d":"0.000"},{"v":2.8180913838578915E-4,"d":"0.000"},{"v":4.1237030482755715E-5,"d":"0.000"},{"v":0.25341293010048754,"d":"0.253"},{"v":0.008537940787011146,"d":"0.009"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.048661259994791296,"d":"0.049"}]
[{"$nulls":3},8,{"v":2,"d":"2.00"},{"v":57,"d":"57.00"},0,{"$f":"MMULT(H17:Q17, OFFSET(AB.rngTPMroot, MIN(4, INT(($F17-55)/5))*10, $G18*13))","v":0},{"v":0.2612926188295637,"d":"0.261"},{"v":0.07602774550873367,"d":"0.076"},{"v":0.011879524681778653,"d":"0.012"},{"v":1.3237862540467751E-3,"d":"0.001"},{"v":2.0935119086508324E-4,"d":"0.000"},{"v":4.4173120950501452E-4,"d":"0.000"},{"v":6.8889523902145432E-5,"d":"0.000"},{"v":0.6388679797977199,"d":"0.639"},{"v":0.009888373003884817,"d":"0.010"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.07779326297228546,"d":"0.078"},null,{"$f":"MMULT(U17:AD17, OFFSET(AB.rngTPMroot, MIN(4, INT(($F17-55)/5))*10, $G18*13))","v":{"v":0.6460018589333735,"d":"0.646"}},0,{"v":0.04758609368836273,"d":"0.048"},{"v":0.006963257655423063,"d":"0.007"},{"v":7.3402496793666529E-4,"d":"0.001"},{"v":1.0740963548572612E-4,"d":"0.000"},{"v":2.8146352974628511E-4,"d":"0.000"},{"v":4.1186467018357392E-5,"d":"0.000"},{"v":0.288530814752442,"d":"0.289"},{"v":0.009753890370211741,"d":"0.010"},{"v":1,"d":"1.000"},{"v":0.04860158218604568,"d":"0.049"}]
[{"$nulls":3},9,2.25,57.25,0,{"$f":"MMULT(H18:Q18, OFFSET(AB.rngTPMroot, MIN(4, INT(($F18-55)/5))*10, $G19*13))","v":0},{"v":0.22093678721645238,"d":"0.221"},{"v":0.07157521345037082,"d":"0.072"},{"v":0.011111471582546212,"d":"0.011"},{"v":1.2317769171260621E-3,"d":"0.001"},{"v":1.9347164965606304E-4,"d":"0.000"},{"v":4.1662461439869228E-4,"d":"0.000"},{"v":6.455911258048415E-5,"d":"0.000"},{"v":0.6833579351230104,"d":"0.683"},{"v":0.011112160333858784,"d":"0.011"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.07322361498189557,"d":"0.073"},null,{"$f":"MMULT(U18:AD18, OFFSET(AB.rngTPMroot, MIN(4, INT(($F18-55)/5))*10, $G19*13))","v":{"v":0.6116640960597227,"d":"0.612"}},0,{"v":0.047527732956888454,"d":"0.048"},{"v":0.006954717967822469,"d":"0.007"},{"v":7.3312474203601232E-4,"d":"0.001"},{"v":1.0727790910452186E-4,"d":"0.000"},{"v":2.8111833609397775E-4,"d":"0.000"},{"v":4.11359562403403E-5,"d":"0.000"},{"v":0.32172244738357897,"d":"0.322"},{"v":0.010968348688512658,"d":"0.011"},{"v":1,"d":"1.000"},{"v":0.04854197603501844,"d":"0.049"}]
[{"$nulls":3},10,{"v":2.5,"d":"2.50"},{"v":57.5,"d":"57.50"},0,{"$f":"MMULT(H19:Q19, OFFSET(AB.rngTPMroot, MIN(4, INT(($F19-55)/5))*10, $G20*13))","v":0},{"v":0.18681378817427596,"d":"0.187"},{"v":0.06780142129515879,"d":"0.068"},{"v":0.010460733051424156,"d":"0.010"},{"v":1.1538402374832446E-3,"d":"0.001"},{"v":1.8002446500416542E-4,"d":"0.000"},{"v":3.9534277730161822E-4,"d":"0.000"},{"v":6.0889778231666107E-5,"d":"0.000"},{"v":0.720800979745455,"d":"0.721"},{"v":0.01233298047566531,"d":"0.012"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.06935060430994365,"d":"0.069"},null,{"$f":"MMULT(U19:AD19, OFFSET(AB.rngTPMroot, MIN(4, INT(($F19-55)/5))*10, $G20*13))","v":{"v":0.579151532205025,"d":"0.579"}},0,{"v":0.047469443960009225,"d":"0.047"},{"v":0.006946188534193025,"d":"0.007"},{"v":7.3222562265576785E-4,"d":"0.001"},{"v":1.071463408928638E-4,"d":"0.000"},{"v":2.8077356673941717E-4,"d":"0.000"},{"v":4.1085506112792487E-5,"d":"0.000"},{"v":0.3530902866943596,"d":"0.353"},{"v":0.012181317570012399,"d":"0.012"},{"v":1,"d":"1.000"},{"v":0.04848244314940441,"d":"0.048"}]
[{"$nulls":3},11,2.75,57.75,0,{"$f":"MMULT(H20:Q20, OFFSET(AB.rngTPMroot, MIN(4, INT(($F20-55)/5))*10, $G21*13))","v":0},{"v":0.1579609801143357,"d":"0.158"},{"v":0.0646015503046358,"d":"0.065"},{"v":0.009909192505134284,"d":"0.010"},{"v":1.0878028993852639E-3,"d":"0.001"},{"v":1.6863400228171504E-4,"d":"0.000"},{"v":3.7729503850915576E-4,"d":"0.000"},{"v":5.7779433099817481E-5,"d":"0.000"},{"v":0.7522857021673132,"d":"0.752"},{"v":0.013551063535305075,"d":"0.014"},{"v":1,"d":"1.000"},{"v":0.06606664824253021,"d":"0.066"},null,{"$f":"MMULT(U20:AD20, OFFSET(AB.rngTPMroot, MIN(4, INT(($F20-55)/5))*10, $G21*13))","v":{"v":0.5483671502318785,"d":"0.548"}},0,{"v":0.04741122645305154,"d":"0.047"},{"v":0.006937669584590287,"d":"0.007"},{"v":7.3132760602179431E-4,"d":"0.001"},{"v":1.0701493439940471E-4,"d":"0.000"},{"v":2.804292202354017E-4,"d":"0.000"},{"v":4.1035117996452869E-5,"d":"0.000"},{"v":0.38273134801045544,"d":"0.383"},{"v":0.013392798841371236,"d":"0.013"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04842298327930874,"d":"0.048"}]
[{"$nulls":3},12,{"v":3,"d":"3.00"},{"v":58,"d":"58.00"},0,{"$f":"MMULT(H21:Q21, OFFSET(AB.rngTPMroot, MIN(4, INT(($F21-55)/5))*10, $G22*13))","v":0},{"v":0.133564398444747,"d":"0.134"},{"v":0.061886971079827394,"d":"0.062"},{"v":0.009441530662196619,"d":"0.009"},{"v":1.0318272552980983E-3,"d":"0.001"},{"v":1.5898263092047407E-4,"d":"0.000"},{"v":3.6198196630405716E-4,"d":"0.000"},{"v":5.51417521403232e-05,"d":"0.000"},{"v":0.778732561849049,"d":"0.779"},{"v":0.014766604359516957,"d":"0.015"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.06328078030142956,"d":"0.063"},null,{"$f":"MMULT(U21:AD21, OFFSET(AB.rngTPMroot, MIN(4, INT(($F21-55)/5))*10, $G22*13))","v":{"v":0.5192190898788449,"d":"0.519"}},0,{"v":0.047353080343875836,"d":"0.047"},{"v":0.00692916108325517,"d":"0.007"},{"v":7.3043069071282093E-4,"d":"0.001"},{"v":1.0688368907255355E-4,"d":"0.000"},{"v":2.8008529603694183E-4,"d":"0.000"},{"v":4.0984791679812621E-5,"d":"0.000"},{"v":0.41073748989948994,"d":"0.411"},{"v":0.01460279432703207,"d":"0.015"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.048363596330625605,"d":"0.048"}]
[{"$nulls":3},13,3.25,58.25,0,{"$f":"MMULT(H22:Q22, OFFSET(AB.rngTPMroot, MIN(4, INT(($F22-55)/5))*10, $G23*13))","v":0},{"v":0.11293579287109094,"d":"0.113"},{"v":0.05958274275978344,"d":"0.060"},{"v":0.00904479431662704,"d":"0.009"},{"v":9.8435947667905384E-4,"d":"0.001"},{"v":1.5080177833268015E-4,"d":"0.000"},{"v":3.4898126466232808E-4,"d":"0.000"},{"v":5.2903743298815657E-5,"d":"0.000"},{"v":0.8009198558084931,"d":"0.801"},{"v":0.015979767981032577,"d":"0.016"},{"v":1,"d":"1.000"},{"v":0.06091608350112482,"d":"0.061"},null,{"$f":"MMULT(U22:AD22, OFFSET(AB.rngTPMroot, MIN(4, INT(($F22-55)/5))*10, $G23*13))","v":{"v":0.49162037365042716,"d":"0.492"}},0,{"v":0.0472950055463394,"d":"0.047"},{"v":0.006920663016721456,"d":"0.007"},{"v":7.2953487540007892E-4,"d":"0.001"},{"v":1.0675260470459127E-4,"d":"0.000"},{"v":2.7974179363451826E-4,"d":"0.000"},{"v":4.0934527083221393E-5,"d":"0.000"},{"v":0.4371956881364967,"d":"0.437"},{"v":0.015811305849192978,"d":"0.016"},{"v":1,"d":"1.000"},{"v":0.04830428221537399,"d":"0.048"}]
[{"$nulls":3},14,{"v":3.5,"d":"3.50"},{"v":58.5,"d":"58.50"},0,{"$f":"MMULT(H23:Q23, OFFSET(AB.rngTPMroot, MIN(4, INT(($F23-55)/5))*10, $G24*13))","v":0},{"v":0.09549321121450072,"d":"0.095"},{"v":0.05762549884874178,"d":"0.058"},{"v":0.008708030845258218,"d":"0.009"},{"v":9.4408571869698452E-4,"d":"0.001"},{"v":1.4386435213803496E-4,"d":"0.000"},{"v":3.379358597627903E-4,"d":"0.000"},{"v":5.1003687919314238E-5,"d":"0.000"},{"v":0.819505675250047,"d":"0.820"},{"v":0.01719069422293514,"d":"0.017"},{"v":1,"d":"1.000"},{"v":0.05890752042720156,"d":"0.059"},null,{"$f":"MMULT(U23:AD23, OFFSET(AB.rngTPMroot, MIN(4, INT(($F23-55)/5))*10, $G24*13))","v":{"v":0.4654886472771676,"d":"0.465"}},0,{"v":0.04723700197294424,"d":"0.047"},{"v":0.00691217537239937,"d":"0.007"},{"v":7.2864015873389443E-4,"d":"0.001"},{"v":1.0662168110131807E-4,"d":"0.000"},{"v":2.7939871251059548E-4,"d":"0.000"},{"v":4.0884324132212841E-5,"d":"0.000"},{"v":0.46218829527319344,"d":"0.462"},{"v":0.017018335227817462,"d":"0.017"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04824504084418873,"d":"0.048"}]
[{"$nulls":3},15,3.75,58.75,0,{"$f":"MMULT(H24:Q24, OFFSET(AB.rngTPMroot, MIN(4, INT(($F24-55)/5))*10, $G25*13))","v":0},{"v":0.08074458199860476,"d":"0.081"},{"v":0.05596165959564847,"d":"0.056"},{"v":8.421979220918618E-3,"d":"0.008"},{"v":9.0989505555977464E-4,"d":"0.001"},{"v":1.3797833362800692E-4,"d":"0.000"},{"v":3.2854382664569194E-4,"d":"0.000"},{"v":4.9389399585000387E-5,"d":"0.000"},{"v":0.8350464709775414,"d":"0.835"},{"v":0.01839950159186836,"d":"0.018"},{"v":1,"d":"1.000"},{"v":0.057200098477853935,"d":"0.057"},null,{"$f":"MMULT(U24:AD24, OFFSET(AB.rngTPMroot, MIN(4, INT(($F24-55)/5))*10, $G25*13))","v":{"v":0.4407459339714024,"d":"0.441"}},0,{"v":0.047179069536330887,"d":"0.047"},{"v":0.00690369813750106,"d":"0.007"},{"v":7.2774653936673024E-4,"d":"0.001"},{"v":1.0649091806547876E-4,"d":"0.000"},{"v":2.7905605214845723E-4,"d":"0.000"},{"v":4.0834182751149028E-5,"d":"0.000"},{"v":0.4857932863817969,"d":"0.486"},{"v":0.018223884280637023,"d":"0.018"},{"v":1,"d":"1.000"},{"v":0.04818587212784608,"d":"0.048"}]
[{"$nulls":3},16,{"v":4,"d":"4.00"},{"v":59,"d":"59.00"},0,{"$f":"MMULT(H25:Q25, OFFSET(AB.rngTPMroot, MIN(4, INT(($F25-55)/5))*10, $G26*13))","v":0},{"v":0.06827383265481168,"d":"0.068"},{"v":0.05454592046185935,"d":"0.055"},{"v":0.008178808751309632,"d":"0.008"},{"v":8.8084814029975537E-4,"d":"0.001"},{"v":1.329813607558615E-4,"d":"0.000"},{"v":3.2054987164247662E-4,"d":"0.000"},{"v":4.8016751897177227E-5,"d":"0.000"},{"v":0.848012751437472,"d":"0.848"},{"v":0.019606290569952133,"d":"0.020"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.05574731847380158,"d":"0.056"},null,{"$f":"MMULT(U25:AD25, OFFSET(AB.rngTPMroot, MIN(4, INT(($F25-55)/5))*10, $G26*13))","v":{"v":0.41731840174537416,"d":"0.417"}},0,{"v":0.047121208149256466,"d":"0.047"},{"v":0.006895231299258921,"d":"0.007"},{"v":7.2685401595284774E-4,"d":"0.001"},{"v":1.0636031540013052E-4,"d":"0.000"},{"v":2.7871381203207709E-4,"d":"0.000"},{"v":4.0784102864511764E-5,"d":"0.000"},{"v":0.5080844917367071,"d":"0.508"},{"v":0.019427954823153862,"d":"0.019"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.048126775977241396,"d":"0.048"}]
[{"$nulls":3},17,4.25,59.25,0,{"$f":"MMULT(H26:Q26, OFFSET(AB.rngTPMroot, MIN(4, INT(($F26-55)/5))*10, $G27*13))","v":0},{"v":0.05772915172757692,"d":"0.058"},{"v":0.05333997404033068,"d":"0.053"},{"v":0.007971898168230598,"d":"0.008"},{"v":8.5615070495817925E-4,"d":"0.001"},{"v":1.2873614775746664E-4,"d":"0.000"},{"v":3.1373813031794246E-4,"d":"0.000"},{"v":4.6848433630523161E-5,"d":"0.000"},{"v":0.8588023562489252,"d":"0.859"},{"v":0.020811146398272636,"d":"0.021"},{"v":1,"d":"1.000"},{"v":0.05450986287560681,"d":"0.055"},null,{"$f":"MMULT(U26:AD26, OFFSET(AB.rngTPMroot, MIN(4, INT(($F26-55)/5))*10, $G27*13))","v":{"v":0.3951361430973824,"d":"0.395"}},0,{"v":0.04706341772458439,"d":"0.047"},{"v":6.886774844922389E-3,"d":"0.007"},{"v":7.2596258714814751E-4,"d":"0.001"},{"v":1.0622987290859336E-4,"d":"0.000"},{"v":2.7837199164605707E-4,"d":"0.000"},{"v":4.0734084396883674E-5,"d":"0.000"},{"v":0.5291318171283677,"d":"0.529"},{"v":0.020630548668643604,"d":"0.021"},{"v":1,"d":"1.000"},{"v":0.04806775230337859,"d":"0.048"}]
[{"$nulls":3},18,{"v":4.5,"d":"4.50"},{"v":59.5,"d":"59.50"},0,{"$f":"MMULT(H27:Q27, OFFSET(AB.rngTPMroot, MIN(4, INT(($F27-55)/5))*10, $G28*13))","v":0},{"v":0.04881306394552795,"d":"0.049"},{"v":0.05231142937044279,"d":"0.052"},{"v":7.7956488357898545E-3,"d":"0.008"},{"v":8.3513115358418543E-4,"d":"0.001"},{"v":0.000125126612197476,"d":"0.000"},{"v":3.0792607774799617E-4,"d":"0.000"},{"v":4.585289615076819E-5,"d":"0.000"},{"v":0.8677516796780876,"d":"0.868"},{"v":0.022014141430471444,"d":"0.022"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.053454486601774966,"d":"0.053"},null,{"$f":"MMULT(U27:AD27, OFFSET(AB.rngTPMroot, MIN(4, INT(($F27-55)/5))*10, $G28*13))","v":{"v":0.3741329664085577,"d":"0.374"}},0,{"v":0.04700569817528489,"d":"0.047"},{"v":0.006878328761756431,"d":"0.007"},{"v":7.2507225161017822E-4,"d":"0.001"},{"v":1.0609959039442686E-4,"d":"0.000"},{"v":2.7803059047563125E-4,"d":"0.000"},{"v":4.068412727293923E-5,"d":"0.000"},{"v":0.5490014524664899,"d":"0.549"},{"v":0.02183166762815804,"d":"0.022"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.0480088010173707,"d":"0.048"}]
[{"$nulls":3},19,4.75,59.75,0,{"$f":"MMULT(H28:Q28, OFFSET(AB.rngTPMroot, MIN(4, INT(($F28-55)/5))*10, $G29*13))","v":0},{"v":0.04127403816695942,"d":"0.041"},{"v":0.05143289816128338,"d":"0.051"},{"v":0.007645326808030583,"d":"0.008"},{"v":8.1722161592529474E-4,"d":"0.001"},{"v":1.2205460018124209E-4,"d":"0.000"},{"v":3.0295937933604055E-4,"d":"0.000"},{"v":4.5003463400459894E-5,"d":"0.000"},{"v":0.8751451606820532,"d":"0.875"},{"v":0.02321533712283057,"d":"0.023"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.05255307915654472,"d":"0.053"},null,{"$f":"MMULT(U28:AD28, OFFSET(AB.rngTPMroot, MIN(4, INT(($F28-55)/5))*10, $G29*13))","v":{"v":0.35424619842779004,"d":"0.354"}},0,{"v":0.04694804941443494,"d":"0.047"},{"v":0.006869893037041628,"d":"0.007"},{"v":7.2418300799813491E-4,"d":"0.001"},{"v":1.0596946766143143E-4,"d":"0.000"},{"v":2.7768960800666478E-4,"d":"0.000"},{"v":4.0634231417445276E-5,"d":"0.000"},{"v":0.567756069295122,"d":"0.568"},{"v":0.023031313510527843,"d":"0.023"},{"v":1,"d":"1.000"},{"v":0.04794992203043974,"d":"0.048"}]
[{"$nulls":3},20,{"v":5,"d":"5.00"},{"v":60,"d":"60.00"},0,{"$f":"MMULT(H29:Q29, OFFSET(AB.rngTPMroot, MIN(4, INT(($F29-55)/5))*10, $G30*13))","v":0},{"v":0.034899391452023254,"d":"0.035"},{"v":0.05068122214490015,"d":"0.051"},{"v":0.007516929280264442,"d":"0.008"},{"v":8.0194192731643027E-4,"d":"0.001"},{"v":1.1943711734755152E-4,"d":"0.000"},{"v":2.9870753690474218E-4,"d":"0.000"},{"v":4.4277579344655782E-5,"d":"0.000"},{"v":0.8812233072449034,"d":"0.881"},{"v":0.024414785716995478,"d":"0.024"},{"v":1,"d":"1.000"},{"v":0.05178187160912133,"d":"0.052"},null,{"$f":"MMULT(U29:AD29, OFFSET(AB.rngTPMroot, MIN(4, INT(($F29-55)/5))*10, $G30*13))","v":{"v":0.33541649725542816,"d":"0.335"}},0,{"v":0.04689047135521812,"d":"0.047"},{"v":0.006861467658074162,"d":"0.007"},{"v":0.000723294854972857,"d":"0.001"},{"v":1.0583950451364817E-4,"d":"0.000"},{"v":2.7734904372565366E-4,"d":"0.000"},{"v":4.0584396755260905E-5,"d":"0.000"},{"v":0.585455007808947,"d":"0.585"},{"v":0.02422948812236531,"d":"0.024"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04789111525391663,"d":"0.048"}]
[{"$nulls":3},21,5.25,60.25,0,{"$f":"MMULT(H30:Q30, OFFSET(AB.rngTPMroot, MIN(4, INT(($F30-55)/5))*10, $G31*13))","v":0},{"v":0.02948576847440886,"d":"0.029"},{"v":0.05003681976243835,"d":"0.050"},{"v":0.00740707166658097,"d":"0.007"},{"v":7.8888608282520821E-4,"d":"0.001"},{"v":1.1720398752591228E-4,"d":"0.000"},{"v":2.9506020723537121E-4,"d":"0.000"},{"v":4.3656171646285866E-5,"d":"0.000"},{"v":0.8855468576763499,"d":"0.886"},{"v":0.02627867597098919,"d":"0.026"},{"v":1,"d":"1.000"},{"v":0.051120766052498934,"d":"0.051"},null,{"$f":"MMULT(U30:AD30, OFFSET(AB.rngTPMroot, MIN(4, INT(($F30-55)/5))*10, $G31*13))","v":{"v":0.31736161978543703,"d":"0.317"}},0,{"v":0.046832963910924494,"d":"0.047"},{"v":0.006853052612165791,"d":"0.007"},{"v":7.2240779119682626E-4,"d":"0.001"},{"v":1.0570970075535846E-4,"d":"0.000"},{"v":2.7700889711972348E-4,"d":"0.000"},{"v":4.0534623211337383E-5,"d":"0.000"},{"v":0.6017149426609634,"d":"0.602"},{"v":0.026091760018226273,"d":"0.026"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04783238059924104,"d":"0.048"}]
[{"$nulls":3},22,{"v":5.5,"d":"5.50"},{"v":60.5,"d":"60.50"},0,{"$f":"MMULT(H31:Q31, OFFSET(AB.rngTPMroot, MIN(4, INT(($F31-55)/5))*10, $G32*13))","v":0},{"v":0.024911911249846166,"d":"0.025"},{"v":0.04944693348472263,"d":"0.049"},{"v":0.007312892117884148,"d":"0.007"},{"v":7.7714089073788032E-4,"d":"0.001"},{"v":1.1529587300693458E-4,"d":"0.000"},{"v":2.9171057670948023E-4,"d":"0.000"},{"v":4.3123113619874468E-5,"d":"0.000"},{"v":0.888962273114615,"d":"0.889"},{"v":0.028138719578857975,"d":"0.028"},{"v":1,"d":"1.000"},{"v":0.05051578495216999,"d":"0.051"},null,{"$f":"MMULT(U31:AD31, OFFSET(AB.rngTPMroot, MIN(4, INT(($F31-55)/5))*10, $G32*13))","v":{"v":0.30027860447226806,"d":"0.300"}},0,{"v":0.046741678120901145,"d":"0.047"},{"v":0.006844647886643842,"d":"0.007"},{"v":7.2099968971378007E-4,"d":"0.001"},{"v":1.0558005619108369E-4,"d":"0.000"},{"v":2.764689574296973E-4,"d":"0.000"},{"v":4.0484910710718007E-5,"d":"0.000"},{"v":0.6170410429932343,"d":"0.617"},{"v":0.02795049291290764,"d":"0.028"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.047739146768044624,"d":"0.048"}]
[{"$nulls":3},23,5.75,60.75,0,{"$f":"MMULT(H32:Q32, OFFSET(AB.rngTPMroot, MIN(4, INT(($F32-55)/5))*10, $G33*13))","v":0},{"v":0.02104755460787271,"d":"0.021"},{"v":0.04893647419522814,"d":"0.049"},{"v":0.007226680109782195,"d":"0.007"},{"v":7.6703133773001946E-4,"d":"0.001"},{"v":1.1357931062254954E-4,"d":"0.000"},{"v":2.8880911228548989E-4,"d":"0.000"},{"v":4.2633564388190476E-5,"d":"0.000"},{"v":0.8915822819316046,"d":"0.892"},{"v":0.029994955830486097,"d":"0.030"},{"v":1,"d":"1.000"},{"v":0.049992314645243646,"d":"0.050"},null,{"$f":"MMULT(U32:AD32, OFFSET(AB.rngTPMroot, MIN(4, INT(($F32-55)/5))*10, $G33*13))","v":{"v":0.2841151376929995,"d":"0.284"}},0,{"v":0.04665232631074908,"d":"0.047"},{"v":0.00683130644852875,"d":"0.007"},{"v":7.1962142025523874E-4,"d":"0.001"},{"v":0.000105374261852326,"d":"0.000"},{"v":2.7594045689676176E-4,"d":"0.000"},{"v":4.0405998407296809E-5,"d":"0.000"},{"v":0.6314542079032803,"d":"0.631"},{"v":0.02980567950703101,"d":"0.030"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.047647888187901076,"d":"0.048"}]
[{"$nulls":3},24,{"v":6,"d":"6.00"},{"v":61,"d":"61.00"},0,{"$f":"MMULT(H33:Q33, OFFSET(AB.rngTPMroot, MIN(4, INT(($F33-55)/5))*10, $G34*13))","v":0},{"v":0.017782640220915177,"d":"0.018"},{"v":0.04849168987394372,"d":"0.048"},{"v":0.007152076373326361,"d":"0.007"},{"v":7.5828162494834554E-4,"d":"0.001"},{"v":1.1210179724624948E-4,"d":"0.000"},{"v":2.8627782853034181E-4,"d":"0.000"},{"v":4.2209514730013592E-5,"d":"0.000"},{"v":0.8935272921064394,"d":"0.894"},{"v":0.031847430659920344,"d":"0.032"},{"v":1,"d":"1.000"},{"v":0.049536249327422406,"d":"0.050"},null,{"$f":"MMULT(U33:AD33, OFFSET(AB.rngTPMroot, MIN(4, INT(($F33-55)/5))*10, $G34*13))","v":{"v":0.26882172177460956,"d":"0.269"}},0,{"v":0.04656331082506654,"d":"0.047"},{"v":0.006818247661993515,"d":"0.007"},{"v":7.1824833866859078E-4,"d":"0.001"},{"v":1.0517282747045399E-4,"d":"0.000"},{"v":2.7541394566500633E-4,"d":"0.000"},{"v":4.0328757939178505E-5,"d":"0.000"},{"v":0.645000230623169,"d":"0.645"},{"v":0.03165732524541838,"d":"0.032"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04755697310940014,"d":"0.048"}]
[{"$nulls":3},25,6.25,61.25,0,{"$f":"MMULT(H34:Q34, OFFSET(AB.rngTPMroot, MIN(4, INT(($F34-55)/5))*10, $G35*13))","v":0},{"v":0.01502418210181192,"d":"0.015"},{"v":0.04810224160502049,"d":"0.048"},{"v":0.007087071047793643,"d":"0.007"},{"v":7.5067847808194584E-4,"d":"0.001"},{"v":1.1082302481549468E-4,"d":"0.000"},{"v":2.8405840744178112E-4,"d":"0.000"},{"v":4.1839567057299063E-5,"d":"0.000"},{"v":0.8949029204285736,"d":"0.895"},{"v":0.03369618533940396,"d":"0.034"},{"v":1,"d":"1.000"},{"v":0.049136978490544214,"d":"0.049"},null,{"$f":"MMULT(U34:AD34, OFFSET(AB.rngTPMroot, MIN(4, INT(($F34-55)/5))*10, $G35*13))","v":{"v":0.254351523416368,"d":"0.254"}},0,{"v":0.0464744432662882,"d":"0.046"},{"v":6.80523802935283E-3,"d":"0.007"},{"v":7.1687753888388748E-4,"d":"0.001"},{"v":1.0497215129719034E-4,"d":"0.000"},{"v":2.7488830939535378E-4,"d":"0.000"},{"v":4.0251808207861406E-5,"d":"0.000"},{"v":0.657726368418948,"d":"0.658"},{"v":0.033505437061258914,"d":"0.034"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.047466209114567434,"d":"0.047"}]
[{"$nulls":3},26,{"v":6.5,"d":"6.50"},{"v":61.5,"d":"61.50"},0,{"$f":"MMULT(H35:Q35, OFFSET(AB.rngTPMroot, MIN(4, INT(($F35-55)/5))*10, $G36*13))","v":0},{"v":0.012693618327998132,"d":"0.013"},{"v":0.047759591915474374,"d":"0.048"},{"v":7.0301530983785145E-3,"d":"0.007"},{"v":7.440447550790722E-4,"d":"0.001"},{"v":1.097118232432447E-4,"d":"0.000"},{"v":2.8210274648901384E-4,"d":"0.000"},{"v":4.1515198181302164E-5,"d":"0.000"},{"v":0.8957980065229056,"d":"0.896"},{"v":0.03554125561225081,"d":"0.036"},{"v":1,"d":"1.000"},{"v":0.048785739417042465,"d":"0.049"},null,{"$f":"MMULT(U35:AD35, OFFSET(AB.rngTPMroot, MIN(4, INT(($F35-55)/5))*10, $G36*13))","v":{"v":0.24066023027138309,"d":"0.241"}},0,{"v":0.04638574519611112,"d":"0.046"},{"v":0.006792250016261447,"d":"0.007"},{"v":7.1550935349459809E-4,"d":"0.001"},{"v":1.0477180860977838E-4,"d":"0.000"},{"v":2.7436367562152023E-4,"d":"0.000"},{"v":4.0174986352446414E-5,"d":"0.000"},{"v":0.6696769329920755,"d":"0.670"},{"v":0.03535002170009078,"d":"0.035"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.047375618225227234,"d":"0.047"}]
[{"$nulls":3},27,6.75,61.75,0,{"$f":"MMULT(H36:Q36, OFFSET(AB.rngTPMroot, MIN(4, INT(($F36-55)/5))*10, $G37*13))","v":0},{"v":0.010724573568464537,"d":"0.011"},{"v":0.047456507644780724,"d":"0.047"},{"v":0.006980074771542917,"d":"0.007"},{"v":7.382304833834178E-4,"d":"0.001"},{"v":1.0874230318001402E-4,"d":"0.000"},{"v":2.8037008638689335E-4,"d":"0.000"},{"v":4.12293779066595e-05,"d":"0.000"},{"v":0.8962875990563115,"d":"0.896"},{"v":0.03738267270804338,"d":"0.037"},{"v":1,"d":"1.000"},{"v":0.04847510821455103,"d":"0.048"},null,{"$f":"MMULT(U36:AD36, OFFSET(AB.rngTPMroot, MIN(4, INT(($F36-55)/5))*10, $G37*13))","v":{"v":0.22770591524810987,"d":"0.228"}},0,{"v":0.046297216581710335,"d":"0.046"},{"v":0.006779286773966092,"d":"0.007"},{"v":7.1414378199439088E-4,"d":"0.001"},{"v":1.0457184801682621E-4,"d":"0.000"},{"v":2.7384004414935157E-4,"d":"0.000"},{"v":4.0098311012013941E-5,"d":"0.000"},{"v":0.680893841518781,"d":"0.681"},{"v":0.037191085892260514,"d":"0.037"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.047285200407854076,"d":"0.047"}]
[{"$nulls":3},28,{"v":7,"d":"7.00"},{"v":62,"d":"62.00"},0,{"$f":"MMULT(H37:Q37, OFFSET(AB.rngTPMroot, MIN(4, INT(($F37-55)/5))*10, $G38*13))","v":0},{"v":0.009060968689417578,"d":"0.009"},{"v":0.047186877133690956,"d":"0.047"},{"v":0.006935778939299117,"d":"0.007"},{"v":7.3310894639976476E-4,"d":"0.001"},{"v":1.0789254610399964E-4,"d":"0.000"},{"v":2.7882598743252156E-4,"d":"0.000"},{"v":4.0976149254960078E-5,"d":"0.000"},{"v":0.8964351075638719,"d":"0.896"},{"v":0.03922046404452926,"d":"0.039"},{"v":1,"d":"1.000"},{"v":0.048198812067523245,"d":"0.048"},null,{"$f":"MMULT(U37:AD37, OFFSET(AB.rngTPMroot, MIN(4, INT(($F37-55)/5))*10, $G38*13))","v":{"v":0.21544890811626918,"d":"0.215"}},0,{"v":0.04620885691882047,"d":"0.046"},{"v":0.006766348297669389,"d":"0.007"},{"v":7.1278081660487236E-4,"d":"0.001"},{"v":1.043722694443333E-4,"d":"0.000"},{"v":2.7331741199620524E-4,"d":"0.000"},{"v":4.0021782158188323E-5,"d":"0.000"},{"v":0.6914167580303242,"d":"0.691"},{"v":0.039028636356713504,"d":"0.039"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.047194955147421544,"d":"0.047"}]
[{"$nulls":3},29,7.25,62.25,0,{"$f":"MMULT(H38:Q38, OFFSET(AB.rngTPMroot, MIN(4, INT(($F38-55)/5))*10, $G39*13))","v":0},{"v":0.007655423599500779,"d":"0.008"},{"v":0.046945536894838893,"d":"0.047"},{"v":0.006896372381315398,"d":"0.007"},{"v":7.2857308586377859E-4,"d":"0.001"},{"v":1.0714403235718227E-4,"d":"0.000"},{"v":2.7744135298489041E-4,"d":"0.000"},{"v":4.07504788561164e-05,"d":"0.000"},{"v":0.8962941043587372,"d":"0.896"},{"v":0.04105465381554583,"d":"0.041"},{"v":1,"d":"1.000"},{"v":0.04795155133368756,"d":"0.048"},null,{"$f":"MMULT(U38:AD38, OFFSET(AB.rngTPMroot, MIN(4, INT(($F38-55)/5))*10, $G39*13))","v":{"v":0.20385167402399268,"d":"0.204"}},0,{"v":0.04612066589217666,"d":"0.046"},{"v":0.006753434513672844,"d":"0.007"},{"v":0.000711420452463019,"d":"0.001"},{"v":1.0417307175548574E-4,"d":"0.000"},{"v":2.7279577729734389E-4,"d":"0.000"},{"v":3.9945399355055709E-5,"d":"0.000"},{"v":0.7012832110697729,"d":"0.701"},{"v":0.04086267979951442,"d":"0.041"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04710488212193702,"d":"0.047"}]
[{"$nulls":3},30,{"v":7.5,"d":"7.50"},{"v":62.5,"d":"62.50"},0,{"$f":"MMULT(H39:Q39, OFFSET(AB.rngTPMroot, MIN(4, INT(($F39-55)/5))*10, $G40*13))","v":0},{"v":0.006467907847009734,"d":"0.006"},{"v":0.046728124350363984,"d":"0.047"},{"v":0.00686110045278739,"d":"0.007"},{"v":7.2453244963080249E-4,"d":"0.001"},{"v":1.0648111535088733E-4,"d":"0.000"},{"v":2.7619159957311567E-4,"d":"0.000"},{"v":4.0548114229701163E-5,"d":"0.000"},{"v":0.8959098505818581,"d":"0.896"},{"v":0.04288526348919642,"d":"0.043"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.047728848399567904,"d":"0.048"},null,{"$f":"MMULT(U39:AD39, OFFSET(AB.rngTPMroot, MIN(4, INT(($F39-55)/5))*10, $G40*13))","v":{"v":0.19287869855417566,"d":"0.193"}},0,{"v":0.046032643180930824,"d":"0.046"},{"v":0.006740545375900428,"d":"0.007"},{"v":7.1006268461968529E-4,"d":"0.001"},{"v":1.0397425423955162E-4,"d":"0.000"},{"v":2.7227513815500663E-4,"d":"0.000"},{"v":3.9869162330084318E-5,"d":"0.000"},{"v":0.7105287087357279,"d":"0.711"},{"v":0.04269322291392123,"d":"0.043"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04701498100370551,"d":"0.047"}]
[{"$nulls":3},31,7.75,62.75,0,{"$f":"MMULT(H40:Q40, OFFSET(AB.rngTPMroot, MIN(4, INT(($F40-55)/5))*10, $G41*13))","v":0},{"v":5.4646005376029275E-3,"d":"0.005"},{"v":0.046530953598812375,"d":"0.047"},{"v":0.006829325562009595,"d":"0.007"},{"v":7.2091061579244238E-4,"d":"0.001"},{"v":1.0589057548445182E-4,"d":"0.000"},{"v":2.7505595683723858E-4,"d":"0.000"},{"v":4.0365462496084647E-5,"d":"0.000"},{"v":0.8953205854622488,"d":"0.895"},{"v":0.044712312228716265,"d":"0.045"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.047526920171442055,"d":"0.048"},null,{"$f":"MMULT(U40:AD40, OFFSET(AB.rngTPMroot, MIN(4, INT(($F40-55)/5))*10, $G41*13))","v":{"v":0.18249637896804313,"d":"0.182"}},0,{"v":0.04594478846374144,"d":"0.046"},{"v":0.006727680837460124,"d":"0.007"},{"v":7.0870750811811447E-4,"d":"0.001"},{"v":1.0377581617321221E-4,"d":"0.000"},{"v":2.7175549266851378E-4,"d":"0.000"},{"v":3.9793070805915984E-5,"d":"0.000"},{"v":0.7191868474625714,"d":"0.719"},{"v":0.04452027238041848,"d":"0.045"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04692525146452807,"d":"0.047"}]
[{"$nulls":3},32,{"$f":"D42*AB.cycleLength","v":{"v":8,"d":"8.00"}},{"v":63,"d":"63.00"},{"$f":"IF(AND(E41<AB.maxDurHPE, E42>=AB.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H41:Q41, OFFSET(AB.rngTPMroot, MIN(4, INT(($F41-55)/5))*10, $G42*13))","v":0},{"v":0.004616927102536881,"d":"0.005"},{"v":0.04635091044975573,"d":"0.046"},{"v":0.006800509013680889,"d":"0.007"},{"v":7.1764301631352043E-4,"d":"0.001"},{"v":1.0536124367930156E-4,"d":"0.000"},{"v":2.7401687604253948E-4,"d":"0.000"},{"v":4.01994880626303e-05,"d":"0.000"},{"v":0.8945586155618807,"d":"0.895"},{"v":0.04653581724804804,"d":"0.047"},{"$f":"SUM(H42:Q42)","v":{"v":1.0000000000000002,"d":"1.000"}},{"v":0.04734257034211179,"d":"0.047"},null,{"$f":"MMULT(U41:AD41, OFFSET(AB.rngTPMroot, MIN(4, INT(($F41-55)/5))*10, $G42*13))","v":{"v":0.17267292130288273,"d":"0.173"}},0,{"v":0.04585710141998462,"d":"0.046"},{"v":0.006714840851387798,"d":"0.007"},{"v":7.0735491801261893E-4,"d":"0.001"},{"v":1.0357775683203644E-4,"d":"0.000"},{"v":2.7123683894143027E-4,"d":"0.000"},{"v":3.971712450476596E-5,"d":"0.000"},{"v":0.7272894149207136,"d":"0.727"},{"v":0.04634383486674079,"d":"0.046"},{"$f":"SUM(U42:AD42)","v":{"v":1.0000000000000004,"d":"1.000"}},{"v":0.04683569317693867,"d":"0.047"}]
[{"$nulls":3},{"$f":"D42+1","v":33},8.25,{"$f":"F42+AB.cycleLength","v":63.25},0,{"$f":"MMULT(H42:Q42, OFFSET(AB.rngTPMroot, MIN(4, INT(($F42-55)/5))*10, $G43*13))","v":0},{"v":0.003900745484223439,"d":"0.004"},{"v":0.04618536373949589,"d":"0.046"},{"v":0.006774195668191179,"d":"0.007"},{"v":7.1467509824928719E-4,"d":"0.001"},{"v":1.0488368330301744E-4,"d":"0.000"},{"v":2.7305953033832071E-4,"d":"0.000"},{"v":4.0047626177932664E-5,"d":"0.000"},{"v":0.8936512350577565,"d":"0.894"},{"v":0.048355794112264684,"d":"0.048"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.0471730983680835,"d":"0.047"},null,{"$f":"MMULT(U42:AD42, OFFSET(AB.rngTPMroot, MIN(4, INT(($F42-55)/5))*10, $G43*13))","v":{"v":0.16337824300882478,"d":"0.163"}},0,{"v":0.04576958172965137,"d":"0.046"},{"v":0.006702025370824199,"d":"0.007"},{"v":7.060049093669964E-4,"d":"0.001"},{"v":1.03380075493211E-4,"d":"0.000"},{"v":2.707191750809583E-4,"d":"0.000"},{"v":3.9641323149469845E-5,"d":"0.000"},{"v":0.7348664873797123,"d":"0.735"},{"v":0.04816391702789723,"d":"0.048"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.046746305814099325,"d":"0.047"}]
[{"$nulls":3},34,{"v":8.5,"d":"8.50"},{"v":63.5,"d":"63.50"},0,{"$f":"MMULT(H43:Q43, OFFSET(AB.rngTPMroot, MIN(4, INT(($F43-55)/5))*10, $G44*13))","v":0},{"v":3.295658561368417E-3,"d":"0.003"},{"v":0.04603209040364187,"d":"0.046"},{"v":0.006750000980392303,"d":"0.007"},{"v":7.1196077019755209E-4,"d":"0.001"},{"v":1.0444992143083008E-4,"d":"0.000"},{"v":2.721713925374976E-4,"d":"0.000"},{"v":3.9907709894529556E-5,"d":"0.000"},{"v":0.892621503269143,"d":"0.893"},{"v":0.050172256991394146,"d":"0.050"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.047016222566376914,"d":"0.047"},null,{"$f":"MMULT(U43:AD43, OFFSET(AB.rngTPMroot, MIN(4, INT(($F43-55)/5))*10, $G44*13))","v":{"v":0.15458388082651256,"d":"0.155"}},0,{"v":0.0456822290733425,"d":"0.046"},{"v":6.689234348999944E-3,"d":"0.007"},{"v":7.0465747725445083E-4,"d":"0.001"},{"v":1.0318277143530884E-4,"d":"0.000"},{"v":2.7020249919790674E-4,"d":"0.000"},{"v":3.9565666463394825E-5,"d":"0.000"},{"v":0.7419465218305988,"d":"0.742"},{"v":0.04998052550619554,"d":"0.050"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.046657089049794855,"d":"0.047"}]
[{"$nulls":3},35,8.75,63.75,0,{"$f":"MMULT(H44:Q44, OFFSET(AB.rngTPMroot, MIN(4, INT(($F44-55)/5))*10, $G45*13))","v":0},{"v":2.7844332313014847E-3,"d":"0.003"},{"v":0.0458892121724963,"d":"0.046"},{"v":0.006727600048938819,"d":"0.007"},{"v":7.0946108973853625E-4,"d":"0.001"},{"v":1.0405322179425992E-4,"d":"0.000"},{"v":2.7134187839140223E-4,"d":"0.000"},{"v":3.9777908361297221E-5,"d":"0.000"},{"v":0.8914889015741038,"d":"0.891"},{"v":0.051985218874874346,"d":"0.052"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.04687001514062624,"d":"0.047"},null,{"$f":"MMULT(U44:AD44, OFFSET(AB.rngTPMroot, MIN(4, INT(($F44-55)/5))*10, $G45*13))","v":{"v":0.1462629036235547,"d":"0.146"}},0,{"v":0.0455950431322684,"d":"0.046"},{"v":6.676467739234769E-3,"d":"0.007"},{"v":7.0331261675758911E-4,"d":"0.001"},{"v":1.0298584393827762E-4,"d":"0.000"},{"v":2.696868094066901E-4,"d":"0.000"},{"v":3.9490154170435217E-5,"d":"0.000"},{"v":0.7485564431494032,"d":"0.749"},{"v":0.051793666931266455,"d":"0.052"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04656804255843268,"d":"0.047"}]
[{"$nulls":3},36,{"v":9,"d":"9.00"},{"v":64,"d":"64.00"},0,{"$f":"MMULT(H45:Q45, OFFSET(AB.rngTPMroot, MIN(4, INT(($F45-55)/5))*10, $G46*13))","v":0},{"v":0.00235250960474401,"d":"0.002"},{"v":0.045755142086305704,"d":"0.046"},{"v":0.006706718364304937,"d":"0.007"},{"v":7.0714315448014366E-4,"d":"0.001"},{"v":1.0368789295016563E-4,"d":"0.000"},{"v":2.7056204520009271E-4,"d":"0.000"},{"v":3.9656674687985156E-5,"d":"0.000"},{"v":0.8902698884245819,"d":"0.890"},{"v":0.053794691752745406,"d":"0.054"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.046732847285985944,"d":"0.047"},null,{"$f":"MMULT(U45:AD45, OFFSET(AB.rngTPMroot, MIN(4, INT(($F45-55)/5))*10, $G46*13))","v":{"v":0.1383898299228375,"d":"0.138"}},0,{"v":0.045508023588247945,"d":"0.046"},{"v":0.006663725494937507,"d":"0.007"},{"v":7.0197032296840365E-4,"d":"0.001"},{"v":1.0278929228343931E-4,"d":"0.000"},{"v":2.6917210382532191E-4,"d":"0.000"},{"v":3.9414785995012273E-5,"d":"0.000"},{"v":0.7547217265688175,"d":"0.755"},{"v":0.05360334792008783,"d":"0.054"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04647916601504167,"d":"0.046"}]
[{"$nulls":3},37,9.25,64.25,0,{"$f":"MMULT(H46:Q46, OFFSET(AB.rngTPMroot, MIN(4, INT(($F46-55)/5))*10, $G47*13))","v":0},{"v":1.987586334697638E-3,"d":"0.002"},{"v":0.045628539307109944,"d":"0.046"},{"v":6.6871239919766776E-3,"d":"0.007"},{"v":7.0497916512522036E-4,"d":"0.001"},{"v":1.0334912620676862E-4,"d":"0.000"},{"v":2.6982433717448451E-4,"d":"0.000"},{"v":3.9542701897047057E-5,"d":"0.000"},{"v":0.8889783682670737,"d":"0.889"},{"v":0.0556006867687389,"d":"0.056"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04660334280940965,"d":"0.047"},null,{"$f":"MMULT(U46:AD46, OFFSET(AB.rngTPMroot, MIN(4, INT(($F46-55)/5))*10, $G47*13))","v":{"v":0.13094054987014234,"d":"0.131"}},0,{"v":0.04542117012370721,"d":"0.045"},{"v":0.006651007569605914,"d":"0.007"},{"v":7.0063059098825393E-4,"d":"0.001"},{"v":1.0259311575348751E-4,"d":"0.000"},{"v":2.6865838057540725E-4,"d":"0.000"},{"v":3.9339561662073273E-5,"d":"0.000"},{"v":0.760466475710557,"d":"0.760"},{"v":0.05540957507700882,"d":"0.055"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04639045909527087,"d":"0.046"}]
[{"$nulls":3},38,{"v":9.5,"d":"9.50"},{"v":64.5,"d":"64.50"},0,{"$f":"MMULT(H47:Q47, OFFSET(AB.rngTPMroot, MIN(4, INT(($F47-55)/5))*10, $G48*13))","v":0},{"v":1.6792702694647095E-3,"d":"0.002"},{"v":0.045508270940215534,"d":"0.046"},{"v":0.00666862096819382,"d":"0.007"},{"v":7.0294563387660654E-4,"d":"0.001"},{"v":1.0303285869072868E-4,"d":"0.000"},{"v":2.6912237029812095E-4,"d":"0.000"},{"v":3.9434885708260819E-5,"d":"0.000"},{"v":0.8876260877239291,"d":"0.888"},{"v":0.05740321434962348,"d":"0.057"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04648033894439026,"d":"0.046"},null,{"$f":"MMULT(U47:AD47, OFFSET(AB.rngTPMroot, MIN(4, INT(($F47-55)/5))*10, $G48*13))","v":{"v":0.12389225140210858,"d":"0.124"}},0,{"v":0.045334482421678396,"d":"0.045"},{"v":6.638313916826493E-3,"d":"0.007"},{"v":6.992934159278484E-4,"d":"0.001"},{"v":1.0239731363248483E-4,"d":"0.000"},{"v":2.6814563778213631E-4,"d":"0.000"},{"v":3.9264480897090387E-5,"d":"0.000"},{"v":0.7658134964173736,"d":"0.766"},{"v":0.05721235499377397,"d":"0.057"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.046301921475388384,"d":"0.046"}]
[{"$nulls":3},39,9.75,64.75,0,{"$f":"MMULT(H48:Q48, OFFSET(AB.rngTPMroot, MIN(4, INT(($F48-55)/5))*10, $G49*13))","v":0},{"v":1.4187804517870482E-3,"d":"0.001"},{"v":0.04539337977795392,"d":"0.045"},{"v":0.006651043720149908,"d":"0.007"},{"v":7.0102271563506069E-4,"d":"0.001"},{"v":1.0273565765536987E-4,"d":"0.000"},{"v":2.6845075056136625E-4,"d":"0.000"},{"v":3.9332293096229377E-5,"d":"0.000"},{"v":0.8862229703186716,"d":"0.886"},{"v":0.059202284314489935,"d":"0.059"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04636285324415035,"d":"0.046"},null,{"$f":"MMULT(U48:AD48, OFFSET(AB.rngTPMroot, MIN(4, INT(($F48-55)/5))*10, $G49*13))","v":{"v":0.11722335038844442,"d":"0.117"}},0,{"v":0.045247960165798656,"d":"0.045"},{"v":0.006625644490274331,"d":"0.007"},{"v":0.000697958792907227,"d":"0.001"},{"v":1.0220188520586025E-4,"d":"0.000"},{"v":2.6763387357427745E-4,"d":"0.000"},{"v":3.9189543426059747E-5,"d":"0.000"},{"v":0.7707843666108225,"d":"0.771"},{"v":0.05901169424954729,"d":"0.059"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04621355283228016,"d":"0.046"}]
[{"$nulls":3},40,{"v":10,"d":"10.00"},{"v":65,"d":"65.00"},1,{"$f":"MMULT(H49:Q49, OFFSET(AB.rngTPMroot, MIN(4, INT(($F49-55)/5))*10, $G50*13))","v":{"v":1.1986980338874887E-3,"d":"0.001"}},0,{"v":0.045283057047054945,"d":"0.045"},{"v":0.006634252351735479,"d":"0.007"},{"v":6.9919364294232132E-4,"d":"0.001"},{"v":1.0245462273511116E-4,"d":"0.000"},{"v":2.6780492039126186E-4,"d":"0.000"},{"v":3.923413572526841E-5,"d":"0.000"},{"v":0.8847773992784409,"d":"0.885"},{"v":0.06099790596708766,"d":"0.061"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04625005561038852,"d":"0.046"},null,{"$f":"MMULT(U49:AD49, OFFSET(AB.rngTPMroot, MIN(4, INT(($F49-55)/5))*10, $G50*13))","v":{"v":0.11091342453445915,"d":"0.111"}},0,{"v":0.045161603040308904,"d":"0.045"},{"v":0.006612999243712928,"d":"0.007"},{"v":6.9662671705574323E-4,"d":"0.001"},{"v":1.0200682976040654E-4,"d":"0.000"},{"v":2.6712308608417014E-4,"d":"0.000"},{"v":3.9114748975500447E-5,"d":"0.000"},{"v":0.7753995023887076,"d":"0.775"},{"v":0.06080759941093624,"d":"0.061"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04612535284344881,"d":"0.046"}]
[{"$nulls":3},41,10.25,65.25,0,{"$f":"MMULT(H50:Q50, OFFSET(AB.rngTPMroot, MIN(4, INT(($F50-55)/5))*10, $G51*13))","v":{"v":1.1328439397088597E-3,"d":"0.001"}},0,{"v":0.04505828051272948,"d":"0.045"},{"v":0.006618128660560761,"d":"0.007"},{"v":6.950329464997842E-4,"d":"0.001"},{"v":1.021873033622718E-4,"d":"0.000"},{"v":2.6651195116930904E-4,"d":"0.000"},{"v":3.913974750509632E-5,"d":"0.000"},{"v":0.882243080562997,"d":"0.882"},{"v":0.06384479437546788,"d":"0.064"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04601982541039858,"d":"0.046"},null,{"$f":"MMULT(U50:AD50, OFFSET(AB.rngTPMroot, MIN(4, INT(($F50-55)/5))*10, $G51*13))","v":{"v":0.10482006081943022,"d":"0.105"}},0,{"v":0.045075410730052716,"d":"0.045"},{"v":0.006600378130994025,"d":"0.007"},{"v":6.9529718351204616E-4,"d":"0.001"},{"v":1.0181214658427767E-4,"d":"0.000"},{"v":2.6661327344771864E-4,"d":"0.000"},{"v":3.9040097272453492E-5,"d":"0.000"},{"v":0.7787464304159237,"d":"0.779"},{"v":0.06365495720278348,"d":"0.064"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04603732118701248,"d":"0.046"}]
[{"$nulls":3},42,{"v":10.5,"d":"10.50"},{"v":65.5,"d":"65.50"},0,{"$f":"MMULT(H51:Q51, OFFSET(AB.rngTPMroot, MIN(4, INT(($F51-55)/5))*10, $G52*13))","v":{"v":1.0706077389424883E-3,"d":"0.001"}},0,{"v":0.04492604295441053,"d":"0.045"},{"v":6.5852775210607254E-3,"d":"0.007"},{"v":6.9299315583865593E-4,"d":"0.001"},{"v":1.0157921667003204E-4,"d":"0.000"},{"v":2.6572978883900229E-4,"d":"0.000"},{"v":3.8950779771399873E-5,"d":"0.000"},{"v":0.8796358282292013,"d":"0.880"},{"v":0.06668299061526638,"d":"0.067"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04588476589908819,"d":"0.046"},null,{"$f":"MMULT(U51:AD51, OFFSET(AB.rngTPMroot, MIN(4, INT(($F51-55)/5))*10, $G52*13))","v":{"v":0.09906145442994123,"d":"0.099"}},0,{"v":0.044935734648489066,"d":"0.045"},{"v":0.006587781106057443,"d":"0.007"},{"v":6.9314265214910826E-4,"d":"0.001"},{"v":1.0161783496698612E-4,"d":"0.000"},{"v":2.6578711353647446E-4,"d":"0.000"},{"v":3.8965588044480884E-5,"d":"0.000"},{"v":0.7818217958005167,"d":"0.782"},{"v":0.06649372082629923,"d":"0.066"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04589466441417465,"d":"0.046"}]
[{"$nulls":3},43,10.75,65.75,0,{"$f":"MMULT(H52:Q52, OFFSET(AB.rngTPMroot, MIN(4, INT(($F52-55)/5))*10, $G53*13))","v":{"v":1.0117906716949204E-3,"d":"0.001"}},0,{"v":0.04479028019108012,"d":"0.045"},{"v":0.006565950973080455,"d":"0.007"},{"v":0.000690898988188476,"d":"0.001"},{"v":1.012811008201695E-4,"d":"0.000"},{"v":2.6492677552958181E-4,"d":"0.000"},{"v":3.88364665762895e-05,"d":"0.000"},{"v":0.8770234590958096,"d":"0.877"},{"v":0.06951257573722089,"d":"0.070"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04574610595479818,"d":"0.046"},null,{"$f":"MMULT(U52:AD52, OFFSET(AB.rngTPMroot, MIN(4, INT(($F52-55)/5))*10, $G53*13))","v":{"v":0.09361921446201146,"d":"0.094"}},0,{"v":0.0447992724727615,"d":"0.045"},{"v":0.006567367416283128,"d":"0.007"},{"v":6.9103769592347274E-4,"d":"0.001"},{"v":1.0130294973853701E-4,"d":"0.000"},{"v":2.6497996332345891E-4,"d":"0.000"},{"v":3.8844844593323647E-5,"d":"0.000"},{"v":0.7845940992794145,"d":"0.785"},{"v":0.06932388091595128,"d":"0.069"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04575529013200843,"d":"0.046"}]
[{"$nulls":3},44,{"v":11,"d":"11.00"},{"v":66,"d":"66.00"},0,{"$f":"MMULT(H53:Q53, OFFSET(AB.rngTPMroot, MIN(4, INT(($F53-55)/5))*10, $G54*13))","v":{"v":9.5620489754730915E-4,"d":"0.001"}},0,{"v":0.04465443108917403,"d":"0.045"},{"v":0.006546109215619154,"d":"0.007"},{"v":6.8880348874857935E-4,"d":"0.001"},{"v":1.0097503776150115E-4,"d":"0.000"},{"v":2.6412325154239011E-4,"d":"0.000"},{"v":3.8719106006035486E-5,"d":"0.000"},{"v":0.8744170509435767,"d":"0.874"},{"v":0.0723335829700248,"d":"0.072"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.045607357829465,"d":"0.046"},null,{"$f":"MMULT(U53:AD53, OFFSET(AB.rngTPMroot, MIN(4, INT(($F53-55)/5))*10, $G54*13))","v":{"v":0.08847596037147439,"d":"0.088"}},0,{"v":0.04466348692771246,"d":"0.045"},{"v":0.006547423439547488,"d":"0.007"},{"v":0.000688943176860748,"d":"0.001"},{"v":1.0099530992721358E-4,"d":"0.000"},{"v":2.6417681526410533E-4,"d":"0.000"},{"v":3.8726879413707242E-5,"d":"0.000"},{"v":0.7870748268589773,"d":"0.787"},{"v":0.07214546022082315,"d":"0.072"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04561660691983731,"d":"0.046"}]
[{"$nulls":3},45,11.25,66.25,0,{"$f":"MMULT(H54:Q54, OFFSET(AB.rngTPMroot, MIN(4, INT(($F54-55)/5))*10, $G55*13))","v":{"v":9.0367289566112155E-4,"d":"0.001"}},0,{"v":0.0445190494807741,"d":"0.045"},{"v":6.526254839756193E-3,"d":"0.007"},{"v":6.8671520048907723E-4,"d":"0.001"},{"v":1.0066878006147533E-4,"d":"0.000"},{"v":2.6332249269858757E-4,"d":"0.000"},{"v":3.8601670800113866E-5,"d":"0.000"},{"v":0.8718156770260401,"d":"0.872"},{"v":0.07514603761371973,"d":"0.075"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.04546908717396176,"d":"0.045"},null,{"$f":"MMULT(U54:AD54, OFFSET(AB.rngTPMroot, MIN(4, INT(($F54-55)/5))*10, $G55*13))","v":{"v":0.08361526646681197,"d":"0.084"}},0,{"v":0.04452807823354115,"d":"0.045"},{"v":0.006527578352533043,"d":"0.007"},{"v":6.868544707978305E-4,"d":"0.001"},{"v":1.0068919550952518E-4,"d":"0.000"},{"v":2.6337589621264066E-4,"d":"0.000"},{"v":3.8609499149721124E-5,"d":"0.000"},{"v":0.7892810626878946,"d":"0.789"},{"v":0.0749584851975502,"d":"0.075"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.045478308600551624,"d":"0.045"}]
[{"$nulls":3},46,{"v":11.5,"d":"11.50"},{"v":66.5,"d":"66.50"},0,{"$f":"MMULT(H55:Q55, OFFSET(AB.rngTPMroot, MIN(4, INT(($F55-55)/5))*10, $G56*13))","v":{"v":8.5402689784085009E-4,"d":"0.001"}},0,{"v":0.04438407920591624,"d":"0.044"},{"v":0.006506468788171085,"d":"0.007"},{"v":6.8463325713134424E-4,"d":"0.001"},{"v":1.0036357627703643E-4,"d":"0.000"},{"v":0.000262524166821681,"d":"0.000"},{"v":3.8484639720501459E-5,"d":"0.000"},{"v":0.8692194538817599,"d":"0.869"},{"v":0.07794996558636193,"d":"0.078"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.045331236629869265,"d":"0.045"},null,{"$f":"MMULT(U55:AD55, OFFSET(AB.rngTPMroot, MIN(4, INT(($F55-55)/5))*10, $G56*13))","v":{"v":0.07902160945144271,"d":"0.079"}},0,{"v":0.0443930798775482,"d":"0.044"},{"v":0.006507788342356543,"d":"0.007"},{"v":6.8477209428299888E-4,"d":"0.001"},{"v":1.0038393066302603E-4,"d":"0.000"},{"v":2.6257740424066753E-4,"d":"0.000"},{"v":3.8492444655723961E-5,"d":"0.000"},{"v":0.7912283146717094,"d":"0.791"},{"v":0.07776298178310134,"d":"0.078"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04534042937607187,"d":"0.045"}]
[{"$nulls":3},47,11.75,66.75,0,{"$f":"MMULT(H56:Q56, OFFSET(AB.rngTPMroot, MIN(4, INT(($F56-55)/5))*10, $G57*13))","v":{"v":8.0710835274313392E-4,"d":"0.001"}},0,{"v":0.04424951765920364,"d":"0.044"},{"v":0.006486742853072836,"d":"0.006"},{"v":6.8255761848661607E-4,"d":"0.001"},{"v":1.0005929980137448E-4,"d":"0.000"},{"v":2.6172825850119812E-4,"d":"0.000"},{"v":3.8367964219531361E-5,"d":"0.000"},{"v":0.8666285252493263,"d":"0.867"},{"v":0.08074539274464597,"d":"0.081"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04519380353619145,"d":"0.045"},null,{"$f":"MMULT(U56:AD56, OFFSET(AB.rngTPMroot, MIN(4, INT(($F56-55)/5))*10, $G57*13))","v":{"v":0.0746803188479323,"d":"0.075"}},0,{"v":0.044258491076988225,"d":"0.044"},{"v":0.006488058303194277,"d":"0.006"},{"v":6.8269603524224955E-4,"d":"0.001"},{"v":1.0007959088135968E-4,"d":"0.000"},{"v":0.000261781334718382,"d":"0.000"},{"v":3.8375744879923677E-5,"d":"0.000"},{"v":0.7929312232361941,"d":"0.793"},{"v":0.08055897582996983,"d":"0.081"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.045202968446948856,"d":"0.045"}]
[{"$nulls":3},48,{"v":12,"d":"12.00"},{"v":67,"d":"67.00"},0,{"$f":"MMULT(H57:Q57, OFFSET(AB.rngTPMroot, MIN(4, INT(($F57-55)/5))*10, $G58*13))","v":{"v":7.6276741952117E-4,"d":"0.001"}},0,{"v":0.04411536408730087,"d":"0.044"},{"v":6.4670766536821305E-3,"d":"0.006"},{"v":6.804882729345436E-4,"d":"0.001"},{"v":9.9755944760892819E-5,"d":"0.000"},{"v":2.6093476328128978E-4,"d":"0.000"},{"v":3.8251642044959682E-5,"d":"0.000"},{"v":0.8640430163557637,"d":"0.864"},{"v":0.08353234486071104,"d":"0.084"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.045056787123516705,"d":"0.045"},null,{"$f":"MMULT(U57:AD57, OFFSET(AB.rngTPMroot, MIN(4, INT(($F57-55)/5))*10, $G58*13))","v":{"v":0.07057753014580001,"d":"0.071"}},0,{"v":0.04412431030351725,"d":"0.044"},{"v":0.006468388120647836,"d":"0.006"},{"v":6.8062627010057248E-4,"d":"0.001"},{"v":9.977617439990786E-5,"d":"0.000"},{"v":2.6098767860589333E-4,"d":"0.000"},{"v":3.82593991456734e-05,"d":"0.000"},{"v":0.7944036287918756,"d":"0.794"},{"v":0.0833464931159079,"d":"0.083"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.045065924252223714,"d":"0.045"}]
[{"$nulls":3},49,12.25,67.25,0,{"$f":"MMULT(H58:Q58, OFFSET(AB.rngTPMroot, MIN(4, INT(($F58-55)/5))*10, $G59*13))","v":{"v":7.2086248928729607E-4,"d":"0.001"}},0,{"v":0.0439816172384174,"d":"0.044"},{"v":0.006447470079898834,"d":"0.006"},{"v":6.7842520116600852E-4,"d":"0.001"},{"v":9.9453509457274867E-5,"d":"0.000"},{"v":2.6014367375783105E-4,"d":"0.000"},{"v":3.8135672545563111E-5,"d":"0.000"},{"v":0.8614630445067195,"d":"0.861"},{"v":0.08631084762875096,"d":"0.086"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04492018611334124,"d":"0.045"},null,{"$f":"MMULT(U58:AD58, OFFSET(AB.rngTPMroot, MIN(4, INT(($F58-55)/5))*10, $G59*13))","v":{"v":0.06670014052329162,"d":"0.067"}},0,{"v":0.04399053633147865,"d":"0.044"},{"v":6.448777571349415E-3,"d":"0.006"},{"v":6.7856277995197016E-4,"d":"0.001"},{"v":9.9473677773177725E-5,"d":"0.000"},{"v":2.601964286536541E-4,"d":"0.000"},{"v":3.8143406131791131E-5,"d":"0.000"},{"v":0.795658609940999,"d":"0.796"},{"v":0.08612555934037149,"d":"0.086"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04492929554008427,"d":"0.045"}]
[{"$nulls":3},50,{"v":12.5,"d":"12.50"},{"v":67.5,"d":"67.50"},0,{"$f":"MMULT(H59:Q59, OFFSET(AB.rngTPMroot, MIN(4, INT(($F59-55)/5))*10, $G60*13))","v":{"v":6.8125973286547114E-4,"d":"0.001"}},0,{"v":0.04384827587655797,"d":"0.044"},{"v":6.427922948773486E-3,"d":"0.006"},{"v":6.7636838411553831E-4,"d":"0.001"},{"v":9.91519910684888e-05,"d":"0.000"},{"v":2.5935498262012361E-4,"d":"0.000"},{"v":3.8020054639227169E-5,"d":"0.000"},{"v":0.8588887193642624,"d":"0.859"},{"v":0.08908092666509805,"d":"0.089"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04478399924329363,"d":"0.045"},null,{"$f":"MMULT(U59:AD59, OFFSET(AB.rngTPMroot, MIN(4, INT(($F59-55)/5))*10, $G60*13))","v":{"v":0.06303576700171051,"d":"0.063"}},0,{"v":0.043857167929135514,"d":"0.044"},{"v":6.429226476169031E-3,"d":"0.006"},{"v":6.7650554579665612E-4,"d":"0.001"},{"v":9.91720982380536e-05,"d":"0.000"},{"v":2.5940757757615332E-4,"d":"0.000"},{"v":3.8027764778753937E-5,"d":"0.000"},{"v":0.796708525481714,"d":"0.797"},{"v":0.08889620012488209,"d":"0.089"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04479308105250833,"d":"0.045"}]
[{"$nulls":3},51,12.75,67.75,0,{"$f":"MMULT(H60:Q60, OFFSET(AB.rngTPMroot, MIN(4, INT(($F60-55)/5))*10, $G61*13))","v":{"v":6.4383267338933843E-4,"d":"0.001"}},0,{"v":0.04371533877265073,"d":"0.044"},{"v":6.408435079665111E-3,"d":"0.006"},{"v":6.7431780282445483E-4,"d":"0.001"},{"v":9.8851386808111629E-5,"d":"0.000"},{"v":2.5856868259841934E-4,"d":"0.000"},{"v":3.79047872574917e-05,"d":"0.000"},{"v":0.8563201433063882,"d":"0.856"},{"v":0.09184260750841891,"d":"0.092"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.0446482252580736,"d":"0.045"},null,{"$f":"MMULT(U60:AD60, OFFSET(AB.rngTPMroot, MIN(4, INT(($F60-55)/5))*10, $G61*13))","v":{"v":0.05957270689866675,"d":"0.060"}},0,{"v":0.04372420386673251,"d":"0.044"},{"v":6.4097346550880665E-3,"d":"0.006"},{"v":6.7445454866540879E-4,"d":"0.001"},{"v":9.8871433017712571E-5,"d":"0.000"},{"v":2.5862111809960025E-4,"d":"0.000"},{"v":3.79124740217828e-05,"d":"0.000"},{"v":0.7975650539924237,"d":"0.798"},{"v":0.09165844101328521,"d":"0.092"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04465727953349752,"d":"0.045"}]
[{"$nulls":3},52,{"v":13,"d":"13.00"},{"v":68,"d":"68.00"},0,{"$f":"MMULT(H61:Q61, OFFSET(AB.rngTPMroot, MIN(4, INT(($F61-55)/5))*10, $G62*13))","v":{"v":6.0846178238090315E-4,"d":"0.001"}},0,{"v":0.043582804701094144,"d":"0.044"},{"v":0.006389006292944589,"d":"0.006"},{"v":6.7227343838761032E-4,"d":"0.001"},{"v":9.8551693905328433E-5,"d":"0.000"},{"v":2.5778476644349677E-4,"d":"0.000"},{"v":3.7789869337881433E-5,"d":"0.000"},{"v":0.8537574118355536,"d":"0.854"},{"v":0.09459591561995313,"d":"0.095"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04451286290592525,"d":"0.045"},null,{"$f":"MMULT(U61:AD61, OFFSET(AB.rngTPMroot, MIN(4, INT(($F61-55)/5))*10, $G62*13))","v":{"v":0.05629990045394633,"d":"0.056"}},0,{"v":0.04359164291840788,"d":"0.044"},{"v":0.006390301928377511,"d":"0.006"},{"v":0.000672409769649067,"d":"0.001"},{"v":9.8571679339798759E-5,"d":"0.000"},{"v":2.5783704297323426E-4,"d":"0.000"},{"v":3.7797532797811618E-5,"d":"0.000"},{"v":0.7982392312025253,"d":"0.798"},{"v":0.09441230747198384,"d":"0.094"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.044521889731030176,"d":"0.045"}]
[{"$nulls":3},53,13.25,68.25,0,{"$f":"MMULT(H62:Q62, OFFSET(AB.rngTPMroot, MIN(4, INT(($F62-55)/5))*10, $G63*13))","v":{"v":5.7503409801984786E-4,"d":"0.001"}},0,{"v":0.04345067243999158,"d":"0.043"},{"v":0.006369636409489989,"d":"0.006"},{"v":6.7023527195700611E-4,"d":"0.001"},{"v":9.8252909597147718E-5,"d":"0.000"},{"v":2.5700322692804841E-4,"d":"0.000"},{"v":3.7675299820921075E-5,"d":"0.000"},{"v":0.851200613960448,"d":"0.851"},{"v":0.09734087638374818,"d":"0.097"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.044377910938876636,"d":"0.044"},null,{"$f":"MMULT(U62:AD62, OFFSET(AB.rngTPMroot, MIN(4, INT(($F62-55)/5))*10, $G63*13))","v":{"v":0.053206895508641126,"d":"0.053"}},0,{"v":0.0434594838620211,"d":"0.043"},{"v":6.3709281168774015E-3,"d":"0.006"},{"v":6.7037118989586976E-4,"d":"0.001"},{"v":9.8272834440734131E-5,"d":"0.000"},{"v":2.5705534496830518E-4,"d":"0.000"},{"v":3.7682940047140135E-5,"d":"0.000"},{"v":0.7987414853129361,"d":"0.799"},{"v":0.09715782489017308,"d":"0.097"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.044386910396885276,"d":"0.044"}]
[{"$nulls":3},54,{"v":13.5,"d":"13.50"},{"v":68.5,"d":"68.50"},0,{"$f":"MMULT(H63:Q63, OFFSET(AB.rngTPMroot, MIN(4, INT(($F63-55)/5))*10, $G64*13))","v":{"v":5.4344286438437462E-4,"d":"0.001"}},0,{"v":0.04331894077115339,"d":"0.043"},{"v":6.3503252507208525E-3,"d":"0.006"},{"v":6.6820328474182433E-4,"d":"0.001"},{"v":9.79550311289304E-5,"d":"0.000"},{"v":2.5622405684669271E-4,"d":"0.000"},{"v":3.7561077650338045E-5,"d":"0.000"},{"v":0.848649832556481,"d":"0.849"},{"v":0.10007751510689335,"d":"0.100"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04424336811274191,"d":"0.044"},null,{"$f":"MMULT(U63:AD63, OFFSET(AB.rngTPMroot, MIN(4, INT(($F63-55)/5))*10, $G64*13))","v":{"v":0.05028381412473739,"d":"0.050"}},0,{"v":0.043327725479135396,"d":"0.043"},{"v":0.006351613041971634,"d":"0.006"},{"v":6.6833879061118718E-4,"d":"0.001"},{"v":9.797489556532972E-5,"d":"0.000"},{"v":2.5627601687796983E-4,"d":"0.000"},{"v":3.7568694713284949E-5,"d":"0.000"},{"v":0.7990816703763144,"d":"0.799"},{"v":0.09989501858007428,"d":"0.100"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04425234028662455,"d":"0.044"}]
[{"$nulls":3},55,13.75,68.75,0,{"$f":"MMULT(H64:Q64, OFFSET(AB.rngTPMroot, MIN(4, INT(($F64-55)/5))*10, $G65*13))","v":{"v":5.135871905114402E-4,"d":"0.001"}},0,{"v":0.04318760848008316,"d":"0.043"},{"v":0.006331072638598495,"d":"0.006"},{"v":6.661774580082161E-4,"d":"0.001"},{"v":9.7658055754394326E-5,"d":"0.000"},{"v":2.5544724901589282E-4,"d":"0.000"},{"v":3.7447201773064276E-5,"d":"0.000"},{"v":0.846105144706503,"d":"0.846"},{"v":0.10280585701975313,"d":"0.103"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04410923318710727,"d":"0.044"},null,{"$f":"MMULT(U64:AD64, OFFSET(AB.rngTPMroot, MIN(4, INT(($F64-55)/5))*10, $G65*13))","v":{"v":0.0475213210385579,"d":"0.048"}},0,{"v":0.043196366555008005,"d":"0.043"},{"v":6.3323565255854085E-3,"d":"0.006"},{"v":6.6631255305737037E-4,"d":"0.001"},{"v":9.7677859966746258E-5,"d":"0.000"},{"v":2.5549905151723434E-4,"d":"0.000"},{"v":3.7454795742964351E-5,"d":"0.000"},{"v":0.7992690978433967,"d":"0.799"},{"v":0.10262391377716847,"d":"0.103"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04411817815958261,"d":"0.044"}]
[{"$nulls":3},56,{"v":14,"d":"14.00"},{"v":69,"d":"69.00"},0,{"$f":"MMULT(H65:Q65, OFFSET(AB.rngTPMroot, MIN(4, INT(($F65-55)/5))*10, $G66*13))","v":{"v":4.8537172818754646E-4,"d":"0.000"}},0,{"v":0.04305667435596648,"d":"0.043"},{"v":0.006311878395624002,"d":"0.006"},{"v":6.6415777307912791E-4,"d":"0.001"},{"v":9.7361980735583407E-5,"d":"0.000"},{"v":2.5467279627389079E-4,"d":"0.000"},{"v":3.7333671139224283E-5,"d":"0.000"},{"v":0.8435666220227951,"d":"0.844"},{"v":0.1055259272761998,"d":"0.106"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.0439755049253195,"d":"0.044"},null,{"$f":"MMULT(U65:AD65, OFFSET(AB.rngTPMroot, MIN(4, INT(($F65-55)/5))*10, $G66*13))","v":{"v":0.0449105938473095,"d":"0.045"}},0,{"v":0.04306540587857899,"d":"0.043"},{"v":0.006313158390183805,"d":"0.006"},{"v":6.6429245855357871E-4,"d":"0.001"},{"v":9.7381724906472273E-5,"d":"0.000"},{"v":2.5472444172288831E-4,"d":"0.000"},{"v":3.7341242086089924E-5,"d":"0.000"},{"v":0.7993125663762306,"d":"0.799"},{"v":0.10534453564042888,"d":"0.105"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.043984422778855455,"d":"0.044"}]
[{"$nulls":3},57,14.25,69.25,0,{"$f":"MMULT(H66:Q66, OFFSET(AB.rngTPMroot, MIN(4, INT(($F66-55)/5))*10, $G67*13))","v":{"v":4.5870636744106609E-4,"d":"0.000"}},0,{"v":0.04292613719165983,"d":"0.043"},{"v":0.006292742344836583,"d":"0.006"},{"v":6.6214421133413079E-4,"d":"0.001"},{"v":9.70668033428422e-05,"d":"0.000"},{"v":2.5390069148064097E-4,"d":"0.000"},{"v":3.7220484702125576E-5,"d":"0.000"},{"v":0.8410343309513582,"d":"0.841"},{"v":0.10823775095384533,"d":"0.108"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.0438421820944746,"d":"0.044"},null,{"$f":"MMULT(U66:AD66, OFFSET(AB.rngTPMroot, MIN(4, INT(($F66-55)/5))*10, $G67*13))","v":{"v":0.04244329483352261,"d":"0.042"}},0,{"v":0.04293484224246003,"d":"0.043"},{"v":0.006294018458770149,"d":"0.006"},{"v":6.6227848847560727E-4,"d":"0.001"},{"v":9.7086487654298858E-5,"d":"0.000"},{"v":2.5395218035343834E-4,"d":"0.000"},{"v":3.72280326957569e-05,"d":"0.000"},{"v":0.799220390023516,"d":"0.799"},{"v":0.10805690925255301,"d":"0.108"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04385107291128908,"d":"0.044"}]
[{"$nulls":3},58,{"v":14.5,"d":"14.50"},{"v":69.5,"d":"69.50"},0,{"$f":"MMULT(H67:Q67, OFFSET(AB.rngTPMroot, MIN(4, INT(($F67-55)/5))*10, $G68*13))","v":{"v":4.3350594876361611E-4,"d":"0.000"}},0,{"v":0.042795995783679465,"d":"0.043"},{"v":0.00627366430981195,"d":"0.006"},{"v":6.6013675420924863E-4,"d":"0.001"},{"v":9.6772520854790939E-5,"d":"0.000"},{"v":2.5313092751774475E-4,"d":"0.000"},{"v":3.7107641418248934E-5,"d":"0.000"},{"v":0.838508333059473,"d":"0.839"},{"v":0.11094135305427259,"d":"0.111"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04370926346540646,"d":"0.044"},null,{"$f":"MMULT(U67:AD67, OFFSET(AB.rngTPMroot, MIN(4, INT(($F67-55)/5))*10, $G68*13))","v":{"v":0.04011154433740019,"d":"0.040"}},0,{"v":0.04280467444292335,"d":"0.043"},{"v":6.2749365548843755E-3,"d":"0.006"},{"v":6.6027062425571517E-4,"d":"0.001"},{"v":9.6792145488294376E-5,"d":"0.000"},{"v":2.5318226028904229E-4,"d":"0.000"},{"v":3.7115166528234466E-5,"d":"0.000"},{"v":0.7990004248480379,"d":"0.799"},{"v":0.11076105962019385,"d":"0.111"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04371812732746811,"d":"0.044"}]
[{"$nulls":3},59,14.75,69.75,0,{"$f":"MMULT(H68:Q68, OFFSET(AB.rngTPMroot, MIN(4, INT(($F68-55)/5))*10, $G69*13))","v":{"v":4.0968999114141924E-4,"d":"0.000"}},0,{"v":0.04266624893219031,"d":"0.043"},{"v":0.006254644114660691,"d":"0.006"},{"v":6.5813538319678616E-4,"d":"0.001"},{"v":9.6479130558300481E-5,"d":"0.000"},{"v":2.5236349728838476E-4,"d":"0.000"},{"v":3.6995140247238845E-5,"d":"0.000"},{"v":0.8359886853074517,"d":"0.836"},{"v":0.11363675850326585,"d":"0.114"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.043576747812675475,"d":"0.044"},null,{"$f":"MMULT(U68:AD68, OFFSET(AB.rngTPMroot, MIN(4, INT(($F68-55)/5))*10, $G69*13))","v":{"v":0.03790789559203706,"d":"0.038"}},0,{"v":0.042674901279890515,"d":"0.043"},{"v":0.006255912502601406,"d":"0.006"},{"v":6.5826884738245386E-4,"d":"0.001"},{"v":9.6498695694779464E-5,"d":"0.000"},{"v":2.5241467443144349E-4,"d":"0.000"},{"v":3.7002642542956148E-5,"d":"0.000"},{"v":0.79866009409123,"d":"0.799"},{"v":0.1134570116741904,"d":"0.113"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04358558480170441,"d":"0.044"}]
[{"$nulls":3},60,{"v":15,"d":"15.00"},{"v":70,"d":"70.00"},0,{"$f":"MMULT(H69:Q69, OFFSET(AB.rngTPMroot, MIN(4, INT(($F69-55)/5))*10, $G70*13))","v":{"v":3.8718243502808275E-4,"d":"0.000"}},0,{"v":0.04253689544099486,"d":"0.043"},{"v":0.006235681584026648,"d":"0.006"},{"v":0.000656140079845159,"d":"0.001"},{"v":9.6186629748467136E-5,"d":"0.000"},{"v":2.5159839371725933E-4,"d":"0.000"},{"v":3.68829801518939e-05,"d":"0.000"},{"v":0.8334754403054478,"d":"0.833"},{"v":0.11632399215104057,"d":"0.116"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.043444633914557274,"d":"0.043"},null,{"$f":"MMULT(U69:AD69, OFFSET(AB.rngTPMroot, MIN(4, INT(($F69-55)/5))*10, $G70*13))","v":{"v":0.03582531094114244,"d":"0.036"}},0,{"v":0.04254552155692148,"d":"0.043"},{"v":0.006236946126529518,"d":"0.006"},{"v":6.5627313940049708E-4,"d":"0.001"},{"v":9.6206135568301871E-5,"d":"0.000"},{"v":2.5164941570390544E-4,"d":"0.000"},{"v":3.689045970251017E-5,"d":"0.000"},{"v":0.7982064119552348,"d":"0.798"},{"v":0.11614479026979752,"d":"0.116"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04345344411202588,"d":"0.043"}]
[{"$nulls":3},61,15.25,70.25,0,{"$f":"MMULT(H70:Q70, OFFSET(AB.rngTPMroot, MIN(4, INT(($F70-55)/5))*10, $G71*13))","v":{"v":3.6525571845657287E-4,"d":"0.000"}},0,{"v":0.04240793411752223,"d":"0.042"},{"v":0.006216776543085295,"d":"0.006"},{"v":6.541508257587237E-4,"d":"0.001"},{"v":9.58950157285878e-05,"d":"0.000"},{"v":2.5083560975051742E-4,"d":"0.000"},{"v":3.6771160098157229E-5,"d":"0.000"},{"v":0.8294547834153645,"d":"0.829"},{"v":0.12051759759423619,"d":"0.121"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04331292055303147,"d":"0.043"},null,{"$f":"MMULT(U70:AD70, OFFSET(AB.rngTPMroot, MIN(4, INT(($F70-55)/5))*10, $G71*13))","v":{"v":0.03379647035327934,"d":"0.034"}},0,{"v":0.04241653408120349,"d":"0.042"},{"v":0.006218037251808735,"d":"0.006"},{"v":0.000654283481910471,"d":"0.001"},{"v":9.5914462411611636E-5,"d":"0.000"},{"v":2.5088647705114666E-4,"d":"0.000"},{"v":3.677861697262996E-5,"d":"0.000"},{"v":0.7961918491353158,"d":"0.796"},{"v":0.12033924614004778,"d":"0.120"},{"v":1.000000000000001,"d":"1.000"},{"v":0.0433217040401651,"d":"0.043"}]
[{"$nulls":3},62,{"v":15.5,"d":"15.50"},{"v":70.5,"d":"70.50"},0,{"$f":"MMULT(H71:Q71, OFFSET(AB.rngTPMroot, MIN(4, INT(($F71-55)/5))*10, $G72*13))","v":{"v":3.445707444232348E-4,"d":"0.000"}},0,{"v":0.04220233955724302,"d":"0.042"},{"v":6.1979288175421365E-3,"d":"0.006"},{"v":6.5097948873944224E-4,"d":"0.001"},{"v":9.56042858101352e-05,"d":"0.000"},{"v":2.4961955341666939E-4,"d":"0.000"},{"v":3.6659679055106954E-5,"d":"0.000"},{"v":0.8255309103453635,"d":"0.826"},{"v":0.12469138752840749,"d":"0.125"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04310293859939913,"d":"0.043"},null,{"$f":"MMULT(U71:AD71, OFFSET(AB.rngTPMroot, MIN(4, INT(($F71-55)/5))*10, $G72*13))","v":{"v":0.03188252602235936,"d":"0.032"}},0,{"v":0.04221089782811872,"d":"0.042"},{"v":0.006199185704109216,"d":"0.006"},{"v":6.5111150177136427E-4,"d":"0.001"},{"v":9.56236735356363e-05,"d":"0.000"},{"v":2.4967017411155082E-4,"d":"0.000"},{"v":3.6667113322184589E-5,"d":"0.000"},{"v":0.7941604354998137,"d":"0.794"},{"v":0.1245138824828592,"d":"0.125"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04311167950400163,"d":"0.043"}]
[{"$nulls":3},63,15.75,70.75,0,{"$f":"MMULT(H72:Q72, OFFSET(AB.rngTPMroot, MIN(4, INT(($F72-55)/5))*10, $G73*13))","v":{"v":3.2505719120315017E-4,"d":"0.000"}},0,{"v":0.042001730304481,"d":"0.042"},{"v":0.006167881127731236,"d":"0.006"},{"v":6.4788505108102066E-4,"d":"0.001"},{"v":9.5140794213315787E-5,"d":"0.000"},{"v":2.4843298431621023E-4,"d":"0.000"},{"v":3.6481952156776457E-5,"d":"0.000"},{"v":0.8216320143447674,"d":"0.822"},{"v":0.12884537625005063,"d":"0.129"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04289804833987823,"d":"0.043"},null,{"$f":"MMULT(U72:AD72, OFFSET(AB.rngTPMroot, MIN(4, INT(($F72-55)/5))*10, $G73*13))","v":{"v":0.03007697120263889,"d":"0.030"}},0,{"v":0.04201024789352854,"d":"0.042"},{"v":0.006169131920885692,"d":"0.006"},{"v":6.4801643658764512E-4,"d":"0.001"},{"v":9.5160087946714192E-5,"d":"0.000"},{"v":2.4848336438510079E-4,"d":"0.000"},{"v":3.6489350382370283E-5,"d":"0.000"},{"v":0.7920467861460189,"d":"0.792"},{"v":0.12866871359762716,"d":"0.129"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.042906747694501285,"d":"0.043"}]
[{"$nulls":3},64,{"$f":"D74*AB.cycleLength","v":{"v":16,"d":"16.00"}},{"v":71,"d":"71.00"},{"$f":"IF(AND(E73<AB.maxDurHPE, E74>=AB.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H73:Q73, OFFSET(AB.rngTPMroot, MIN(4, INT(($F73-55)/5))*10, $G74*13))","v":{"v":3.0664871949516676E-4,"d":"0.000"}},0,{"v":0.04180245089121555,"d":"0.042"},{"v":0.006138562041700927,"d":"0.006"},{"v":6.4481112646156042E-4,"d":"0.001"},{"v":9.468854147485253E-5,"d":"0.000"},{"v":2.4725428098681349E-4,"d":"0.000"},{"v":3.6308534824034891E-5,"d":"0.000"},{"v":0.8177496256377148,"d":"0.818"},{"v":0.13297965022612707,"d":"0.133"},{"$f":"SUM(H74:Q74)","v":{"v":1.0000000000000009,"d":"1.000"}},{"v":0.04269451629866392,"d":"0.043"},null,{"$f":"MMULT(U73:AD73, OFFSET(AB.rngTPMroot, MIN(4, INT(($F73-55)/5))*10, $G74*13))","v":{"v":0.028373667635053508,"d":"0.028"}},0,{"v":0.04181092806811495,"d":"0.042"},{"v":6.139806889197328E-3,"d":"0.006"},{"v":6.4494188860275486E-4,"d":"0.001"},{"v":9.4707743495291876E-5,"d":"0.000"},{"v":2.4730442202482373E-4,"d":"0.000"},{"v":3.6315897882087684E-5,"d":"0.000"},{"v":0.7898485014867823,"d":"0.790"},{"v":0.13280382596884785,"d":"0.133"},{"$f":"SUM(U74:AD74)","v":{"v":1.0000000000000009,"d":"1.000"}},{"v":0.04270317437874253,"d":"0.043"}]
[{"$nulls":3},{"$f":"D74+1","v":65},16.25,{"$f":"F74+AB.cycleLength","v":71.25},0,{"$f":"MMULT(H74:Q74, OFFSET(AB.rngTPMroot, MIN(4, INT(($F74-55)/5))*10, $G75*13))","v":{"v":2.8928274689132361E-4,"d":"0.000"}},0,{"v":0.04160406719436747,"d":"0.042"},{"v":0.006109437312002988,"d":"0.006"},{"v":6.4175101844614487E-4,"d":"0.001"},{"v":9.423928672150597E-5,"d":"0.000"},{"v":2.4608087566540475E-4,"d":"0.000"},{"v":3.6136267075449078E-5,"d":"0.000"},{"v":0.813884701286965,"d":"0.814"},{"v":0.13709430401186554,"d":"0.137"},{"v":1.0000000000000009,"d":"1.000"},{"$f":"SUM(J75,L75,N75)","v":{"v":0.042491899088479015,"d":"0.042"}},null,{"$f":"MMULT(U74:AD74, OFFSET(AB.rngTPMroot, MIN(4, INT(($F74-55)/5))*10, $G75*13))","v":{"v":0.02676682467926984,"d":"0.027"}},0,{"v":0.04161250414076228,"d":"0.042"},{"v":0.006110676253255128,"d":"0.006"},{"v":6.4188116002379756E-4,"d":"0.001"},{"v":9.42583976369518e-05,"d":"0.000"},{"v":0.000246130778746925,"d":"0.000"},{"v":3.61435951990866e-05,"d":"0.000"},{"v":0.7875722668241819,"d":"0.788"},{"v":0.13691931417092504,"d":"0.137"},{"v":1.0000000000000009,"d":"1.000"},{"$f":"SUM(W75,Y75,AA75)","v":{"v":0.042500516079533,"d":"0.043"}}]
[{"$nulls":3},66,{"v":16.5,"d":"16.50"},{"v":71.5,"d":"71.50"},0,{"$f":"MMULT(H75:Q75, OFFSET(AB.rngTPMroot, MIN(4, INT(($F75-55)/5))*10, $G76*13))","v":{"v":2.7290023511840751E-4,"d":"0.000"}},0,{"v":0.041406624704719966,"d":"0.041"},{"v":0.006080443491454743,"d":"0.006"},{"v":6.3870542873916108E-4,"d":"0.001"},{"v":9.3792051267852986E-5,"d":"0.000"},{"v":2.4491303742211416E-4,"d":"0.000"},{"v":3.5964773631885845E-5,"d":"0.000"},{"v":0.8100372255527115,"d":"0.810"},{"v":0.14118943072493512,"d":"0.141"},{"v":1.0000000000000007,"d":"1.000"},{"v":0.04229024317088124,"d":"0.042"},null,{"$f":"MMULT(U75:AD75, OFFSET(AB.rngTPMroot, MIN(4, INT(($F75-55)/5))*10, $G76*13))","v":{"v":0.025250979627520327,"d":"0.025"}},0,{"v":0.0414150216114789,"d":"0.041"},{"v":0.006081676553009865,"d":"0.006"},{"v":6.3883495269745989E-4,"d":"0.001"},{"v":9.38110714878019e-05,"d":"0.000"},{"v":2.4496270367609996E-4,"d":"0.000"},{"v":3.597206697813048E-5,"d":"0.000"},{"v":0.7852234700727412,"d":"0.785"},{"v":0.14101527134041122,"d":"0.141"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04229881926785246,"d":"0.042"}]
[{"$nulls":3},67,16.75,71.75,0,{"$f":"MMULT(H76:Q76, OFFSET(AB.rngTPMroot, MIN(4, INT(($F76-55)/5))*10, $G77*13))","v":{"v":2.5744548932833639E-4,"d":"0.000"}},0,{"v":0.041210119619267856,"d":"0.041"},{"v":0.006051587228544075,"d":"0.006"},{"v":6.35674298678497E-4,"d":"0.001"},{"v":9.3346937668142754E-5,"d":"0.000"},{"v":2.4375074376282242E-4,"d":"0.000"},{"v":3.5794093818003384E-5,"d":"0.000"},{"v":0.8062071585609896,"d":"0.806"},{"v":0.14526512302794348,"d":"0.145"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04208954466170917,"d":"0.042"},null,{"$f":"MMULT(U76:AD76, OFFSET(AB.rngTPMroot, MIN(4, INT(($F76-55)/5))*10, $G77*13))","v":{"v":0.02382097913329478,"d":"0.024"}},0,{"v":0.041218476676488425,"d":"0.041"},{"v":6.052814438297683E-3,"d":"0.006"},{"v":6.3580320794973382E-4,"d":"0.001"},{"v":9.3365867622888436E-5,"d":"0.000"},{"v":2.4380017431366774E-4,"d":"0.000"},{"v":3.5801352551852219E-5,"d":"0.000"},{"v":0.7828071689907767,"d":"0.783"},{"v":0.14509179015870527,"d":"0.145"},{"v":1.000000000000001,"d":"1.000"},{"v":0.042098080058751826,"d":"0.042"}]
[{"$nulls":3},68,{"v":17,"d":"17.00"},{"v":72,"d":"72.00"},0,{"$f":"MMULT(H77:Q77, OFFSET(AB.rngTPMroot, MIN(4, INT(($F77-55)/5))*10, $G78*13))","v":{"v":2.4286596875502662E-4,"d":"0.000"}},0,{"v":0.0410145470776471,"d":"0.041"},{"v":0.006022867967460947,"d":"0.006"},{"v":6.3265755329206962E-4,"d":"0.001"},{"v":9.2903937348894807E-5,"d":"0.000"},{"v":2.4259396593931528E-4,"d":"0.000"},{"v":3.5624224346281241E-5,"d":"0.000"},{"v":0.8023944661532839,"d":"0.802"},{"v":0.14932147315192726,"d":"0.149"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04188979859687848,"d":"0.042"},null,{"$f":"MMULT(U77:AD77, OFFSET(AB.rngTPMroot, MIN(4, INT(($F77-55)/5))*10, $G78*13))","v":{"v":0.022471961691752727,"d":"0.022"}},0,{"v":0.041022864474441145,"d":"0.041"},{"v":0.006024089353195834,"d":"0.006"},{"v":6.3278585079333213E-4,"d":"0.001"},{"v":9.2922777466992359E-5,"d":"0.000"},{"v":0.000242643161905584,"d":"0.000"},{"v":3.56314486320647e-05,"d":"0.000"},{"v":0.7803281383662659,"d":"0.780"},{"v":0.14914896287554746,"d":"0.149"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04189829348714007,"d":"0.042"}]
[{"$nulls":3},69,17.25,72.25,0,{"$f":"MMULT(H78:Q78, OFFSET(AB.rngTPMroot, MIN(4, INT(($F78-55)/5))*10, $G79*13))","v":{"v":2.2911210809404287E-4,"d":"0.000"}},0,{"v":0.04081990267057333,"d":"0.041"},{"v":0.005994284997862095,"d":"0.006"},{"v":0.00062965512456579,"d":"0.001"},{"v":9.246303935292287E-5,"d":"0.000"},{"v":2.4144267787143688E-4,"d":"0.000"},{"v":3.5455161015161652E-5,"d":"0.000"},{"v":0.7985991113307723,"d":"0.799"},{"v":0.1533585728898937,"d":"0.153"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04169100047301055,"d":"0.042"},null,{"$f":"MMULT(U78:AD78, OFFSET(AB.rngTPMroot, MIN(4, INT(($F78-55)/5))*10, $G79*13))","v":{"v":0.021199341112296037,"d":"0.021"}},0,{"v":0.04082818059515854,"d":"0.041"},{"v":0.005995500587216999,"d":"0.006"},{"v":6.2978281320037375E-4,"d":"0.001"},{"v":9.2481790060705292E-5,"d":"0.000"},{"v":2.4149164036640415E-4,"d":"0.000"},{"v":3.54623510163581e-05,"d":"0.000"},{"v":0.7777908778081257,"d":"0.778"},{"v":0.15318688130255986,"d":"0.153"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04169945504872531,"d":"0.042"}]
[{"$nulls":3},70,{"v":17.5,"d":"17.50"},{"v":72.5,"d":"72.50"},0,{"$f":"MMULT(H79:Q79, OFFSET(AB.rngTPMroot, MIN(4, INT(($F79-55)/5))*10, $G80*13))","v":{"v":2.1613714899778417E-4,"d":"0.000"}},0,{"v":0.0406261819956358,"d":"0.041"},{"v":5.965837675329648E-3,"d":"0.006"},{"v":6.2666694459159581E-4,"d":"0.001"},{"v":9.202423373995301E-5,"d":"0.000"},{"v":2.4029685351968758E-4,"d":"0.000"},{"v":3.5286900013024137E-5,"d":"0.000"},{"v":0.7948210546489943,"d":"0.795"},{"v":0.15737651359917906,"d":"0.157"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.041493145793747084,"d":"0.041"},null,{"$f":"MMULT(U79:AD79, OFFSET(AB.rngTPMroot, MIN(4, INT(($F79-55)/5))*10, $G80*13))","v":{"v":0.019998790927114322,"d":"0.020"}},0,{"v":0.04063442063533709,"d":"0.041"},{"v":5.967047495812625E-3,"d":"0.006"},{"v":6.2679402724902494E-4,"d":"0.001"},{"v":9.2042895461737581E-5,"d":"0.000"},{"v":2.4034558365134792E-4,"d":"0.000"},{"v":3.5294055892338966E-5,"d":"0.000"},{"v":0.7751996275638774,"d":"0.775"},{"v":0.15720563681560523,"d":"0.157"},{"v":1.000000000000001,"d":"1.000"},{"v":0.04150156024623746,"d":"0.042"}]
[{"$nulls":3},71,17.75,72.75,0,{"$f":"MMULT(H80:Q80, OFFSET(AB.rngTPMroot, MIN(4, INT(($F80-55)/5))*10, $G81*13))","v":{"v":2.0389698111334778E-4,"d":"0.000"}},0,{"v":0.04043338066879941,"d":"0.040"},{"v":5.9375253564503145E-3,"d":"0.006"},{"v":6.2369294574487317E-4,"d":"0.001"},{"v":9.1587510585207119E-5,"d":"0.000"},{"v":2.3915646695325652E-4,"d":"0.000"},{"v":3.5119437534190153E-5,"d":"0.000"},{"v":0.7910602544292542,"d":"0.791"},{"v":0.16137538620356612,"d":"0.161"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04129623008149754,"d":"0.041"},null,{"$f":"MMULT(U80:AD80, OFFSET(AB.rngTPMroot, MIN(4, INT(($F80-55)/5))*10, $G81*13))","v":{"v":0.018866229682697553,"d":"0.019"}},0,{"v":0.04044158021005267,"d":"0.040"},{"v":0.005938729435438942,"d":"0.006"},{"v":6.2381942530095815E-4,"d":"0.001"},{"v":9.16060837432984e-05,"d":"0.000"},{"v":0.000239204965824346,"d":"0.000"},{"v":3.5126559453557017E-5,"d":"0.000"},{"v":0.7725583832805849,"d":"0.773"},{"v":0.1612053203569049,"d":"0.161"},{"v":1.000000000000001,"d":"1.000"},{"v":0.04130460460117797,"d":"0.041"}]
[{"$nulls":3},72,{"v":18,"d":"18.00"},{"v":73,"d":"73.00"},0,{"$f":"MMULT(H81:Q81, OFFSET(AB.rngTPMroot, MIN(4, INT(($F81-55)/5))*10, $G82*13))","v":{"v":1.9234999212265502E-4,"d":"0.000"}},0,{"v":0.04024149432707171,"d":"0.040"},{"v":5.90934740049641E-3,"d":"0.006"},{"v":6.2073306072559485E-4,"d":"0.001"},{"v":9.1152860005333112E-5,"d":"0.000"},{"v":2.3802149236579659E-4,"d":"0.000"},{"v":3.495276978886604E-5,"d":"0.000"},{"v":0.7873166669020875,"d":"0.787"},{"v":0.16535528119533713,"d":"0.165"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04110024888016311,"d":"0.041"},null,{"$f":"MMULT(U81:AD81, OFFSET(AB.rngTPMroot, MIN(4, INT(($F81-55)/5))*10, $G82*13))","v":{"v":0.01779780706431221,"d":"0.018"}},0,{"v":0.04024965495542803,"d":"0.040"},{"v":5.9105457652383325E-3,"d":"0.006"},{"v":6.2085894004249823E-4,"d":"0.001"},{"v":9.1171345020031464E-5,"d":"0.000"},{"v":2.3806976107381786E-4,"d":"0.000"},{"v":3.4959857909450046E-5,"d":"0.000"},{"v":0.7698709098738846,"d":"0.770"},{"v":0.16518602243709218,"d":"0.165"},{"v":1.000000000000001,"d":"1.000"},{"v":0.041108583656544344,"d":"0.041"}]
[{"$nulls":3},73,18.25,73.25,0,{"$f":"MMULT(H82:Q82, OFFSET(AB.rngTPMroot, MIN(4, INT(($F82-55)/5))*10, $G83*13))","v":{"v":1.8145692627502763E-4,"d":"0.000"}},0,{"v":0.04005051862817269,"d":"0.040"},{"v":0.005881303169815637,"d":"0.006"},{"v":6.1778722255322732E-4,"d":"0.001"},{"v":9.0720272164417372E-5,"d":"0.000"},{"v":2.3689190407347099E-4,"d":"0.000"},{"v":3.4786893005448534E-5,"d":"0.000"},{"v":0.7835902463466198,"d":"0.784"},{"v":0.16931628863732132,"d":"0.169"},{"v":1.000000000000001,"d":"1.000"},{"v":0.04090519775479939,"d":"0.041"},null,{"$f":"MMULT(U82:AD82, OFFSET(AB.rngTPMroot, MIN(4, INT(($F82-55)/5))*10, $G83*13))","v":{"v":0.016789890806268932,"d":"0.017"}},0,{"v":0.04005864052830259,"d":"0.040"},{"v":0.005882495847429187,"d":"0.006"},{"v":6.1791250447952866E-4,"d":"0.001"},{"v":9.0738669454028451E-5,"d":"0.000"},{"v":2.3693994371071835E-4,"d":"0.000"},{"v":3.4793947487649947E-5,"d":"0.000"},{"v":0.7671407546156083,"d":"0.767"},{"v":0.16914783313726028,"d":"0.169"},{"v":1.000000000000001,"d":"1.000"},{"v":0.040913492976492834,"d":"0.041"}]
[{"$nulls":3},74,{"v":18.5,"d":"18.50"},{"v":73.5,"d":"73.50"},0,{"$f":"MMULT(H83:Q83, OFFSET(AB.rngTPMroot, MIN(4, INT(($F83-55)/5))*10, $G84*13))","v":{"v":1.7118075093127446E-4,"d":"0.000"}},0,{"v":0.03986044925042749,"d":"0.040"},{"v":0.005853392029782823,"d":"0.006"},{"v":6.148553645650757E-4,"d":"0.001"},{"v":9.0289737273240291E-5,"d":"0.000"},{"v":2.3576767651431907E-4,"d":"0.000"},{"v":3.46218034302393e-05,"d":"0.000"},{"v":0.7798809452221435,"d":"0.780"},{"v":0.1732584981649331,"d":"0.173"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04071107229150689,"d":"0.041"},null,{"$f":"MMULT(U83:AD83, OFFSET(AB.rngTPMroot, MIN(4, INT(($F83-55)/5))*10, $G84*13))","v":{"v":0.01583905434348116,"d":"0.016"}},0,{"v":0.039868532606125086,"d":"0.040"},{"v":0.005854579047257638,"d":"0.006"},{"v":6.1498005193583584E-4,"d":"0.001"},{"v":9.0308047254084628E-5,"d":"0.000"},{"v":2.35815488167903E-4,"d":"0.000"},{"v":3.4628824433697154E-5,"d":"0.000"},{"v":0.7643712594803449,"d":"0.764"},{"v":0.1730908421110009,"d":"0.173"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.04071932814622883,"d":"0.041"}]
[{"$nulls":3},75,18.75,73.75,0,{"$f":"MMULT(H84:Q84, OFFSET(AB.rngTPMroot, MIN(4, INT(($F84-55)/5))*10, $G85*13))","v":{"v":1.6148653066558487E-4,"d":"0.000"}},0,{"v":0.03967128189267089,"d":"0.040"},{"v":5.8256133487842475E-3,"d":"0.006"},{"v":6.1193742041481007E-4,"d":"0.001"},{"v":8.9861245589034473E-5,"d":"0.000"},{"v":2.3464878424769097E-4,"d":"0.000"},{"v":3.4457497327352205E-5,"d":"0.000"},{"v":0.7761887142921009,"d":"0.776"},{"v":0.1771819989882005,"d":"0.177"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.04051786809733339,"d":"0.041"},null,{"$f":"MMULT(U84:AD84, OFFSET(AB.rngTPMroot, MIN(4, INT(($F84-55)/5))*10, $G85*13))","v":{"v":0.014942065162334383,"d":"0.015"}},0,{"v":0.03967932688685808,"d":"0.040"},{"v":0.005826794732981877,"d":"0.006"},{"v":6.1206151605163557E-4,"d":"0.001"},{"v":8.9879468675456854E-5,"d":"0.000"},{"v":2.3469636899956282E-4,"d":"0.000"},{"v":3.4464485010947942E-5,"d":"0.000"},{"v":0.7615655727926561,"d":"0.762"},{"v":0.17701513858643306,"d":"0.177"},{"v":1.000000000000001,"d":"1.000"},{"v":0.040526084771909276,"d":"0.041"}]
[{"$nulls":3},76,{"v":19,"d":"19.00"},{"v":74,"d":"74.00"},0,{"$f":"MMULT(H85:Q85, OFFSET(AB.rngTPMroot, MIN(4, INT(($F85-55)/5))*10, $G86*13))","v":{"v":1.5234130849721894E-4,"d":"0.000"}},0,{"v":0.039483012274149895,"d":"0.039"},{"v":0.005797966498203674,"d":"0.006"},{"v":6.0903332407096324E-4,"d":"0.001"},{"v":8.9434787415269365E-5,"d":"0.000"},{"v":2.3353520195367161E-4,"d":"0.000"},{"v":3.4293970978630729E-5,"d":"0.000"},{"v":0.7725135027409479,"d":"0.773"},{"v":0.18108687989378383,"d":"0.181"},{"v":1.000000000000001,"d":"1.000"},{"v":0.04032558080017453,"d":"0.040"},null,{"$f":"MMULT(U85:AD85, OFFSET(AB.rngTPMroot, MIN(4, INT(($F85-55)/5))*10, $G86*13))","v":{"v":0.014095873811262956,"d":"0.014"}},0,{"v":0.03949101908888044,"d":"0.039"},{"v":0.005799142275858194,"d":"0.006"},{"v":6.0915683078206989E-4,"d":"0.001"},{"v":8.9452924019648174E-5,"d":"0.000"},{"v":2.3358256088064808E-4,"d":"0.000"},{"v":3.4300925500491776E-5,"d":"0.000"},{"v":0.7587266602145945,"d":"0.759"},{"v":0.18092081136822225,"d":"0.181"},{"v":1.000000000000001,"d":"1.000"},{"v":0.04033375848054316,"d":"0.040"}]
[{"$nulls":3},77,19.25,74.25,0,{"$f":"MMULT(H86:Q86, OFFSET(AB.rngTPMroot, MIN(4, INT(($F86-55)/5))*10, $G87*13))","v":{"v":1.4371399384822356E-4,"d":"0.000"}},0,{"v":0.03929563613442683,"d":"0.039"},{"v":0.00577045085240812,"d":"0.006"},{"v":6.0614300981543618E-4,"d":"0.001"},{"v":8.9010353101431615E-5,"d":"0.000"},{"v":2.3242690443250766E-4,"d":"0.000"},{"v":3.4131220683563758E-5,"d":"0.000"},{"v":0.7688552582843,"d":"0.769"},{"v":0.18497322924698492,"d":"0.185"},{"v":1.000000000000001,"d":"1.000"},{"v":0.04013420604867478,"d":"0.040"},null,{"$f":"MMULT(U86:AD86, OFFSET(AB.rngTPMroot, MIN(4, INT(($F86-55)/5))*10, $G87*13))","v":{"v":0.013297603533674268,"d":"0.013"}},0,{"v":0.039303604950890546,"d":"0.039"},{"v":0.005771621050126727,"d":"0.006"},{"v":6.0626593039571288E-4,"d":"0.001"},{"v":8.9028403634188209E-5,"d":"0.000"},{"v":2.324740386062952E-4,"d":"0.000"},{"v":3.4138142201067108E-5,"d":"0.000"},{"v":0.7558573151108824,"d":"0.756"},{"v":0.18480794883959004,"d":"0.185"},{"v":1.000000000000001,"d":"1.000"},{"v":0.040142344919892554,"d":"0.040"}]
[{"$nulls":3},78,{"v":19.5,"d":"19.50"},{"v":74.5,"d":"74.50"},0,{"$f":"MMULT(H87:Q87, OFFSET(AB.rngTPMroot, MIN(4, INT(($F87-55)/5))*10, $G88*13))","v":{"v":1.3557525684626954E-4,"d":"0.000"}},0,{"v":0.03910914923328297,"d":"0.039"},{"v":0.00574306578873369,"d":"0.006"},{"v":6.0326641224201112E-4,"d":"0.001"},{"v":8.8587933042806724E-5,"d":"0.000"},{"v":2.3132386660403736E-4,"d":"0.000"},{"v":3.396924275920186E-5,"d":"0.000"},{"v":0.7652139272727433,"d":"0.765"},{"v":0.18884113499374683,"d":"0.189"},{"v":1.000000000000001,"d":"1.000"},{"v":0.03994373951212902,"d":"0.040"},null,{"$f":"MMULT(U87:AD87, OFFSET(AB.rngTPMroot, MIN(4, INT(($F87-55)/5))*10, $G88*13))","v":{"v":0.012544540487975833,"d":"0.013"}},0,{"v":0.03911708023180978,"d":"0.039"},{"v":5.7442304329973146E-3,"d":"0.006"},{"v":6.0338874947308261E-4,"d":"0.001"},{"v":8.8605897912414733E-5,"d":"0.000"},{"v":2.3137077709125631E-4,"d":"0.000"},{"v":3.397613142897764E-5,"d":"0.000"},{"v":0.7529601683269984,"d":"0.753"},{"v":0.18867663896431416,"d":"0.189"},{"v":1.000000000000001,"d":"1.000"},{"v":0.039951839758374116,"d":"0.040"}]
[{"$nulls":3},79,19.75,74.75,0,{"$f":"MMULT(H88:Q88, OFFSET(AB.rngTPMroot, MIN(4, INT(($F88-55)/5))*10, $G89*13))","v":{"v":1.2789742861327597E-4,"d":"0.000"}},0,{"v":0.03892354735062258,"d":"0.039"},{"v":0.005715810687471493,"d":"0.006"},{"v":6.0040346625487076E-4,"d":"0.001"},{"v":8.816751768026172E-5,"d":"0.000"},{"v":2.3022606350712281E-4,"d":"0.000"},{"v":3.3808033540073909E-5,"d":"0.000"},{"v":0.7615894547896676,"d":"0.762"},{"v":0.19269068466264394,"d":"0.193"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03975417688038457,"d":"0.040"},null,{"$f":"MMULT(U88:AD88, OFFSET(AB.rngTPMroot, MIN(4, INT(($F88-55)/5))*10, $G89*13))","v":{"v":0.011834124521456778,"d":"0.012"}},0,{"v":0.0389314407106866,"d":"0.039"},{"v":0.005716969804635393,"d":"0.006"},{"v":6.0052522290516132E-4,"d":"0.001"},{"v":8.8185397293256192E-5,"d":"0.000"},{"v":2.3027275136933161E-4,"d":"0.000"},{"v":3.3814889518008925E-5,"d":"0.000"},{"v":0.7500376974134177,"d":"0.750"},{"v":0.19252696928871904,"d":"0.193"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03976223868496109,"d":"0.040"}]
[{"$nulls":3},80,{"v":20,"d":"20.00"},{"v":75,"d":"75.00"},0,{"$f":"MMULT(H89:Q89, OFFSET(AB.rngTPMroot, MIN(4, INT(($F89-55)/5))*10, $G90*13))","v":{"v":1.2065440720083814E-4,"d":"0.000"}},0,{"v":0.03873882628637738,"d":"0.039"},{"v":0.005688684931853616,"d":"0.006"},{"v":5.9755410706712614E-4,"d":"0.001"},{"v":8.77490975000287e-05,"d":"0.000"},{"v":2.2913347029908523E-4,"d":"0.000"},{"v":3.3647589378104174E-5,"d":"0.000"},{"v":0.7579817847434622,"d":"0.758"},{"v":0.19652196536686273,"d":"0.197"},{"v":1.000000000000001,"d":"1.000"},{"v":0.03956551386374359,"d":"0.040"},null,{"$f":"MMULT(U89:AD89, OFFSET(AB.rngTPMroot, MIN(4, INT(($F89-55)/5))*10, $G90*13))","v":{"v":0.01116394046665812,"d":"0.011"}},0,{"v":0.038746682186600996,"d":"0.039"},{"v":0.005689838548147973,"d":"0.006"},{"v":5.9767528589192145E-4,"d":"0.001"},{"v":8.7766892261015452E-5,"d":"0.000"},{"v":2.2917993659280449E-4,"d":"0.000"},{"v":3.3654412819345419E-5,"d":"0.000"},{"v":0.7470922353273721,"d":"0.747"},{"v":0.19635902694365695,"d":"0.196"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03957353740908572,"d":"0.040"}]
[{"$nulls":3},81,20.25,75.25,0,{"$f":"MMULT(H90:Q90, OFFSET(AB.rngTPMroot, MIN(4, INT(($F90-55)/5))*10, $G91*13))","v":{"v":1.1338703552031591E-4,"d":"0.000"}},0,{"v":0.038554981860411515,"d":"0.039"},{"v":0.005661687908039166,"d":"0.006"},{"v":5.9471827019934981E-4,"d":"0.001"},{"v":8.7332663033489708E-5,"d":"0.000"},{"v":2.280460622551427E-4,"d":"0.000"},{"v":3.3487906642529729E-5,"d":"0.000"},{"v":0.7514627844504853,"d":"0.751"},{"v":0.20326357384341434,"d":"0.203"},{"v":1.000000000000001,"d":"1.000"},{"v":0.039377746192866006,"d":"0.039"},null,{"$f":"MMULT(U90:AD90, OFFSET(AB.rngTPMroot, MIN(4, INT(($F90-55)/5))*10, $G91*13))","v":{"v":0.010491503324305117,"d":"0.010"}},0,{"v":0.038562800478569435,"d":"0.039"},{"v":0.005662836049569681,"d":"0.006"},{"v":0.00059483887394086,"d":"0.001"},{"v":8.7350373345154348E-5,"d":"0.000"},{"v":2.2809230803187897E-4,"d":"0.000"},{"v":3.3494697701487914E-5,"d":"0.000"},{"v":0.7412370813342112,"d":"0.741"},{"v":0.2031020025603265,"d":"0.203"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03938573166054217,"d":"0.039"}]
[{"$nulls":3},82,{"v":20.5,"d":"20.50"},{"v":75.5,"d":"75.50"},0,{"$f":"MMULT(H91:Q91, OFFSET(AB.rngTPMroot, MIN(4, INT(($F91-55)/5))*10, $G92*13))","v":{"v":1.0655739912330425E-4,"d":"0.000"}},0,{"v":0.03822307403577906,"d":"0.038"},{"v":0.005634819005100375,"d":"0.006"},{"v":5.895985259326891E-4,"d":"0.001"},{"v":8.6918204856962377E-5,"d":"0.000"},{"v":2.2608288476712985E-4,"d":"0.000"},{"v":3.3328981719818296E-5,"d":"0.000"},{"v":0.7451507112147039,"d":"0.745"},{"v":0.20994890974801794,"d":"0.210"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03903875544647888,"d":"0.039"},null,{"$f":"MMULT(U91:AD91, OFFSET(AB.rngTPMroot, MIN(4, INT(($F91-55)/5))*10, $G92*13))","v":{"v":0.00985956905920825,"d":"0.010"}},0,{"v":0.038230825345889625,"d":"0.038"},{"v":0.00563596169784886,"d":"0.006"},{"v":5.8971809143417027E-4,"d":"0.001"},{"v":8.69358311200795e-05,"d":"0.000"},{"v":0.000226128732428385,"d":"0.000"},{"v":3.3335740550171341E-5,"d":"0.000"},{"v":0.7355488313080665,"d":"0.736"},{"v":0.20978869419345528,"d":"0.210"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03904667216975218,"d":"0.039"}]
[{"$nulls":3},83,20.75,75.75,0,{"$f":"MMULT(H92:Q92, OFFSET(AB.rngTPMroot, MIN(4, INT(($F92-55)/5))*10, $G93*13))","v":{"v":1.0013913191944015E-4,"d":"0.000"}},0,{"v":0.03790171220783469,"d":"0.038"},{"v":5.5863106041639755E-3,"d":"0.006"},{"v":5.8464145576429621E-4,"d":"0.001"},{"v":8.61699531161243e-05,"d":"0.000"},{"v":2.2418208502905302E-4,"d":"0.000"},{"v":3.3042062901910649E-5,"d":"0.000"},{"v":0.7389056306759171,"d":"0.739"},{"v":0.21657817182335462,"d":"0.217"},{"v":1.000000000000001,"d":"1.000"},{"v":0.03871053574862804,"d":"0.039"},null,{"$f":"MMULT(U92:AD92, OFFSET(AB.rngTPMroot, MIN(4, INT(($F92-55)/5))*10, $G93*13))","v":{"v":0.009265698063316893,"d":"0.009"}},0,{"v":0.037909398348535184,"d":"0.038"},{"v":0.005587443459826665,"d":"0.006"},{"v":5.8476001601465394E-4,"d":"0.001"},{"v":8.6187427640234822E-5,"d":"0.000"},{"v":2.2422754722449726E-4,"d":"0.000"},{"v":3.3048763547599326E-5,"d":"0.000"},{"v":0.729889935747868,"d":"0.730"},{"v":0.21641930062602763,"d":"0.216"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03871838591177433,"d":"0.039"}]
[{"$nulls":3},84,{"v":21,"d":"21.00"},{"v":76,"d":"76.00"},0,{"$f":"MMULT(H93:Q93, OFFSET(AB.rngTPMroot, MIN(4, INT(($F93-55)/5))*10, $G94*13))","v":{"v":9.4107455925938915E-5,"d":"0.000"}},0,{"v":0.03758377836325375,"d":"0.038"},{"v":0.005539343502942899,"d":"0.006"},{"v":5.7973726292168072E-4,"d":"0.001"},{"v":8.5445476230216143E-5,"d":"0.000"},{"v":2.2230156122082453E-4,"d":"0.000"},{"v":3.2764260605756471E-5,"d":"0.000"},{"v":0.7327107172512461,"d":"0.733"},{"v":0.22315180486565406,"d":"0.223"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03838581718739626,"d":"0.038"},null,{"$f":"MMULT(U93:AD93, OFFSET(AB.rngTPMroot, MIN(4, INT(($F93-55)/5))*10, $G94*13))","v":{"v":0.008707597673386412,"d":"0.009"}},0,{"v":0.037591400029709676,"d":"0.038"},{"v":0.005540466834082097,"d":"0.006"},{"v":5.798548286439811E-4,"d":"0.001"},{"v":8.54628038366558e-05,"d":"0.000"},{"v":2.2234664206224178E-4,"d":"0.000"},{"v":3.277090491553284E-5,"d":"0.000"},{"v":0.7242458335388906,"d":"0.724"},{"v":0.22299426674447412,"d":"0.223"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.0383936015004159,"d":"0.038"}]
[{"$nulls":3},85,21.25,76.25,0,{"$f":"MMULT(H94:Q94, OFFSET(AB.rngTPMroot, MIN(4, INT(($F94-55)/5))*10, $G95*13))","v":{"v":8.84390856111792e-05,"d":"0.000"}},0,{"v":0.03726841553954174,"d":"0.037"},{"v":0.005492877402237795,"d":"0.005"},{"v":0.000574872728587772,"d":"0.001"},{"v":8.4728727376999282E-5,"d":"0.000"},{"v":2.2043624455722019E-4,"d":"0.000"},{"v":3.2489421641170417E-5,"d":"0.000"},{"v":0.7265674617911538,"d":"0.727"},{"v":0.22967027905929352,"d":"0.230"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03806372451268673,"d":"0.038"},null,{"$f":"MMULT(U94:AD94, OFFSET(AB.rngTPMroot, MIN(4, INT(($F94-55)/5))*10, $G95*13))","v":{"v":0.00818311332005804,"d":"0.008"}},0,{"v":0.03727597325313395,"d":"0.037"},{"v":0.005493991310452092,"d":"0.005"},{"v":0.000574989307824419,"d":"0.001"},{"v":8.4745909632946511E-5,"d":"0.000"},{"v":2.2048094712848833E-4,"d":"0.000"},{"v":3.2496010215972594E-5,"d":"0.000"},{"v":0.7186201471130341,"d":"0.719"},{"v":0.22951406282852133,"d":"0.230"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.038071443508086854,"d":"0.038"}]
[{"$nulls":3},86,{"v":21.5,"d":"21.50"},{"v":76.5,"d":"76.50"},0,{"$f":"MMULT(H95:Q95, OFFSET(AB.rngTPMroot, MIN(4, INT(($F95-55)/5))*10, $G96*13))","v":{"v":8.3112137999956758E-5,"d":"0.000"}},0,{"v":0.036955698372969886,"d":"0.037"},{"v":0.005446787056793249,"d":"0.005"},{"v":5.7004900404191219E-4,"d":"0.001"},{"v":8.401777462347671E-5,"d":"0.000"},{"v":2.1858657649890059E-4,"d":"0.000"},{"v":3.2216805204086815E-5,"d":"0.000"},{"v":0.720475475015544,"d":"0.720"},{"v":0.2361340572563258,"d":"0.236"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.0377443339535107,"d":"0.038"},null,{"$f":"MMULT(U95:AD95, OFFSET(AB.rngTPMroot, MIN(4, INT(($F95-55)/5))*10, $G96*13))","v":{"v":7.6902202100558315E-3,"d":"0.008"}},0,{"v":0.03696319267021489,"d":"0.037"},{"v":0.005447891618282571,"d":"0.005"},{"v":5.7016460506877922E-4,"d":"0.001"},{"v":8.403481270433062E-5,"d":"0.000"},{"v":0.000218630903973422,"d":"0.000"},{"v":3.2223338494624223E-5,"d":"0.000"},{"v":0.7130144900171225,"d":"0.713"},{"v":0.23597915182408447,"d":"0.236"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03775198817925709,"d":"0.038"}]
[{"$nulls":3},87,21.75,76.75,0,{"$f":"MMULT(H96:Q96, OFFSET(AB.rngTPMroot, MIN(4, INT(($F96-55)/5))*10, $G97*13))","v":{"v":7.8106048193364556E-5,"d":"0.000"}},0,{"v":0.03664560595292782,"d":"0.037"},{"v":0.005401083374716575,"d":"0.005"},{"v":5.6526576673377306E-4,"d":"0.001"},{"v":8.3312786229375311E-5,"d":"0.000"},{"v":2.1675243336321485E-4,"d":"0.000"},{"v":3.1946475814077472E-5,"d":"0.000"},{"v":0.7144343287820768,"d":"0.714"},{"v":0.24254359837994624,"d":"0.243"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03742762415302481,"d":"0.037"},null,{"$f":"MMULT(U96:AD96, OFFSET(AB.rngTPMroot, MIN(4, INT(($F96-55)/5))*10, $G97*13))","v":{"v":0.007227015509389488,"d":"0.007"}},0,{"v":0.03665303736610157,"d":"0.037"},{"v":0.005402178667892925,"d":"0.005"},{"v":0.000565380397761323,"d":"0.001"},{"v":8.33296813446566e-05,"d":"0.000"},{"v":2.1679638888931005E-4,"d":"0.000"},{"v":3.1952954284143563E-5,"d":"0.000"},{"v":0.7074303162869134,"d":"0.707"},{"v":0.24238999274742454,"d":"0.242"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.0374352141527522,"d":"0.037"}]
[{"$nulls":3},88,{"v":22,"d":"22.00"},{"v":77,"d":"77.00"},0,{"$f":"MMULT(H97:Q97, OFFSET(AB.rngTPMroot, MIN(4, INT(($F97-55)/5))*10, $G98*13))","v":{"v":7.3401489977160269E-5,"d":"0.000"}},0,{"v":0.03633811545941316,"d":"0.036"},{"v":0.005355763299917505,"d":"0.005"},{"v":5.6052266466027532E-4,"d":"0.001"},{"v":8.2613715053894286E-5,"d":"0.000"},{"v":2.1493368017378825E-4,"d":"0.000"},{"v":3.1678415394895988E-5,"d":"0.000"},{"v":0.7084436137448428,"d":"0.708"},{"v":0.24889935753056774,"d":"0.249"},{"v":1.000000000000001,"d":"1.000"},{"v":0.037113571804247215,"d":"0.037"},null,{"$f":"MMULT(U97:AD97, OFFSET(AB.rngTPMroot, MIN(4, INT(($F97-55)/5))*10, $G98*13))","v":{"v":0.006791710997385991,"d":"0.007"}},0,{"v":0.036345484516163956,"d":"0.036"},{"v":0.005356849402573131,"d":"0.005"},{"v":5.6063633382758818E-4,"d":"0.001"},{"v":8.2630468403563888E-5,"d":"0.000"},{"v":2.1497726687240578E-4,"d":"0.000"},{"v":3.1684839504618495E-5,"d":"0.000"},{"v":0.7018689853840253,"d":"0.702"},{"v":0.2487470407912449,"d":"0.249"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.03712109811686395,"d":"0.037"}]
[{"$nulls":3},89,22.25,77.25,0,{"$f":"MMULT(H98:Q98, OFFSET(AB.rngTPMroot, MIN(4, INT(($F98-55)/5))*10, $G99*13))","v":{"v":6.8980301212126537E-5,"d":"0.000"}},0,{"v":0.036033205091353784,"d":"0.036"},{"v":0.005310823497247718,"d":"0.005"},{"v":5.5581936153554178E-4,"d":"0.001"},{"v":8.1920509651706852E-5,"d":"0.000"},{"v":2.1313018798104245E-4,"d":"0.000"},{"v":3.1412604219715768E-5,"d":"0.000"},{"v":0.7025029224580196,"d":"0.703"},{"v":0.25520178598878,"d":"0.255"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03680215464087037,"d":"0.037"},null,{"$f":"MMULT(U98:AD98, OFFSET(AB.rngTPMroot, MIN(4, INT(($F98-55)/5))*10, $G99*13))","v":{"v":0.006382626163190631,"d":"0.006"}},0,{"v":0.03604051231490885,"d":"0.036"},{"v":0.005311900486498534,"d":"0.005"},{"v":5.5593207691350148E-4,"d":"0.001"},{"v":8.1937122425293087E-5,"d":"0.000"},{"v":2.1317340894698103E-4,"d":"0.000"},{"v":3.1418974425222e-05,"d":"0.000"},{"v":0.6963317521250414,"d":"0.696"},{"v":0.2550507473276511,"d":"0.255"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.036809617800769336,"d":"0.037"}]
[{"$nulls":3},90,{"v":22.5,"d":"22.50"},{"v":77.5,"d":"77.50"},0,{"$f":"MMULT(H99:Q99, OFFSET(AB.rngTPMroot, MIN(4, INT(($F99-55)/5))*10, $G100*13))","v":{"v":6.4825413718390469E-5,"d":"0.000"}},0,{"v":0.03573085320351234,"d":"0.036"},{"v":5.26626078047577E-3,"d":"0.005"},{"v":5.5115552347747719E-4,"d":"0.001"},{"v":8.1233120874558721E-5,"d":"0.000"},{"v":2.1134182875713503E-4,"d":"0.000"},{"v":3.1149023442527829E-5,"d":"0.000"},{"v":0.6966118498573861,"d":"0.697"},{"v":0.26145133124835696,"d":"0.261"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03649335055574695,"d":"0.036"},null,{"$f":"MMULT(U99:AD99, OFFSET(AB.rngTPMroot, MIN(4, INT(($F99-55)/5))*10, $G100*13))","v":{"v":0.005998181718086188,"d":"0.006"}},0,{"v":0.0357380991127094,"d":"0.036"},{"v":0.005267328732791549,"d":"0.005"},{"v":5.5126729306925921E-4,"d":"0.001"},{"v":8.1249594251623028E-5,"d":"0.000"},{"v":2.1138468705923026E-4,"d":"0.000"},{"v":3.1155340196123288E-5,"d":"0.000"},{"v":0.6908197735806733,"d":"0.691"},{"v":0.2613015599411649,"d":"0.261"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.03650075109283789,"d":"0.037"}]
[{"$nulls":3},91,22.75,77.75,0,{"$f":"MMULT(H100:Q100, OFFSET(AB.rngTPMroot, MIN(4, INT(($F100-55)/5))*10, $G101*13))","v":{"v":6.0920787383017822E-5,"d":"0.000"}},0,{"v":0.0354310383274088,"d":"0.035"},{"v":0.005222071986145502,"d":"0.005"},{"v":0.000546530819330504,"d":"0.001"},{"v":8.055149992550889E-5,"d":"0.000"},{"v":2.0956847551971256E-4,"d":"0.000"},{"v":3.0887654352035085E-5,"d":"0.000"},{"v":0.6907699934017336,"d":"0.691"},{"v":0.26764843704820257,"d":"0.268"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.036187137622259016,"d":"0.036"},null,{"$f":"MMULT(U100:AD100, OFFSET(AB.rngTPMroot, MIN(4, INT(($F100-55)/5))*10, $G101*13))","v":{"v":0.005636893498584307,"d":"0.006"}},0,{"v":0.035438223436731996,"d":"0.035"},{"v":0.005223130977354489,"d":"0.005"},{"v":5.4664165107212812E-4,"d":"0.001"},{"v":8.0567835075717129E-5,"d":"0.000"},{"v":2.0961097420104922E-4,"d":"0.000"},{"v":3.0893918102230766E-5,"d":"0.000"},{"v":0.685334115248203,"d":"0.685"},{"v":0.2674999224606767,"d":"0.267"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.036194476062005175,"d":"0.036"}]
[{"$nulls":3},92,{"v":23,"d":"23.00"},{"v":78,"d":"78.00"},0,{"$f":"MMULT(H101:Q101, OFFSET(AB.rngTPMroot, MIN(4, INT(($F101-55)/5))*10, $G102*13))","v":{"v":5.7251348236501638E-5,"d":"0.000"}},0,{"v":0.03513373917516118,"d":"0.035"},{"v":0.005178253976633877,"d":"0.005"},{"v":5.4194492072480438E-4,"d":"0.001"},{"v":7.9875598406097491E-5,"d":"0.000"},{"v":2.0781000235462786E-4,"d":"0.000"},{"v":3.0628478389738893E-5,"d":"0.000"},{"v":0.6849769530962526,"d":"0.685"},{"v":0.27379354340384177,"d":"0.274"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03588349409824061,"d":"0.036"},null,{"$f":"MMULT(U101:AD101, OFFSET(AB.rngTPMroot, MIN(4, INT(($F101-55)/5))*10, $G102*13))","v":{"v":5.2973667367517165E-3,"d":"0.005"}},0,{"v":0.03514086399477762,"d":"0.035"},{"v":5.1793040819280425E-3,"d":"0.005"},{"v":5.4205482248570035E-4,"d":"0.001"},{"v":7.9891796489300673E-5,"d":"0.000"},{"v":2.0785214443275646E-4,"d":"0.000"},{"v":3.06346895812823e-05,"d":"0.000"},{"v":0.6798757567426124,"d":"0.680"},{"v":0.27364627499094285,"d":"0.274"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.03589077096169608,"d":"0.036"}]
[{"$nulls":3},93,23.25,78.25,0,{"$f":"MMULT(H102:Q102, OFFSET(AB.rngTPMroot, MIN(4, INT(($F102-55)/5))*10, $G103*13))","v":{"v":5.3802930259087072E-5,"d":"0.000"}},0,{"v":0.034838934637525645,"d":"0.035"},{"v":0.005134803640712302,"d":"0.005"},{"v":0.00053739750204609,"d":"0.001"},{"v":7.9205368325004053E-5,"d":"0.000"},{"v":2.0606628440434754E-4,"d":"0.000"},{"v":3.037147715325919E-5,"d":"0.000"},{"v":0.679232331520913,"d":"0.679"},{"v":0.27988708663866246,"d":"0.280"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03558239842397608,"d":"0.036"},null,{"$f":"MMULT(U102:AD102, OFFSET(AB.rngTPMroot, MIN(4, INT(($F102-55)/5))*10, $G103*13))","v":{"v":0.004978290675651626,"d":"0.005"}},0,{"v":0.0348459996733217,"d":"0.035"},{"v":0.00513584493465268,"d":"0.005"},{"v":5.3750648162965541E-4,"d":"0.001"},{"v":7.922143049132105E-5,"d":"0.000"},{"v":2.0610807287149848E-4,"d":"0.000"},{"v":3.0377636227165987E-5,"d":"0.000"},{"v":0.6744455971513222,"d":"0.674"},{"v":0.27974105394383375,"d":"0.280"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.03558961422782285,"d":"0.036"}]
[{"$nulls":3},94,{"v":23.5,"d":"23.50"},{"v":78.5,"d":"78.50"},0,{"$f":"MMULT(H103:Q103, OFFSET(AB.rngTPMroot, MIN(4, INT(($F103-55)/5))*10, $G104*13))","v":{"v":5.0562220692273295E-5,"d":"0.000"}},0,{"v":0.03454660378238027,"d":"0.035"},{"v":5.091717893260188E-3,"d":"0.005"},{"v":5.3288824041221349E-4,"d":"0.001"},{"v":7.854076209362935E-5,"d":"0.000"},{"v":2.0433719785898372E-4,"d":"0.000"},{"v":3.011663239464025E-5,"d":"0.000"},{"v":0.6735357338560128,"d":"0.674"},{"v":0.2859294994148961,"d":"0.286"},{"v":1.000000000000001,"d":"1.000"},{"v":0.035283829220651465,"d":"0.035"},null,{"$f":"MMULT(U103:AD103, OFFSET(AB.rngTPMroot, MIN(4, INT(($F103-55)/5))*10, $G104*13))","v":{"v":4.67843350911302E-3,"d":"0.005"}},0,{"v":0.03455360953599741,"d":"0.035"},{"v":0.005092750449782181,"d":"0.005"},{"v":5.3299630555636828E-4,"d":"0.001"},{"v":7.8556689483528415E-5,"d":"0.000"},{"v":2.0437863568227994E-4,"d":"0.000"},{"v":3.0122739788225563E-5,"d":"0.000"},{"v":0.6690444600652775,"d":"0.669"},{"v":0.2857846920693211,"d":"0.286"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.03529098447723606,"d":"0.035"}]
[{"$nulls":3},95,23.75,78.75,0,{"$f":"MMULT(H104:Q104, OFFSET(AB.rngTPMroot, MIN(4, INT(($F104-55)/5))*10, $G105*13))","v":{"v":4.7516708644365367E-5,"d":"0.000"}},0,{"v":0.03425672585324307,"d":"0.034"},{"v":0.00504899367504335,"d":"0.005"},{"v":5.2841681565030845E-4,"d":"0.001"},{"v":7.7881732522677141E-5,"d":"0.000"},{"v":2.0262261994752866E-4,"d":"0.000"},{"v":2.9863926019039961E-5,"d":"0.000"},{"v":0.6678867679045926,"d":"0.668"},{"v":0.29192121076433825,"d":"0.292"},{"v":1.000000000000001,"d":"1.000"},{"v":0.03498776528884091,"d":"0.035"},null,{"$f":"MMULT(U104:AD104, OFFSET(AB.rngTPMroot, MIN(4, INT(($F104-55)/5))*10, $G105*13))","v":{"v":0.004396637626292604,"d":"0.004"}},0,{"v":0.03426367282211358,"d":"0.034"},{"v":5.050017567461971E-3,"d":"0.005"},{"v":5.2852397402804435E-4,"d":"0.001"},{"v":7.7897526267056968E-5,"d":"0.000"},{"v":2.0266371006919608E-4,"d":"0.000"},{"v":2.9869982165949456E-5,"d":"0.000"},{"v":0.6636730983053988,"d":"0.664"},{"v":0.2917776184862045,"d":"0.292"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.03499486050621082,"d":"0.035"}]
[{"$nulls":3},96,{"$f":"D106*AB.cycleLength","v":{"v":24,"d":"24.00"}},{"v":79,"d":"79.00"},{"$f":"IF(AND(E105<AB.maxDurHPE, E106>=AB.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H105:Q105, OFFSET(AB.rngTPMroot, MIN(4, INT(($F105-55)/5))*10, $G106*13))","v":{"v":4.4654636791665673E-5,"d":"0.000"}},0,{"v":0.033969280267798184,"d":"0.034"},{"v":0.005006627952497423,"d":"0.005"},{"v":5.2398291027405534E-4,"d":"0.001"},{"v":7.7228232818813178E-5,"d":"0.000"},{"v":2.0092242892913689E-4,"d":"0.000"},{"v":2.9613340083448781E-5,"d":"0.000"},{"v":0.6622850441119971,"d":"0.662"},{"v":0.29786264611881125,"d":"0.298"},{"$f":"SUM(H106:Q106)","v":{"v":1.000000000000001,"d":"1.000"}},{"v":0.034694185607001375,"d":"0.035"},null,{"$f":"MMULT(U105:AD105, OFFSET(AB.rngTPMroot, MIN(4, INT(($F105-55)/5))*10, $G106*13))","v":{"v":0.004131815142670843,"d":"0.004"}},0,{"v":0.0339761689451804,"d":"0.034"},{"v":5.007643253512507E-3,"d":"0.005"},{"v":5.2408916949398042E-4,"d":"0.001"},{"v":7.72438940390832e-05,"d":"0.000"},{"v":2.0096317426671344E-4,"d":"0.000"},{"v":2.9619345413689413E-5,"d":"0.000"},{"v":0.6583321983628444,"d":"0.658"},{"v":0.29772025871258007,"d":"0.298"},{"$f":"SUM(U106:AD106)","v":{"v":1.0000000000000018,"d":"1.000"}},{"v":0.03470122128894109,"d":"0.035"}]
[{"$nulls":3},{"$f":"D106+1","v":97},24.25,{"$f":"F106+AB.cycleLength","v":79.25},0,{"$f":"MMULT(H106:Q106, OFFSET(AB.rngTPMroot, MIN(4, INT(($F106-55)/5))*10, $G107*13))","v":{"v":4.1964955988845378E-5,"d":"0.000"}},0,{"v":0.033684246616434384,"d":"0.034"},{"v":0.004964617717512457,"d":"0.005"},{"v":0.000519586209461138,"d":"0.001"},{"v":7.6580216581342665E-5,"d":"0.000"},{"v":1.9923650408448112E-4,"d":"0.000"},{"v":2.9364856795415593E-5,"d":"0.000"},{"v":0.6567301755827716,"d":"0.657"},{"v":0.30375422734037133,"d":"0.304"},{"v":1.0000000000000009,"d":"1.000"},{"v":0.03440306932998,"d":"0.034"},null,{"$f":"MMULT(U106:AD106, OFFSET(AB.rngTPMroot, MIN(4, INT(($F106-55)/5))*10, $G107*13))","v":{"v":3.882943700229324E-3,"d":"0.004"}},0,{"v":0.033691077491447764,"d":"0.034"},{"v":0.004965624499213816,"d":"0.005"},{"v":5.1969157706801725E-4,"d":"0.001"},{"v":7.659574638950258E-5,"d":"0.000"},{"v":1.9927690753102396E-4,"d":"0.000"},{"v":2.9370811735386175E-5,"d":"0.000"},{"v":0.6530223845703328,"d":"0.653"},{"v":0.30361303469605405,"d":"0.304"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.0344100459760468,"d":"0.034"}]
[{"$nulls":3},98,{"v":24.5,"d":"24.50"},{"v":79.5,"d":"79.50"},0,{"$f":"MMULT(H107:Q107, OFFSET(AB.rngTPMroot, MIN(4, INT(($F107-55)/5))*10, $G108*13))","v":{"v":3.9437282613267453E-5,"d":"0.000"}},0,{"v":0.03340160466079593,"d":"0.033"},{"v":0.004922959987219317,"d":"0.005"},{"v":5.1522640103089049E-4,"d":"0.001"},{"v":7.5937637798915449E-5,"d":"0.000"},{"v":1.9756472570718083E-4,"d":"0.000"},{"v":2.91184585117844e-05,"d":"0.000"},{"v":0.6512217780950615,"d":"0.651"},{"v":0.3095963727512622,"d":"0.310"},{"v":1.000000000000001,"d":"1.000"},{"v":0.034114395787534,"d":"0.034"},null,{"$f":"MMULT(U107:AD107, OFFSET(AB.rngTPMroot, MIN(4, INT(($F107-55)/5))*10, $G108*13))","v":{"v":3.6490625205958566E-3,"d":"0.004"}},0,{"v":0.03340837821845576,"d":"0.033"},{"v":0.004923958321091869,"d":"0.005"},{"v":5.1533088450618134E-4,"d":"0.001"},{"v":7.595303729763431E-5,"d":"0.000"},{"v":1.9760479013147169E-4,"d":"0.000"},{"v":2.9124363484305861E-5,"d":"0.000"},{"v":0.6477442230207362,"d":"0.648"},{"v":0.30945636484370237,"d":"0.309"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.03412131389309341,"d":"0.034"}]
[{"$nulls":3},99,24.75,79.75,0,{"$f":"MMULT(H108:Q108, OFFSET(AB.rngTPMroot, MIN(4, INT(($F108-55)/5))*10, $G109*13))","v":{"v":3.7061858478587185E-5,"d":"0.000"}},0,{"v":0.03312133433234562,"d":"0.033"},{"v":0.004881651803777903,"d":"0.005"},{"v":5.1090317542213141E-4,"d":"0.001"},{"v":7.530045084625913E-5,"d":"0.000"},{"v":1.9590697509530263E-4,"d":"0.000"},{"v":2.8874127737441584E-5,"d":"0.000"},{"v":0.6457594701126804,"d":"0.646"},{"v":0.31538949716361747,"d":"0.315"},{"v":1.000000000000001,"d":"1.000"},{"v":0.03382814448286305,"d":"0.034"},null,{"$f":"MMULT(U108:AD108, OFFSET(AB.rngTPMroot, MIN(4, INT(($F108-55)/5))*10, $G109*13))","v":{"v":0.003429268695920307,"d":"0.003"}},0,{"v":0.033128051053597445,"d":"0.033"},{"v":0.004882641760706736,"d":"0.005"},{"v":5.1100678218451458E-4,"d":"0.001"},{"v":7.5315721128953568E-5,"d":"0.000"},{"v":1.9594670334205139E-4,"d":"0.000"},{"v":2.8879983161787e-05,"d":"0.000"},{"v":0.642498225248181,"d":"0.642"},{"v":0.3152506640517789,"d":"0.315"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.03383500453912401,"d":"0.034"}]
[{"$nulls":3},100,{"v":25,"d":"25.00"},{"v":80,"d":"80.00"},0,{"$f":"MMULT(H109:Q109, OFFSET(AB.rngTPMroot, MIN(4, INT(($F109-55)/5))*10, $G110*13))","v":{"v":3.4829513162875123E-5,"d":"0.000"}},0,{"v":0.03284341573093978,"d":"0.033"},{"v":4.840690234167124E-3,"d":"0.005"},{"v":5.0661622567118323E-4,"d":"0.001"},{"v":7.4668610480939533E-5,"d":"0.000"},{"v":0.000194263134542932,"d":"0.000"},{"v":2.8631847124073702E-5,"d":"0.000"},{"v":0.6403428727949987,"d":"0.640"},{"v":0.32113401190891355,"d":"0.321"},{"v":1.000000000000001,"d":"1.000"},{"v":0.0335442950911539,"d":"0.034"},null,{"$f":"MMULT(U109:AD109, OFFSET(AB.rngTPMroot, MIN(4, INT(($F109-55)/5))*10, $G110*13))","v":{"v":3.222713703161953E-3,"d":"0.003"}},0,{"v":0.032850076092693595,"d":"0.033"},{"v":0.004841671884442535,"d":"0.005"},{"v":5.0671896307709027E-4,"d":"0.001"},{"v":7.4683752631851376E-5,"d":"0.000"},{"v":1.9430252943297891E-4,"d":"0.000"},{"v":2.8637653415998043E-5,"d":"0.000"},{"v":0.6372848516859712,"d":"0.637"},{"v":0.32099634373517444,"d":"0.321"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.033551097585203665,"d":"0.034"}]
[{"$nulls":3},101,25.25,80.25,0,{"$f":"MMULT(H110:Q110, OFFSET(AB.rngTPMroot, MIN(4, INT(($F110-55)/5))*10, $G111*13))","v":{"v":3.2731628605828491E-5,"d":"0.000"}},0,{"v":0.03256782912341535,"d":"0.033"},{"v":0.004800072369976646,"d":"0.005"},{"v":5.0236524739007745E-4,"d":"0.001"},{"v":7.40420718401483e-05,"d":"0.000"},{"v":1.9263308733181579E-4,"d":"0.000"},{"v":2.8391599468935683E-5,"d":"0.000"},{"v":0.6349716100047967,"d":"0.635"},{"v":0.32683032486717567,"d":"0.327"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03326282745813724,"d":"0.033"},null,{"$f":"MMULT(U110:AD110, OFFSET(AB.rngTPMroot, MIN(4, INT(($F110-55)/5))*10, $G111*13))","v":{"v":0.003028600128331614,"d":"0.003"}},0,{"v":0.03257443359857942,"d":"0.033"},{"v":0.004801045783299135,"d":"0.005"},{"v":5.0246712273421259E-4,"d":"0.001"},{"v":7.40570869344216e-05,"d":"0.000"},{"v":1.9267215166233169E-4,"d":"0.000"},{"v":2.8397357040705367E-5,"d":"0.000"},{"v":0.6321045149147908,"d":"0.632"},{"v":0.32669381185662894,"d":"0.327"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.03326957287297597,"d":"0.033"}]
[{"$nulls":3},102,{"v":25.5,"d":"25.50"},{"v":80.5,"d":"80.50"},0,{"$f":"MMULT(H111:Q111, OFFSET(AB.rngTPMroot, MIN(4, INT(($F111-55)/5))*10, $G112*13))","v":{"v":3.0760105838397274E-5,"d":"0.000"}},0,{"v":0.032294554942188754,"d":"0.032"},{"v":0.004759795327200384,"d":"0.005"},{"v":4.9814993874494227E-4,"d":"0.000"},{"v":7.342079043751744E-5,"d":"0.000"},{"v":1.9101671772307494E-4,"d":"0.000"},{"v":2.8153367713629382E-5,"d":"0.000"},{"v":0.6296453083142157,"d":"0.630"},{"v":0.3324788404959388,"d":"0.332"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03298372159865677,"d":"0.033"},null,{"$f":"MMULT(U111:AD111, OFFSET(AB.rngTPMroot, MIN(4, INT(($F111-55)/5))*10, $G112*13))","v":{"v":2.8461785880423652E-3,"d":"0.003"}},0,{"v":0.03230110399970322,"d":"0.032"},{"v":4.760760572685597E-3,"d":"0.005"},{"v":4.9825095926080035E-4,"d":"0.000"},{"v":7.3435679541274831E-5,"d":"0.000"},{"v":1.9105545426775973E-4,"d":"0.000"},{"v":2.8159076974051535E-5,"d":"0.000"},{"v":0.6269575827138288,"d":"0.627"},{"v":0.33234347295569777,"d":"0.332"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.03299041041323178,"d":"0.033"}]
[{"$nulls":3},103,25.75,80.75,0,{"$f":"MMULT(H112:Q112, OFFSET(AB.rngTPMroot, MIN(4, INT(($F112-55)/5))*10, $G113*13))","v":{"v":2.8907333716383303E-5,"d":"0.000"}},0,{"v":0.03202357378386651,"d":"0.032"},{"v":0.004719856246031733,"d":"0.005"},{"v":4.939700004345705E-4,"d":"0.000"},{"v":7.28047221599608e-05,"d":"0.000"},{"v":1.8941391094898647E-4,"d":"0.000"},{"v":2.7917134942892388E-5,"d":"0.000"},{"v":0.624363597008935,"d":"0.624"},{"v":0.33807995985896533,"d":"0.338"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.032706957695250075,"d":"0.033"},null,{"$f":"MMULT(U112:AD112, OFFSET(AB.rngTPMroot, MIN(4, INT(($F112-55)/5))*10, $G113*13))","v":{"v":2.6747448364843524E-3,"d":"0.003"}},0,{"v":0.03203006788873666,"d":"0.032"},{"v":0.004720813392215373,"d":"0.005"},{"v":4.9407017329495075E-4,"d":"0.000"},{"v":7.2819486330379107E-5,"d":"0.000"},{"v":1.894523224582662E-4,"d":"0.000"},{"v":2.7922796297343854E-5,"d":"0.000"},{"v":0.6218443809267086,"d":"0.622"},{"v":0.3379457281774757,"d":"0.338"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.032713590384489885,"d":"0.033"}]
[{"$nulls":3},104,{"v":26,"d":"26.00"},{"v":81,"d":"81.00"},0,{"$f":"MMULT(H113:Q113, OFFSET(AB.rngTPMroot, MIN(4, INT(($F113-55)/5))*10, $G114*13))","v":{"v":2.7166159537307068E-5,"d":"0.000"}},0,{"v":0.031754866407867545,"d":"0.032"},{"v":0.004680252290660504,"d":"0.005"},{"v":4.8982513566916909E-4,"d":"0.000"},{"v":7.2193823264541667E-5,"d":"0.000"},{"v":1.8782455320483473E-4,"d":"0.000"},{"v":2.7682884383396963E-5,"d":"0.000"},{"v":0.6191261080906918,"d":"0.619"},{"v":0.34363408065472223,"d":"0.344"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03243251609674155,"d":"0.032"},null,{"$f":"MMULT(U113:AD113, OFFSET(AB.rngTPMroot, MIN(4, INT(($F113-55)/5))*10, $G114*13))","v":{"v":2.5136370466550687E-3,"d":"0.003"}},0,{"v":0.03176130602119683,"d":"0.032"},{"v":4.6812014055031955E-3,"d":"0.005"},{"v":4.8992446798668422E-4,"d":"0.000"},{"v":7.2208463549927078E-5,"d":"0.000"},{"v":1.8786264240605672E-4,"d":"0.000"},{"v":2.7688498233853114E-5,"d":"0.000"},{"v":0.6167651961533904,"d":"0.617"},{"v":0.3435009753010795,"d":"0.344"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.032439093131589575,"d":"0.032"}]
[{"$nulls":3},105,26.25,81.25,0,{"$f":"MMULT(H114:Q114, OFFSET(AB.rngTPMroot, MIN(4, INT(($F114-55)/5))*10, $G115*13))","v":{"v":2.5529861427107555E-5,"d":"0.000"}},0,{"v":0.03148841373505704,"d":"0.031"},{"v":4.640980649071578E-3,"d":"0.005"},{"v":4.8571505014928529E-4,"d":"0.000"},{"v":7.1588050375367092E-5,"d":"0.000"},{"v":1.8624853164083067E-4,"d":"0.000"},{"v":2.74505994025591e-05,"d":"0.000"},{"v":0.6139324762782589,"d":"0.614"},{"v":0.34914159724461874,"d":"0.349"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03216037731684716,"d":"0.032"},null,{"$f":"MMULT(U114:AD114, OFFSET(AB.rngTPMroot, MIN(4, INT(($F114-55)/5))*10, $G115*13))","v":{"v":2.3622332553491707E-3,"d":"0.002"}},0,{"v":0.03149479931407985,"d":"0.031"},{"v":0.004641921799963692,"d":"0.005"},{"v":4.858135489768666E-4,"d":"0.000"},{"v":7.16025678152295e-05,"d":"0.000"},{"v":1.8628630123845735E-4,"d":"0.000"},{"v":2.7456166147622342E-5,"d":"0.000"},{"v":0.6117202782785393,"d":"0.612"},{"v":0.3490096087678914,"d":"0.349"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.032166899164295173,"d":"0.032"}]
[{"$nulls":3},106,{"v":26.5,"d":"26.50"},{"v":81.5,"d":"81.50"},0,{"$f":"MMULT(H115:Q115, OFFSET(AB.rngTPMroot, MIN(4, INT(($F115-55)/5))*10, $G116*13))","v":{"v":2.3992122390072784E-5,"d":"0.000"}},0,{"v":0.031224196846391737,"d":"0.031"},{"v":4.602038532845242E-3,"d":"0.005"},{"v":4.816394520449109E-4,"d":"0.000"},{"v":7.0987360480507887E-5,"d":"0.000"},{"v":1.8468573435409931E-4,"d":"0.000"},{"v":2.7220263507357533E-5,"d":"0.000"},{"v":0.60878233900698,"d":"0.609"},{"v":0.3546029006810074,"d":"0.355"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.031890522032790754,"d":"0.032"},null,{"$f":"MMULT(U115:AD115, OFFSET(AB.rngTPMroot, MIN(4, INT(($F115-55)/5))*10, $G116*13))","v":{"v":0.002219948962044109,"d":"0.002"}},0,{"v":0.03123052884450584,"d":"0.031"},{"v":0.004602971786611683,"d":"0.005"},{"v":4.817371243763092E-4,"d":"0.000"},{"v":7.1001756105634747E-5,"d":"0.000"},{"v":1.8472318702990025E-4,"d":"0.000"},{"v":2.7225783542285637E-5,"d":"0.000"},{"v":0.6067098428462196,"d":"0.607"},{"v":0.3544720197095661,"d":"0.354"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.031896989155912055,"d":"0.032"}]
[{"$nulls":3},107,26.75,81.75,0,{"$f":"MMULT(H116:Q116, OFFSET(AB.rngTPMroot, MIN(4, INT(($F116-55)/5))*10, $G117*13))","v":{"v":2.2547005921819756E-5,"d":"0.000"}},0,{"v":0.030962196981576644,"d":"0.031"},{"v":0.004563423176959198,"d":"0.005"},{"v":4.7759805197476106E-4,"d":"0.000"},{"v":7.0391710928944726E-5,"d":"0.000"},{"v":1.8313605038073423E-4,"d":"0.000"},{"v":2.6991860343162682E-5,"d":"0.000"},{"v":0.6036753364269658,"d":"0.604"},{"v":0.36001837873495035,"d":"0.360"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03162293108393214,"d":"0.032"},null,{"$f":"MMULT(U116:AD116, OFFSET(AB.rngTPMroot, MIN(4, INT(($F116-55)/5))*10, $G117*13))","v":{"v":0.002086234872411982,"d":"0.002"}},0,{"v":0.030968475848375376,"d":"0.031"},{"v":0.00456434859986415,"d":"0.005"},{"v":0.000477694904745043,"d":"0.000"},{"v":7.0405985761474239E-5,"d":"0.000"},{"v":1.8317318879397637E-4,"d":"0.000"},{"v":2.6997334059896854E-5,"d":"0.000"},{"v":0.6017340732901872,"d":"0.602"},{"v":0.3598885959758023,"d":"0.360"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03162934394191439,"d":"0.032"}]
[{"$nulls":3},108,{"v":27,"d":"27.00"},{"v":82,"d":"82.00"},0,{"$f":"MMULT(H117:Q117, OFFSET(AB.rngTPMroot, MIN(4, INT(($F117-55)/5))*10, $G118*13))","v":{"v":2.118893309117672E-5,"d":"0.000"}},0,{"v":0.030702395537732987,"d":"0.031"},{"v":0.004525131839592244,"d":"0.005"},{"v":4.7359056298572729E-4,"d":"0.000"},{"v":6.980105942753973E-5,"d":"0.000"},{"v":1.8159936968791871E-4,"d":"0.000"},{"v":2.6765373692575424E-5,"d":"0.000"},{"v":0.5986111114000393,"d":"0.599"},{"v":0.365388415923752,"d":"0.365"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.03135758547040663,"d":"0.031"},null,{"$f":"MMULT(U117:AD117, OFFSET(AB.rngTPMroot, MIN(4, INT(($F117-55)/5))*10, $G118*13))","v":{"v":1.9605747777463357E-3,"d":"0.002"}},0,{"v":0.030708621719037172,"d":"0.031"},{"v":0.004526049497343869,"d":"0.005"},{"v":4.73686603071768E-4,"d":"0.000"},{"v":6.9815214481033392E-5,"d":"0.000"},{"v":1.816361964755553E-4,"d":"0.000"},{"v":2.6770801479768108E-5,"d":"0.000"},{"v":0.5967931230284846,"d":"0.597"},{"v":0.36525972216188124,"d":"0.365"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03136394451858449,"d":"0.031"}]
[{"$nulls":3},109,27.25,82.25,0,{"$f":"MMULT(H118:Q118, OFFSET(AB.rngTPMroot, MIN(4, INT(($F118-55)/5))*10, $G119*13))","v":{"v":1.9912661002491442E-5,"d":"0.000"}},0,{"v":0.030444774068077312,"d":"0.030"},{"v":0.00448716180192959,"d":"0.004"},{"v":4.6961670053250295E-4,"d":"0.000"},{"v":6.9215364038033531E-5,"d":"0.000"},{"v":1.80075583166113E-4,"d":"0.000"},{"v":2.6540787474275614E-5,"d":"0.000"},{"v":0.5935893094955198,"d":"0.594"},{"v":0.37071339353826127,"d":"0.371"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03109446635177593,"d":"0.031"},null,{"$f":"MMULT(U118:AD118, OFFSET(AB.rngTPMroot, MIN(4, INT(($F118-55)/5))*10, $G119*13))","v":{"v":1.8424835621173646E-3,"d":"0.002"}},0,{"v":0.03045094800596694,"d":"0.030"},{"v":0.0044880717596847,"d":"0.004"},{"v":4.6971193475347416E-4,"d":"0.000"},{"v":6.9229400317548151E-5,"d":"0.000"},{"v":1.8011210094297085E-4,"d":"0.000"},{"v":2.65461697173181E-5,"d":"0.000"},{"v":0.5918871174305267,"d":"0.592"},{"v":0.3705857796359744,"d":"0.371"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.031100772041663387,"d":"0.031"}]
[{"$nulls":3},110,{"v":27.5,"d":"27.50"},{"v":82.5,"d":"82.50"},0,{"$f":"MMULT(H119:Q119, OFFSET(AB.rngTPMroot, MIN(4, INT(($F119-55)/5))*10, $G120*13))","v":{"v":1.8713262555218308E-5,"d":"0.000"}},0,{"v":0.030189314280611744,"d":"0.030"},{"v":0.004449510367969813,"d":"0.004"},{"v":4.6567618245737933E-4,"d":"0.000"},{"v":6.8634583174067529E-5,"d":"0.000"},{"v":1.7856458262130722E-4,"d":"0.000"},{"v":2.6318085741880217E-5,"d":"0.000"},{"v":0.5886095789849253,"d":"0.589"},{"v":0.3759936896699447,"d":"0.376"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.030833555045690433,"d":"0.031"},null,{"$f":"MMULT(U119:AD119, OFFSET(AB.rngTPMroot, MIN(4, INT(($F119-55)/5))*10, $G120*13))","v":{"v":1.7315053295620401E-3,"d":"0.002"}},0,{"v":0.03019543641345734,"d":"0.030"},{"v":4.4504126903384955E-3,"d":"0.004"},{"v":4.6577061757523374E-4,"d":"0.000"},{"v":6.8648501676226546E-5,"d":"0.000"},{"v":1.7860079398027235E-4,"d":"0.000"},{"v":2.6323422822930018E-5,"d":"0.000"},{"v":0.5870161556643669,"d":"0.587"},{"v":0.3758671465662219,"d":"0.376"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.030839807825012847,"d":"0.031"}]
[{"$nulls":3},111,27.75,82.75,0,{"$f":"MMULT(H120:Q120, OFFSET(AB.rngTPMroot, MIN(4, INT(($F120-55)/5))*10, $G121*13))","v":{"v":1.7586107422645365E-5,"d":"0.000"}},0,{"v":0.029935998036825166,"d":"0.030"},{"v":0.004412174864333435,"d":"0.004"},{"v":4.6176872897021166E-4,"d":"0.000"},{"v":6.8058675598231077E-5,"d":"0.000"},{"v":1.7706626076733926E-4,"d":"0.000"},{"v":2.6097252682811111E-5,"d":"0.000"},{"v":0.5836715708356697,"d":"0.584"},{"v":0.38122967923773177,"d":"0.381"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.030574833026562716,"d":"0.031"},null,{"$f":"MMULT(U120:AD120, OFFSET(AB.rngTPMroot, MIN(4, INT(($F120-55)/5))*10, $G121*13))","v":{"v":1.6272116440791194E-3,"d":"0.002"}},0,{"v":0.029942068799318926,"d":"0.030"},{"v":0.004413069615383637,"d":"0.004"},{"v":4.6186237169016286E-4,"d":"0.000"},{"v":6.8072477311295341E-5,"d":"0.000"},{"v":1.7710216827954094E-4,"d":"0.000"},{"v":2.6102544980819084E-5,"d":"0.000"},{"v":0.5821803124313742,"d":"0.582"},{"v":0.38110419794758366,"d":"0.381"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03058103333928863,"d":"0.031"}]
[{"$nulls":3},112,{"v":28,"d":"28.00"},{"v":83,"d":"83.00"},0,{"$f":"MMULT(H121:Q121, OFFSET(AB.rngTPMroot, MIN(4, INT(($F121-55)/5))*10, $G122*13))","v":{"v":1.652684417632885E-5,"d":"0.000"}},0,{"v":0.029684807350405334,"d":"0.030"},{"v":4.3751526400731015E-3,"d":"0.004"},{"v":4.5789406262855314E-4,"d":"0.000"},{"v":6.74876004191335e-05,"d":"0.000"},{"v":1.7558051121827704E-4,"d":"0.000"},{"v":2.5878272617172304E-5,"d":"0.000"},{"v":0.5787749387038275,"d":"0.579"},{"v":0.386421734014636,"d":"0.386"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.030318281924252163,"d":"0.030"},null,{"$f":"MMULT(U121:AD121, OFFSET(AB.rngTPMroot, MIN(4, INT(($F121-55)/5))*10, $G122*13))","v":{"v":1.5291998756344566E-3,"d":"0.002"}},0,{"v":0.029690827173591977,"d":"0.030"},{"v":0.004376039883335182,"d":"0.004"},{"v":4.5798691959955185E-4,"d":"0.000"},{"v":6.7501286323071443E-5,"d":"0.000"},{"v":1.7561611743327035E-4,"d":"0.000"},{"v":2.5883520507909549E-5,"d":"0.000"},{"v":0.5773796395951106,"d":"0.577"},{"v":0.3862973056284654,"d":"0.386"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.030324430210624802,"d":"0.030"}]
[{"$nulls":3},113,28.25,83.25,0,{"$f":"MMULT(H122:Q122, OFFSET(AB.rngTPMroot, MIN(4, INT(($F122-55)/5))*10, $G123*13))","v":{"v":1.5531383487225886E-5,"d":"0.000"}},0,{"v":0.029435724385961787,"d":"0.029"},{"v":4.3384410664853565E-3,"d":"0.004"},{"v":4.5405190831795554E-4,"d":"0.000"},{"v":6.6921317088500725E-5,"d":"0.000"},{"v":1.7410722848086471E-4,"d":"0.000"},{"v":2.5661129996636631E-5,"d":"0.000"},{"v":0.5739193389260315,"d":"0.574"},{"v":0.3915702226541515,"d":"0.392"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.03006388352276061,"d":"0.030"},null,{"$f":"MMULT(U122:AD122, OFFSET(AB.rngTPMroot, MIN(4, INT(($F122-55)/5))*10, $G123*13))","v":{"v":1.4370916457913053E-3,"d":"0.001"}},0,{"v":0.02944169369726917,"d":"0.029"},{"v":0.004339320864956595,"d":"0.004"},{"v":4.5414398613316141E-4,"d":"0.000"},{"v":6.6934888155057942E-5,"d":"0.000"},{"v":1.7414253592681171E-4,"d":"0.000"},{"v":2.5666333852721182E-5,"d":"0.000"},{"v":0.5726141677107954,"d":"0.573"},{"v":0.3914468383371212,"d":"0.391"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.030069980219329145,"d":"0.030"}]
[{"$nulls":3},114,{"v":28.5,"d":"28.50"},{"v":83.5,"d":"83.50"},0,{"$f":"MMULT(H123:Q123, OFFSET(AB.rngTPMroot, MIN(4, INT(($F123-55)/5))*10, $G124*13))","v":{"v":1.4595882338672633E-5,"d":"0.000"}},0,{"v":0.029188731457759458,"d":"0.029"},{"v":0.004302037536923995,"d":"0.004"},{"v":4.5024199323243476E-4,"d":"0.000"},{"v":6.6359785398296156E-5,"d":"0.000"},{"v":1.7264630794703239E-4,"d":"0.000"},{"v":2.5445809403341749E-5,"d":"0.000"},{"v":0.569104430510569,"d":"0.569"},{"v":0.39667551071642904,"d":"0.397"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.029811619758938923,"d":"0.030"},null,{"$f":"MMULT(U123:AD123, OFFSET(AB.rngTPMroot, MIN(4, INT(($F123-55)/5))*10, $G124*13))","v":{"v":1.3505313669649032E-3,"d":"0.001"}},0,{"v":0.02919465068102892,"d":"0.029"},{"v":0.004302909953073067,"d":"0.004"},{"v":4.5033329842968485E-4,"d":"0.000"},{"v":6.6373242591064353E-5,"d":"0.000"},{"v":1.7268131913088138E-4,"d":"0.000"},{"v":2.5450969594265037E-5,"d":"0.000"},{"v":0.5678839074613546,"d":"0.568"},{"v":0.3965531617078341,"d":"0.397"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.029817665298589487,"d":"0.030"}]
[{"$nulls":3},115,28.75,83.75,0,{"$f":"MMULT(H124:Q124, OFFSET(AB.rngTPMroot, MIN(4, INT(($F124-55)/5))*10, $G125*13))","v":{"v":1.3716729190261433E-5,"d":"0.000"}},0,{"v":0.028943811028462947,"d":"0.029"},{"v":0.004265939466614982,"d":"0.004"},{"v":4.4646404685510117E-4,"d":"0.000"},{"v":6.5802965477865724E-5,"d":"0.000"},{"v":1.7119764588646846E-4,"d":"0.000"},{"v":2.5232295548795434E-5,"d":"0.000"},{"v":0.5643298751277329,"d":"0.564"},{"v":0.40173796069423195,"d":"0.402"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.029561472721204515,"d":"0.030"},null,{"$f":"MMULT(U124:AD124, OFFSET(AB.rngTPMroot, MIN(4, INT(($F124-55)/5))*10, $G125*13))","v":{"v":1.2691848696620718E-3,"d":"0.001"}},0,{"v":0.02894968058397942,"d":"0.029"},{"v":0.004266804562386391,"d":"0.004"},{"v":4.4655458591737429E-4,"d":"0.000"},{"v":6.5816309752351232E-5,"d":"0.000"},{"v":1.712323632941323E-4,"d":"0.000"},{"v":2.5237412440948503E-5,"d":"0.000"},{"v":0.5631888510056909,"d":"0.563"},{"v":0.40161663830687794,"d":"0.402"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.029567467533190925,"d":"0.030"}]
[{"$nulls":3},116,{"v":29,"d":"29.00"},{"v":84,"d":"84.00"},0,{"$f":"MMULT(H125:Q125, OFFSET(AB.rngTPMroot, MIN(4, INT(($F125-55)/5))*10, $G126*13))","v":{"v":1.2890530035341496E-5,"d":"0.000"}},0,{"v":0.02870094570789131,"d":"0.029"},{"v":0.004230144292472923,"d":"0.004"},{"v":4.4271780093895196E-4,"d":"0.000"},{"v":6.5250817791107036E-5,"d":"0.000"},{"v":1.6976113943925459E-4,"d":"0.000"},{"v":2.5020573272790025E-5,"d":"0.000"},{"v":0.5595953370994854,"d":"0.560"},{"v":0.4067579320386743,"d":"0.407"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.02931342464826952,"d":"0.029"},null,{"$f":"MMULT(U125:AD125, OFFSET(AB.rngTPMroot, MIN(4, INT(($F125-55)/5))*10, $G126*13))","v":{"v":1.1927381124062343E-3,"d":"0.001"}},0,{"v":0.028706766012413135,"d":"0.029"},{"v":0.004231002129291403,"d":"0.004"},{"v":4.4280758029482833E-4,"d":"0.000"},{"v":6.526405009479862E-5,"d":"0.000"},{"v":1.6979556553578691E-4,"d":"0.000"},{"v":2.5025647229489586E-5,"d":"0.000"},{"v":0.5585289732444757,"d":"0.559"},{"v":0.4066376276582602,"d":"0.407"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.02931936915824375,"d":"0.029"}]
[{"$nulls":3},117,29.25,84.25,0,{"$f":"MMULT(H126:Q126, OFFSET(AB.rngTPMroot, MIN(4, INT(($F126-55)/5))*10, $G127*13))","v":{"v":1.2114095298317558E-5,"d":"0.000"}},0,{"v":0.028460118251783285,"d":"0.028"},{"v":4.194649472919084E-3,"d":"0.004"},{"v":4.3900298948782433E-4,"d":"0.000"},{"v":6.470330313366214E-5,"d":"0.000"},{"v":1.6833668660856218E-4,"d":"0.000"},{"v":2.4810627542326038E-5,"d":"0.000"},{"v":0.5549004833884853,"d":"0.555"},{"v":0.411735781184743,"d":"0.412"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.029067457927879674,"d":"0.029"},null,{"$f":"MMULT(U126:AD126, OFFSET(AB.rngTPMroot, MIN(4, INT(($F126-55)/5))*10, $G127*13))","v":{"v":1.1208959693674646E-3,"d":"0.001"}},0,{"v":0.028465889718571818,"d":"0.028"},{"v":0.004195500111693958,"d":"0.004"},{"v":4.3909201551194273E-4,"d":"0.000"},{"v":6.47164244060982e-05,"d":"0.000"},{"v":1.6837082383833253E-4,"d":"0.000"},{"v":2.481565892384021E-5,"d":"0.000"},{"v":0.5539042330084382,"d":"0.554"},{"v":0.41161648626925,"d":"0.412"},{"v":1.0000000000000016,"d":"1.000"},{"v":0.029073352557922094,"d":"0.029"}]
[{"$nulls":3},118,{"v":29.5,"d":"29.50"},{"v":84.5,"d":"84.50"},0,{"$f":"MMULT(H127:Q127, OFFSET(AB.rngTPMroot, MIN(4, INT(($F127-55)/5))*10, $G128*13))","v":{"v":1.1384427521162967E-5,"d":"0.000"}},0,{"v":0.028221311560572893,"d":"0.028"},{"v":0.00415945248770092,"d":"0.004"},{"v":4.3531934873750918E-4,"d":"0.000"},{"v":6.4160382630133858E-5,"d":"0.000"},{"v":1.669241862534102E-4,"d":"0.000"},{"v":2.4602443450544727E-5,"d":"0.000"},{"v":0.5502449835865285,"d":"0.550"},{"v":0.4166718615766063,"d":"0.417"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.02882355509556381,"d":"0.029"},null,{"$f":"MMULT(U127:AD127, OFFSET(AB.rngTPMroot, MIN(4, INT(($F127-55)/5))*10, $G128*13))","v":{"v":1.0533810910171608E-3,"d":"0.001"}},0,{"v":0.028227034599421844,"d":"0.028"},{"v":4.160295988830426E-3,"d":"0.004"},{"v":4.354076277510191E-4,"d":"0.000"},{"v":6.4173393802969235E-5,"d":"0.000"},{"v":1.6695803704027767E-4,"d":"0.000"},{"v":2.4607432614118655E-5,"d":"0.000"},{"v":0.549314574173833,"d":"0.549"},{"v":0.41655356765569085,"d":"0.417"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.028829400264213143,"d":"0.029"}]
[{"$nulls":3},119,29.75,84.75,0,{"$f":"MMULT(H128:Q128, OFFSET(AB.rngTPMroot, MIN(4, INT(($F128-55)/5))*10, $G129*13))","v":{"v":1.06987097916105E-5,"d":"0.000"}},0,{"v":0.027984508678175327,"d":"0.028"},{"v":0.004124550837713136,"d":"0.004"},{"v":4.3166661713702278E-4,"d":"0.000"},{"v":6.3622017731325517E-5,"d":"0.000"},{"v":0.000165523538081484,"d":"0.000"},{"v":2.4396006215669667E-5,"d":"0.000"},{"v":0.5456285099024468,"d":"0.546"},{"v":0.421566523692709,"d":"0.422"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.028581698833393832,"d":"0.029"},null,{"$f":"MMULT(U128:AD128, OFFSET(AB.rngTPMroot, MIN(4, INT(($F128-55)/5))*10, $G129*13))","v":{"v":0.000989932833408859,"d":"0.001"}},0,{"v":0.027990183695439857,"d":"0.028"},{"v":0.004125387261088713,"d":"0.004"},{"v":4.3175415540803368E-4,"d":"0.000"},{"v":6.3634919728397589E-5,"d":"0.000"},{"v":1.6555710482896925E-4,"d":"0.000"},{"v":2.440095351555089E-5,"d":"0.000"},{"v":0.5447599267094816,"d":"0.545"},{"v":0.4214492223671017,"d":"0.421"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.02858749495567686,"d":"0.029"}]
[{"$nulls":3},120,{"v":30,"d":"30.00"},{"v":85,"d":"85.00"},0,{"$f":"MMULT(H129:Q129, OFFSET(AB.rngTPMroot, MIN(4, INT(($F129-55)/5))*10, $G130*13))","v":{"v":1.0054294868347457E-5,"d":"0.000"}},0,{"v":0.02774969279078298,"d":"0.028"},{"v":0.00408994204482024,"d":"0.004"},{"v":4.2804453533003614E-4,"d":"0.000"},{"v":6.30881702115038e-05,"d":"0.000"},{"v":1.6413464264201409E-4,"d":"0.000"},{"v":2.4191301179957207E-5,"d":"0.000"},{"v":0.5410507371495081,"d":"0.541"},{"v":0.4264201150706582,"d":"0.426"},{"v":1.0000000000000013,"d":"1.000"},{"v":0.028341871968755032,"d":"0.028"},null,{"$f":"MMULT(U129:AD129, OFFSET(AB.rngTPMroot, MIN(4, INT(($F129-55)/5))*10, $G130*13))","v":{"v":9.3030625195162828E-4,"d":"0.001"}},0,{"v":0.027755320189408565,"d":"0.028"},{"v":0.004090771449830784,"d":"0.004"},{"v":4.281313390740619E-4,"d":"0.000"},{"v":6.3100963948898149E-5,"d":"0.000"},{"v":1.6416792773346996E-4,"d":"0.000"},{"v":2.4196206967420785E-5,"d":"0.000"},{"v":0.5402402076595197,"d":"0.540"},{"v":0.42630379801156704,"d":"0.426"},{"v":1.0000000000000018,"d":"1.000"},{"v":0.028347619456216097,"d":"0.028"}]

{"sheet":"B.QALYs","index":18,"n_rows":131,"n_cols":29,"rows_kept":131,"merged":[[6,3,9,3],[6,4,9,4],[6,5,9,5],[6,6,6,16],[6,18,6,28],[7,6,9,6],[7,7,9,7],[7,8,9,8],[7,9,9,9],[7,10,9,10],[7,11,9,11],[7,12,9,12],[7,13,9,13],[7,14,9,14],[7,15,9,15],[7,16,9,16],[7,18,9,18],[7,19,9,19],[7,20,9,20],[7,21,9,21],[7,22,9,22],[7,23,9,23],[7,24,9,24],[7,25,9,25],[7,26,9,26],[7,27,9,27],[7,28,9,28]]}
[{"$nulls":3},{"$f":"AB.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- A: No gastroprotection - NSAIDs in people >65 & B: No gastroprotection - NSAIDs in people with ulcer history"}]
[{"$nulls":3},{"$f":"COLUMNS(G2:R2)","v":12},null,"StratID",{"$f":"MAX($F$2:F2)+1","v":1},{"$f":"G2","v":1},1,1,1,1,1,1,1,1,null,null,{"$f":"MAX($F$2:R2)+1","v":2},{"$f":"S2","v":2},2,2,2,2,2,2,2,2]
[{"$nulls":5},"StateID",1,{"$f":"G3+1","v":2},3,4,5,6,7,8,9,10,null,null,1,{"$f":"S3+1","v":2},3,4,5,6,7,8,9,10]
[{"$nulls":5},"QALYs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*AB.cyclesPerYear))","v":{"v":1.2094863161924762E-4,"d":"0.000"}},{"v":1.225563775658748,"d":"1.226"},{"v":0.4520665513100241,"d":"0.452"},{"v":0.06483483218677502,"d":"0.065"},{"v":0.007321439289346552,"d":"0.007"},{"v":1.0515470605854007E-3,"d":"0.001"},{"v":2.0686079965450484E-3,"d":"0.002"},{"v":2.9659612887725635E-4,"d":"0.000"},{"v":6.113016436739408,"d":"6.113"},{"v":0,"d":"0.000"},{"v":7.866340735001928,"d":"7.866"},null,{"$f":"SUM(OFFSET(S$11, 0, 0, timeHorizon*AB.cyclesPerYear))","v":{"v":3.320673017692939,"d":"3.321"}},{"v":0,"d":"0.000"},{"v":0.3402578795405385,"d":"0.340"},{"v":0.04849979002020368,"d":"0.048"},{"v":0.005082331995734125,"d":"0.005"},{"v":7.2442063176044044E-4,"d":"0.001"},{"v":1.5742305887722278E-3,"d":"0.002"},{"v":2.2437109766374811E-4,"d":"0.000"},{"v":4.164772036854493,"d":"4.165"},{"v":0,"d":"0.000"},{"v":7.881808078422106,"d":"7.882"}]
[{"$nulls":5},"Discounted QALYs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":8.648335891039601E-5,"d":"0.000"}},{"$f":"SUM(OFFSET(H$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":1.1712637235265584,"d":"1.171"}},{"$f":"SUM(OFFSET(I$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0.3957866257010127,"d":"0.396"}},{"$f":"SUM(OFFSET(J$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0.05646986207681762,"d":"0.056"}},{"$f":"SUM(OFFSET(K$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0.006453400941673319,"d":"0.006"}},{"$f":"SUM(OFFSET(L$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":9.2192726901462688E-4,"d":"0.001"}},{"$f":"SUM(OFFSET(M$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":1.8096693406157171E-3,"d":"0.002"}},{"$f":"SUM(OFFSET(N$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":2.5813364795562E-4,"d":"0.000"}},{"$f":"SUM(OFFSET(O$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":5.06751417204522,"d":"5.068"}},{"$f":"SUM(OFFSET(P$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"0.000"}},{"$f":"SUM(OFFSET(Q$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":6.70056399790778,"d":"6.701"}},null,{"$f":"SUM(OFFSET(S$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":2.989835570837759,"d":"2.990"}},{"$f":"SUM(OFFSET(T$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"0.000"}},{"$f":"SUM(OFFSET(U$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0.2893229496854591,"d":"0.289"}},{"$f":"SUM(OFFSET(V$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0.04104784504958646,"d":"0.041"}},{"$f":"SUM(OFFSET(W$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0.004321653811871418,"d":"0.004"}},{"$f":"SUM(OFFSET(X$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":6.1313099835476033E-4,"d":"0.001"}},{"$f":"SUM(OFFSET(Y$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":1.3388974940307036E-3,"d":"0.001"}},{"$f":"SUM(OFFSET(Z$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":1.8994122363763427E-4,"d":"0.000"}},{"$f":"SUM(OFFSET(AA$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":3.388444979111001,"d":"3.388"}},{"$f":"SUM(OFFSET(AB$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"0.000"}},{"$f":"SUM(OFFSET(AC$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":6.715114968211697,"d":"6.715"}}]
[{"$nulls":6},{"$f":"INDEX(AB.rngU.Disutil_byState, G$3)","v":0},{"$f":"INDEX(AB.rngU.Disutil_byState, H$3)","v":0},{"$f":"INDEX(AB.rngU.Disutil_byState, I$3)","v":{"v":-0.07869070100143072,"d":"-0.079"}},{"$f":"INDEX(AB.rngU.Disutil_byState, J$3)","v":{"v":-0.07869070100143072,"d":"-0.079"}},{"$f":"INDEX(AB.rngU.Disutil_byState, K$3)","v":{"v":-0.10199999999999998,"d":"-0.102"}},{"$f":"INDEX(AB.rngU.Disutil_byState, L$3)","v":{"v":-0.10199999999999998,"d":"-0.102"}},{"$f":"INDEX(AB.rngU.Disutil_byState, M$3)","v":-0.239},{"$f":"INDEX(AB.rngU.Disutil_byState, N$3)","v":-0.239},{"$f":"INDEX(AB.rngU.Disutil_byState, O$3)","v":0},{"$f":"INDEX(AB.rngU.Disutil_byState, P$3)","v":0},null,null,{"$f":"INDEX(AB.rngU.Disutil_byState, S$3)","v":0},{"$f":"INDEX(AB.rngU.Disutil_byState, T$3)","v":0},{"$f":"INDEX(AB.rngU.Disutil_byState, U$3)","v":{"v":-0.07869070100143072,"d":"-0.079"}},{"$f":"INDEX(AB.rngU.Disutil_byState, V$3)","v":{"v":-0.07869070100143072,"d":"-0.079"}},{"$f":"INDEX(AB.rngU.Disutil_byState, W$3)","v":{"v":-0.10199999999999998,"d":"-0.102"}},{"$f":"INDEX(AB.rngU.Disutil_byState, X$3)","v":{"v":-0.10199999999999998,"d":"-0.102"}},{"$f":"INDEX(AB.rngU.Disutil_byState, Y$3)","v":-0.239},{"$f":"INDEX(AB.rngU.Disutil_byState, Z$3)","v":-0.239},{"$f":"INDEX(AB.rngU.Disutil_byState, AA$3)","v":0},{"$f":"INDEX(AB.rngU.Disutil_byState, AB$3)","v":0}]
[{"$nulls":3},"Cycle","Age","GenPopU",{"$f":"INDEX(rngStrats, G2)","v":"HPE"},{"$nulls":11},{"$f":"INDEX(rngStrats, S2)","v":"No HPE"}]
[{"$nulls":6},{"$f":"INDEX(AB.rngStates, G$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-event","Dead","Total",null,{"$f":"INDEX(AB.rngStates, S$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-event","Dead","Total"]
[]
[]
[{"$nulls":3},0,{"$f":"B.cohortAge+D11*AB.cycleLength","v":{"v":55,"d":"55.000"}},{"$f":"_fnGENPOP.U(E11)","v":{"v":0.8222,"d":"0.82220"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D11, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F11+G$6, AB.cycleLength)","v":0},{"v":0.18967672117331066,"d":"0.190"},{"v":0.013901770343420243,"d":"0.014"},0,{"v":2.5171743114103833E-4,"d":"0.000"},0,{"v":6.2619791402420856E-5,"d":"0.000"},0,0,0,{"$f":"SUM(G11:P11)","v":{"v":0.2038928287392744,"d":"0.204"}},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D11, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F11+S$6, AB.cycleLength)","v":{"v":0.2000870690029184,"d":"0.200"}},0,{"v":4.726601916762883E-3,"d":"0.005"},0,{"v":7.0623057663129579E-5,"d":"0.000"},0,{"v":2.1929170887545433E-5,"d":"0.000"},0,0,0,{"$f":"SUM(S11:AB11)","v":{"v":0.20490622314823195,"d":"0.205"}}]
[{"$nulls":3},{"$f":"D11+1","v":1},{"v":55.25,"d":"55.250"},{"$f":"_fnGENPOP.U(E12)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.16038174202355474,"d":"0.160"},{"v":0.025656455531445594,"d":"0.026"},{"v":2.0317467667149633E-3,"d":"0.002"},{"v":4.6455788860132083E-4,"d":"0.000"},{"v":3.6788557443596438E-5,"d":"0.000"},{"v":1.1556815094884805E-4,"d":"0.000"},{"v":9.1518961665520023E-6,"d":"0.000"},{"v":0.01342370918130062,"d":"0.013"},0,{"v":0.20211971999617623,"d":"0.202"},null,{"v":0.18945158516568905,"d":"0.189"},0,{"v":0.009201964717768537,"d":"0.009"},{"v":6.9079390068308756E-4,"d":"0.001"},{"v":1.3749219763405202E-4,"d":"0.000"},{"v":1.0321575275518877E-5,"d":"0.000"},{"v":4.2692712513287206E-5,"d":"0.000"},{"v":3.2049531064651885E-6,"d":"0.000"},{"v":0.004550325247790971,"d":"0.005"},0,{"v":0.204088380470461,"d":"0.204"}]
[{"$nulls":3},2,{"v":55.5,"d":"55.500"},{"$f":"_fnGENPOP.U(E13)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.13561128121255941,"d":"0.136"},{"v":0.022311249568820548,"d":"0.022"},{"v":0.003749696569836726,"d":"0.004"},{"v":4.0203262944936007E-4,"d":"0.000"},{"v":6.7895236707344833E-5,"d":"0.000"},{"v":1.0058323563953612E-4,"d":"0.000"},{"v":1.6890310458673559E-5,"d":"0.000"},{"v":0.039782619178344546,"d":"0.040"},0,{"v":0.20204224794181613,"d":"0.202"},null,{"v":0.1793814228008349,"d":"0.179"},0,{"v":0.008922109478141725,"d":"0.009"},{"v":1.3448691498202101E-3,"d":"0.001"},{"v":1.3331070888726343E-4,"d":"0.000"},{"v":2.0094514661849302E-5,"d":"0.000"},{"v":4.139431813152502E-5,"d":"0.000"},{"v":6.2395492421738533E-6,"d":"0.000"},{"v":0.013946295699405005,"d":"0.014"},0,{"v":0.20379573621912464,"d":"0.204"}]
[{"$nulls":3},3,{"v":55.75,"d":"55.750"},{"$f":"_fnGENPOP.U(E14)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.11466654096705678,"d":"0.115"},{"v":0.020172935942166792,"d":"0.020"},{"v":0.003260793989038741,"d":"0.003"},{"v":0.000359477436621678,"d":"0.000"},{"v":5.875715644980858E-5,"d":"0.000"},{"v":9.1115057121494178E-5,"d":"0.000"},{"v":1.4700261819033786E-5,"d":"0.000"},{"v":0.06345178570274818,"d":"0.063"},0,{"v":0.20207610651302255,"d":"0.202"},null,{"v":0.16984653265323793,"d":"0.170"},0,{"v":0.008891103525435455,"d":"0.009"},{"v":1.303968245531489E-3,"d":"0.001"},{"v":1.3284742993455341E-4,"d":"0.000"},{"v":1.9483389169809815E-5,"d":"0.000"},{"v":4.12504653494628e-05,"d":"0.000"},{"v":6.0497886201884113E-6,"d":"0.000"},{"v":0.023311060142878245,"d":"0.023"},0,{"v":0.20355229564015714,"d":"0.204"}]
[{"$nulls":3},4,{"v":56,"d":"56.000"},{"$f":"_fnGENPOP.U(E15)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.0969566506546064,"d":"0.097"},{"v":0.018428404286286056,"d":"0.018"},{"v":2.9482789862835287E-3,"d":"0.003"},{"v":3.2444394308508772E-4,"d":"0.000"},{"v":5.2537705739669533E-5,"d":"0.000"},{"v":8.3403939946385009E-5,"d":"0.000"},{"v":1.3316485464260618E-5,"d":"0.000"},{"v":0.08324118799215853,"d":"0.083"},0,{"v":0.20204822399356992,"d":"0.202"},null,{"v":0.16081846271426248,"d":"0.161"},0,{"v":0.008883279477960856,"d":"0.009"},{"v":1.2994367187831926E-3,"d":"0.001"},{"v":1.3273052604340953E-4,"d":"0.000"},{"v":1.941568084986183E-5,"d":"0.000"},{"v":4.1214165513529032E-5,"d":"0.000"},{"v":6.0287645047255792E-6,"d":"0.000"},{"v":0.03210207076705177,"d":"0.032"},0,{"v":0.20330263881496982,"d":"0.203"}]
[{"$nulls":3},5,{"v":56.25,"d":"56.250"},{"$f":"_fnGENPOP.U(E16)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.08198199777265575,"d":"0.082"},{"v":0.016943002183263636,"d":"0.017"},{"v":2.693315304413673E-3,"d":"0.003"},{"v":2.9466724645423709E-4,"d":"0.000"},{"v":4.7417553020891074E-5,"d":"0.000"},{"v":7.683595694897772E-5,"d":"0.000"},{"v":1.2189504007851824E-5,"d":"0.000"},{"v":0.0999368817638003,"d":"0.100"},0,{"v":0.2019863072845653,"d":"0.202"},null,{"v":0.15227027332127044,"d":"0.152"},0,{"v":0.008872377166973464,"d":"0.009"},{"v":1.2982932325388912E-3,"d":"0.001"},{"v":1.325676279294826E-4,"d":"0.000"},{"v":1.9398595320682419E-5,"d":"0.000"},{"v":4.1163584008058078E-5,"d":"0.000"},{"v":6.0234592757893489E-6,"d":"0.000"},{"v":0.040413158777349495,"d":"0.040"},0,{"v":0.20305325576466626,"d":"0.203"}]
[{"$nulls":3},6,{"v":56.5,"d":"56.500"},{"$f":"_fnGENPOP.U(E17)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.06932013341445202,"d":"0.069"},{"v":0.015685300532525752,"d":"0.016"},{"v":2.4762234631924705E-3,"d":"0.002"},{"v":2.6946383889682766E-4,"d":"0.000"},{"v":4.3065682316033875E-5,"d":"0.000"},{"v":7.1274420408117087E-5,"d":"0.000"},{"v":1.1229591860753445E-5,"d":"0.000"},{"v":0.11401921029654444,"d":"0.114"},0,{"v":0.2018959012401964,"d":"0.202"},null,{"v":0.14417645676996074,"d":"0.144"},0,{"v":0.008861472921292022,"d":"0.009"},{"v":1.2966998574110362E-3,"d":"0.001"},{"v":1.3240470090810556E-4,"d":"0.000"},{"v":1.9374787725815076E-5,"d":"0.000"},{"v":4.1112993526532646E-5,"d":"0.000"},{"v":6.0160667777364079E-6,"d":"0.000"},{"v":0.04827069159263953,"d":"0.048"},0,{"v":0.20280422969024153,"d":"0.203"}]
[{"$nulls":3},7,{"v":56.75,"d":"56.750"},{"$f":"_fnGENPOP.U(E18)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.05861385459186968,"d":"0.059"},{"v":0.014620248045131607,"d":"0.015"},{"v":2.292410092718529E-3,"d":"0.002"},{"v":2.4812912841563873E-4,"d":"0.000"},{"v":3.938219880638128E-5,"d":"0.000"},{"v":6.65644275500547e-05,"d":"0.000"},{"v":1.0416772082716411E-5,"d":"0.000"},{"v":0.12589029744290905,"d":"0.126"},0,{"v":0.20178130269948363,"d":"0.202"},null,{"v":0.13651286119965655,"d":"0.137"},0,{"v":0.008850606279019383,"d":"0.009"},{"v":1.2951061995272242E-3,"d":"0.001"},{"v":1.3224233574231839E-4,"d":"0.000"},{"v":1.9350975906117595E-5,"d":"0.000"},{"v":4.1062577506828214E-5,"d":"0.000"},{"v":6.0086729678311465E-6,"d":"0.000"},{"v":0.055698268377259844,"d":"0.056"},0,{"v":0.2025555066175861,"d":"0.203"}]
[{"$nulls":3},8,{"v":57,"d":"57.000"},{"$f":"_fnGENPOP.U(E19)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.049561127206379306,"d":"0.050"},{"v":0.013718021568224797,"d":"0.014"},{"v":2.1367524394708634E-3,"d":"0.002"},{"v":2.3006457448483472E-4,"d":"0.000"},{"v":3.6264126217916195E-5,"d":"0.000"},{"v":6.257413956258023E-5,"d":"0.000"},{"v":9.7284055995836967E-6,"d":"0.000"},{"v":0.13589176840597805,"d":"0.136"},0,{"v":0.20164630086591795,"d":"0.202"},null,{"v":0.12925661852441547,"d":"0.129"},0,{"v":0.008839751821760269,"d":"0.009"},{"v":1.2935180373898076E-3,"d":"0.001"},{"v":1.320801526402903E-4,"d":"0.000"},{"v":1.9327246201737077E-5,"d":"0.000"},{"v":4.1012218019755169E-5,"d":"0.000"},{"v":6.0013046555590622E-6,"d":"0.000"},{"v":0.06271877901602957,"d":"0.063"},0,{"v":0.20230708832111247,"d":"0.202"}]
[{"$nulls":3},9,{"v":57.25,"d":"57.250"},{"$f":"_fnGENPOP.U(E20)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.04190656538578211,"d":"0.042"},{"v":0.012953477999553546,"d":"0.013"},{"v":2.0048918431571244E-3,"d":"0.002"},{"v":2.1476518434370285E-4,"d":"0.000"},{"v":3.3623987722287064E-5,"d":"0.000"},{"v":5.9192422854952637E-5,"d":"0.000"},{"v":9.1452241402057545E-6,"d":"0.000"},{"v":0.14431243247560652,"d":"0.144"},0,{"v":0.20149409452316044,"d":"0.201"},null,{"v":0.12238607619490946,"d":"0.122"},0,{"v":0.008828910552040709,"d":"0.009"},{"v":1.2919316560947743E-3,"d":"0.001"},{"v":1.3191816658137751E-4,"d":"0.000"},{"v":1.9303543106014644E-5,"d":"0.000"},{"v":4.09619197165545e-05,"d":"0.000"},{"v":5.99394460554338e-06,"d":"0.000"},{"v":0.06935387874486014,"d":"0.069"},0,{"v":0.20205897472191459,"d":"0.202"}]
[{"$nulls":3},10,{"v":57.5,"d":"57.500"},{"$f":"_fnGENPOP.U(E21)","v":{"v":0.8222,"d":"0.82220"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D21, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F21+G$6, AB.cycleLength)","v":0},{"v":0.035434226810862064,"d":"0.035"},{"v":0.012305355074936344,"d":"0.012"},{"v":1.8931536339012263E-3,"d":"0.002"},{"v":2.0180392339658748E-4,"d":"0.000"},{"v":3.1387978517411389E-5,"d":"0.000"},{"v":5.6325296772605433E-5,"d":"0.000"},{"v":8.650985506065155E-6,"d":"0.000"},{"v":0.15139648373358475,"d":"0.151"},0,{"v":0.20132738743747705,"d":"0.201"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D21, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F21+S$6, AB.cycleLength)","v":{"v":0.11588073258745278,"d":"0.116"}},0,{"v":0.008818082593416139,"d":"0.009"},{"v":1.290347202161522E-3,"d":"0.001"},{"v":1.3175637941169755E-4,"d":"0.000"},{"v":1.9279868808186475E-5,"d":"0.000"},{"v":4.09116831704643E-5,"d":"0.000"},{"v":5.9865934975639867E-6,"d":"0.000"},{"v":0.07562406850678736,"d":"0.076"},0,{"v":0.20181116541470573,"d":"0.202"}]
[{"$nulls":3},11,{"v":57.75,"d":"57.750"},{"$f":"_fnGENPOP.U(E22)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.029961520781409724,"d":"0.030"},{"v":0.011755673983240972,"d":"0.012"},{"v":0.001798430327157197,"d":"0.002"},{"v":1.9081970467536971E-4,"d":"0.000"},{"v":2.9493687404027079E-5,"d":"0.000"},{"v":5.3893293650883233E-5,"d":"0.000"},{"v":8.2319544040062565E-6,"d":"0.000"},{"v":0.1573504020842816,"d":"0.157"},0,{"v":0.20114846581622378,"d":"0.201"},null,{"v":0.10972117582737961,"d":"0.110"},0,{"v":0.008807267914583604,"d":"0.009"},{"v":1.2887646936477048E-3,"d":"0.001"},{"v":1.3159479066353374E-4,"d":"0.000"},{"v":1.9256223578063046E-5,"d":"0.000"},{"v":4.0861508236253844E-5,"d":"0.000"},{"v":5.9792514153997539E-6,"d":"0.000"},{"v":0.08154875981619464,"d":"0.082"},0,{"v":0.2015636600256988,"d":"0.202"}]
[{"$nulls":3},12,{"v":58,"d":"58.000"},{"$f":"_fnGENPOP.U(E23)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.025334057162485248,"d":"0.025"},{"v":0.011289232723305733,"d":"0.011"},{"v":0.001718094315758115,"d":"0.002"},{"v":1.8150721054624314E-4,"d":"0.000"},{"v":2.788834144301521E-5,"d":"0.000"},{"v":5.1829219537449487E-5,"d":"0.000"},{"v":7.8765166175132227E-6,"d":"0.000"},{"v":0.1623487772247539,"d":"0.162"},0,{"v":0.20095926271444722,"d":"0.201"},null,{"v":0.10388902586422094,"d":"0.104"},0,{"v":0.008796466498973789,"d":"0.009"},{"v":1.287184125978389E-3,"d":"0.001"},{"v":1.3143340008931381E-4,"d":"0.000"},{"v":1.9232607347287464E-5,"d":"0.000"},{"v":4.0811394837049441E-5,"d":"0.000"},{"v":5.9719183378251806E-6,"d":"0.000"},{"v":0.08714633237264853,"d":"0.087"},0,{"v":0.20131645818243313,"d":"0.201"}]
[{"$nulls":3},13,{"v":58.25,"d":"58.250"},{"$f":"_fnGENPOP.U(E24)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.021421290894896687,"d":"0.021"},{"v":0.010893177194401192,"d":"0.011"},{"v":1.649923823919684E-3,"d":"0.002"},{"v":1.7360827871372786E-4,"d":"0.000"},{"v":2.6527318395626134E-5,"d":"0.000"},{"v":5.0076258370591137E-5,"d":"0.000"},{"v":7.57485173580167e-06,"d":"0.000"},{"v":0.16653923395454148,"d":"0.167"},0,{"v":0.2007614125749748,"d":"0.201"},null,{"v":0.09836687962583356,"d":"0.098"},0,{"v":0.008785678330448759,"d":"0.009"},{"v":1.2856054967319655E-3,"d":"0.001"},{"v":1.3127220744791097E-4,"d":"0.000"},{"v":1.9209020079676988E-5,"d":"0.000"},{"v":4.0761342897978795E-5,"d":"0.000"},{"v":5.9645942536051566E-6,"d":"0.000"},{"v":0.09243418889493091,"d":"0.092"},0,{"v":0.20106955951262434,"d":"0.201"}]
[{"$nulls":3},14,{"v":58.5,"d":"58.500"},{"$f":"_fnGENPOP.U(E25)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.018112839197476915,"d":"0.018"},{"v":0.010556638568778504,"d":"0.011"},{"v":1.5920402220176968E-3,"d":"0.002"},{"v":1.6690461920246477E-4,"d":"0.000"},{"v":2.537288778608792E-5,"d":"0.000"},{"v":4.8586369139178357E-5,"d":"0.000"},{"v":7.3186560790645366E-6,"d":"0.000"},{"v":0.17004659682854043,"d":"0.170"},0,{"v":0.20055629734902033,"d":"0.201"},null,{"v":0.09313825908782178,"d":"0.093"},0,{"v":8.774903392757492E-3,"d":"0.009"},{"v":1.2840288035498716E-3,"d":"0.001"},{"v":1.3111121249650875E-4,"d":"0.000"},{"v":1.9185461739990888E-5,"d":"0.000"},{"v":4.0711352343644953E-5,"d":"0.000"},{"v":5.9572791517970809E-6,"d":"0.000"},{"v":0.09742880705459164,"d":"0.097"},0,{"v":0.20082296364445273,"d":"0.201"}]
[{"$nulls":3},15,{"v":58.75,"d":"58.750"},{"$f":"_fnGENPOP.U(E26)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.015315367566004877,"d":"0.015"},{"v":0.01027042667282324,"d":"0.010"},{"v":1.5428550285069133E-3,"d":"0.002"},{"v":1.612116562072542E-4,"d":"0.000"},{"v":2.4393146486907756E-5,"d":"0.000"},{"v":4.7318930605207488E-5,"d":"0.000"},{"v":7.1009084430507486E-6,"d":"0.000"},{"v":0.172976411583703,"d":"0.173"},0,{"v":0.20034508549278046,"d":"0.200"},null,{"v":0.08818756210329172,"d":"0.088"},0,{"v":8.764141669672685E-3,"d":"0.009"},{"v":0.001282454044057017,"d":"0.001"},{"v":1.3095041499264502E-4,"d":"0.000"},{"v":1.9161932292741476E-5,"d":"0.000"},{"v":4.0661423098760951E-5,"d":"0.000"},{"v":5.9499730213816723E-6,"d":"0.000"},{"v":0.10214578864612925,"d":"0.102"},0,{"v":0.20057667020655617,"d":"0.201"}]
[{"$nulls":3},16,{"v":59,"d":"59.000"},{"$f":"_fnGENPOP.U(E27)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.012949956719899989,"d":"0.013"},{"v":0.010026770724144613,"d":"0.010"},{"v":1.5010250975098375E-3,"d":"0.002"},{"v":1.5637332104434558E-4,"d":"0.000"},{"v":2.3561118703912368E-5,"d":"0.000"},{"v":4.623959534291455E-5,"d":"0.000"},{"v":6.9156720249693588E-6,"d":"0.000"},{"v":0.1754179226924695,"d":"0.175"},0,{"v":0.20012876494114007,"d":"0.200"},null,{"v":0.0835000158462143,"d":"0.084"},0,{"v":0.00875339314498774,"d":"0.009"},{"v":1.2808812158817777E-3,"d":"0.001"},{"v":1.3078981469416711E-4,"d":"0.000"},{"v":1.9138431702492871E-5,"d":"0.000"},{"v":4.0611555088135987E-5,"d":"0.000"},{"v":5.942675851355728E-6,"d":"0.000"},{"v":0.10659990614360806,"d":"0.107"},0,{"v":0.20033067882802805,"d":"0.200"}]
[{"$nulls":3},17,{"v":59.25,"d":"59.250"},{"$f":"_fnGENPOP.U(E28)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.010949876215803353,"d":"0.011"},{"v":0.009819100111019906,"d":"0.010"},{"v":1.4654147274857797E-3,"d":"0.001"},{"v":1.5225764931527639E-4,"d":"0.000"},{"v":2.285399496494371E-5,"d":"0.000"},{"v":4.5319320768006935E-5,"d":"0.000"},{"v":6.75792694105614E-6,"d":"0.000"},{"v":0.17744659104239877,"d":"0.177"},0,{"v":0.1999081709886971,"d":"0.200"},null,{"v":0.07906163272947299,"d":"0.079"},0,{"v":0.008742657802515872,"d":"0.009"},{"v":1.2793103166555558E-3,"d":"0.001"},{"v":1.3062941135921828E-4,"d":"0.000"},{"v":1.9114959933854397E-5,"d":"0.000"},{"v":4.0561748236671081E-5,"d":"0.000"},{"v":5.93538763073009e-06,"d":"0.000"},{"v":0.1108051467826115,"d":"0.111"},0,{"v":0.20008498913841638,"d":"0.200"}]
[{"$nulls":3},18,{"v":59.5,"d":"59.500"},{"$f":"_fnGENPOP.U(E29)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.00925870191961089,"d":"0.009"},{"v":9.641859029773962E-3,"d":"0.010"},{"v":1.4350636220988645E-3,"d":"0.001"},{"v":1.4875305807509096E-4,"d":"0.000"},{"v":2.22524886443941e-05,"d":"0.000"},{"v":4.4533549821426278E-5,"d":"0.000"},{"v":6.6234286112845282E-6,"d":"0.000"},{"v":0.1791262227680135,"d":"0.179"},0,{"v":0.1996840098646494,"d":"0.200"},null,{"v":0.07485916866605564,"d":"0.075"},0,{"v":0.00873193562609014,"d":"0.009"},{"v":1.2777413440126493E-3,"d":"0.001"},{"v":1.3046920474623841E-4,"d":"0.000"},{"v":1.9091516951478644E-5,"d":"0.000"},{"v":4.0512002469359381E-5,"d":"0.000"},{"v":5.9281083485290308E-6,"d":"0.000"},{"v":0.11477475429904967,"d":"0.115"},0,{"v":0.19983960076772372,"d":"0.200"}]
[{"$nulls":3},19,{"v":59.75,"d":"59.750"},{"$f":"_fnGENPOP.U(E30)","v":{"v":0.8222,"d":"0.82220"}},0,{"v":0.007828724229090945,"d":"0.008"},{"v":9.49034975083826E-3,"d":"0.009"},{"v":0.001409159799430628,"d":"0.001"},{"v":1.4576519798033629E-4,"d":"0.000"},{"v":2.1740291870529646E-5,"d":"0.000"},{"v":4.3861518193953065E-5,"d":"0.000"},{"v":6.5085880161189331E-6,"d":"0.000"},{"v":0.18051076929119295,"d":"0.181"},0,{"v":0.1994568786666137,"d":"0.199"},null,{"v":0.07088008354884275,"d":"0.071"},0,{"v":0.00872122659956343,"d":"0.009"},{"v":1.276174295590256E-3,"d":"0.001"},{"v":1.3030919461396356E-4,"d":"0.000"},{"v":1.9068102720061543E-5,"d":"0.000"},{"v":4.0462317711286011E-5,"d":"0.000"},{"v":5.9208379937902819E-6,"d":"0.000"},{"v":0.1185212684493707,"d":"0.119"},0,{"v":0.19959451334640624,"d":"0.200"}]
[{"$nulls":3},20,{"v":60,"d":"60.000"},{"$f":"_fnGENPOP.U(E31)","v":{"v":0.8072,"d":"0.80720"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D31, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F31+G$6, AB.cycleLength)","v":0},{"v":6.496462636577E-3,"d":"0.006"},{"v":9.171753763302962E-3,"d":"0.009"},{"v":1.359034183505042E-3,"d":"0.001"},{"v":1.4023148909398544E-4,"d":"0.000"},{"v":2.0859913394595837E-5,"d":"0.000"},{"v":4.2172354027551553E-5,"d":"0.000"},{"v":6.2454946641316313E-6,"d":"0.000"},{"v":0.17826710964055445,"d":"0.178"},0,{"v":0.19550386947511972,"d":"0.196"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D31, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F31+S$6, AB.cycleLength)","v":{"v":0.0658653120094233,"d":"0.066"}},0,{"v":0.008534799265684418,"d":"0.009"},{"v":1.2488944435217722E-3,"d":"0.001"},{"v":1.2743868825985759E-4,"d":"0.000"},{"v":1.8648062444462936E-5,"d":"0.000"},{"v":3.9373272748542919E-5,"d":"0.000"},{"v":5.7614783931276442E-6,"d":"0.000"},{"v":0.11978544800241395,"d":"0.120"},0,{"v":0.19562567522288943,"d":"0.196"}]
[{"$nulls":3},21,{"v":60.25,"d":"60.250"},{"$f":"_fnGENPOP.U(E32)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":0.005488725884177332,"d":"0.005"},{"v":0.009059354917479487,"d":"0.009"},{"v":1.3404538122381263E-3,"d":"0.001"},{"v":1.3804527771958626E-4,"d":"0.000"},{"v":2.0494862705970451E-5,"d":"0.000"},{"v":4.1675394929683076E-5,"d":"0.000"},{"v":6.163498736029038E-6,"d":"0.000"},{"v":0.17904797129680836,"d":"0.179"},0,{"v":0.19514288494479456,"d":"0.195"},null,{"v":0.06231989862760244,"d":"0.062"},0,{"v":0.00852124960883092,"d":"0.009"},{"v":1.2473627735350198E-3,"d":"0.001"},{"v":1.2723636944226996E-4,"d":"0.000"},{"v":1.8625192074828877E-5,"d":"0.000"},{"v":3.9310764619372607E-5,"d":"0.000"},{"v":5.7544123968139842E-6,"d":"0.000"},{"v":0.12297247895250854,"d":"0.123"},0,{"v":0.1952519167010102,"d":"0.195"}]
[{"$nulls":3},22,{"v":60.5,"d":"60.500"},{"$f":"_fnGENPOP.U(E33)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":0.004637310105043834,"d":"0.005"},{"v":0.008959153420251425,"d":"0.009"},{"v":1.3240266964145344E-3,"d":"0.001"},{"v":1.3611878193944539E-4,"d":"0.000"},{"v":2.0175347436939027E-5,"d":"0.000"},{"v":4.1231410910867749E-5,"d":"0.000"},{"v":6.0908680555228127E-6,"d":"0.000"},{"v":0.17965694560416356,"d":"0.180"},0,{"v":0.19478105223421613,"d":"0.195"},null,{"v":0.05896532858447551,"d":"0.059"},0,{"v":8.504800087396347E-3,"d":"0.009"},{"v":1.2453824882316287E-3,"d":"0.001"},{"v":1.26990750843769E-4,"d":"0.000"},{"v":1.8595623135526564E-5,"d":"0.000"},{"v":3.9234878652536753E-5,"d":"0.000"},{"v":5.7452768201070023E-6,"d":"0.000"},{"v":0.12597317081545834,"d":"0.126"},0,{"v":0.19487924850501376,"d":"0.195"}]
[{"$nulls":3},23,{"v":60.75,"d":"60.750"},{"$f":"_fnGENPOP.U(E34)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":3.917966658224698E-3,"d":"0.004"},{"v":0.00887216543859375,"d":"0.009"},{"v":1.3093822257475684E-3,"d":"0.001"},{"v":1.3445633766009788E-4,"d":"0.000"},{"v":1.9893789658634635E-5,"d":"0.000"},{"v":4.084554997144445E-5,"d":"0.000"},{"v":6.0259796943704446E-6,"d":"0.000"},{"v":0.18011755602043866,"d":"0.180"},0,{"v":0.19441829199998922,"d":"0.194"},null,{"v":0.05579132912028176,"d":"0.056"},0,{"v":0.008488557308189756,"d":"0.008"},{"v":1.242978387087452E-3,"d":"0.001"},{"v":1.267482192491356E-4,"d":"0.000"},{"v":1.8559725923803056E-5,"d":"0.000"},{"v":3.9159946441949581E-5,"d":"0.000"},{"v":5.7341860695084089E-6,"d":"0.000"},{"v":0.12879425284731874,"d":"0.129"},0,{"v":0.19450731974056212,"d":"0.195"}]
[{"$nulls":3},24,{"v":61,"d":"61.000"},{"$f":"_fnGENPOP.U(E35)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":3.310208372363164E-3,"d":"0.003"},{"v":0.008796197163657007,"d":"0.009"},{"v":1.2966689132621774E-3,"d":"0.001"},{"v":1.330148330821202E-4,"d":"0.000"},{"v":1.9650823064742748E-5,"d":"0.000"},{"v":4.0508131159920035E-5,"d":"0.000"},{"v":5.969586033943881E-6,"d":"0.000"},{"v":0.18045260844478284,"d":"0.180"},0,{"v":0.19405482626740592,"d":"0.194"},null,{"v":0.05278818043976965,"d":"0.053"},0,{"v":0.008472358626686764,"d":"0.008"},{"v":1.2406045013649708E-3,"d":"0.001"},{"v":1.2650634610625097E-4,"d":"0.000"},{"v":1.8524279878367848E-5,"d":"0.000"},{"v":3.9085217665662081E-5,"d":"0.000"},{"v":5.7232347105935105E-6,"d":"0.000"},{"v":0.13144511384334961,"d":"0.131"},0,{"v":0.19413609648953187,"d":"0.194"}]
[{"$nulls":3},25,{"v":61.25,"d":"61.250"},{"$f":"_fnGENPOP.U(E36)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":2.7967260633678342E-3,"d":"0.003"},{"v":0.008729529642341659,"d":"0.009"},{"v":1.2855661333166942E-3,"d":"0.001"},{"v":1.3175985300314377E-4,"d":"0.000"},{"v":1.9440146856377878E-5,"d":"0.000"},{"v":4.0211595957934713E-5,"d":"0.000"},{"v":5.9202722010716524E-6,"d":"0.000"},{"v":0.18068172352940426,"d":"0.181"},0,{"v":0.19369087723644898,"d":"0.194"},null,{"v":0.04994668594709409,"d":"0.050"},0,{"v":8.456188850202195E-3,"d":"0.008"},{"v":1.2382370605314855E-3,"d":"0.001"},{"v":1.2626490456316353E-4,"d":"0.000"},{"v":1.8488930065799295E-5,"d":"0.000"},{"v":3.9010622235823482E-5,"d":"0.000"},{"v":5.7123130836458639E-6,"d":"0.000"},{"v":0.13393499311237228,"d":"0.134"},0,{"v":0.1937655817401485,"d":"0.194"}]
[{"$nulls":3},26,{"v":61.5,"d":"61.500"},{"$f":"_fnGENPOP.U(E37)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":0.002362895562353083,"d":"0.002"},{"v":0.008670726743002427,"d":"0.009"},{"v":1.2758226605408352E-3,"d":"0.001"},{"v":1.3066256227046852E-4,"d":"0.000"},{"v":1.9256731244210257E-5,"d":"0.000"},{"v":3.9949632955011314E-5,"d":"0.000"},{"v":5.8769335166474784E-6,"d":"0.000"},{"v":0.180821437602943,"d":"0.181"},0,{"v":0.1933266284288257,"d":"0.193"},null,{"v":0.04725814408291684,"d":"0.047"},0,{"v":0.008440049939233987,"d":"0.008"},{"v":1.2358738441727447E-3,"d":"0.001"},{"v":1.2602392389335438E-4,"d":"0.000"},{"v":1.8453643331635195E-5,"d":"0.000"},{"v":3.893616919672617E-5,"d":"0.000"},{"v":5.7014109453107962E-6,"d":"0.000"},{"v":0.13627259114814544,"d":"0.136"},0,{"v":0.19339577416183604,"d":"0.193"}]
[{"$nulls":3},27,{"v":61.75,"d":"61.750"},{"$f":"_fnGENPOP.U(E38)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":1.9963612138203055E-3,"d":"0.002"},{"v":0.008618573237477034,"d":"0.009"},{"v":0.001267228603981521,"d":"0.001"},{"v":1.2969857073538753E-4,"d":"0.000"},{"v":1.9096361964385807E-5,"d":"0.000"},{"v":3.9716901143023941E-5,"d":"0.000"},{"v":5.8386475666540308E-6,"d":"0.000"},{"v":0.18088572109797652,"d":"0.181"},0,{"v":0.19296223463466483,"d":"0.193"},null,{"v":0.04471432167746585,"d":"0.045"},0,{"v":0.008423941844872728,"d":"0.008"},{"v":1.23351513881595E-3,"d":"0.001"},{"v":1.2578340336652508E-4,"d":"0.000"},{"v":1.8418423954201212E-5,"d":"0.000"},{"v":3.8861858322738174E-5,"d":"0.000"},{"v":5.6905296174136165E-6,"d":"0.000"},{"v":0.1384661394945047,"d":"0.138"},0,{"v":0.1930266723709201,"d":"0.193"}]
[{"$nulls":3},28,{"v":62,"d":"62.000"},{"$f":"_fnGENPOP.U(E39)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":1.6866839819518623E-3,"d":"0.002"},{"v":0.008572042369620921,"d":"0.009"},{"v":0.001259606357777877,"d":"0.001"},{"v":1.2884727114403135E-4,"d":"0.000"},{"v":1.8955474391353186E-5,"d":"0.000"},{"v":3.950888785314669E-5,"d":"0.000"},{"v":5.8046337615892074E-6,"d":"0.000"},{"v":0.18088637748299127,"d":"0.181"},0,{"v":0.19259782645949206,"d":"0.193"},null,{"v":0.04230742873795243,"d":"0.042"},0,{"v":0.008407864492488992,"d":"0.008"},{"v":1.2311609373129796E-3,"d":"0.001"},{"v":1.2554334186833463E-4,"d":"0.000"},{"v":1.838327182676405E-5,"d":"0.000"},{"v":3.8787689269574332E-5,"d":"0.000"},{"v":5.6796690669781581E-6,"d":"0.000"},{"v":0.1405234268821998,"d":"0.141"},0,{"v":0.19265827502198585,"d":"0.193"}]
[{"$nulls":3},29,{"v":62.25,"d":"62.250"},{"$f":"_fnGENPOP.U(E40)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":1.4250441429529107E-3,"d":"0.001"},{"v":0.008530266661046525,"d":"0.009"},{"v":1.2528058612955105E-3,"d":"0.001"},{"v":1.2809125295384734E-4,"d":"0.000"},{"v":1.8831056770466335E-5,"d":"0.000"},{"v":3.9321780455432382E-5,"d":"0.000"},{"v":5.7742325739201929E-6,"d":"0.000"},{"v":0.18083337905350608,"d":"0.181"},0,{"v":0.1922335140415547,"d":"0.192"},null,{"v":0.04003009459313719,"d":"0.040"},0,{"v":0.008391817824156003,"d":"0.008"},{"v":1.2288112287567271E-3,"d":"0.001"},{"v":1.253037385338404E-4,"d":"0.000"},{"v":1.8348186786462546E-5,"d":"0.000"},{"v":3.8713661770003204E-5,"d":"0.000"},{"v":5.6688292436870709E-6,"d":"0.000"},{"v":0.14245182270837503,"d":"0.142"},0,{"v":0.19229058077075895,"d":"0.192"}]
[{"$nulls":3},30,{"v":62.5,"d":"62.500"},{"$f":"_fnGENPOP.U(E41)","v":{"v":0.8072,"d":"0.80720"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D41, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F41+G$6, AB.cycleLength)","v":0},{"v":1.2039900960074178E-3,"d":"0.001"},{"v":0.008492513187750926,"d":"0.008"},{"v":0.001246700332378941,"d":"0.001"},{"v":1.2741580621705904E-4,"d":"0.000"},{"v":1.8720564547135149E-5,"d":"0.000"},{"v":3.9152357694045411E-5,"d":"0.000"},{"v":5.7468867869489379E-6,"d":"0.000"},{"v":0.1807351509968504,"d":"0.181"},0,{"v":0.19186939022823285,"d":"0.192"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D41, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F41+S$6, AB.cycleLength)","v":{"v":0.037875345321991875,"d":"0.038"}},0,{"v":0.008375801781393627,"d":"0.008"},{"v":1.2264660046811813E-3,"d":"0.001"},{"v":1.2506459248983707E-4,"d":"0.000"},{"v":1.8313168706885131E-5,"d":"0.000"},{"v":3.8639775554240539E-5,"d":"0.000"},{"v":5.6580101084844221E-6,"d":"0.000"},{"v":0.1442582996204084,"d":"0.144"},0,{"v":0.1919235882753345,"d":"0.192"}]
[{"$nulls":3},31,{"v":62.75,"d":"62.750"},{"$f":"_fnGENPOP.U(E42)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":1.0172261388901069E-3,"d":"0.001"},{"v":0.008458162708462846,"d":"0.008"},{"v":0.001241182654025342,"d":"0.001"},{"v":1.2680850267014063E-4,"d":"0.000"},{"v":1.8621847859284862E-5,"d":"0.000"},{"v":3.8997897955286238E-5,"d":"0.000"},{"v":5.72212561343273e-06,"d":"0.000"},{"v":0.18059881138333467,"d":"0.181"},0,{"v":0.19150553325881112,"d":"0.192"},null,{"v":0.03583658239733642,"d":"0.036"},0,{"v":0.00835981630574214,"d":"0.008"},{"v":1.224125256539458E-3,"d":"0.001"},{"v":1.2482590286342415E-4,"d":"0.000"},{"v":1.827821746041267E-5,"d":"0.000"},{"v":3.856603035259628E-5,"d":"0.000"},{"v":5.6472116219411853E-6,"d":"0.000"},{"v":0.14594945487447347,"d":"0.146"},0,{"v":0.19155729619638986,"d":"0.192"}]
[{"$nulls":3},32,{"$f":"B.cohortAge+D43*AB.cycleLength","v":{"v":63,"d":"63.000"}},{"$f":"_fnGENPOP.U(E43)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":8.5943316400411633E-4,"d":"0.001"},{"v":0.008426692030193887,"d":"0.008"},{"v":1.2361623239879021E-3,"d":"0.001"},{"v":1.2625884179871152E-4,"d":"0.000"},{"v":1.853309031349142E-5,"d":"0.000"},{"v":3.8856101763200604E-5,"d":"0.000"},{"v":5.6995512889359849E-6,"d":"0.000"},{"v":0.1804303739275214,"d":"0.180"},0,{"$f":"SUM(G43:P43)","v":{"v":0.19114200903087164,"d":"0.191"}},null,{"v":0.03390756247905129,"d":"0.034"},0,{"v":8.343861338863166E-3,"d":"0.008"},{"v":1.2217889757876557E-3,"d":"0.001"},{"v":1.2458766878351308E-4,"d":"0.000"},{"v":1.8243332919470561E-5,"d":"0.000"},{"v":3.8492425895940155E-5,"d":"0.000"},{"v":5.6364337446420988E-6,"d":"0.000"},{"v":0.147531530542113,"d":"0.148"},0,{"$f":"SUM(S43:AB43)","v":{"v":0.19119170319715867,"d":"0.191"}}]
[{"$nulls":3},{"$f":"D43+1","v":33},{"v":63.25,"d":"63.250"},{"$f":"_fnGENPOP.U(E44)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":7.2611716820021827E-4,"d":"0.001"},{"v":8.39765910915625E-3,"d":"0.008"},{"v":0.001231562877497294,"d":"0.001"},{"v":1.257579518035889E-4,"d":"0.000"},{"v":1.845275725728866E-5,"d":"0.000"},{"v":3.8725026297255e-05,"d":"0.000"},{"v":5.67882774454663e-06,"d":"0.000"},{"v":0.18023491929718416,"d":"0.180"},0,{"v":0.1907788730151406,"d":"0.191"},null,{"v":0.03208237829498554,"d":"0.032"},0,{"v":0.008327936822529856,"d":"0.008"},{"v":0.001219457153899608,"d":"0.001"},{"v":1.2434988938068056E-4,"d":"0.000"},{"v":1.8208514956749025E-5,"d":"0.000"},{"v":3.8418961915656391E-5,"d":"0.000"},{"v":5.6256764372537145E-6,"d":"0.000"},{"v":0.1490104326293204,"d":"0.149"},0,{"v":0.19082680794342574,"d":"0.191"}]
[{"$nulls":3},34,{"v":63.5,"d":"63.500"},{"$f":"_fnGENPOP.U(E45)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":0.000613481261880393,"d":"0.001"},{"v":0.008370690462847226,"d":"0.008"},{"v":1.2273197097575515E-3,"d":"0.001"},{"v":1.252983369533662E-4,"d":"0.000"},{"v":1.8379552075291686E-5,"d":"0.000"},{"v":3.8603030067725107E-5,"d":"0.000"},{"v":5.6596710366200973E-6,"d":"0.000"},{"v":0.1800167398486836,"d":"0.180"},0,{"v":0.1904161718733018,"d":"0.190"},null,{"v":0.030355440551011793,"d":"0.030"},0,{"v":0.008312042698626398,"d":"0.008"},{"v":1.2171297823654482E-3,"d":"0.001"},{"v":1.2411256378716133E-4,"d":"0.000"},{"v":1.8173763445181649E-5,"d":"0.000"},{"v":3.8345638143641492E-5,"d":"0.000"},{"v":5.6149396605177791E-6,"d":"0.000"},{"v":0.1503917491664822,"d":"0.150"},0,{"v":0.19046260910352233,"d":"0.190"}]
[{"$nulls":3},35,{"v":63.75,"d":"63.750"},{"$f":"_fnGENPOP.U(E46)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":5.1831753215699048E-4,"d":"0.001"},{"v":0.00834547053478205,"d":"0.008"},{"v":1.2233782362194726E-3,"d":"0.001"},{"v":1.2487366412787664E-4,"d":"0.000"},{"v":1.8312379264721113E-5,"d":"0.000"},{"v":3.8488726173085932E-5,"d":"0.000"},{"v":5.6418412610752813E-6,"d":"0.000"},{"v":0.17977946191086738,"d":"0.180"},0,{"v":0.19005394482485266,"d":"0.190"},null,{"v":0.028721460814830974,"d":"0.029"},0,{"v":0.008296178909147908,"d":"0.008"},{"v":1.2148068526915377E-3,"d":"0.001"},{"v":1.2387569113684626E-4,"d":"0.000"},{"v":1.8139078257944348E-5,"d":"0.000"},{"v":3.8272454312303661E-5,"d":"0.000"},{"v":5.6042233752509084E-6,"d":"0.000"},{"v":0.15168076732456848,"d":"0.152"},0,{"v":0.19009910534832125,"d":"0.190"}]
[{"$nulls":3},36,{"v":64,"d":"64.000"},{"$f":"_fnGENPOP.U(E47)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":4.3791568028966231E-4,"d":"0.000"},{"v":0.00832173270897823,"d":"0.008"},{"v":1.2196923382340082E-3,"d":"0.001"},{"v":1.2447858247321283E-4,"d":"0.000"},{"v":1.8250313238683757E-5,"d":"0.000"},{"v":3.838094280815435E-5,"d":"0.000"},{"v":5.6251357219519134E-6,"d":"0.000"},{"v":0.17952614910018805,"d":"0.180"},0,{"v":0.18969222480193196,"d":"0.190"},null,{"v":0.027175435321111663,"d":"0.027"},0,{"v":0.008280345396200196,"d":"0.008"},{"v":1.21248835640045E-3,"d":"0.001"},{"v":1.236392705652794E-4,"d":"0.000"},{"v":1.8104459268455102E-5,"d":"0.000"},{"v":3.8199410154561788E-5,"d":"0.000"},{"v":5.5935275423445011E-6,"d":"0.000"},{"v":0.1528824896099889,"d":"0.153"},0,{"v":0.18973629535123185,"d":"0.190"}]
[{"$nulls":3},37,{"v":64.25,"d":"64.250"},{"$f":"_fnGENPOP.U(E48)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":3.6998583135998089E-4,"d":"0.000"},{"v":0.008299251718280588,"d":"0.008"},{"v":1.2162230498171855E-3,"d":"0.001"},{"v":1.2410857103201106E-4,"d":"0.000"},{"v":1.8192571968714387E-5,"d":"0.000"},{"v":3.8278689898241808E-5,"d":"0.000"},{"v":5.6093831596669923E-6,"d":"0.000"},{"v":0.1792593896094922,"d":"0.179"},0,{"v":0.1893310394250086,"d":"0.189"},null,{"v":0.025712629648370122,"d":"0.026"},0,{"v":0.008264542101999573,"d":"0.008"},{"v":1.2101742850309373E-3,"d":"0.001"},{"v":1.2340330120965442E-4,"d":"0.000"},{"v":1.8069906350373462E-5,"d":"0.000"},{"v":3.8126505403844535E-5,"d":"0.000"},{"v":5.582852122764599E-6,"d":"0.000"},{"v":0.15400164918770823,"d":"0.154"},0,{"v":0.18937417778819549,"d":"0.189"}]
[{"$nulls":3},38,{"v":64.5,"d":"64.500"},{"$f":"_fnGENPOP.U(E49)","v":{"v":0.8072,"d":"0.80720"}},0,{"v":3.1259331777430238E-4,"d":"0.000"},{"v":0.008277837230313303,"d":"0.008"},{"v":1.2129374481251608E-3,"d":"0.001"},{"v":1.2375981000945348E-4,"d":"0.000"},{"v":1.8138494715908587E-5,"d":"0.000"},{"v":3.8181130909045078E-5,"d":"0.000"},{"v":5.5944388745889161E-6,"d":"0.000"},{"v":0.1789813699564984,"d":"0.179"},0,{"v":0.18897041182722016,"d":"0.189"},null,{"v":0.024328564220666798,"d":"0.024"},0,{"v":0.008248768968872632,"d":"0.008"},{"v":1.2078646301379003E-3,"d":"0.001"},{"v":1.2316778220881192E-4,"d":"0.000"},{"v":1.8035419377600117E-5,"d":"0.000"},{"v":3.8053739794089286E-5,"d":"0.000"},{"v":5.5721970775517387E-6,"d":"0.000"},{"v":0.15504272437954497,"d":"0.155"},0,{"v":0.18901275133768036,"d":"0.189"}]
[{"$nulls":3},39,{"v":64.75,"d":"64.750"},{"$f":"_fnGENPOP.U(E50)","v":{"v":0.8072,"d":"0.80720"}},{"v":1.2094863161924762E-4,"d":"0.000"},{"v":1.4315494758531316E-4,"d":"0.000"},{"v":0.008257328428384407,"d":"0.008"},{"v":1.2098077160397087E-3,"d":"0.001"},{"v":1.2342907200859623E-4,"d":"0.000"},{"v":1.8087523216420905E-5,"d":"0.000"},{"v":3.8087559029410413E-5,"d":"0.000"},{"v":5.58018060704688e-06,"d":"0.000"},{"v":0.17869393729234864,"d":"0.179"},0,{"v":0.1886103613508388,"d":"0.189"},null,{"v":0.02301900058972097,"d":"0.023"},0,{"v":8.233025939256032E-3,"d":"0.008"},{"v":1.2055593832923574E-3,"d":"0.001"},{"v":1.2293271270323583E-4,"d":"0.000"},{"v":1.8000998224276419E-5,"d":"0.000"},{"v":3.7981113059741244E-5,"d":"0.000"},{"v":5.5615623678208137E-6,"d":"0.000"},{"v":0.1560099523820526,"d":"0.156"},0,{"v":0.18865201468067702,"d":"0.189"}]
[{"$nulls":3},40,{"v":65,"d":"65.000"},{"$f":"_fnGENPOP.U(E51)","v":{"v":0.8041,"d":"0.80410"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D51, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F51+G$6, AB.cycleLength)","v":{"v":2.3434911262110297E-4,"d":"0.000"}},0,{"v":0.008191805793729544,"d":"0.008"},{"v":1.2016750525239708E-3,"d":"0.001"},{"v":1.2236081105591279E-4,"d":"0.000"},{"v":1.7959887039121574E-5,"d":"0.000"},{"v":3.7742808014859827E-5,"d":"0.000"},{"v":5.5361351766848888E-6,"d":"0.000"},{"v":0.17760764598006254,"d":"0.178"},0,{"v":0.18741907558022375,"d":"0.187"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D51, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F51+S$6, AB.cycleLength)","v":{"v":0.021683911946632807,"d":"0.022"}},0,{"v":0.008182346112860284,"d":"0.008"},{"v":1.1981383523487158E-3,"d":"0.001"},{"v":1.2215872132358062E-4,"d":"0.000"},{"v":1.7887662911450349E-5,"d":"0.000"},{"v":3.77018020964338e-05,"d":"0.000"},{"v":5.520662951839847E-6,"d":"0.000"},{"v":0.15621109307102551,"d":"0.156"},0,{"v":0.18745875833215062,"d":"0.187"}]
[{"$nulls":3},41,{"v":65.25,"d":"65.250"},{"$f":"_fnGENPOP.U(E52)","v":{"v":0.8041,"d":"0.80410"}},{"v":2.2147443685044364E-4,"d":"0.000"},0,{"v":0.008159433125894818,"d":"0.008"},{"v":1.1972342028254274E-3,"d":"0.001"},{"v":1.2181664080647737E-4,"d":"0.000"},{"v":1.7883059214335066E-5,"d":"0.000"},{"v":3.7596225909837092E-5,"d":"0.000"},{"v":5.5161196204935e-06,"d":"0.000"},{"v":0.17709085381997583,"d":"0.177"},0,{"v":0.18685180763109766,"d":"0.187"},null,{"v":0.02049264080150245,"d":"0.020"},0,{"v":8.161865233888288E-3,"d":"0.008"},{"v":1.1958516684038765E-3,"d":"0.001"},{"v":1.2185295107721207E-4,"d":"0.000"},{"v":1.7853523755892792E-5,"d":"0.000"},{"v":3.760743233559594E-5,"d":"0.000"},{"v":5.5101265965749527E-6,"d":"0.000"},{"v":0.15685661383757998,"d":"0.157"},0,{"v":0.18688979557513988,"d":"0.187"}]
[{"$nulls":3},42,{"v":65.5,"d":"65.500"},{"$f":"_fnGENPOP.U(E53)","v":{"v":0.8041,"d":"0.80410"}},{"v":2.0930707024919255E-4,"d":"0.000"},0,{"v":0.008135131885212437,"d":"0.008"},{"v":1.1925029303631205E-3,"d":"0.001"},{"v":1.2145383429018119E-4,"d":"0.000"},{"v":1.7803528613733812E-5,"d":"0.000"},{"v":3.7484253065585864E-5,"d":"0.000"},{"v":5.4946966138849093E-6,"d":"0.000"},{"v":0.17656621661725516,"d":"0.177"},0,{"v":0.1862853948156633,"d":"0.186"},null,{"v":0.019366815732002395,"d":"0.019"},0,{"v":0.008136826076432251,"d":"0.008"},{"v":1.1928583834766424E-3,"d":"0.001"},{"v":1.214791277977199E-4,"d":"0.000"},{"v":1.7808835367718477E-5,"d":"0.000"},{"v":3.7492059391693548E-5,"d":"0.000"},{"v":5.4963344354529177E-6,"d":"0.000"},{"v":0.1574443776542216,"d":"0.157"},0,{"v":0.18632315420312545,"d":"0.186"}]
[{"$nulls":3},43,{"v":65.75,"d":"65.750"},{"$f":"_fnGENPOP.U(E54)","v":{"v":0.8041,"d":"0.80410"}},{"v":1.9780815465345961E-4,"d":"0.000"},0,{"v":0.008110503163617324,"d":"0.008"},{"v":0.001188951298738954,"d":"0.001"},{"v":1.2108613863218833E-4,"d":"0.000"},{"v":1.7750504362273874E-5,"d":"0.000"},{"v":3.7370771287296417E-5,"d":"0.000"},{"v":5.4783317582839821E-6,"d":"0.000"},{"v":0.17604166426533382,"d":"0.176"},0,{"v":0.1857206126283836,"d":"0.186"},null,{"v":0.018302841260450748,"d":"0.018"},0,{"v":0.008112139697896936,"d":"0.008"},{"v":1.1891989051551167E-3,"d":"0.001"},{"v":1.2111057134772516E-4,"d":"0.000"},{"v":1.775420101391544E-5,"d":"0.000"},{"v":3.7378311947479072E-5,"d":"0.000"},{"v":5.4794726545466445E-6,"d":"0.000"},{"v":0.15797237293848512,"d":"0.158"},0,{"v":0.1857582753589516,"d":"0.186"}]
[{"$nulls":3},44,{"v":66,"d":"66.000"},{"$f":"_fnGENPOP.U(E55)","v":{"v":0.8041,"d":"0.80410"}},{"v":1.8694096668986238E-4,"d":"0.000"},0,{"v":8.085909003688576E-3,"d":"0.008"},{"v":1.1853518057079906E-3,"d":"0.001"},{"v":1.2071895896421985E-4,"d":"0.000"},{"v":1.7696765561688975E-5,"d":"0.000"},{"v":3.7257448758822067E-5,"d":"0.000"},{"v":5.4617463716443756E-6,"d":"0.000"},{"v":0.1755182170700461,"d":"0.176"},0,{"v":0.1851575537657889,"d":"0.185"},null,{"v":0.01729731943758326,"d":"0.017"},0,{"v":0.008087548845026275,"d":"0.008"},{"v":1.1855909855497718E-3,"d":"0.001"},{"v":1.20743441052636E-4,"d":"0.000"},{"v":1.7700336408391788E-5,"d":"0.000"},{"v":3.7265004656938643E-5,"d":"0.000"},{"v":5.4628484407741712E-6,"d":"0.000"},{"v":0.15844347134807996,"d":"0.158"},0,{"v":0.185195102246798,"d":"0.185"}]
[{"$nulls":3},45,{"v":66.25,"d":"66.250"},{"$f":"_fnGENPOP.U(E56)","v":{"v":0.8041,"d":"0.80410"}},{"v":1.7667080049436695E-4,"d":"0.000"},0,{"v":0.008061394532423955,"d":"0.008"},{"v":1.1817573638721024E-3,"d":"0.001"},{"v":1.2035296901191224E-4,"d":"0.000"},{"v":1.764310217315864E-5,"d":"0.000"},{"v":3.7144493411862978E-5,"d":"0.000"},{"v":5.4451842593999653E-6,"d":"0.000"},{"v":0.17499579359537026,"d":"0.175"},0,{"v":0.184596202041017,"d":"0.185"},null,{"v":0.016347038990733573,"d":"0.016"},0,{"v":0.008063029371438286,"d":"0.008"},{"v":1.181997027041144E-3,"d":"0.001"},{"v":1.2037737641790629E-4,"d":"0.000"},{"v":1.7646680235718526E-5,"d":"0.000"},{"v":3.7152026260770562E-5,"d":"0.000"},{"v":5.4462885555571274E-6,"d":"0.000"},{"v":0.1588609487918572,"d":"0.159"},0,{"v":0.18463363655254014,"d":"0.185"}]
[{"$nulls":3},46,{"v":66.5,"d":"66.500"},{"$f":"_fnGENPOP.U(E57)","v":{"v":0.8041,"d":"0.80410"}},{"v":1.6696485687432269E-4,"d":"0.000"},0,{"v":0.00803695442120605,"d":"0.008"},{"v":1.1781745685518503E-3,"d":"0.001"},{"v":1.1998808922142126E-4,"d":"0.000"},{"v":1.7589612661831536E-5,"d":"0.000"},{"v":3.7031880693744879E-5,"d":"0.000"},{"v":5.4286758108140685E-6,"d":"0.000"},{"v":0.1744744200024133,"d":"0.174"},0,{"v":0.18403655210743333,"d":"0.184"},null,{"v":0.015448965068190932,"d":"0.015"},0,{"v":0.008038584242656525,"d":"0.008"},{"v":1.1784135006302412E-3,"d":"0.001"},{"v":1.2001242171745962E-4,"d":"0.000"},{"v":1.7593179809539151E-5,"d":"0.000"},{"v":3.7039390423219859E-5,"d":"0.000"},{"v":5.42977673832431e-06,"d":"0.000"},{"v":0.15922783555396816,"d":"0.159"},0,{"v":0.1840738731341344,"d":"0.184"}]
[{"$nulls":3},47,{"v":66.75,"d":"66.750"},{"$f":"_fnGENPOP.U(E58)","v":{"v":0.8041,"d":"0.80410"}},{"v":1.5779213855971583E-4,"d":"0.000"},0,{"v":0.008012588365477913,"d":"0.008"},{"v":1.1746026409686391E-3,"d":"0.001"},{"v":1.1962431504584955E-4,"d":"0.000"},{"v":1.7536285400895987E-5,"d":"0.000"},{"v":3.6919609201160495E-5,"d":"0.000"},{"v":5.4122174375079869E-6,"d":"0.000"},{"v":0.17395412332558163,"d":"0.174"},0,{"v":0.18347859889767332,"d":"0.183"},null,{"v":0.01460022954698252,"d":"0.015"},0,{"v":0.008014213249120283,"d":"0.008"},{"v":1.1748408397289783E-3,"d":"0.001"},{"v":1.1964857382264942E-4,"d":"0.000"},{"v":1.7539841600497242E-5,"d":"0.000"},{"v":3.69270961786935e-05,"d":"0.000"},{"v":5.4133149861081147E-6,"d":"0.000"},{"v":0.15954699431447136,"d":"0.160"},0,{"v":0.18351580677689108,"d":"0.184"}]
[{"$nulls":3},48,{"v":67,"d":"67.000"},{"$f":"_fnGENPOP.U(E59)","v":{"v":0.8041,"d":"0.80410"}},{"v":1.4912335120911098E-4,"d":"0.000"},0,{"v":0.007988296183422419,"d":"0.008"},{"v":1.171041536611404E-3,"d":"0.001"},{"v":1.192616437707497E-4,"d":"0.000"},{"v":1.7483119725821944E-5,"d":"0.000"},{"v":3.68076780963509e-05,"d":"0.000"},{"v":5.3958089343880543E-6,"d":"0.000"},{"v":0.17343492794244036,"d":"0.173"},0,{"v":0.18292233726421062,"d":"0.183"},null,{"v":0.013798121873127074,"d":"0.014"},0,{"v":0.007989916141107353,"d":"0.008"},{"v":1.171279013710012E-3,"d":"0.001"},{"v":1.1928582900523628E-4,"d":"0.000"},{"v":1.7486665151340428E-5,"d":"0.000"},{"v":3.6815142376546288E-5,"d":"0.000"},{"v":5.3969031577869015E-6,"d":"0.000"},{"v":0.15982113077063806,"d":"0.160"},0,{"v":0.18295943233827341,"d":"0.183"}]
[{"$nulls":3},49,{"v":67.25,"d":"67.250"},{"$f":"_fnGENPOP.U(E60)","v":{"v":0.8041,"d":"0.80410"}},{"v":0.00014093080985413,"d":"0.000"},0,{"v":0.007964077649456693,"d":"0.008"},{"v":1.1674912289075317E-3,"d":"0.001"},{"v":1.1890007202827175E-4,"d":"0.000"},{"v":1.7430115239892333E-5,"d":"0.000"},{"v":3.6696086339897778E-5,"d":"0.000"},{"v":5.3794501790156241E-6,"d":"0.000"},{"v":0.17291685666608209,"d":"0.173"},0,{"v":0.18236776207808753,"d":"0.182"},null,{"v":0.013040080405106777,"d":"0.013"},0,{"v":0.00796569269579072,"d":"0.008"},{"v":1.1677279860763867E-3,"d":"0.001"},{"v":1.1892418393851382E-4,"d":"0.000"},{"v":1.7433649917185692E-5,"d":"0.000"},{"v":3.6703527990058024E-5,"d":"0.000"},{"v":5.3805410851936269E-6,"d":"0.000"},{"v":0.16005280169917543,"d":"0.160"},0,{"v":0.18240474468908027,"d":"0.182"}]
[{"$nulls":3},50,{"v":67.5,"d":"67.500"},{"$f":"_fnGENPOP.U(E61)","v":{"v":0.8041,"d":"0.80410"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D61, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F61+G$6, AB.cycleLength)","v":{"v":1.3318835048368657E-4,"d":"0.000"}},0,{"v":7.939932540057917E-3,"d":"0.008"},{"v":1.1639516848880377E-3,"d":"0.001"},{"v":1.1853959648132116E-4,"d":"0.000"},{"v":1.7377271450895148E-5,"d":"0.000"},{"v":3.6584832901874837E-5,"d":"0.000"},{"v":5.3631410194794793E-6,"d":"0.000"},{"v":0.17239993080918378,"d":"0.172"},0,{"v":0.181814868226467,"d":"0.182"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D61, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F61+S$6, AB.cycleLength)","v":{"v":0.01232368423291167,"d":"0.012"}},0,{"v":0.007941542689971713,"d":"0.008"},{"v":1.1641877242618863E-3,"d":"0.001"},{"v":1.1856363529022698E-4,"d":"0.000"},{"v":1.7380795411834179E-5,"d":"0.000"},{"v":3.6592251990796046E-5,"d":"0.000"},{"v":5.3642286182729145E-6,"d":"0.000"},{"v":0.1602444231568943,"d":"0.160"},0,{"v":0.1818517387153507,"d":"0.182"}]
[{"$nulls":3},51,{"v":67.75,"d":"67.750"},{"$f":"_fnGENPOP.U(E62)","v":{"v":0.8041,"d":"0.80410"}},{"v":1.2587124648560642E-4,"d":"0.000"},0,{"v":0.007915860632645724,"d":"0.008"},{"v":1.1604228718850114E-3,"d":"0.001"},{"v":1.1818021380687388E-4,"d":"0.000"},{"v":1.7324587871113285E-5,"d":"0.000"},{"v":3.6473916756698347E-5,"d":"0.000"},{"v":5.34688130525567E-6,"d":"0.000"},{"v":0.17188417026120442,"d":"0.172"},0,{"v":0.1812636506119607,"d":"0.181"},null,{"v":0.011646645446529522,"d":"0.012"},0,{"v":0.007917465900984397,"d":"0.008"},{"v":0.001160658195645976,"d":"0.001"},{"v":1.1820417973607419E-4,"d":"0.000"},{"v":1.7328101148276089E-5,"d":"0.000"},{"v":3.6481313352782353E-5,"d":"0.000"},{"v":5.3479656067191007E-6,"d":"0.000"},{"v":0.16039827821565733,"d":"0.160"},0,{"v":0.1813004093186611,"d":"0.181"}]
[{"$nulls":3},52,{"v":68,"d":"68.000"},{"$f":"_fnGENPOP.U(E63)","v":{"v":0.8041,"d":"0.80410"}},{"v":1.1895612967878051E-4,"d":"0.000"},0,{"v":0.007891861705290375,"d":"0.008"},{"v":1.1569047573682849E-3,"d":"0.001"},{"v":1.1782192069161942E-4,"d":"0.000"},{"v":1.7272064014886064E-5,"d":"0.000"},{"v":3.6363336881782531E-5,"d":"0.000"},{"v":5.3306708864549127E-6,"d":"0.000"},{"v":0.17136959356782064,"d":"0.171"},0,{"v":0.1807141041526328,"d":"0.181"},null,{"v":0.011006801829189573,"d":"0.011"},0,{"v":0.007893462106853322,"d":"0.008"},{"v":1.157139367685981E-3,"d":"0.001"},{"v":1.1784581396206253E-4,"d":"0.000"},{"v":1.7275566640664017E-5,"d":"0.000"},{"v":3.6370711053220494E-5,"d":"0.000"},{"v":5.33175190058528e-06,"d":"0.000"},{"v":0.16051652426876034,"d":"0.161"},0,{"v":0.18075075141604574,"d":"0.181"}]
[{"$nulls":3},53,{"v":68.25,"d":"68.250"},{"$f":"_fnGENPOP.U(E64)","v":{"v":0.8041,"d":"0.80410"}},{"v":1.1242091568365441E-4,"d":"0.000"},0,{"v":0.007867935536734209,"d":"0.008"},{"v":1.1533973089027782E-3,"d":"0.001"},{"v":1.1746471383228111E-4,"d":"0.000"},{"v":1.7219699397972431E-5,"d":"0.000"},{"v":3.6253092257638276E-5,"d":"0.000"},{"v":5.3145096136260663E-6,"d":"0.000"},{"v":0.17085621800553283,"d":"0.171"},0,{"v":0.180166223781955,"d":"0.180"},null,{"v":0.010402109952024959,"d":"0.010"},0,{"v":0.007869531086276303,"d":"0.008"},{"v":1.1536312079401406E-3,"d":"0.001"},{"v":1.174885346642506E-4,"d":"0.000"},{"v":1.722319140465718E-5,"d":"0.000"},{"v":3.6260444072416258E-5,"d":"0.000"},{"v":5.3155873503895272E-6,"d":"0.000"},{"v":0.1606011999362158,"d":"0.161"},0,{"v":0.18020275993994891,"d":"0.180"}]
[{"$nulls":3},54,{"v":68.5,"d":"68.500"},{"$f":"_fnGENPOP.U(E65)","v":{"v":0.8041,"d":"0.80410"}},{"v":1.062447333927156E-4,"d":"0.000"},0,{"v":0.007844081906390589,"d":"0.008"},{"v":1.1499004941516356E-3,"d":"0.001"},{"v":1.1710858993560043E-4,"d":"0.000"},{"v":1.7167493537597787E-5,"d":"0.000"},{"v":3.6143181867868383E-5,"d":"0.000"},{"v":5.2983973377705822E-6,"d":"0.000"},{"v":0.1703440596521457,"d":"0.170"},0,{"v":0.17962000444875947,"d":"0.180"},null,{"v":0.009830638648100718,"d":"0.010"},0,{"v":0.007845672618621959,"d":"0.008"},{"v":1.1501336840650926E-3,"d":"0.001"},{"v":1.171323385487118E-4,"d":"0.000"},{"v":1.7170974957383818E-5,"d":"0.000"},{"v":3.6150511393766233E-5,"d":"0.000"},{"v":5.2994718071033106E-6,"d":"0.000"},{"v":0.16065423159068373,"d":"0.161"},0,{"v":0.17965642983817848,"d":"0.180"}]
[{"$nulls":3},55,{"v":68.75,"d":"68.750"},{"$f":"_fnGENPOP.U(E66)","v":{"v":0.8041,"d":"0.80410"}},{"v":1.0040785831573189E-4,"d":"0.000"},0,{"v":0.00782030059434164,"d":"0.008"},{"v":1.1464142808760723E-3,"d":"0.001"},{"v":1.1675354571830302E-4,"d":"0.000"},{"v":1.7115445952451671E-5,"d":"0.000"},{"v":3.6033604699157093E-5,"d":"0.000"},{"v":5.2823339103417835E-6,"d":"0.000"},{"v":0.16983313345337858,"d":"0.170"},0,{"v":0.17907544111719229,"d":"0.179"},null,{"v":0.009290562844965747,"d":"0.009"},0,{"v":0.007821886483927806,"d":"0.008"},{"v":1.1466467638155122E-3,"d":"0.001"},{"v":1.1677722233150593E-4,"d":"0.000"},{"v":1.7118916817435841E-5,"d":"0.000"},{"v":3.6040912003749166E-5,"d":"0.000"},{"v":5.2834051221498222E-6,"d":"0.000"},{"v":0.1606774395248753,"d":"0.161"},0,{"v":0.17911175607385918,"d":"0.179"}]
[{"$nulls":3},56,{"v":69,"d":"69.000"},{"$f":"_fnGENPOP.U(E67)","v":{"v":0.8041,"d":"0.80410"}},{"v":9.489164958687093E-5,"d":"0.000"},0,{"v":7.796591381336212E-3,"d":"0.008"},{"v":1.1429386369350427E-3,"d":"0.001"},{"v":1.1639957790706862E-4,"d":"0.000"},{"v":1.7063556162682828E-5,"d":"0.000"},{"v":3.5924359741260737E-5,"d":"0.000"},{"v":5.2663191832433514E-6,"d":"0.000"},{"v":0.16932345328581458,"d":"0.169"},0,{"v":0.17853252876666695,"d":"0.179"},null,{"v":0.008780157736032137,"d":"0.009"},0,{"v":0.007798172462898242,"d":"0.008"},{"v":1.143170415043835E-3,"d":"0.001"},{"v":1.1642318273864894E-4,"d":"0.000"},{"v":1.7067016504864676E-5,"d":"0.000"},{"v":3.5931644891916526E-5,"d":"0.000"},{"v":5.2673871474027055E-6,"d":"0.000"},{"v":0.16067254378012955,"d":"0.161"},0,{"v":0.17856873362538658,"d":"0.179"}]
[{"$nulls":3},57,{"v":69.25,"d":"69.250"},{"$f":"_fnGENPOP.U(E68)","v":{"v":0.8041,"d":"0.80410"}},{"v":8.9678490432523129E-5,"d":"0.000"},0,{"v":0.007772954048787877,"d":"0.008"},{"v":1.1394735302849438E-3,"d":"0.001"},{"v":1.1604668323850086E-4,"d":"0.000"},{"v":1.7011823689894778E-5,"d":"0.000"},{"v":3.581544598699848E-5,"d":"0.000"},{"v":5.2503530088279548E-6,"d":"0.000"},{"v":0.1688150320163887,"d":"0.169"},0,{"v":0.17799126239181826,"d":"0.178"},null,{"v":0.008297793272167378,"d":"0.008"},0,{"v":0.007774530336902512,"d":"0.008"},{"v":1.1397046056999603E-3,"d":"0.001"},{"v":1.1607021650608269E-4,"d":"0.000"},{"v":1.701527354117684E-5,"d":"0.000"},{"v":3.5822709050883231E-5,"d":"0.000"},{"v":5.25141773518469e-06,"d":"0.000"},{"v":0.16064116965477707,"d":"0.161"},0,{"v":0.17802735748638024,"d":"0.178"}]
[{"$nulls":3},58,{"v":69.5,"d":"69.500"},{"$f":"_fnGENPOP.U(E69)","v":{"v":0.8041,"d":"0.80410"}},{"v":8.4751731909704869E-5,"d":"0.000"},0,{"v":7.74938837877291E-3,"d":"0.008"},{"v":1.1360189289793211E-3,"d":"0.001"},{"v":1.1569485845909714E-4,"d":"0.000"},{"v":1.6960248057141438E-5,"d":"0.000"},{"v":3.5706862432242978E-5,"d":"0.000"},{"v":5.234435239895893E-6,"d":"0.000"},{"v":0.16830788155860554,"d":"0.168"},0,{"v":0.17745163700245586,"d":"0.177"},null,{"v":0.007841928955907561,"d":"0.008"},0,{"v":7.750959887972691E-3,"d":"0.008"},{"v":1.1362493038309556E-3,"d":"0.001"},{"v":1.1571832037964483E-4,"d":"0.000"},{"v":1.6963687449329521E-5,"d":"0.000"},{"v":3.5714103476318318E-5,"d":"0.000"},{"v":5.2354967382662275E-6,"d":"0.000"},{"v":0.16058485290988317,"d":"0.161"},0,{"v":0.17748762266563795,"d":"0.177"}]
[{"$nulls":3},59,{"v":69.75,"d":"69.750"},{"$f":"_fnGENPOP.U(E70)","v":{"v":0.8041,"d":"0.80410"}},{"v":8.0095639735362068E-5,"d":"0.000"},0,{"v":0.007725894154028268,"d":"0.008"},{"v":1.1325748011685747E-3,"d":"0.001"},{"v":1.1534410032521873E-4,"d":"0.000"},{"v":1.6908828788922695E-5,"d":"0.000"},{"v":3.5598608075911184E-5,"d":"0.000"},{"v":5.21856572969374e-06,"d":"0.000"},{"v":0.1678020129256666,"d":"0.168"},0,{"v":0.17691364762351855,"d":"0.177"},null,{"v":0.007411108921666205,"d":"0.007"},0,{"v":0.007727460898801683,"d":"0.008"},{"v":1.1328044775807615E-3,"d":"0.001"},{"v":1.1536749111503874E-4,"d":"0.000"},{"v":1.6912257753726179E-5,"d":"0.000"},{"v":3.5605827166935711E-5,"d":"0.000"},{"v":5.2196240098641271E-6,"d":"0.000"},{"v":0.1605050446889953,"d":"0.161"},0,{"v":0.1769495241870895,"d":"0.177"}]
[{"$nulls":3},60,{"v":70,"d":"70.000"},{"$f":"_fnGENPOP.U(E71)","v":{"v":0.779,"d":"0.77900"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D71, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F71+G$6, AB.cycleLength)","v":{"v":7.3268665195568337E-5,"d":"0.000"}},0,{"v":0.007435956755209757,"d":"0.007"},{"v":1.0900715277258502E-3,"d":"0.001"},{"v":1.1088336788672858E-4,"d":"0.000"},{"v":1.6254909248495774E-5,"d":"0.000"},{"v":3.3914295234074934E-5,"d":"0.000"},{"v":4.9716544668784519E-6,"d":"0.000"},{"v":0.1619278305348141,"d":"0.162"},0,{"v":0.17069315170978144,"d":"0.171"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D71, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F71+S$6, AB.cycleLength)","v":{"v":6.779420953544322E-3,"d":"0.007"}},0,{"v":7.437464703176592E-3,"d":"0.007"},{"v":1.0902925848403618E-3,"d":"0.001"},{"v":1.1090585407844067E-4,"d":"0.000"},{"v":1.6258205604050183E-5,"d":"0.000"},{"v":3.3921172760966017E-5,"d":"0.000"},{"v":4.9726626755719591E-6,"d":"0.000"},{"v":0.15525453067369235,"d":"0.155"},0,{"v":0.17072776681037266,"d":"0.171"}]
[{"$nulls":3},61,{"v":70.25,"d":"70.250"},{"$f":"_fnGENPOP.U(E72)","v":{"v":0.779,"d":"0.77900"}},{"v":6.9119351822921274E-5,"d":"0.000"},0,{"v":0.007406670180656495,"d":"0.007"},{"v":1.0867667010468472E-3,"d":"0.001"},{"v":1.104466528644073E-4,"d":"0.000"},{"v":1.6205628392714435E-5,"d":"0.000"},{"v":3.378072351378511E-5,"d":"0.000"},{"v":4.9565816428453332E-6,"d":"0.000"},{"v":0.16115423192995088,"d":"0.161"},0,{"v":0.1698821777498909,"d":"0.170"},null,{"v":0.006395492272077819,"d":"0.006"},0,{"v":0.007408172189558323,"d":"0.007"},{"v":1.0869870879709803E-3,"d":"0.001"},{"v":1.1046905049407531E-4,"d":"0.000"},{"v":1.6208914754535857E-5,"d":"0.000"},{"v":3.3787573953482079E-5,"d":"0.000"},{"v":4.9575867948999826E-6,"d":"0.000"},{"v":0.15486055371634574,"d":"0.155"},0,{"v":0.16991662839194988,"d":"0.170"}]
[{"$nulls":3},62,{"v":70.5,"d":"70.500"},{"$f":"_fnGENPOP.U(E73)","v":{"v":0.779,"d":"0.77900"}},{"v":6.5205020231619233E-5,"d":"0.000"},0,{"v":0.007371111642211313,"d":"0.007"},{"v":1.0824864617904914E-3,"d":"0.001"},{"v":1.0991641168230668E-4,"d":"0.000"},{"v":1.6141802396984543E-5,"d":"0.000"},{"v":3.3618546296969374E-5,"d":"0.000"},{"v":4.9370601068021314E-6,"d":"0.000"},{"v":0.1603924897917015,"d":"0.160"},0,{"v":0.16907590673641798,"d":"0.169"},null,{"v":0.006033306042284204,"d":"0.006"},0,{"v":0.007372606440147894,"d":"0.007"},{"v":1.0827059807189791E-3,"d":"0.001"},{"v":1.0993870178363117E-4,"d":"0.000"},{"v":1.6145075815443911E-5,"d":"0.000"},{"v":3.3625363848523987E-5,"d":"0.000"},{"v":4.9380613000574543E-6,"d":"0.000"},{"v":0.15445692820776297,"d":"0.154"},0,{"v":0.1691101938736617,"d":"0.169"}]
[{"$nulls":3},63,{"v":70.75,"d":"70.750"},{"$f":"_fnGENPOP.U(E74)","v":{"v":0.779,"d":"0.77900"}},{"v":6.15123630542486e-05,"d":"0.000"},0,{"v":7.336105923288417E-3,"d":"0.007"},{"v":1.0772895736438461E-3,"d":"0.001"},{"v":1.0939441402454095E-4,"d":"0.000"},{"v":1.6064307532611245E-5,"d":"0.000"},{"v":3.3458890407954105E-5,"d":"0.000"},{"v":4.9133578712047664E-6,"d":"0.000"},{"v":0.15963478719329421,"d":"0.160"},0,{"v":0.16827352602311704,"d":"0.168"},null,{"v":0.005691630956820298,"d":"0.006"},0,{"v":0.007337593622366785,"d":"0.007"},{"v":1.0775080386881905E-3,"d":"0.001"},{"v":1.0941659826923761E-4,"d":"0.000"},{"v":1.6067565235779765E-5,"d":"0.000"},{"v":3.3465675582669904E-5,"d":"0.000"},{"v":4.9143542578509127E-6,"d":"0.000"},{"v":0.15403705363324402,"d":"0.154"},0,{"v":0.16830765044446483,"d":"0.168"}]
[{"$nulls":3},64,{"$f":"B.cohortAge+D75*AB.cycleLength","v":{"v":71,"d":"71.000"}},{"$f":"_fnGENPOP.U(E75)","v":{"v":0.779,"d":"0.77900"}},{"v":5.80288265393845e-05,"d":"0.000"},0,{"v":0.007301295026553268,"d":"0.007"},{"v":1.0721734801909149E-3,"d":"0.001"},{"v":1.0887532151281457E-4,"d":"0.000"},{"v":1.5988017461116839E-5,"d":"0.000"},{"v":3.3300123074024736E-5,"d":"0.000"},{"v":4.8900241282151684E-6,"d":"0.000"},{"v":0.1588803925842907,"d":"0.159"},0,{"$f":"SUM(G75:P75)","v":{"v":0.16747494340375044,"d":"0.167"}},null,{"v":0.005369305439107236,"d":"0.005"},0,{"v":0.007302775666281685,"d":"0.007"},{"v":1.0723909077355836E-3,"d":"0.001"},{"v":1.08897400490022E-4,"d":"0.000"},{"v":1.5991259693316124E-5,"d":"0.000"},{"v":3.3306876052093047E-5,"d":"0.000"},{"v":4.8910157829792642E-6,"d":"0.000"},{"v":0.15360134731428016,"d":"0.154"},0,{"$f":"SUM(S75:AB75)","v":{"v":0.16750890587942308,"d":"0.168"}}]
[{"$nulls":3},{"$f":"D75+1","v":65},{"v":71.25,"d":"71.250"},{"$f":"_fnGENPOP.U(E76)","v":{"v":0.779,"d":"0.77900"}},{"v":5.4742567873197574E-5,"d":"0.000"},0,{"v":7.2666449316545175E-3,"d":"0.007"},{"v":1.0670858600432E-3,"d":"0.001"},{"v":1.0835862684305651E-4,"d":"0.000"},{"v":1.5912151977349504E-5,"d":"0.000"},{"v":3.3142089133407525E-5,"d":"0.000"},{"v":4.8668202477451069E-6,"d":"0.000"},{"v":0.1581293976260135,"d":"0.158"},0,{"v":0.16668015067378597,"d":"0.167"},null,{"v":0.005065233694373692,"d":"0.005"},0,{"v":0.00726811854464221,"d":"0.007"},{"v":1.0673022558623346E-3,"d":"0.001"},{"v":1.0838060103903643E-4,"d":"0.000"},{"v":1.5915378824682285E-5,"d":"0.000"},{"v":3.3148810063554187E-5,"d":"0.000"},{"v":4.8678071969621537E-6,"d":"0.000"},{"v":0.1531509848803379,"d":"0.153"},0,{"v":0.16671395197234037,"d":"0.167"}]
[{"$nulls":3},66,{"v":71.5,"d":"71.500"},{"$f":"_fnGENPOP.U(E77)","v":{"v":0.779,"d":"0.77900"}},{"v":5.1642414918001688E-5,"d":"0.000"},0,{"v":0.007232159287884493,"d":"0.007"},{"v":1.0620217411189351E-3,"d":"0.001"},{"v":1.0784438443271933E-4,"d":"0.000"},{"v":1.5836636938708643E-5,"d":"0.000"},{"v":3.2984805229983225E-5,"d":"0.000"},{"v":4.8437235528675233E-6,"d":"0.000"},{"v":0.15738179690307164,"d":"0.157"},0,{"v":0.16588912989714735,"d":"0.166"},null,{"v":0.004778381984334371,"d":"0.005"},0,{"v":0.007233625907480733,"d":"0.007"},{"v":1.0622371099783803E-3,"d":"0.001"},{"v":1.0786625434476877E-4,"d":"0.000"},{"v":1.5839848472242171E-5,"d":"0.000"},{"v":3.2991494264309321E-5,"d":"0.000"},{"v":4.8447058182738323E-6,"d":"0.000"},{"v":0.15268698347881007,"d":"0.153"},0,{"v":0.16592277078350315,"d":"0.166"}]
[{"$nulls":3},67,{"v":71.75,"d":"71.750"},{"$f":"_fnGENPOP.U(E78)","v":{"v":0.779,"d":"0.77900"}},{"v":4.8717828230867476E-5,"d":"0.000"},0,{"v":0.00719783733686344,"d":"0.007"},{"v":1.0569816567629889E-3,"d":"0.001"},{"v":1.0733258297300922E-4,"d":"0.000"},{"v":1.5761480298316805E-5,"d":"0.000"},{"v":3.28282679048943e-05,"d":"0.000"},{"v":4.8207364760892121E-6,"d":"0.000"},{"v":0.15663758320655238,"d":"0.157"},0,{"v":0.16510186309606198,"d":"0.165"},null,{"v":4.5077751128390015E-3,"d":"0.005"},0,{"v":7.1992969962637095E-3,"d":"0.007"},{"v":1.0571960035367486E-3,"d":"0.001"},{"v":1.0735434909613197E-4,"d":"0.000"},{"v":1.5764676590731165E-5,"d":"0.000"},{"v":3.2834925194799493E-5,"d":"0.000"},{"v":4.8217140799143923E-6,"d":"0.000"},{"v":0.15221030055389204,"d":"0.152"},0,{"v":0.16513534433149307,"d":"0.165"}]
[{"$nulls":3},68,{"v":72,"d":"72.000"},{"$f":"_fnGENPOP.U(E79)","v":{"v":0.779,"d":"0.77900"}},{"v":4.5958865233178144E-5,"d":"0.000"},0,{"v":0.007163678267138737,"d":"0.007"},{"v":1.0519654961379948E-3,"d":"0.001"},{"v":1.0682321036372137E-4,"d":"0.000"},{"v":1.5686680403391322E-5,"d":"0.000"},{"v":3.2672473457225771E-5,"d":"0.000"},{"v":4.7978585118973952E-6,"d":"0.000"},{"v":0.15589674960751,"d":"0.156"},0,{"v":0.16431833245875613,"d":"0.164"},null,{"v":0.004252493110544249,"d":"0.004"},0,{"v":0.007165130999373957,"d":"0.007"},{"v":0.001052178825677596,"d":"0.001"},{"v":1.0684487319046737E-4,"d":"0.000"},{"v":1.5689861527031415E-5,"d":"0.000"},{"v":3.2679099153359206E-5,"d":"0.000"},{"v":4.798831476268539E-6,"d":"0.000"},{"v":0.1517218391999814,"d":"0.152"},0,{"v":0.1643516548009243,"d":"0.164"}]
[{"$nulls":3},69,{"v":72.25,"d":"72.250"},{"$f":"_fnGENPOP.U(E80)","v":{"v":0.779,"d":"0.77900"}},{"v":4.335614640931666E-5,"d":"0.000"},0,{"v":0.00712968130734638,"d":"0.007"},{"v":1.0469731406499755E-3,"d":"0.001"},{"v":1.0631625510244378E-4,"d":"0.000"},{"v":1.5612235485484623E-5,"d":"0.000"},{"v":3.2517418368900905E-5,"d":"0.000"},{"v":4.7750891194025408E-6,"d":"0.000"},{"v":0.1551592886622798,"d":"0.155"},0,{"v":0.1635385202547617,"d":"0.164"},null,{"v":4.0116681073375845E-3,"d":"0.004"},0,{"v":0.007131127145291048,"d":"0.007"},{"v":1.0471854577828944E-3,"d":"0.001"},{"v":1.0633781512303036E-4,"d":"0.000"},{"v":1.561540151233673E-5,"d":"0.000"},{"v":3.2524012621198272E-5,"d":"0.000"},{"v":4.7760574663370517E-6,"d":"0.000"},{"v":0.15122245046059882,"d":"0.151"},0,{"v":0.16357168445773324,"d":"0.164"}]
[{"$nulls":3},70,{"v":72.5,"d":"72.500"},{"$f":"_fnGENPOP.U(E81)","v":{"v":0.779,"d":"0.77900"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D81, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F81+G$6, AB.cycleLength)","v":{"v":4.0900823419571478E-5,"d":"0.000"}},0,{"v":0.007095845688332652,"d":"0.007"},{"v":1.0420044775639138E-3,"d":"0.001"},{"v":1.058117057197237E-4,"d":"0.000"},{"v":1.5538143863516676E-5,"d":"0.000"},{"v":3.2363099131923727E-5,"d":"0.000"},{"v":4.7524277844369652E-6,"d":"0.000"},{"v":0.15442519247149444,"d":"0.154"},0,{"v":0.1627624088373102,"d":"0.163"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D81, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F81+S$6, AB.cycleLength)","v":{"v":3.7844813818804315E-3,"d":"0.004"}},0,{"v":0.00709728466470529,"d":"0.007"},{"v":1.0422157870947654E-3,"d":"0.001"},{"v":1.0583316342204231E-4,"d":"0.000"},{"v":1.5541294865226171E-5,"d":"0.000"},{"v":3.2369662089609342E-5,"d":"0.000"},{"v":4.7533915358479786E-6,"d":"0.000"},{"v":0.1507129363059795,"d":"0.151"},0,{"v":0.16279541565157274,"d":"0.163"}]
[{"$nulls":3},71,{"v":72.75,"d":"72.750"},{"$f":"_fnGENPOP.U(E82)","v":{"v":0.779,"d":"0.77900"}},{"v":3.8584549018855777E-5,"d":"0.000"},0,{"v":7.0621706443944636E-3,"d":"0.007"},{"v":1.0370593944678261E-3,"d":"0.001"},{"v":1.0530955079756337E-4,"d":"0.000"},{"v":1.5464403861224468E-5,"d":"0.000"},{"v":3.2209512254036087E-5,"d":"0.000"},{"v":4.7298739943062936E-6,"d":"0.000"},{"v":0.1536944527146394,"d":"0.154"},0,{"v":0.16198998064342768,"d":"0.162"},null,{"v":0.003570160578240076,"d":"0.004"},0,{"v":0.007063602791758311,"d":"0.007"},{"v":1.0372697011784293E-3,"d":"0.001"},{"v":1.0533090666719E-4,"d":"0.000"},{"v":1.546753990909679E-5,"d":"0.000"},{"v":3.2216044065626065E-5,"d":"0.000"},{"v":4.7308331720029766E-6,"d":"0.000"},{"v":0.15019405242091646,"d":"0.150"},0,{"v":0.16202283081590718,"d":"0.162"}]
[{"$nulls":3},72,{"v":73,"d":"73.000"},{"$f":"_fnGENPOP.U(E83)","v":{"v":0.779,"d":"0.77900"}},{"v":3.6399448678974347E-5,"d":"0.000"},0,{"v":0.007028655413483907,"d":"0.007"},{"v":1.0321377794540389E-3,"d":"0.001"},{"v":1.0480977897247033E-4,"d":"0.000"},{"v":1.5391013809865136E-5,"d":"0.000"},{"v":3.2056654259650566E-5,"d":"0.000"},{"v":4.7074272386162342E-6,"d":"0.000"},{"v":0.15296706067759286,"d":"0.153"},0,{"v":0.1612212181934904,"d":"0.161"},null,{"v":3.3679770801478387E-3,"d":"0.003"},0,{"v":0.00703008076424767,"d":"0.007"},{"v":1.0323470881035185E-3,"d":"0.001"},{"v":1.0483103349267653E-4,"d":"0.000"},{"v":1.5394134974867321E-5,"d":"0.000"},{"v":3.2063155072956193E-5,"d":"0.000"},{"v":4.7083818643042491E-6,"d":"0.000"},{"v":0.14966651082966437,"d":"0.150"},0,{"v":0.1612539124675682,"d":"0.161"}]
[{"$nulls":3},73,{"v":73.25,"d":"73.250"},{"$f":"_fnGENPOP.U(E84)","v":{"v":0.779,"d":"0.77900"}},{"v":3.4338093817963668E-5,"d":"0.000"},0,{"v":0.00699529923716996,"d":"0.007"},{"v":0.001027239521149084,"d":"0.001"},{"v":1.0431237893488641E-4,"d":"0.000"},{"v":1.531797204866178E-5,"d":"0.000"},{"v":3.1904521689675832E-5,"d":"0.000"},{"v":4.68508700940893e-06,"d":"0.000"},{"v":0.15224300727900833,"d":"0.152"},0,{"v":0.16045610409082797,"d":"0.160"},null,{"v":3.1772435339569153E-3,"d":"0.003"},0,{"v":6.9967178235885415E-3,"d":"0.007"},{"v":1.0274478364739796E-3,"d":"0.001"},{"v":1.0433353258665023E-4,"d":"0.000"},{"v":1.532107840142407E-5,"d":"0.000"},{"v":3.1910991651806946E-5,"d":"0.000"},{"v":4.6860371046909295E-6,"d":"0.000"},{"v":0.14913098237259342,"d":"0.149"},0,{"v":0.16048864320635745,"d":"0.160"}]
[{"$nulls":3},74,{"v":73.5,"d":"73.500"},{"$f":"_fnGENPOP.U(E85)","v":{"v":0.779,"d":"0.77900"}},{"v":3.239347654549418E-5,"d":"0.000"},0,{"v":0.006962101360620739,"d":"0.007"},{"v":1.0223645087081032E-3,"d":"0.001"},{"v":1.0381733942892283E-4,"d":"0.000"},{"v":1.5245276924720003E-5,"d":"0.000"},{"v":3.1753111101435681E-5,"d":"0.000"},{"v":4.6628528011374278E-6,"d":"0.000"},{"v":0.15152228309519955,"d":"0.152"},0,{"v":0.1596946210213301,"d":"0.160"},null,{"v":2.9973115118787884E-3,"d":"0.003"},0,{"v":0.006963513214795966,"d":"0.007"},{"v":1.0225718354224752E-3,"d":"0.001"},{"v":1.0383839269093977E-4,"d":"0.000"},{"v":1.524836853553745E-5,"d":"0.000"},{"v":3.1759550358803946E-5,"d":"0.000"},{"v":4.6637983875135437E-6,"d":"0.000"},{"v":0.14858809904258347,"d":"0.149"},0,{"v":0.15972700571465348,"d":"0.160"}]
[{"$nulls":3},75,{"v":73.75,"d":"73.750"},{"$f":"_fnGENPOP.U(E86)","v":{"v":0.779,"d":"0.77900"}},{"v":3.0558985838478025E-5,"d":"0.000"},0,{"v":0.006929061032586602,"d":"0.007"},{"v":0.001017512631812251,"d":"0.001"},{"v":1.0332464925210858E-4,"d":"0.000"},{"v":1.5172926792989214E-5,"d":"0.000"},{"v":3.1602419068591975E-5,"d":"0.000"},{"v":4.6407241106538483E-6,"d":"0.000"},{"v":0.15080487838359313,"d":"0.151"},0,{"v":0.1589367517530548,"d":"0.159"},null,{"v":0.002827569307554041,"d":"0.003"},0,{"v":0.006930466186467955,"d":"0.007"},{"v":1.0177189746077891E-3,"d":"0.001"},{"v":1.0334560260080233E-4,"d":"0.000"},{"v":1.5176003731823264E-5,"d":"0.000"},{"v":3.1608827766914237E-5,"d":"0.000"},{"v":4.6416652095221808E-6,"d":"0.000"},{"v":0.14803845618908104,"d":"0.148"},0,{"v":0.1589689827570199,"d":"0.159"}]
[{"$nulls":3},76,{"v":74,"d":"74.000"},{"$f":"_fnGENPOP.U(E87)","v":{"v":0.779,"d":"0.77900"}},{"v":2.8828385065887463E-5,"d":"0.000"},0,{"v":6.8961775053831414E-3,"d":"0.007"},{"v":1.012683780666229E-3,"d":"0.001"},{"v":1.0283429725513657E-4,"d":"0.000"},{"v":1.5100920016225822E-5,"d":"0.000"},{"v":3.14524421810671e-05,"d":"0.000"},{"v":4.6187004371981288E-6,"d":"0.000"},{"v":0.15009078310483354,"d":"0.150"},0,{"v":0.1581824791358384,"d":"0.158"},null,{"v":2.6674398564632625E-3,"d":"0.003"},0,{"v":0.00689757599076848,"d":"0.007"},{"v":1.0128891442123568E-3,"d":"0.001"},{"v":1.0285515116466987E-4,"d":"0.000"},{"v":1.5103982352705905E-5,"d":"0.000"},{"v":3.1458820465368676E-5,"d":"0.000"},{"v":4.6196370698552249E-6,"d":"0.000"},{"v":0.14748261459731832,"d":"0.147"},0,{"v":0.15821455717981503,"d":"0.158"}]
[{"$nulls":3},77,{"v":74.25,"d":"74.250"},{"$f":"_fnGENPOP.U(E88)","v":{"v":0.779,"d":"0.77900"}},{"v":2.7195790786376268E-5,"d":"0.000"},0,{"v":0.006863450034874268,"d":"0.007"},{"v":1.0078778459957978E-3,"d":"0.001"},{"v":1.023462723416115E-4,"d":"0.000"},{"v":1.5029254964956172E-5,"d":"0.000"},{"v":3.130317704496679E-5,"d":"0.000"},{"v":4.5967812823866793E-6,"d":"0.000"},{"v":0.1493799869436171,"d":"0.149"},0,{"v":0.15743178610090747,"d":"0.157"},null,{"v":2.5163787741081787E-3,"d":"0.003"},0,{"v":6.8648418834105435E-3,"d":"0.007"},{"v":1.008082234939779E-3,"d":"0.001"},{"v":1.0236702728389683E-4,"d":"0.000"},{"v":1.5032302768381273E-5,"d":"0.000"},{"v":3.1309525059584733E-5,"d":"0.000"},{"v":4.5977134700280207E-6,"d":"0.000"},{"v":0.14692110244976367,"d":"0.147"},0,{"v":0.15746371191080405,"d":"0.157"}]
[{"$nulls":3},78,{"v":74.5,"d":"74.500"},{"$f":"_fnGENPOP.U(E89)","v":{"v":0.779,"d":"0.77900"}},{"v":2.5655652746623247E-5,"d":"0.000"},0,{"v":0.006830877880455368,"d":"0.007"},{"v":1.0030947190453059E-3,"d":"0.001"},{"v":1.0186056346779864E-4,"d":"0.000"},{"v":1.4957930017439668E-5,"d":"0.000"},{"v":3.1154620282503312E-5,"d":"0.000"},{"v":4.5749661502011141E-6,"d":"0.000"},{"v":0.14867247932832725,"d":"0.149"},0,{"v":0.1566846556604925,"d":"0.157"},null,{"v":2.3738725052935006E-3,"d":"0.002"},0,{"v":0.006832263123639349,"d":"0.007"},{"v":1.0032981380123495E-3,"d":"0.001"},{"v":1.0188121991250889E-4,"d":"0.000"},{"v":1.4960963356779903E-5,"d":"0.000"},{"v":3.1160938171089684E-5,"d":"0.000"},{"v":4.5758939139215938E-6,"d":"0.000"},{"v":0.14635441717647302,"d":"0.146"},0,{"v":0.15671642995877252,"d":"0.157"}]
[{"$nulls":3},79,{"v":74.75,"d":"74.750"},{"$f":"_fnGENPOP.U(E90)","v":{"v":0.779,"d":"0.77900"}},{"v":2.4202735012399363E-5,"d":"0.000"},0,{"v":0.006798460305036552,"d":"0.007"},{"v":9.9833429157522775E-4,"d":"0.001"},{"v":1.01377159642374E-4,"d":"0.000"},{"v":1.4886943559632077E-5,"d":"0.000"},{"v":3.1006768531919041E-5,"d":"0.000"},{"v":4.5532545469770205E-6,"d":"0.000"},{"v":0.1479682494495385,"d":"0.148"},0,{"v":0.15594107090744358,"d":"0.156"},null,{"v":2.2394365782176886E-3,"d":"0.002"},0,{"v":0.006799838974215524,"d":"0.007"},{"v":0.000998536745168593,"d":"0.001"},{"v":1.0139771805695314E-4,"d":"0.000"},{"v":1.4889962503530239E-5,"d":"0.000"},{"v":3.1013056437444192E-5,"d":"0.000"},{"v":4.5541779077714183E-6,"d":"0.000"},{"v":0.1457830272006344,"d":"0.146"},0,{"v":0.1559726944131419,"d":"0.156"}]
[{"$nulls":3},80,{"v":75,"d":"75.000"},{"$f":"_fnGENPOP.U(E91)","v":{"v":0.7533,"d":"0.75330"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D91, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F91+G$6, AB.cycleLength)","v":{"v":2.2037927350230666E-5,"d":"0.000"}},0,{"v":0.006517890216354395,"d":"0.007"},{"v":9.5713338311155863E-4,"d":"0.001"},{"v":9.7065874914206967E-5,"d":"0.000"},{"v":1.4253843829435067E-5,"d":"0.000"},{"v":2.9390929199079925E-5,"d":"0.000"},{"v":4.3159732004265015E-6,"d":"0.000"},{"v":0.14213307424672508,"d":"0.142"},0,{"v":0.1497751623946844,"d":"0.150"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D91, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F91+S$6, AB.cycleLength)","v":{"v":2.0391307259665756E-3,"d":"0.002"}},0,{"v":0.006519211988336583,"d":"0.007"},{"v":9.5732748151564626E-4,"d":"0.001"},{"v":9.7085559037386325E-5,"d":"0.000"},{"v":1.4256734386162297E-5,"d":"0.000"},{"v":2.9396889426309337E-5,"d":"0.000"},{"v":4.3168484426080732E-6,"d":"0.000"},{"v":0.14014480928014633,"d":"0.140"},0,{"v":0.14980553550725761,"d":"0.150"}]
[{"$nulls":3},81,{"v":75.25,"d":"75.250"},{"$f":"_fnGENPOP.U(E92)","v":{"v":0.7533,"d":"0.75330"}},{"v":2.0710517827129883E-5,"d":"0.000"},0,{"v":0.006474398808325262,"d":"0.006"},{"v":9.5259107622569462E-4,"d":"0.001"},{"v":9.6418191165099617E-5,"d":"0.000"},{"v":1.4186198782131431E-5,"d":"0.000"},{"v":2.9194814681694344E-5,"d":"0.000"},{"v":4.2954907105944479E-6,"d":"0.000"},{"v":0.14092486828557338,"d":"0.141"},0,{"v":0.14851666338329098,"d":"0.149"},null,{"v":1.9163078533125772E-3,"d":"0.002"},0,{"v":6.475711760624594E-3,"d":"0.006"},{"v":9.5278425348907948E-4,"d":"0.001"},{"v":9.6437743943594647E-5,"d":"0.000"},{"v":1.4189075621025852E-5,"d":"0.000"},{"v":2.9200735138589219E-5,"d":"0.000"},{"v":4.2963617991035439E-6,"d":"0.000"},{"v":0.13905785349917849,"d":"0.139"},0,{"v":0.14854678128310705,"d":"0.149"}]
[{"$nulls":3},82,{"v":75.5,"d":"75.500"},{"$f":"_fnGENPOP.U(E93)","v":{"v":0.7533,"d":"0.75330"}},{"v":1.9463062104312419E-5,"d":"0.000"},0,{"v":0.006419311085527526,"d":"0.006"},{"v":9.4623479745973909E-4,"d":"0.001"},{"v":9.5597812509905819E-5,"d":"0.000"},{"v":1.4091539660983918E-5,"d":"0.000"},{"v":2.8946409245772104E-5,"d":"0.000"},{"v":4.2668285311193993E-6,"d":"0.000"},{"v":0.13974245529327559,"d":"0.140"},0,{"v":0.14727036682831496,"d":"0.147"},null,{"v":1.8008829654247737E-3,"d":"0.002"},0,{"v":0.006420612866511271,"d":"0.006"},{"v":9.4642668572455146E-4,"d":"0.001"},{"v":9.56171989226774e-05,"d":"0.000"},{"v":1.409439730382409E-5,"d":"0.000"},{"v":2.895227932818467E-5,"d":"0.000"},{"v":4.2676938071854315E-6,"d":"0.000"},{"v":0.13798937790290444,"d":"0.138"},0,{"v":0.14730023198992692,"d":"0.147"}]
[{"$nulls":3},83,{"v":75.75,"d":"75.750"},{"$f":"_fnGENPOP.U(E94)","v":{"v":0.7533,"d":"0.75330"}},{"v":1.8290744327990505E-5,"d":"0.000"},0,{"v":0.006365401734840635,"d":"0.006"},{"v":9.3818371476199014E-4,"d":"0.001"},{"v":9.4794982435022088E-5,"d":"0.000"},{"v":1.3971641141658941E-5,"d":"0.000"},{"v":2.8703317408289E-5,"d":"0.000"},{"v":4.2305240224991494E-6,"d":"0.000"},{"v":0.1385710743616915,"d":"0.139"},0,{"v":0.14603465102062957,"d":"0.146"},null,{"v":1.6924104598073247E-3,"d":"0.002"},0,{"v":0.00636669258347251,"d":"0.006"},{"v":9.38373970336594E-4,"d":"0.001"},{"v":9.4814206040771132E-5,"d":"0.000"},{"v":1.3974474470112358E-5,"d":"0.000"},{"v":2.8709138193771235E-5,"d":"0.000"},{"v":4.2313819363236093E-6,"d":"0.000"},{"v":0.1369250593754644,"d":"0.137"},0,{"v":0.1460642655897218,"d":"0.146"}]
[{"$nulls":3},84,{"v":76,"d":"76.000"},{"$f":"_fnGENPOP.U(E95)","v":{"v":0.7533,"d":"0.75330"}},{"v":1.7189038717488882E-5,"d":"0.000"},0,{"v":0.00631199825715873,"d":"0.006"},{"v":9.3030485140516356E-4,"d":"0.001"},{"v":9.3999685933763313E-5,"d":"0.000"},{"v":1.3854307351172426E-5,"d":"0.000"},{"v":2.8462506688956051E-5,"d":"0.000"},{"v":4.1949960974493122E-6,"d":"0.000"},{"v":0.13740928153407997,"d":"0.137"},0,{"v":0.1448092851774327,"d":"0.145"},null,{"v":1.590471573920213E-3,"d":"0.002"},0,{"v":6.313278276025419E-3,"d":"0.006"},{"v":9.3049350921415783E-4,"d":"0.001"},{"v":9.401874826023362E-5,"d":"0.000"},{"v":1.3857116885343997E-5,"d":"0.000"},{"v":2.8468278640099057E-5,"d":"0.000"},{"v":4.1958468065166548E-6,"d":"0.000"},{"v":0.13586386790313687,"d":"0.136"},0,{"v":0.14483865125288886,"d":"0.145"}]
[{"$nulls":3},85,{"v":76.25,"d":"76.250"},{"$f":"_fnGENPOP.U(E96)","v":{"v":0.7533,"d":"0.75330"}},{"v":1.6153692093283588E-5,"d":"0.000"},0,{"v":6.2590346819136776E-3,"d":"0.006"},{"v":9.2249992149831192E-4,"d":"0.001"},{"v":9.3210940557714148E-5,"d":"0.000"},{"v":1.3738074594113751E-5,"d":"0.000"},{"v":2.8223679608645365E-5,"d":"0.000"},{"v":4.159801558314474E-6,"d":"0.000"},{"v":0.13625718053706068,"d":"0.136"},0,{"v":0.14359420132888473,"d":"0.144"},null,{"v":1.4946727685293474E-3,"d":"0.001"},0,{"v":0.006260303960223604,"d":"0.006"},{"v":9.2268699653476273E-4,"d":"0.001"},{"v":9.32298429334175e-05,"d":"0.000"},{"v":1.3740860557283574E-5,"d":"0.000"},{"v":2.8229403127714062E-5,"d":"0.000"},{"v":4.1606451302324924E-6,"d":"0.000"},{"v":0.13480629651876835,"d":"0.135"},0,{"v":0.14362332099580472,"d":"0.144"}]
[{"$nulls":3},86,{"v":76.5,"d":"76.500"},{"$f":"_fnGENPOP.U(E97)","v":{"v":0.7533,"d":"0.75330"}},{"v":1.5180707457428618E-5,"d":"0.000"},0,{"v":0.006206515539584277,"d":"0.006"},{"v":9.1475928342851863E-4,"d":"0.001"},{"v":9.2428813775775461E-5,"d":"0.000"},{"v":1.3622799285432815E-5,"d":"0.000"},{"v":2.7986856596510747E-5,"d":"0.000"},{"v":4.1248969284552361E-6,"d":"0.000"},{"v":0.13511469440009344,"d":"0.135"},0,{"v":0.14238931329714982,"d":"0.142"},null,{"v":1.40464420843227E-3,"d":"0.001"},0,{"v":0.006207774167464607,"d":"0.006"},{"v":9.149447887302571E-4,"d":"0.001"},{"v":9.24475575429057e-05,"d":"0.000"},{"v":1.3625561871763172E-5,"d":"0.000"},{"v":2.7992532089912887E-5,"d":"0.000"},{"v":4.1257334220150336E-6,"d":"0.000"},{"v":0.13375263407360377,"d":"0.134"},0,{"v":0.1424181886231575,"d":"0.142"}]
[{"$nulls":3},87,{"v":76.75,"d":"76.750"},{"$f":"_fnGENPOP.U(E98)","v":{"v":0.7533,"d":"0.75330"}},{"v":1.4266328562982043E-5,"d":"0.000"},0,{"v":0.006154437142535776,"d":"0.006"},{"v":9.0708359932624839E-4,"d":"0.001"},{"v":9.1653250670867972E-5,"d":"0.000"},{"v":1.3508491285724188E-5,"d":"0.000"},{"v":2.7752021024010083E-5,"d":"0.000"},{"v":4.0902851935968808E-6,"d":"0.000"},{"v":0.13398174426319107,"d":"0.134"},0,{"v":0.14119453538179028,"d":"0.141"},null,{"v":1.3200383346942458E-3,"d":"0.001"},0,{"v":0.006155685209365857,"d":"0.006"},{"v":9.0726754806537944E-4,"d":"0.001"},{"v":9.1671837160482223E-5,"d":"0.000"},{"v":1.3511230691377E-5,"d":"0.000"},{"v":2.7757648894781307E-5,"d":"0.000"},{"v":4.09111466819504e-06,"d":"0.000"},{"v":0.13270314549358977,"d":"0.133"},0,{"v":0.1412231684171301,"d":"0.141"}]
[{"$nulls":3},88,{"v":77,"d":"77.000"},{"$f":"_fnGENPOP.U(E99)","v":{"v":0.7533,"d":"0.75330"}},{"v":1.3407025412861217E-5,"d":"0.000"},0,{"v":0.006102795728044205,"d":"0.006"},{"v":8.9947233024287819E-4,"d":"0.001"},{"v":9.0884195207666945E-5,"d":"0.000"},{"v":1.3395142568844752E-5,"d":"0.000"},{"v":2.7519155924003677E-5,"d":"0.000"},{"v":4.0559639234743532E-6,"d":"0.000"},{"v":0.13285825321520203,"d":"0.133"},0,{"v":0.14000978275652598,"d":"0.140"},null,{"v":1.2405285228827962E-3,"d":"0.001"},0,{"v":0.006104033322440335,"d":"0.006"},{"v":8.9965473548221241E-4,"d":"0.001"},{"v":9.0902625739458964E-5,"d":"0.000"},{"v":1.3397858988354319E-5,"d":"0.000"},{"v":2.7524736571738829E-5,"d":"0.000"},{"v":4.0567864380146206E-6,"d":"0.000"},{"v":0.1316580769456975,"d":"0.132"},0,{"v":0.14003817553424042,"d":"0.140"}]
[{"$nulls":3},89,{"v":77.25,"d":"77.250"},{"$f":"_fnGENPOP.U(E100)","v":{"v":0.7533,"d":"0.75330"}},{"v":1.2599480632144806E-5,"d":"0.000"},0,{"v":0.006051587632449012,"d":"0.006"},{"v":8.9192492625547867E-4,"d":"0.001"},{"v":9.0121592826122407E-5,"d":"0.000"},{"v":1.3282744945219595E-5,"d":"0.000"},{"v":2.7288244776055582E-5,"d":"0.000"},{"v":4.0219306383364846E-6,"d":"0.000"},{"v":0.13174414474814938,"d":"0.132"},0,{"v":0.13883497130067174,"d":"0.139"},null,{"v":1.1658078221207285E-3,"d":"0.001"},0,{"v":0.00605281484228453,"d":"0.006"},{"v":8.9210580094630789E-4,"d":"0.001"},{"v":9.01398687087215e-05,"d":"0.000"},{"v":1.3285438571459433E-5,"d":"0.000"},{"v":2.7293778596999307E-5,"d":"0.000"},{"v":4.0227462512197345E-6,"d":"0.000"},{"v":0.13061765553926435,"d":"0.131"},0,{"v":0.13886312583674432,"d":"0.139"}]
[{"$nulls":3},90,{"v":77.5,"d":"77.500"},{"$f":"_fnGENPOP.U(E101)","v":{"v":0.7533,"d":"0.75330"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D101, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F101+G$6, AB.cycleLength)","v":{"v":1.1840576661211358E-5,"d":"0.000"}},0,{"v":0.006000809220135867,"d":"0.006"},{"v":8.8444085191926268E-4,"d":"0.001"},{"v":8.9365389383854772E-5,"d":"0.000"},{"v":1.3171290440885502E-5,"d":"0.000"},{"v":2.7059271186197836E-5,"d":"0.000"},{"v":3.988182923717964E-6,"d":"0.000"},{"v":0.13063934281588688,"d":"0.131"},0,{"v":0.13767001759853786,"d":"0.138"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D101, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F101+S$6, AB.cycleLength)","v":{"v":1.0955877700897355E-3,"d":"0.001"}},0,{"v":6.0020261325468395E-3,"d":"0.006"},{"v":8.8462020890429406E-4,"d":"0.001"},{"v":8.93835119149107e-05,"d":"0.000"},{"v":1.3173961465112079E-5,"d":"0.000"},{"v":2.7064758573270215E-5,"d":"0.000"},{"v":3.9889916928554366E-6,"d":"0.000"},{"v":0.12958209055684905,"d":"0.130"},0,{"v":0.13769793589203608,"d":"0.138"}]
[{"$nulls":3},91,{"v":77.75,"d":"77.750"},{"$f":"_fnGENPOP.U(E102)","v":{"v":0.7533,"d":"0.75330"}},{"v":1.1127383720273001E-5,"d":"0.000"},0,{"v":0.005950456885624843,"d":"0.006"},{"v":8.7701957588840211E-4,"d":"0.001"},{"v":8.86155311872528e-05,"d":"0.000"},{"v":1.3060771142921905E-5,"d":"0.000"},{"v":2.6832218896346656E-5,"d":"0.000"},{"v":3.9547183836367942E-6,"d":"0.000"},{"v":0.1295437718496166,"d":"0.130"},0,{"v":0.1365148389344603,"d":"0.137"},null,{"v":0.001029597279409828,"d":"0.001"},0,{"v":5.951663587016179E-3,"d":"0.006"},{"v":8.771974279025911E-4,"d":"0.001"},{"v":8.86335016535267e-05,"d":"0.000"},{"v":1.306341975478701E-5,"d":"0.000"},{"v":2.683766023917078E-5,"d":"0.000"},{"v":3.9555203664538454E-6,"d":"0.000"},{"v":0.12855157457133512,"d":"0.129"},0,{"v":0.13654252296767766,"d":"0.137"}]
[{"$nulls":3},92,{"v":78,"d":"78.000"},{"$f":"_fnGENPOP.U(E103)","v":{"v":0.7533,"d":"0.75330"}},{"v":1.0457148498840871E-5,"d":"0.000"},0,{"v":0.005900527053729025,"d":"0.006"},{"v":0.00086966057122122,"d":"0.001"},{"v":8.7871964993835436E-5,"d":"0.000"},{"v":1.2951179203995805E-5,"d":"0.000"},{"v":2.6607071785017629E-5,"d":"0.000"},{"v":3.9215346419704891E-6,"d":"0.000"},{"v":0.12845735676276385,"d":"0.128"},0,{"v":0.13536935328683775,"d":"0.135"},null,{"v":9.6758159109542957E-4,"d":"0.001"},0,{"v":5.901723629780615E-3,"d":"0.006"},{"v":8.6983693089266278E-4,"d":"0.001"},{"v":8.7889784671291415E-5,"d":"0.000"},{"v":1.2953805591559865E-5,"d":"0.000"},{"v":2.6612467469947289E-5,"d":"0.000"},{"v":3.922329895410619E-6,"d":"0.000"},{"v":0.12752628448603762,"d":"0.128"},0,{"v":0.13539680502543452,"d":"0.135"}]
[{"$nulls":3},93,{"v":78.25,"d":"78.250"},{"$f":"_fnGENPOP.U(E104)","v":{"v":0.7533,"d":"0.75330"}},{"v":9.82728352645747e-06,"d":"0.000"},0,{"v":5.851016179261378E-3,"d":"0.006"},{"v":8.6236331540336933E-4,"d":"0.001"},{"v":8.713463800788663E-5,"d":"0.000"},{"v":1.2842506842706993E-5,"d":"0.000"},{"v":2.6383813866003909E-5,"d":"0.000"},{"v":3.8886293425605853E-6,"d":"0.000"},{"v":0.12738002295605477,"d":"0.127"},0,{"v":0.13423347932230514,"d":"0.134"},null,{"v":9.09301291047901E-4,"d":"0.001"},0,{"v":0.005852202714934178,"d":"0.006"},{"v":8.6253819525420044E-4,"d":"0.001"},{"v":8.7152308161782152E-5,"d":"0.000"},{"v":1.2845111192452432E-5,"d":"0.000"},{"v":2.6389164276151029E-5,"d":"0.000"},{"v":3.8894179230894843E-6,"d":"0.000"},{"v":0.12650638251265806,"d":"0.127"},0,{"v":0.13426070071544782,"d":"0.134"}]
[{"$nulls":3},94,{"v":78.5,"d":"78.500"},{"$f":"_fnGENPOP.U(E105)","v":{"v":0.7533,"d":"0.75330"}},{"v":9.2353571836612362E-6,"d":"0.000"},0,{"v":5.801920746781917E-3,"d":"0.006"},{"v":8.5512729030499143E-4,"d":"0.001"},{"v":8.6403497876690077E-5,"d":"0.000"},{"v":1.2734746342950052E-5,"d":"0.000"},{"v":2.6162429287236162E-5,"d":"0.000"},{"v":3.8560001490194661E-6,"d":"0.000"},{"v":0.126311696322033,"d":"0.126"},0,{"v":0.13310713638995947,"d":"0.133"},null,{"v":8.5453138578763215E-4,"d":"0.001"},0,{"v":0.005803097326323983,"d":"0.006"},{"v":8.5530070275227318E-4,"d":"0.001"},{"v":8.6421019761666e-05,"d":"0.000"},{"v":1.2737328839794533E-5,"d":"0.000"},{"v":2.6167734802498011E-5,"d":"0.000"},{"v":3.8567821126290266E-6,"d":"0.000"},{"v":0.1254920170900788,"d":"0.125"},0,{"v":0.13313412937045926,"d":"0.133"}]
[{"$nulls":3},95,{"v":78.75,"d":"78.750"},{"$f":"_fnGENPOP.U(E106)","v":{"v":0.7533,"d":"0.75330"}},{"v":8.6790843146202722E-6,"d":"0.000"},0,{"v":0.005753237270348467,"d":"0.006"},{"v":8.4795198214376671E-4,"d":"0.001"},{"v":8.5678492686817276E-5,"d":"0.000"},{"v":1.2627890053364081E-5,"d":"0.000"},{"v":2.5942902329658637E-5,"d":"0.000"},{"v":3.8236447445637451E-6,"d":"0.000"},{"v":0.1252523032490121,"d":"0.125"},0,{"v":0.13199024451563335,"d":"0.132"},null,{"v":8.0306043385752063E-4,"d":"0.001"},0,{"v":0.005754403977300935,"d":"0.006"},{"v":8.4812393950037094E-4,"d":"0.001"},{"v":8.5695867546986844E-5,"d":"0.000"},{"v":1.2630450880673637E-5,"d":"0.000"},{"v":2.5948163326744784E-5,"d":"0.000"},{"v":3.824420146776034E-6,"d":"0.000"},{"v":0.12448332374752344,"d":"0.124"},0,{"v":0.13201701100008345,"d":"0.132"}]
[{"$nulls":3},96,{"$f":"B.cohortAge+D107*AB.cycleLength","v":{"v":79,"d":"79.000"}},{"$f":"_fnGENPOP.U(E107)","v":{"v":0.7533,"d":"0.75330"}},{"v":8.1563174051948714E-6,"d":"0.000"},0,{"v":0.005704962293269124,"d":"0.006"},{"v":8.4083688144848557E-4,"d":"0.001"},{"v":8.4959570960441426E-5,"d":"0.000"},{"v":1.2521930386790187E-5,"d":"0.000"},{"v":2.5725217406112968E-5,"d":"0.000"},{"v":3.7915608318499931E-6,"d":"0.000"},{"v":0.12420177062450864,"d":"0.124"},0,{"$f":"SUM(G107:P107)","v":{"v":0.13088272439621665,"d":"0.131"}},null,{"v":7.5468972954458686E-4,"d":"0.001"},0,{"v":0.005706119210472145,"d":"0.006"},{"v":8.4100739592396761E-4,"d":"0.001"},{"v":8.497680002947864E-5,"d":"0.000"},{"v":1.2524469726392239E-5,"d":"0.000"},{"v":2.573043425857204E-5,"d":"0.000"},{"v":3.7923297277211969E-6,"d":"0.000"},{"v":0.1234804259154453,"d":"0.123"},0,{"$f":"SUM(S107:AB107)","v":{"v":0.13090926628512817,"d":"0.131"}}]
[{"$nulls":3},{"$f":"D107+1","v":97},{"v":79.25,"d":"79.250"},{"$f":"_fnGENPOP.U(E108)","v":{"v":0.7533,"d":"0.75330"}},{"v":7.66503829237145e-06,"d":"0.000"},0,{"v":0.005657092387856827,"d":"0.006"},{"v":8.3378148302287313E-4,"d":"0.001"},{"v":8.4246681651682263E-5,"d":"0.000"},{"v":1.2416859819732765E-5,"d":"0.000"},{"v":2.5509359060231467E-5,"d":"0.000"},{"v":3.7597461328116192E-6,"d":"0.000"},{"v":0.12316002583818897,"d":"0.123"},0,{"v":0.1297844973940255,"d":"0.130"},null,{"v":7.0923253576845094E-4,"d":"0.001"},0,{"v":0.005658239597455445,"d":"0.006"},{"v":0.000833950566724339,"d":"0.001"},{"v":8.4263766152909442E-5,"d":"0.000"},{"v":1.2419377851929034E-5,"d":"0.000"},{"v":2.5514532138477688E-5,"d":"0.000"},{"v":3.7605085769359515E-6,"d":"0.000"},{"v":0.12248343568729401,"d":"0.122"},0,{"v":0.1298108165719625,"d":"0.130"}]
[{"$nulls":3},98,{"v":79.5,"d":"79.500"},{"$f":"_fnGENPOP.U(E109)","v":{"v":0.7533,"d":"0.75330"}},{"v":7.2033503730617629E-6,"d":"0.000"},0,{"v":0.005609624155185976,"d":"0.006"},{"v":8.2678528590971769E-4,"d":"0.001"},{"v":8.353977414298164E-5,"d":"0.000"},{"v":1.2312670891825275E-5,"d":"0.000"},{"v":2.5295311965339657E-5,"d":"0.000"},{"v":3.7281983884971154E-6,"d":"0.000"},{"v":0.12212699678436151,"d":"0.122"},0,{"v":0.1286954855312189,"d":"0.129"},null,{"v":6.6651336317520321E-4,"d":"0.001"},0,{"v":5.610761738635962E-3,"d":"0.006"},{"v":8.2695295084268361E-4,"d":"0.001"},{"v":8.3556715289456285E-5,"d":"0.000"},{"v":1.2315167795404587E-5,"d":"0.000"},{"v":2.5300441636679113E-5,"d":"0.000"},{"v":3.7289544350106948E-6,"d":"0.000"},{"v":0.1214924545351219,"d":"0.121"},0,{"v":0.1287215838669323,"d":"0.129"}]
[{"$nulls":3},99,{"v":79.75,"d":"79.750"},{"$f":"_fnGENPOP.U(E110)","v":{"v":0.7533,"d":"0.75330"}},{"v":6.7694712821891941E-6,"d":"0.000"},0,{"v":0.005562554224851099,"d":"0.006"},{"v":0.000819847793355302,"d":"0.001"},{"v":8.2838798241509468E-5,"d":"0.000"},{"v":1.2209356205300559E-5,"d":"0.000"},{"v":2.5083060923368005E-5,"d":"0.000"},{"v":3.6969153589096636E-6,"d":"0.000"},{"v":0.12110261186404433,"d":"0.121"},0,{"v":0.127615611484262,"d":"0.128"},null,{"v":6.2636729265358329E-4,"d":"0.001"},0,{"v":5.5636822629247336E-3,"d":"0.006"},{"v":8.2001405142454657E-4,"d":"0.001"},{"v":8.28555972361104e-05,"d":"0.000"},{"v":1.2211832157551533E-5,"d":"0.000"},{"v":2.5088147552024761E-5,"d":"0.000"},{"v":3.6976650614943559E-6,"d":"0.000"},{"v":0.12050757398181208,"d":"0.121"},0,{"v":0.12764149083082213,"d":"0.128"}]
[{"$nulls":3},100,{"v":80,"d":"80.000"},{"$f":"_fnGENPOP.U(E111)","v":{"v":0.6985,"d":"0.69850"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D111, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F111+G$6, AB.cycleLength)","v":{"v":5.8989321906799342E-6,"d":"0.000"}},0,{"v":0.005067812227475202,"d":"0.005"},{"v":7.4692928893574644E-4,"d":"0.001"},{"v":7.5232181085130249E-5,"d":"0.000"},{"v":1.1088240250566113E-5,"d":"0.000"},{"v":2.2222351743930828E-5,"d":"0.000"},{"v":3.2752842136859769E-6,"d":"0.000"},{"v":0.11135089577945714,"d":"0.111"},0,{"v":0.11728335428535208,"d":"0.117"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D111, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F111+S$6, AB.cycleLength)","v":{"v":5.4581783891228207E-4,"d":"0.001"}},0,{"v":0.005068839936134129,"d":"0.005"},{"v":7.4708075976051037E-4,"d":"0.001"},{"v":7.5247437523305285E-5,"d":"0.000"},{"v":1.1090488850160229E-5,"d":"0.000"},{"v":2.2226858245411903E-5,"d":"0.000"},{"v":3.2759484131069024E-6,"d":"0.000"},{"v":0.11083355907132904,"d":"0.111"},0,{"v":0.11730713833916795,"d":"0.117"}]
[{"$nulls":3},101,{"v":80.25,"d":"80.250"},{"$f":"_fnGENPOP.U(E112)","v":{"v":0.6985,"d":"0.69850"}},{"v":5.5436220636614623E-6,"d":"0.000"},0,{"v":0.005025288599884756,"d":"0.005"},{"v":7.4066186198829529E-4,"d":"0.001"},{"v":7.46009135661924e-05,"d":"0.000"},{"v":1.0995199668578452E-5,"d":"0.000"},{"v":2.2035885677840287E-5,"d":"0.000"},{"v":3.2478015525485811E-6,"d":"0.000"},{"v":0.11041686468072878,"d":"0.110"},0,{"v":0.11629923856513065,"d":"0.116"},null,{"v":5.1294161667340315E-4,"d":"0.001"},0,{"v":0.005026307685118361,"d":"0.005"},{"v":7.4081206183287019E-4,"d":"0.001"},{"v":7.4616041988753164E-5,"d":"0.000"},{"v":1.0997429400344115E-5,"d":"0.000"},{"v":2.2040354365609626E-5,"d":"0.000"},{"v":3.2484601787226e-06,"d":"0.000"},{"v":0.10993185939919885,"d":"0.110"},0,{"v":0.11632282304875691,"d":"0.116"}]
[{"$nulls":3},102,{"v":80.5,"d":"80.500"},{"$f":"_fnGENPOP.U(E113)","v":{"v":0.6985,"d":"0.69850"}},{"v":5.2097133161267795E-6,"d":"0.000"},0,{"v":4.9831217848245075E-3,"d":"0.005"},{"v":7.3444702454446037E-4,"d":"0.001"},{"v":7.3974942965072434E-5,"d":"0.000"},{"v":1.0902939783049471E-5,"d":"0.000"},{"v":2.1850984234351527E-5,"d":"0.000"},{"v":3.2205494963339693E-6,"d":"0.000"},{"v":0.10949065254602759,"d":"0.109"},0,{"v":0.11532338048519149,"d":"0.115"},null,{"v":4.8204562650398911E-4,"d":"0.000"},0,{"v":0.004984132318991299,"d":"0.005"},{"v":7.3459596407354441E-4,"d":"0.001"},{"v":7.3989944446188193E-5,"d":"0.000"},{"v":1.0905150805305199E-5,"d":"0.000"},{"v":2.1855415425701116E-5,"d":"0.000"},{"v":3.2212025960257729E-6,"d":"0.000"},{"v":0.10903602145036442,"d":"0.109"},0,{"v":0.11534676707320647,"d":"0.115"}]
[{"$nulls":3},103,{"v":80.75,"d":"80.750"},{"$f":"_fnGENPOP.U(E114)","v":{"v":0.6985,"d":"0.69850"}},{"v":4.8959168797128408E-6,"d":"0.000"},0,{"v":0.004941308788307609,"d":"0.005"},{"v":7.2828433532971023E-4,"d":"0.001"},{"v":7.3354224835735088E-5,"d":"0.000"},{"v":1.0811454043214465E-5,"d":"0.000"},{"v":2.1667634284835105E-5,"d":"0.000"},{"v":3.1935261100537447E-6,"d":"0.000"},{"v":0.10857219487651117,"d":"0.109"},0,{"v":0.11435571075630203,"d":"0.114"},null,{"v":4.5301059317161074E-4,"d":"0.000"},0,{"v":0.004942310843158939,"d":"0.005"},{"v":7.2843202511851512E-4,"d":"0.001"},{"v":7.3369100440561909E-5,"d":"0.000"},{"v":1.0813646512950331E-5,"d":"0.000"},{"v":2.1672028294394546E-5,"d":"0.000"},{"v":3.194173729635626E-6,"d":"0.000"},{"v":0.10814609869880616,"d":"0.108"},0,{"v":0.11437890110923277,"d":"0.114"}]
[{"$nulls":3},104,{"v":81,"d":"81.000"},{"$f":"_fnGENPOP.U(E115)","v":{"v":0.6985,"d":"0.69850"}},{"v":4.6010213304554519E-6,"d":"0.000"},0,{"v":0.004899846641469528,"d":"0.005"},{"v":7.2217335677221442E-4,"d":"0.001"},{"v":7.2738715105088515E-5,"d":"0.000"},{"v":1.0720735953275698E-5,"d":"0.000"},{"v":2.1485822810822906E-5,"d":"0.000"},{"v":3.1667294749558518E-6,"d":"0.000"},{"v":0.10766142764771401,"d":"0.108"},0,{"v":0.11339616067063035,"d":"0.113"},null,{"v":4.2572442574374515E-4,"d":"0.000"},0,{"v":0.004900840288154687,"d":"0.005"},{"v":7.2231980730721567E-4,"d":"0.001"},{"v":7.2753465889844769E-5,"d":"0.000"},{"v":1.0722910026164488E-5,"d":"0.000"},{"v":2.1490179950581779E-5,"d":"0.000"},{"v":3.1673716604109965E-6,"d":"0.000"},{"v":0.10726213798633787,"d":"0.107"},0,{"v":0.11341915643507051,"d":"0.113"}]
[{"$nulls":3},105,{"v":81.25,"d":"81.250"},{"$f":"_fnGENPOP.U(E116)","v":{"v":0.6985,"d":"0.69850"}},{"v":4.3238882120375585E-6,"d":"0.000"},0,{"v":0.004858732400357254,"d":"0.005"},{"v":7.1611365497177418E-4,"d":"0.001"},{"v":7.2128370069854763E-5,"d":"0.000"},{"v":1.0630779071941177E-5,"d":"0.000"},{"v":2.130553690308379E-5,"d":"0.000"},{"v":3.1401576883883369E-6,"d":"0.000"},{"v":0.10675828730959241,"d":"0.107"},0,{"v":0.11244466209686675,"d":"0.112"},null,{"v":4.0008178485615071E-4,"d":"0.000"},0,{"v":0.004859717709428528,"d":"0.005"},{"v":7.1625887665145661E-4,"d":"0.001"},{"v":7.2142997081896175E-5,"d":"0.000"},{"v":1.0632934902349441E-5,"d":"0.000"},{"v":2.1309857482413791E-5,"d":"0.000"},{"v":3.14079448531409e-06,"d":"0.000"},{"v":0.10638417995070551,"d":"0.106"},0,{"v":0.11246746490559362,"d":"0.112"}]
[{"$nulls":3},106,{"v":81.5,"d":"81.500"},{"$f":"_fnGENPOP.U(E117)","v":{"v":0.6985,"d":"0.69850"}},{"v":4.0634476407321176E-6,"d":"0.000"},0,{"v":0.004817963145720255,"d":"0.005"},{"v":7.1010479966901485E-4,"d":"0.001"},{"v":7.1523146393466793E-5,"d":"0.000"},{"v":1.0541577011967311E-5,"d":"0.000"},{"v":2.1126763760707003E-5,"d":"0.000"},{"v":3.1138088636642549E-6,"d":"0.000"},{"v":0.10586271078632639,"d":"0.106"},0,{"v":0.1115011474753862,"d":"0.112"},null,{"v":3.7598367604594745E-4,"d":"0.000"},0,{"v":0.004818940187137928,"d":"0.005"},{"v":7.1024880280460992E-4,"d":"0.001"},{"v":7.1537650671360829E-5,"d":"0.000"},{"v":1.0543714752966315E-5,"d":"0.000"},{"v":2.1131048086383916E-5,"d":"0.000"},{"v":3.1144403172753571E-6,"d":"0.000"},{"v":0.10551225942766003,"d":"0.106"},0,{"v":0.1115237589474765,"d":"0.112"}]
[{"$nulls":3},107,{"v":81.75,"d":"81.750"},{"$f":"_fnGENPOP.U(E118)","v":{"v":0.6985,"d":"0.69850"}},{"v":3.8186941750722546E-6,"d":"0.000"},0,{"v":4.777535982803215E-3,"d":"0.005"},{"v":7.0414636421483494E-4,"d":"0.001"},{"v":7.0923001102991408E-5,"d":"0.000"},{"v":1.0453123439705373E-5,"d":"0.000"},{"v":2.0949490690193256E-5,"d":"0.000"},{"v":3.0876811299277075E-6,"d":"0.000"},{"v":0.10497463547589539,"d":"0.105"},0,{"v":0.11056554981345133,"d":"0.111"},null,{"v":3.5333706757944812E-4,"d":"0.000"},0,{"v":0.004778504825940542,"d":"0.005"},{"v":7.0428915903105382E-4,"d":"0.001"},{"v":7.0937383676590975E-5,"d":"0.000"},{"v":1.0455243243081976E-5,"d":"0.000"},{"v":2.0953739066418726E-5,"d":"0.000"},{"v":3.0883072850595064E-6,"d":"0.000"},{"v":0.10464640582857404,"d":"0.105"},0,{"v":0.11058797155439623,"d":"0.111"}]
[{"$nulls":3},108,{"v":82,"d":"82.000"},{"$f":"_fnGENPOP.U(E119)","v":{"v":0.6985,"d":"0.69850"}},{"v":3.5886829343034019E-6,"d":"0.000"},0,{"v":0.004737448041140488,"d":"0.005"},{"v":6.9823792554011383E-4,"d":"0.001"},{"v":7.0327891586078044E-5,"d":"0.000"},{"v":1.0365412074651807E-5,"d":"0.000"},{"v":2.0773705104553449E-5,"d":"0.000"},{"v":3.0617726320210067E-6,"d":"0.000"},{"v":0.1040939992494435,"d":"0.104"},0,{"v":0.10963780268045571,"d":"0.110"},null,{"v":3.3205453129934933E-4,"d":"0.000"},0,{"v":0.004738408754788615,"d":"0.005"},{"v":6.9837952217587237E-4,"d":"0.001"},{"v":7.0342153476594618E-5,"d":"0.000"},{"v":1.0367514090919236E-5,"d":"0.000"},{"v":2.0777917832976598E-5,"d":"0.000"},{"v":3.0623935331326393E-6,"d":"0.000"},{"v":0.10378664349507742,"d":"0.104"},0,{"v":0.10966003628227489,"d":"0.110"}]
[{"$nulls":3},109,{"v":82.25,"d":"82.250"},{"$f":"_fnGENPOP.U(E120)","v":{"v":0.6985,"d":"0.69850"}},{"v":3.3725259506325327E-6,"d":"0.000"},0,{"v":0.004697696474352285,"d":"0.005"},{"v":6.9237906412567148E-4,"d":"0.001"},{"v":6.97377755879331e-05,"d":"0.000"},{"v":1.0278436689002286E-5,"d":"0.000"},{"v":2.0599394522414951E-5,"d":"0.000"},{"v":3.0360815303529507E-6,"d":"0.000"},{"v":0.10322074045044886,"d":"0.103"},0,{"v":0.10871784020320716,"d":"0.109"},null,{"v":3.1205390510475803E-4,"d":"0.000"},0,{"v":4.69864912672514E-3,"d":"0.005"},{"v":6.9251947263481112E-4,"d":"0.001"},{"v":6.9751917808009284E-5,"d":"0.000"},{"v":1.0280521067410827E-5,"d":"0.000"},{"v":2.0603571902153783E-5,"d":"0.000"},{"v":3.0366972215305015E-6,"d":"0.000"},{"v":0.1029329920320979,"d":"0.103"},0,{"v":0.10873988724456171,"d":"0.109"}]
[{"$nulls":3},110,{"v":82.5,"d":"82.500"},{"$f":"_fnGENPOP.U(E121)","v":{"v":0.6985,"d":"0.69850"}},{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D121, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F121+G$6, AB.cycleLength)","v":{"v":3.1693887411922221E-6,"d":"0.000"}},0,{"v":0.004658278459942577,"d":"0.005"},{"v":6.8656936397248122E-4,"d":"0.001"},{"v":6.915261120831976E-5,"d":"0.000"},{"v":1.0192191107209515E-5,"d":"0.000"},{"v":2.0426546567135383E-5,"d":"0.000"},{"v":3.0106060007682083E-6,"d":"0.000"},{"v":0.1023547978937107,"d":"0.102"},0,{"v":0.10780559706125038,"d":"0.108"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D121, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F121+S$6, AB.cycleLength)","v":{"v":2.9325797576104374E-4,"d":"0.000"}},0,{"v":0.004659223118681707,"d":"0.005"},{"v":6.8670859432448216E-4,"d":"0.001"},{"v":6.9166634762101139E-5,"d":"0.000"},{"v":1.0194257995757102E-5,"d":"0.000"},{"v":2.0430688894798027E-5,"d":"0.000"},{"v":3.0112165257278391E-6,"d":"0.000"},{"v":0.1020854666206094,"d":"0.102"},0,{"v":0.10782745910755502,"d":"0.108"}]
[{"$nulls":3},111,{"v":82.75,"d":"82.750"},{"$f":"_fnGENPOP.U(E122)","v":{"v":0.6985,"d":"0.69850"}},{"v":2.9784870864854362E-6,"d":"0.000"},0,{"v":0.004619191199098682,"d":"0.005"},{"v":6.808084125721329E-4,"d":"0.001"},{"v":6.85723568985829e-05,"d":"0.000"},{"v":1.0106669205544747E-5,"d":"0.000"},{"v":2.0255148965923837E-5,"d":"0.000"},{"v":2.9853442344177979E-6,"d":"0.000"},{"v":0.10149611086416735,"d":"0.101"},0,{"v":0.10690100848222912,"d":"0.107"},null,{"v":2.7559418081499161E-4,"d":"0.000"},0,{"v":0.004620127931278064,"d":"0.005"},{"v":6.8094647465282224E-4,"d":"0.001"},{"v":6.8586262781789354E-5,"d":"0.000"},{"v":1.0108718750987474E-5,"d":"0.000"},{"v":2.02592565356296e-05,"d":"0.000"},{"v":2.9859496365088509E-6,"d":"0.000"},{"v":0.10124407831131248,"d":"0.101"},0,{"v":0.10692268708576327,"d":"0.107"}]
[{"$nulls":3},112,{"v":83,"d":"83.000"},{"$f":"_fnGENPOP.U(E123)","v":{"v":0.6985,"d":"0.69850"}},{"v":2.7990840028741234E-6,"d":"0.000"},0,{"v":4.580431916492547E-3,"d":"0.005"},{"v":6.750958008775429E-4,"d":"0.001"},{"v":6.7996971458699051E-5,"d":"0.000"},{"v":1.0021864911662979E-5,"d":"0.000"},{"v":2.0085189548969458E-5,"d":"0.000"},{"v":2.9602944376306506E-6,"d":"0.000"},{"v":0.10064461911555707,"d":"0.101"},0,{"v":0.10600401023728699,"d":"0.106"},null,{"v":2.5899432846448686E-4,"d":"0.000"},0,{"v":0.00458136078862334,"d":"0.005"},{"v":6.7523270448979658E-4,"d":"0.001"},{"v":6.8010760658695436E-5,"d":"0.000"},{"v":1.0023897259525522E-5,"d":"0.000"},{"v":2.0089262652369713E-5,"d":"0.000"},{"v":2.9608947598387278E-6,"d":"0.000"},{"v":0.10040883430039692,"d":"0.100"},0,{"v":0.10602550693730498,"d":"0.106"}]
[{"$nulls":3},113,{"v":83.25,"d":"83.250"},{"$f":"_fnGENPOP.U(E124)","v":{"v":0.6985,"d":"0.69850"}},{"v":2.6304868974237645E-6,"d":"0.000"},0,{"v":0.00454199786008368,"d":"0.005"},{"v":6.6943112327391078E-4,"d":"0.001"},{"v":6.7426414034350981E-5,"d":"0.000"},{"v":9.9377722041717947E-6,"d":"0.000"},{"v":1.9916656248577341E-5,"d":"0.000"},{"v":2.9354548317862582E-6,"d":"0.000"},{"v":0.09980026286893319,"d":"0.100"},0,{"v":0.10511453863650709,"d":"0.105"},null,{"v":2.4339433430127649E-4,"d":"0.000"},0,{"v":0.004542918938118955,"d":"0.005"},{"v":6.695668781383496E-4,"d":"0.001"},{"v":6.7440087530217224E-5,"d":"0.000"},{"v":9.9397874987577433E-6,"d":"0.000"},{"v":1.9920695174876247E-5,"d":"0.000"},{"v":2.9360501167362711E-6,"d":"0.000"},{"v":0.09957973818846835,"d":"0.100"},0,{"v":0.10513585495934752,"d":"0.105"}]
[{"$nulls":3},114,{"v":83.5,"d":"83.500"},{"$f":"_fnGENPOP.U(E125)","v":{"v":0.6985,"d":"0.69850"}},{"v":2.4720448941200557E-6,"d":"0.000"},0,{"v":0.004503886300923757,"d":"0.005"},{"v":6.6381397754991934E-4,"d":"0.001"},{"v":6.6860644114026893E-5,"d":"0.000"},{"v":9.8543851122038209E-6,"d":"0.000"},{"v":1.9749537098311705E-5,"d":"0.000"},{"v":2.9108236531883796E-6,"d":"0.000"},{"v":0.09896298281104425,"d":"0.099"},0,{"v":0.10423253052438977,"d":"0.104"},null,{"v":2.2873397391049279E-4,"d":"0.000"},0,{"v":0.004504799650263177,"d":"0.005"},{"v":6.6394859330559891E-4,"d":"0.001"},{"v":6.68742028766276e-05,"d":"0.000"},{"v":9.8563834966059246E-6,"d":"0.000"},{"v":1.9753542134286724E-5,"d":"0.000"},{"v":2.9114139431475778E-6,"d":"0.000"},{"v":0.09875679022365393,"d":"0.099"},0,{"v":0.10425366798358386,"d":"0.104"}]
[{"$nulls":3},115,{"v":83.75,"d":"83.750"},{"$f":"_fnGENPOP.U(E126)","v":{"v":0.6985,"d":"0.69850"}},{"v":2.3231463211354559E-6,"d":"0.000"},0,{"v":0.004466094532962849,"d":"0.004"},{"v":6.5824396486917553E-4,"d":"0.001"},{"v":6.6299621526144092E-5,"d":"0.000"},{"v":9.771697714992781E-6,"d":"0.000"},{"v":1.958382023214622E-5,"d":"0.000"},{"v":2.8863991529398147E-6,"d":"0.000"},{"v":0.098132720092589,"d":"0.098"},0,{"v":0.10335792327536839,"d":"0.103"},null,{"v":0.000214956650371839,"d":"0.000"},0,{"v":0.004467000218457314,"d":"0.004"},{"v":6.5837745107427063E-4,"d":"0.001"},{"v":6.6313066518197363E-5,"d":"0.000"},{"v":9.77367933110311e-06,"d":"0.000"},{"v":1.9587791662168485E-5,"d":"0.000"},{"v":2.8869844898207876E-6,"d":"0.000"},{"v":0.09793998752984268,"d":"0.098"},0,{"v":0.10337888337174739,"d":"0.103"}]
[{"$nulls":3},116,{"v":84,"d":"84.000"},{"$f":"_fnGENPOP.U(E127)","v":{"v":0.6985,"d":"0.69850"}},{"v":2.1832163494451061E-6,"d":"0.000"},0,{"v":0.004428619872857286,"d":"0.004"},{"v":0.000652720689741892,"d":"0.001"},{"v":6.574330643619651E-5,"d":"0.000"},{"v":9.6897041414531019E-6,"d":"0.000"},{"v":1.9419493883621477E-5,"d":"0.000"},{"v":2.8621795968182287E-6,"d":"0.000"},{"v":0.09730941632635594,"d":"0.097"},0,{"v":0.10249065478936265,"d":"0.102"},null,{"v":2.020091757648661E-4,"d":"0.000"},0,{"v":0.00442951795881354,"d":"0.004"},{"v":6.5285305587437631E-4,"d":"0.001"},{"v":6.5756638612342368E-5,"d":"0.000"},{"v":9.69166912997312e-06,"d":"0.000"},{"v":1.9423431989675985E-5,"d":"0.000"},{"v":2.86276002218188E-6,"d":"0.000"},{"v":0.09712932432095754,"d":"0.097"},0,{"v":0.1025114390111645,"d":"0.103"}]
[{"$nulls":3},117,{"v":84.25,"d":"84.250"},{"$f":"_fnGENPOP.U(E128)","v":{"v":0.6985,"d":"0.69850"}},{"v":2.0517147736758932E-6,"d":"0.000"},0,{"v":0.004391459659779136,"d":"0.004"},{"v":6.4724375999680717E-4,"d":"0.001"},{"v":6.5191659343926428E-5,"d":"0.000"},{"v":9.60839856976304e-06,"d":"0.000"},{"v":1.925654638500954E-5,"d":"0.000"},{"v":2.8381632651530146E-6,"d":"0.000"},{"v":0.0964930135852559,"d":"0.096"},0,{"v":0.10163066348736938,"d":"0.102"},null,{"v":1.898415658348326E-4,"d":"0.000"},0,{"v":0.004392350209964324,"d":"0.004"},{"v":6.4737501545512465E-4,"d":"0.001"},{"v":6.52048796507946e-05,"d":"0.000"},{"v":9.61034707021359e-06,"d":"0.000"},{"v":1.9260451446715177E-5,"d":"0.000"},{"v":2.8387388202115124E-6,"d":"0.000"},{"v":0.09632479210210206,"d":"0.096"},0,{"v":0.10165127331034426,"d":"0.102"}]
[{"$nulls":3},118,{"v":84.5,"d":"84.500"},{"$f":"_fnGENPOP.U(E129)","v":{"v":0.6985,"d":"0.69850"}},{"v":1.9281339266215336E-6,"d":"0.000"},0,{"v":0.004354611255227267,"d":"0.004"},{"v":6.4181278675333779E-4,"d":"0.001"},{"v":6.4644641080519792E-5,"d":"0.000"},{"v":9.5277752269513148E-6,"d":"0.000"},{"v":1.9094966166485484E-5,"d":"0.000"},{"v":2.8143484527031893E-6,"d":"0.000"},{"v":0.09568345440025616,"d":"0.096"},0,{"v":0.10077788830709004,"d":"0.101"},null,{"v":1.7840684702644685E-4,"d":"0.000"},0,{"v":0.004355494332873472,"d":"0.004"},{"v":6.4194294085707113E-4,"d":"0.001"},{"v":6.4657750456796872E-5,"d":"0.000"},{"v":9.5297073776825387E-6,"d":"0.000"},{"v":1.9098838461114872E-5,"d":"0.000"},{"v":2.8149191783228943E-6,"d":"0.000"},{"v":0.09552637985837441,"d":"0.096"},0,{"v":0.10079832519460531,"d":"0.101"}]
[{"$nulls":3},119,{"v":84.75,"d":"84.750"},{"$f":"_fnGENPOP.U(E130)","v":{"v":0.6985,"d":"0.69850"}},{"v":1.8119967193725791E-6,"d":"0.000"},0,{"v":0.00431807204284001,"d":"0.004"},{"v":6.3642738439396865E-4,"d":"0.001"},{"v":6.410221280582509E-5,"d":"0.000"},{"v":9.44782838848721e-06,"d":"0.000"},{"v":1.8934741755305922E-5,"d":"0.000"},{"v":2.7907334685363185E-6,"d":"0.000"},{"v":0.09488068175822383,"d":"0.095"},0,{"v":0.09993226869859533,"d":"0.100"},null,{"v":1.6766087514053754E-4,"d":"0.000"},0,{"v":0.00431894771064874,"d":"0.004"},{"v":6.3655644638450025E-4,"d":"0.001"},{"v":6.4115212182321252E-5,"d":"0.000"},{"v":9.4497443266883638E-6,"d":"0.000"},{"v":1.89385815578051e-05,"d":"0.000"},{"v":2.7912994052406858E-6,"d":"0.000"},{"v":0.09473407423209342,"d":"0.095"},0,{"v":0.09995253410173925,"d":"0.100"}]
[{"$nulls":3},120,{"v":85,"d":"85.000"},{"$f":"_fnGENPOP.U(E131)","v":{"v":0.6497,"d":"0.64970"}},{"v":1.6330688439913358E-6,"d":"0.000"},0,{"v":0.003961333156972661,"d":"0.004"},{"v":5.8384873498939507E-4,"d":"0.001"},{"v":5.8609998000065205E-5,"d":"0.000"},{"v":8.638347706210159E-6,"d":"0.000"},{"v":1.6852524433268798E-5,"d":"0.000"},{"v":2.4838418486521065E-6,"d":"0.000"},{"v":0.08788016598150887,"d":"0.088"},0,{"v":0.09251356565430312,"d":"0.093"},null,{"v":1.5110499297324323E-4,"d":"0.000"},0,{"v":0.003962136481208756,"d":"0.004"},{"v":5.8396713448280923E-4,"d":"0.001"},{"v":5.8621883602715932E-5,"d":"0.000"},{"v":8.64009948870288e-06,"d":"0.000"},{"v":1.6855941980034031E-5,"d":"0.000"},{"v":2.4843455503799294E-6,"d":"0.000"},{"v":0.0877485157290975,"d":"0.088"},0,{"v":0.09253232660838415,"d":"0.093"}]

{"sheet":"B.Costs","index":19,"n_rows":131,"n_cols":29,"rows_kept":131,"merged":[[6,3,9,3],[6,4,9,4],[6,5,9,5],[6,6,6,16],[6,18,6,28],[7,6,9,6],[7,7,9,7],[7,8,9,8],[7,9,9,9],[7,10,9,10],[7,11,9,11],[7,12,9,12],[7,13,9,13],[7,14,9,14],[7,15,9,15],[7,16,9,16],[7,18,9,18],[7,19,9,19],[7,20,9,20],[7,21,9,21],[7,22,9,22],[7,23,9,23],[7,24,9,24],[7,25,9,25],[7,26,9,26],[7,27,9,27],[7,28,9,28]]}
[{"$nulls":3},{"$f":"AB.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- A: No gastroprotection - NSAIDs in people >65 & B: No gastroprotection - NSAIDs in people with ulcer history"}]
[{"$nulls":3},{"$f":"COLUMNS(G2:R2)","v":12},null,"StratID",{"$f":"MAX($F$2:F2)+1","v":1},{"$f":"G2","v":1},1,1,1,1,1,1,1,1,null,null,{"$f":"MAX($F$2:R2)+1","v":2},{"$f":"S2","v":2},2,2,2,2,2,2,2,2]
[{"$nulls":5},"StateID",1,{"$f":"G3+1","v":2},3,4,5,6,7,8,9,10,null,null,1,{"$f":"S3+1","v":2},3,4,5,6,7,8,9,10]
[{"$nulls":5},"Costs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*AB.cyclesPerYear))","v":{"v":2.306333546779189E-3,"d":"£0.00"}},{"v":0,"d":"£0.00"},{"v":105.58781857942328,"d":"£105.59"},{"v":15.146239246261873,"d":"£15.15"},{"v":25.738442712861808,"d":"£25.74"},{"v":3.6973959578603854,"d":"£3.70"},{"v":47.067693605259265,"d":"£47.07"},{"v":6.750252612668508,"d":"£6.75"},{"v":115.69302398135494,"d":"£115.69"},{"v":0,"d":"£0.00"},{"v":319.68317302923685,"d":"£319.68"},null,{"$f":"SUM(OFFSET(S$11, 0, 0, timeHorizon*AB.cyclesPerYear))","v":{"v":62.450635264670936,"d":"£62.45"}},{"v":0,"d":"£0.00"},{"v":79.65674472268314,"d":"£79.66"},{"v":11.357247248911625,"d":"£11.36"},{"v":17.919630502015018,"d":"£17.92"},{"v":2.5549333572323207,"d":"£2.55"},{"v":35.92106766081791,"d":"£35.92"},{"v":5.121530490469815,"d":"£5.12"},{"v":78.95154311192184,"d":"£78.95"},{"v":0,"d":"£0.00"},{"v":293.9333323587226,"d":"£293.93"}]
[{"$nulls":5},"Discounted costs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":1.6491254942106305E-3,"d":"£0.00"}},{"$f":"SUM(OFFSET(H$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(I$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":92.36285498656996,"d":"£92.36"}},{"$f":"SUM(OFFSET(J$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":13.180898018905392,"d":"£13.18"}},{"$f":"SUM(OFFSET(K$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":22.667084375500806,"d":"£22.67"}},{"$f":"SUM(OFFSET(L$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":3.2388587667355004,"d":"£3.24"}},{"$f":"SUM(OFFSET(M$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":41.130439253754574,"d":"£41.13"}},{"$f":"SUM(OFFSET(N$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":5.8685070733158735,"d":"£5.87"}},{"$f":"SUM(OFFSET(O$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":95.84095690559883,"d":"£95.84"}},{"$f":"SUM(OFFSET(P$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(Q$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":274.2912485058751,"d":"£274.29"}},null,{"$f":"SUM(OFFSET(S$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":56.19695556532687,"d":"£56.20"}},{"$f":"SUM(OFFSET(T$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(U$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":67.67410174110827,"d":"£67.67"}},{"$f":"SUM(OFFSET(V$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":9.6041262295988,"d":"£9.60"}},{"$f":"SUM(OFFSET(W$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":15.224007734414762,"d":"£15.22"}},{"$f":"SUM(OFFSET(X$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":2.160550169709772,"d":"£2.16"}},{"$f":"SUM(OFFSET(Y$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":30.51751607463304,"d":"£30.52"}},{"$f":"SUM(OFFSET(Z$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":4.33096367818574,"d":"£4.33"}},{"$f":"SUM(OFFSET(AA$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":64.19569162490579,"d":"£64.20"}},{"$f":"SUM(OFFSET(AB$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(AC$11, 0, 0, timeHorizon*AB.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*AB.cyclesPerYear)/AB.cyclesPerYear))","v":{"v":249.90391281788305,"d":"£249.90"}}]
[{"$nulls":6},{"$f":"INDEX(AB.rngC.ByState, G$3)","v":{"v":3.8480642857142855,"d":"£3.85"}},{"$f":"INDEX(AB.rngC.ByState, H$3)","v":0},{"$f":"INDEX(AB.rngC.ByState, I$3)","v":{"v":43.078064285714284,"d":"£43.08"}},{"$f":"INDEX(AB.rngC.ByState, J$3)","v":{"v":43.078064285714284,"d":"£43.08"}},{"$f":"INDEX(AB.rngC.ByState, K$3)","v":{"v":628.2491339093506,"d":"£628.25"}},{"$f":"INDEX(AB.rngC.ByState, L$3)","v":{"v":628.2491339093506,"d":"£628.25"}},{"$f":"INDEX(AB.rngC.ByState, M$3)","v":{"v":3284.2846284020698,"d":"£3,284.28"}},{"$f":"INDEX(AB.rngC.ByState, N$3)","v":{"v":3284.2846284020698,"d":"£3,284.28"}},{"$f":"INDEX(AB.rngC.ByState, O$3)","v":{"v":3.8480642857142855,"d":"£3.85"}},{"$f":"INDEX(AB.rngC.ByState, P$3)","v":0},null,null,{"$f":"INDEX(AB.rngC.ByState, S$3)","v":{"v":3.8480642857142855,"d":"£3.85"}},{"$f":"INDEX(AB.rngC.ByState, T$3)","v":0},{"$f":"INDEX(AB.rngC.ByState, U$3)","v":{"v":43.078064285714284,"d":"£43.08"}},{"$f":"INDEX(AB.rngC.ByState, V$3)","v":{"v":43.078064285714284,"d":"£43.08"}},{"$f":"INDEX(AB.rngC.ByState, W$3)","v":{"v":628.2491339093506,"d":"£628.25"}},{"$f":"INDEX(AB.rngC.ByState, X$3)","v":{"v":628.2491339093506,"d":"£628.25"}},{"$f":"INDEX(AB.rngC.ByState, Y$3)","v":{"v":3284.2846284020698,"d":"£3,284.28"}},{"$f":"INDEX(AB.rngC.ByState, Z$3)","v":{"v":3284.2846284020698,"d":"£3,284.28"}},{"$f":"INDEX(AB.rngC.ByState, AA$3)","v":{"v":3.8480642857142855,"d":"£3.85"}},{"$f":"INDEX(AB.rngC.ByState, AB$3)","v":0}]
[{"$nulls":3},"Cycle","Age",null,{"$f":"INDEX(rngStrats, G2)","v":"HPE"},{"$nulls":11},{"$f":"INDEX(rngStrats, S2)","v":"No HPE"}]
[{"$nulls":6},{"$f":"INDEX(AB.rngStates, G$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-event","Dead","Total",null,{"$f":"INDEX(AB.rngStates, S$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-event","Dead","Total"]
[]
[]
[{"$nulls":3},{"v":0,"d":"0.000"},{"$f":"B.cohortAge+D11*AB.cycleLength","v":{"v":55,"d":"55.000"}},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D11, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":0},0,{"v":3.221809638941696,"d":"£3.22"},0,{"v":0.8783185676436762,"d":"£0.88"},0,{"v":1.410570770485013,"d":"£1.41"},0,0,{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D11, (P$2-1)*AB.Trace.MarkovQB.NumCols+P$3-1))*INDEX(AB.rngC.ByState, P$3)","v":0},{"$f":"SUM(G11:P11)","v":{"v":5.510698977070385,"d":"£5.51"}},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D11, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":3.7457937448960354,"d":"£3.75"}},0,{"v":1.0954152772401766,"d":"£1.10"},0,{"v":0.24642529747787437,"d":"£0.25"},0,{"v":0.49397557516850227,"d":"£0.49"},0,0,{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D11, (AB$2-1)*AB.Trace.MarkovQB.NumCols+AB$3-1))*INDEX(AB.rngC.ByState, AB$3)","v":0},{"$f":"SUM(S11:AB11)","v":{"v":5.581609894782589,"d":"£5.58"}}]
[{"$nulls":3},{"$f":"D11+1","v":{"v":1,"d":"1.000"}},{"v":55.25,"d":"55.250"},null,0,0,{"v":5.946020808163745,"d":"£5.95"},{"v":0.47086818118737606,"d":"£0.47"},{"v":1.620983566590038,"d":"£1.62"},{"v":0.12836645016225412,"d":"£0.13"},{"v":2.603283276365924,"d":"£2.60"},{"v":0.2061552256552714,"d":"£0.21"},{"v":0.2513028259906488,"d":"£0.25"},0,{"v":11.226980334115256,"d":"£11.23"},null,{"v":3.5466887800926603,"d":"£3.55"},0,{"v":2.132604545502372,"d":"£2.13"},{"v":0.1600951816037079,"d":"£0.16"},{"v":0.47975203600603405,"d":"£0.48"},{"v":0.03601511095487309,"d":"£0.04"},{"v":0.961694234925774,"d":"£0.96"},{"v":0.07219463801312126,"d":"£0.07"},{"v":0.08518581403263654,"d":"£0.09"},0,{"v":7.47423034113118,"d":"£7.47"}]
[{"$nulls":3},{"v":2,"d":"2.000"},{"v":55.5,"d":"55.500"},null,0,0,{"v":5.170751432509608,"d":"£5.17"},{"v":0.8690122375330757,"d":"£0.87"},{"v":1.402813947541568,"d":"£1.40"},{"v":0.2369071016826422,"d":"£0.24"},{"v":2.265733708407899,"d":"£2.27"},{"v":0.380470418438685,"d":"£0.38"},{"v":0.7447632014223295,"d":"£0.74"},0,{"v":11.070452047535808,"d":"£11.07"},null,{"v":3.3581670960861443,"d":"£3.36"},0,{"v":2.067746596747323,"d":"£2.07"},{"v":0.31168061930017854,"d":"£0.31"},{"v":0.46516155178708585,"d":"£0.47"},{"v":0.07011586466334668,"d":"£0.07"},{"v":0.9324466580421995,"d":"£0.93"},{"v":0.14055182211405604,"d":"£0.14"},{"v":0.2610860734560503,"d":"£0.26"},0,{"v":7.606956282196384,"d":"£7.61"}]
[{"$nulls":3},{"v":3,"d":"3.000"},{"v":55.75,"d":"55.750"},null,0,0,{"v":4.675185811495436,"d":"£4.68"},{"v":0.7557064492480646,"d":"£0.76"},{"v":1.2543259551098176,"d":"£1.25"},{"v":0.20502156429085502,"d":"£0.21"},{"v":2.0524539198909455,"d":"£2.05"},{"v":0.3311374754851749,"d":"£0.33"},{"v":1.1878693769279571,"d":"£1.19"},0,{"v":10.46170055244825,"d":"£10.46"},null,{"v":3.179666146219071,"d":"£3.18"},0,{"v":2.0605608013539394,"d":"£2.06"},{"v":0.3022016159485512,"d":"£0.30"},{"v":0.46354503081625276,"d":"£0.46"},{"v":0.06798346221356198,"d":"£0.07"},{"v":0.9292062363626398,"d":"£0.93"},{"v":0.136277282375628,"d":"£0.14"},{"v":0.4364021308584165,"d":"£0.44"},0,{"v":7.57584270614806,"d":"£7.58"}]
[{"$nulls":3},{"v":4,"d":"4.000"},{"v":56,"d":"56.000"},null,0,0,{"v":4.270881268584058,"d":"£4.27"},{"v":0.6832794256879188,"d":"£0.68"},{"v":1.1320834559585724,"d":"£1.13"},{"v":0.18332001182189225,"d":"£0.18"},{"v":1.8787536208098874,"d":"£1.88"},{"v":0.29996658789170605,"d":"£0.30"},{"v":1.5583431895551156,"d":"£1.56"},0,{"v":10.00662756030915,"d":"£10.01"},null,{"v":3.010653285595854,"d":"£3.01"},0,{"v":2.058747536500148,"d":"£2.06"},{"v":0.30115141038507826,"d":"£0.30"},{"v":0.46313711763457116,"d":"£0.46"},{"v":0.0677472073212222,"d":"£0.07"},{"v":0.9283885477949387,"d":"£0.93"},{"v":0.13580369404064632,"d":"£0.14"},{"v":0.6009770470258552,"d":"£0.60"},0,{"v":7.566605846298314,"d":"£7.57"}]
[{"$nulls":3},{"v":5,"d":"5.000"},{"v":56.25,"d":"56.250"},null,0,0,{"v":3.926631385655516,"d":"£3.93"},{"v":0.6241902285902875,"d":"£0.62"},{"v":1.0281835177802143,"d":"£1.03"},{"v":0.16545424391822008,"d":"£0.17"},{"v":1.7308035138277824,"d":"£1.73"},{"v":0.2745802513088694,"d":"£0.27"},{"v":1.8709002458814459,"d":"£1.87"},0,{"v":9.620743386962335,"d":"£9.62"},null,{"v":2.8506241816761544,"d":"£2.85"},0,{"v":2.0562208676113514,"d":"£2.06"},{"v":0.3008864013313478,"d":"£0.30"},{"v":0.46256871664045807,"d":"£0.46"},{"v":0.0676875907207815,"d":"£0.07"},{"v":0.927249150943775,"d":"£0.93"},{"v":0.13568418867819493,"d":"£0.14"},{"v":0.7565674189443901,"d":"£0.76"},0,{"v":7.557488516546455,"d":"£7.56"}]
[{"$nulls":3},{"v":6,"d":"6.000"},{"v":56.5,"d":"56.500"},null,0,0,{"v":3.6351523005346733,"d":"£3.64"},{"v":0.5738780331429564,"d":"£0.57"},{"v":0.9402411741561829,"d":"£0.94"},{"v":0.15026924529999175,"d":"£0.15"},{"v":1.6055245771237703,"d":"£1.61"},{"v":0.2529573109156484,"d":"£0.25"},{"v":2.134532965348962,"d":"£2.13"},0,{"v":9.292555606522185,"d":"£9.29"},null,{"v":2.699101309352058,"d":"£2.70"},0,{"v":2.0536937503468593,"d":"£2.05"},{"v":0.3005171281223567,"d":"£0.30"},{"v":0.4620002147794719,"d":"£0.46"},{"v":0.06760451879156254,"d":"£0.07"},{"v":0.926109551898388,"d":"£0.93"},{"v":0.13551766557997294,"d":"£0.14"},{"v":0.903666866282486,"d":"£0.90"},0,{"v":7.548211005153155,"d":"£7.55"}]
[{"$nulls":3},{"v":7,"d":"7.000"},{"v":56.75,"d":"56.750"},null,0,0,{"v":3.3883206895169167,"d":"£3.39"},{"v":0.5312783013009178,"d":"£0.53"},{"v":0.8657978896129244,"d":"£0.87"},{"v":0.13741645260513688,"d":"£0.14"},{"v":1.499427477373305,"d":"£1.50"},{"v":0.23464776700160025,"d":"£0.23"},{"v":2.356769435699376,"d":"£2.36"},0,{"v":9.013658013110177,"d":"£9.01"},null,{"v":2.5556325260183397,"d":"£2.56"},0,{"v":2.0511753478735018,"d":"£2.05"},{"v":0.30014778938316,"d":"£0.30"},{"v":0.46143367340328284,"d":"£0.46"},{"v":0.0675214321206281,"d":"£0.07"},{"v":0.924973882772596,"d":"£0.92"},{"v":0.1353511129310211,"d":"£0.14"},{"v":1.0427171847174068,"d":"£1.04"},0,{"v":7.5389529492199365,"d":"£7.54"}]
[{"$nulls":3},{"v":8,"d":"8.000"},{"v":57,"d":"57.000"},null,0,0,{"v":3.1792248774009755,"d":"£3.18"},{"v":0.49520380753360177,"d":"£0.50"},{"v":0.8027651744699843,"d":"£0.80"},{"v":0.1265365503381573,"d":"£0.13"},{"v":1.4095424190731691,"d":"£1.41"},{"v":0.219141652740558,"d":"£0.22"},{"v":2.544005160426179,"d":"£2.54"},0,{"v":8.776419641982624,"d":"£8.78"},null,{"v":2.419789722383842,"d":"£2.42"},0,{"v":2.0486597693422075,"d":"£2.05"},{"v":0.29977972431258765,"d":"£0.30"},{"v":0.4608677673028448,"d":"£0.46"},{"v":0.06743863197497418,"d":"£0.07"},{"v":0.9238394870984655,"d":"£0.92"},{"v":0.13518513464067491,"d":"£0.14"},{"v":1.1741468916331301,"d":"£1.17"},0,{"v":7.5297071286887265,"d":"£7.53"}]
[{"$nulls":3},{"v":9,"d":"9.000"},{"v":57.25,"d":"57.250"},null,0,0,{"v":3.002037815747222,"d":"£3.00"},{"v":0.4646444090033795,"d":"£0.46"},{"v":0.7493809556112931,"d":"£0.75"},{"v":0.11732430527689801,"d":"£0.12"},{"v":1.3333660116625259,"d":"£1.33"},{"v":0.20600493187221738,"d":"£0.21"},{"v":2.7016468858863334,"d":"£2.70"},0,{"v":8.57440531505987,"d":"£8.57"},null,{"v":2.291167544997997,"d":"£2.29"},0,{"v":2.046147247093746,"d":"£2.05"},{"v":0.29941207196176356,"d":"£0.30"},{"v":0.46030254874568094,"d":"£0.46"},{"v":0.0673559246750098,"d":"£0.07"},{"v":0.9227064696496543,"d":"£0.92"},{"v":0.13501934246556674,"d":"£0.14"},{"v":1.2983613907752636,"d":"£1.30"},0,{"v":7.520472540364682,"d":"£7.52"}]
[{"$nulls":3},{"v":10,"d":"10.000"},{"v":57.5,"d":"57.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D21, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":0},0,{"v":2.851831861097777,"d":"£2.85"},{"v":0.43874848131031946,"d":"£0.44"},{"v":0.7041551796357401,"d":"£0.70"},{"v":0.10952219005125802,"d":"£0.11"},{"v":1.2687812508947374,"d":"£1.27"},{"v":0.19487173332029414,"d":"£0.19"},{"v":2.8342661252149415,"d":"£2.83"},0,{"v":8.402176821525067,"d":"£8.40"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D21, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":2.169382186680538,"d":"£2.17"}},0,{"v":2.0436378097627506,"d":"£2.04"},{"v":0.29904486628734184,"d":"£0.30"},{"v":0.45973802417345605,"d":"£0.46"},{"v":0.06727331785964484,"d":"£0.07"},{"v":0.9215748433388995,"d":"£0.92"},{"v":0.13485375171838948,"d":"£0.13"},{"v":1.4157444765817508,"d":"£1.42"},0,{"v":7.51124927640277,"d":"£7.51"}]
[{"$nulls":3},{"v":11,"d":"11.000"},{"v":57.75,"d":"57.750"},null,0,0,{"v":2.724440327802426,"d":"£2.72"},{"v":0.41679584828867067,"d":"£0.42"},{"v":0.6658279044439827,"d":"£0.67"},{"v":0.10291243303178635,"d":"£0.10"},{"v":1.2139980515195792,"d":"£1.21"},{"v":0.18543265645256835,"d":"£0.19"},{"v":2.9457283512688237,"d":"£2.95"},0,{"v":8.255135572807838,"d":"£8.26"},null,{"v":2.0540702412450353,"d":"£2.05"},0,{"v":2.0411314500945945,"d":"£2.04"},{"v":0.29867811147428047,"d":"£0.30"},{"v":0.45917419195416476,"d":"£0.46"},{"v":0.06719081247033004,"d":"£0.07"},{"v":0.9204446048947398,"d":"£0.92"},{"v":0.13468836428634245,"d":"£0.13"},{"v":1.5266595484942391,"d":"£1.53"},0,{"v":7.502037324913726,"d":"£7.50"}]
[{"$nulls":3},{"v":12,"d":"12.000"},{"v":58,"d":"58.000"},null,0,0,{"v":2.6163400707750366,"d":"£2.62"},{"v":0.3981775479221857,"d":"£0.40"},{"v":0.6333337840820848,"d":"£0.63"},{"v":0.09731089340595697,"d":"£0.10"},{"v":1.1675028054109846,"d":"£1.17"},{"v":0.17742607991942483,"d":"£0.18"},{"v":3.039302026115107,"d":"£3.04"},0,{"v":8.12939320763078,"d":"£8.13"},null,{"v":1.94488761909879,"d":"£1.94"},0,{"v":2.0386281642492494,"d":"£2.04"},{"v":0.29831180646231403,"d":"£0.30"},{"v":0.45861105122395196,"d":"£0.46"},{"v":0.06710840826854741,"d":"£0.07"},{"v":0.9193157525855218,"d":"£0.92"},{"v":0.13452317969130095,"d":"£0.13"},{"v":1.6314506895362466,"d":"£1.63"},0,{"v":7.4928366711159216,"d":"£7.49"}]
[{"$nulls":3},{"v":13,"d":"13.000"},{"v":58.25,"d":"58.250"},null,0,0,{"v":2.5245520834137904,"d":"£2.52"},{"v":0.38237867178836965,"d":"£0.38"},{"v":0.6057720118933222,"d":"£0.61"},{"v":0.09256187063032324,"d":"£0.09"},{"v":1.1280156763677842,"d":"£1.13"},{"v":0.1706307895632247,"d":"£0.17"},{"v":3.1177508068629867,"d":"£3.12"},0,{"v":8.021661910519802,"d":"£8.02"},null,{"v":1.841508520483222,"d":"£1.84"},0,{"v":2.0361279484866635,"d":"£2.04"},{"v":0.2979459506902217,"d":"£0.30"},{"v":0.45804860114145324,"d":"£0.46"},{"v":0.06702610512804438,"d":"£0.07"},{"v":0.9181882847246751,"d":"£0.92"},{"v":0.13435819768018334,"d":"£0.13"},{"v":1.730443692851139,"d":"£1.73"},0,{"v":7.483647301185601,"d":"£7.48"}]
[{"$nulls":3},{"v":14,"d":"14.000"},{"v":58.5,"d":"58.500"},null,0,0,{"v":2.4465574567495287,"d":"£2.45"},{"v":0.3689638374228493,"d":"£0.37"},{"v":0.5823809078556981,"d":"£0.58"},{"v":0.08853371161560052,"d":"£0.09"},{"v":1.094454494606805,"d":"£1.09"},{"v":0.1648597370441222,"d":"£0.16"},{"v":3.1834115113751515,"d":"£3.18"},0,{"v":7.9291616566697565,"d":"£7.93"},null,{"v":1.7436244632909315,"d":"£1.74"},0,{"v":2.0336307990405755,"d":"£2.03"},{"v":0.2975805436113939,"d":"£0.30"},{"v":0.45748684085940816,"d":"£0.46"},{"v":0.06694390292585535,"d":"£0.07"},{"v":0.9170621996138112,"d":"£0.92"},{"v":0.13419341800649706,"d":"£0.13"},{"v":1.8239470339407546,"d":"£1.82"},0,{"v":7.474469201289227,"d":"£7.47"}]
[{"$nulls":3},{"v":15,"d":"15.000"},{"v":58.75,"d":"58.750"},null,0,0,{"v":2.38022631888802,"d":"£2.38"},{"v":0.3575649057305805,"d":"£0.36"},{"v":0.5625164309264061,"d":"£0.56"},{"v":0.08511509666050383,"d":"£0.09"},{"v":1.0659042278402413,"d":"£1.07"},{"v":0.1599547630123597,"d":"£0.16"},{"v":3.2382600422586347,"d":"£3.24"},0,{"v":7.849541785316745,"d":"£7.85"},null,{"v":1.6509433625584402,"d":"£1.65"},0,{"v":2.03113671215022,"d":"£2.03"},{"v":0.29721558467539083,"d":"£0.30"},{"v":0.45692576953179265,"d":"£0.46"},{"v":0.066861801538153,"d":"£0.07"},{"v":0.9159374955570194,"d":"£0.92"},{"v":0.13402884042202226,"d":"£0.13"},{"v":1.912252791171441,"d":"£1.91"},0,{"v":7.46530235760448,"d":"£7.47"}]
[{"$nulls":3},{"v":16,"d":"16.000"},{"v":59,"d":"59.000"},null,0,0,{"v":2.3237577494435655,"d":"£2.32"},{"v":0.3478705954698423,"d":"£0.35"},{"v":0.5456340100674197,"d":"£0.55"},{"v":0.08221189902620575,"d":"£0.08"},{"v":1.041591167409233,"d":"£1.04"},{"v":0.15578213529956844,"d":"£0.16"},{"v":3.283967129102804,"d":"£3.28"},0,{"v":7.780814685818639,"d":"£7.78"},null,{"v":1.5631886588878334,"d":"£1.56"},0,{"v":2.0286456840596325,"d":"£2.03"},{"v":0.2968510733325759,"d":"£0.30"},{"v":0.4563653863136625,"d":"£0.46"},{"v":0.06677980084129076,"d":"£0.07"},{"v":0.9148141708605546,"d":"£0.91"},{"v":0.13386446467890123,"d":"£0.13"},{"v":1.9956375173520458,"d":"£2.00"},0,{"v":7.456146756326497,"d":"£7.46"}]
[{"$nulls":3},{"v":17,"d":"17.000"},{"v":59.25,"d":"59.250"},null,0,0,{"v":2.2756289740026165,"d":"£2.28"},{"v":0.33961770173360734,"d":"£0.34"},{"v":0.5312731814129187,"d":"£0.53"},{"v":0.07974452953676503,"d":"£0.08"},{"v":1.0208611012893543,"d":"£1.02"},{"v":0.15222877621656308,"d":"£0.15"},{"v":3.3219454615032986,"d":"£3.32"},0,{"v":7.721299725695124,"d":"£7.72"},null,{"v":1.48009849319652,"d":"£1.48"},0,{"v":2.0261577110174382,"d":"£2.03"},{"v":0.29648700903401387,"d":"£0.30"},{"v":0.45580569036110613,"d":"£0.46"},{"v":0.06669790071177985,"d":"£0.07"},{"v":0.9136922238327406,"d":"£0.91"},{"v":0.13370029052959267,"d":"£0.13"},{"v":2.0743630649841713,"d":"£2.07"},0,{"v":7.447002383667364,"d":"£7.45"}]
[{"$nulls":3},{"v":18,"d":"18.000"},{"v":59.5,"d":"59.500"},null,0,0,{"v":2.234552405344949,"d":"£2.23"},{"v":0.33258367070932265,"d":"£0.33"},{"v":0.5190445981785239,"d":"£0.52"},{"v":0.07764569129779644,"d":"£0.08"},{"v":1.003160858207737,"d":"£1.00"},{"v":0.149199072533335,"d":"£0.15"},{"v":3.353389542537065,"d":"£3.35"},0,{"v":7.669575838808729,"d":"£7.67"},null,{"v":1.4014249253325743,"d":"£1.40"},0,{"v":2.023672789276862,"d":"£2.02"},{"v":0.2961233912314406,"d":"£0.30"},{"v":0.45524668083124686,"d":"£0.46"},{"v":0.06661610102628238,"d":"£0.07"},{"v":0.912571652783976,"d":"£0.91"},{"v":0.13353631772685784,"d":"£0.13"},{"v":2.1486773676468265,"d":"£2.15"},0,{"v":7.437869225856067,"d":"£7.44"}]
[{"$nulls":3},{"v":19,"d":"19.000"},{"v":59.75,"d":"59.750"},null,0,0,{"v":2.199439319514468,"d":"£2.20"},{"v":0.3265803212440179,"d":"£0.33"},{"v":0.5086190468496045,"d":"£0.51"},{"v":0.07585848119187306,"d":"£0.08"},{"v":0.9880227022138391,"d":"£0.99"},{"v":0.14661217814774577,"d":"£0.15"},{"v":3.379309386992219,"d":"£3.38"},0,{"v":7.624441436153767,"d":"£7.62"},null,{"v":1.3269331942240157,"d":"£1.33"},0,{"v":2.0211909150957252,"d":"£2.02"},{"v":0.29576021937726416,"d":"£0.30"},{"v":0.4546883568822417,"d":"£0.45"},{"v":0.06653440166161174,"d":"£0.07"},{"v":0.9114524560267315,"d":"£0.91"},{"v":0.1333725460237611,"d":"£0.13"},{"v":2.2188151798471356,"d":"£2.22"},0,{"v":7.428747269138487,"d":"£7.43"}]
[{"$nulls":3},{"v":20,"d":"20.000"},{"v":60,"d":"60.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D31, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":0},0,{"v":2.1693691420077967,"d":"£2.17"},{"v":0.32144853609413376,"d":"£0.32"},{"v":0.49971815978510997,"d":"£0.50"},{"v":0.07433478459205271,"d":"£0.07"},{"v":0.9750511374601738,"d":"£0.98"},{"v":0.14439973334864245,"d":"£0.14"},{"v":3.3993225863495065,"d":"£3.40"},0,{"v":7.583644079637415,"d":"£7.58"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D31, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":1.2559660793403866,"d":"£1.26"}},0,{"v":2.0187120847364364,"d":"£2.02"},{"v":0.2953974929245642,"d":"£0.30"},{"v":0.45413071767327995,"d":"£0.45"},{"v":0.06645280249473241,"d":"£0.07"},{"v":0.9103346318755481,"d":"£0.91"},{"v":0.13320897517366967,"d":"£0.13"},{"v":2.2841531437382296,"d":"£2.28"},0,{"v":7.418355927956847,"d":"£7.42"}]
[{"$nulls":3},{"v":21,"d":"21.000"},{"v":60.25,"d":"60.250"},null,0,0,{"v":2.142783758882669,"d":"£2.14"},{"v":0.31705377309528726,"d":"£0.32"},{"v":0.4919275449098459,"d":"£0.49"},{"v":0.07303391800690291,"d":"£0.07"},{"v":0.9635611330527538,"d":"£0.96"},{"v":0.1425039363316843,"d":"£0.14"},{"v":3.414212605435306,"d":"£3.41"},0,{"v":7.545076669714449,"d":"£7.55"},null,{"v":1.1883596441933184,"d":"£1.19"},0,{"v":2.0155072224798434,"d":"£2.02"},{"v":0.295035211327091,"d":"£0.30"},{"v":0.45340974988018296,"d":"£0.45"},{"v":0.06637130340275973,"d":"£0.07"},{"v":0.9088894049288095,"d":"£0.91"},{"v":0.13304560493025328,"d":"£0.13"},{"v":2.344925690698215,"d":"£2.34"},0,{"v":7.405543831840474,"d":"£7.41"}]
[{"$nulls":3},{"v":22,"d":"22.000"},{"v":60.5,"d":"60.500"},null,0,0,{"v":2.119083380342278,"d":"£2.12"},{"v":0.3131683135550984,"d":"£0.31"},{"v":0.48506243257091497,"d":"£0.49"},{"v":0.07189531794428348,"d":"£0.07"},{"v":0.9532959455254651,"d":"£0.95"},{"v":0.14082466968235677,"d":"£0.14"},{"v":3.4258249556981957,"d":"£3.43"},0,{"v":7.509155015318592,"d":"£7.51"},null,{"v":1.1243923440105446,"d":"£1.12"},0,{"v":2.0116164634034566,"d":"£2.01"},{"v":0.29456682000952894,"d":"£0.29"},{"v":0.45253448231478166,"d":"£0.45"},{"v":0.06626593380260491,"d":"£0.07"},{"v":0.9071348740284897,"d":"£0.91"},{"v":0.13283438469688244,"d":"£0.13"},{"v":2.402144992929387,"d":"£2.40"},0,{"v":7.391490295195675,"d":"£7.39"}]
[{"$nulls":3},{"v":23,"d":"23.000"},{"v":60.75,"d":"60.750"},null,0,0,{"v":2.098508357505452,"d":"£2.10"},{"v":0.3097044980639907,"d":"£0.31"},{"v":0.4791382738716942,"d":"£0.48"},{"v":0.07089198027913785,"d":"£0.07"},{"v":0.9443745998581036,"d":"£0.94"},{"v":0.13932441028710912,"d":"£0.14"},{"v":3.4346081989712194,"d":"£3.43"},0,{"v":7.476550318836706,"d":"£7.48"},null,{"v":1.0638682905861627,"d":"£1.06"},0,{"v":2.0077746044852405,"d":"£2.01"},{"v":0.2939981847222069,"d":"£0.29"},{"v":0.45167021535917135,"d":"£0.45"},{"v":0.0661380132570856,"d":"£0.07"},{"v":0.9054023945677109,"d":"£0.91"},{"v":0.13257795962325766,"d":"£0.13"},{"v":2.4559393686175555,"d":"£2.46"},0,{"v":7.377369031218391,"d":"£7.38"}]
[{"$nulls":3},{"v":24,"d":"24.000"},{"v":61,"d":"61.000"},null,0,0,{"v":2.0805397949303504,"d":"£2.08"},{"v":0.30669745399038517,"d":"£0.31"},{"v":0.4740014389162725,"d":"£0.47"},{"v":0.07002616319359342,"d":"£0.07"},{"v":0.9365732664119696,"d":"£0.94"},{"v":0.13802055367268964,"d":"£0.14"},{"v":3.4409972141741965,"d":"£3.44"},0,{"v":7.446855885289457,"d":"£7.45"},null,{"v":1.006602140030322,"d":"£1.01"},0,{"v":2.0039431758729283,"d":"£2.00"},{"v":0.2934366962036633,"d":"£0.29"},{"v":0.4508082948116206,"d":"£0.45"},{"v":0.0660117004530857,"d":"£0.07"},{"v":0.9036746186348679,"d":"£0.90"},{"v":0.13232475737232968,"d":"£0.13"},{"v":2.5064878499120025,"d":"£2.51"},0,{"v":7.363289233290821,"d":"£7.36"}]
[{"$nulls":3},{"v":25,"d":"25.000"},{"v":61.25,"d":"61.250"},null,0,0,{"v":2.064771113471159,"d":"£2.06"},{"v":0.30407134465232105,"d":"£0.30"},{"v":0.469529288333797,"d":"£0.47"},{"v":0.06927541364486661,"d":"£0.07"},{"v":0.9297171875266439,"d":"£0.93"},{"v":0.1368803870886006,"d":"£0.14"},{"v":3.4453661416987265,"d":"£3.45"},0,{"v":7.4196108764161135,"d":"£7.42"},null,{"v":0.9524185251873158,"d":"£0.95"},0,{"v":2.000118584083391,"d":"£2.00"},{"v":0.29287673207660164,"d":"£0.29"},{"v":0.4499479122799449,"d":"£0.45"},{"v":0.06588573057713533,"d":"£0.07"},{"v":0.9019499257551216,"d":"£0.90"},{"v":0.1320722425430351,"d":"£0.13"},{"v":2.5539666184494973,"d":"£2.55"},0,{"v":7.3492362709520425,"d":"£7.35"}]
[{"$nulls":3},{"v":26,"d":"26.000"},{"v":61.5,"d":"61.500"},null,0,0,{"v":2.0508626289458203,"d":"£2.05"},{"v":0.30176674841899065,"d":"£0.30"},{"v":0.46561906738966774,"d":"£0.47"},{"v":0.06862180786216804,"d":"£0.07"},{"v":0.9236604394540542,"d":"£0.92"},{"v":0.13587836966466899,"d":"£0.14"},{"v":3.4480303078860213,"d":"£3.45"},0,{"v":7.3944393696213915,"d":"£7.39"},null,{"v":0.9011515186056104,"d":"£0.90"},0,{"v":1.9963012928276962,"d":"£2.00"},{"v":0.2923177671526792,"d":"£0.29"},{"v":0.44908917208087235,"d":"£0.45"},{"v":0.0657599854825404,"d":"£0.07"},{"v":0.900228525038155,"d":"£0.90"},{"v":0.13182017830262274,"d":"£0.13"},{"v":2.5985415813623542,"d":"£2.60"},0,{"v":7.33521002085253,"d":"£7.34"}]
[{"$nulls":3},{"v":27,"d":"27.000"},{"v":61.75,"d":"61.750"},null,0,0,{"v":2.0385269068522978,"d":"£2.04"},{"v":0.2997340203731244,"d":"£0.30"},{"v":0.4621838612239811,"d":"£0.46"},{"v":0.06805032821863215,"d":"£0.07"},{"v":0.9182795347539466,"d":"£0.92"},{"v":0.134993174613298,"d":"£0.13"},{"v":3.4492561107670885,"d":"£3.45"},0,{"v":7.371023936802368,"d":"£7.37"},null,{"v":0.8526441244152448,"d":"£0.85"},0,{"v":1.9924912905374383,"d":"£1.99"},{"v":0.29175986920336966,"d":"£0.29"},{"v":0.44823207161196743,"d":"£0.45"},{"v":0.06563448041521354,"d":"£0.07"},{"v":0.8985104112672159,"d":"£0.90"},{"v":0.13156859521251849,"d":"£0.13"},{"v":2.640369703516035,"d":"£2.64"},0,{"v":7.321210546179003,"d":"£7.32"}]
[{"$nulls":3},{"v":28,"d":"28.000"},{"v":62,"d":"62.000"},null,0,0,{"v":2.027521091445241,"d":"£2.03"},{"v":0.2979311518995799,"d":"£0.30"},{"v":0.45915023541021527,"d":"£0.46"},{"v":0.06754827208853383,"d":"£0.07"},{"v":0.9134701377075037,"d":"£0.91"},{"v":0.1342067542181705,"d":"£0.13"},{"v":3.449268627178055,"d":"£3.45"},0,{"v":7.3490962699472995,"d":"£7.35"},null,{"v":0.8067477975565754,"d":"£0.81"},0,{"v":1.9886885595607289,"d":"£1.99"},{"v":0.2912030365379479,"d":"£0.29"},{"v":0.44737660690225034,"d":"£0.45"},{"v":0.06550921499480815,"d":"£0.07"},{"v":0.8967955764822166,"d":"£0.90"},{"v":0.1313174925102928,"d":"£0.13"},{"v":2.679599505904736,"d":"£2.68"},0,{"v":7.307237790449557,"d":"£7.31"}]
[{"$nulls":3},{"v":29,"d":"29.000"},{"v":62.25,"d":"62.250"},null,0,0,{"v":2.017640000499536,"d":"£2.02"},{"v":0.2963226495782239,"d":"£0.30"},{"v":0.4564561470766768,"d":"£0.46"},{"v":0.06710490701442591,"d":"£0.07"},{"v":0.9091440979315558,"d":"£0.91"},{"v":0.13350385979123272,"d":"£0.13"},{"v":3.4482580158614,"d":"£3.45"},0,{"v":7.328429677753051,"d":"£7.33"},null,{"v":0.7633219888880859,"d":"£0.76"},0,{"v":1.9848930861963108,"d":"£1.98"},{"v":0.29064726657658657,"d":"£0.29"},{"v":0.44652277486947783,"d":"£0.45"},{"v":0.06538418864096474,"d":"£0.07"},{"v":0.8950840145045996,"d":"£0.90"},{"v":0.13106686903257708,"d":"£0.13"},{"v":2.7163715133746344,"d":"£2.72"},0,{"v":7.293291702083238,"d":"£7.29"}]
[{"$nulls":3},{"v":30,"d":"30.000"},{"v":62.5,"d":"62.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D41, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":0},0,{"v":2.0087102775605294,"d":"£2.01"},{"v":0.2948785259821199,"d":"£0.29"},{"v":0.45404917698371516,"d":"£0.45"},{"v":0.0667111654170831,"d":"£0.07"},{"v":0.9052269379813647,"d":"£0.91"},{"v":0.1328716081347649,"d":"£0.13"},{"v":3.4463849342128774,"d":"£3.45"},0,{"v":7.308832626272454,"d":"£7.31"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D41, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.7222337147802407,"d":"£0.72"}},0,{"v":1.9811048566120415,"d":"£1.98"},{"v":0.290092557316844,"d":"£0.29"},{"v":0.44567057240196256,"d":"£0.45"},{"v":0.06525940090321274,"d":"£0.07"},{"v":0.8933757190967847,"d":"£0.89"},{"v":0.1308167238763739,"d":"£0.13"},{"v":2.7508186852684053,"d":"£2.75"},0,{"v":7.279372230255865,"d":"£7.28"}]
[{"$nulls":3},{"v":31,"d":"31.000"},{"v":62.75,"d":"62.750"},null,0,0,{"v":2.0005854552305955,"d":"£2.00"},{"v":0.29357344502762295,"d":"£0.29"},{"v":0.4518850367263608,"d":"£0.45"},{"v":0.06635938621320141,"d":"£0.07"},{"v":0.9016557324501168,"d":"£0.90"},{"v":0.13229911435398012,"d":"£0.13"},{"v":3.4437851146018863,"d":"£3.44"},0,{"v":7.290143284603764,"d":"£7.29"},null,{"v":0.6833571498773414,"d":"£0.68"},0,{"v":1.9773238569806075,"d":"£1.98"},{"v":0.28953890673714966,"d":"£0.29"},{"v":0.44481999638910347,"d":"£0.44"},{"v":0.06513485132677838,"d":"£0.07"},{"v":0.8916706840233694,"d":"£0.89"},{"v":0.1305670561300595,"d":"£0.13"},{"v":2.7830668227053024,"d":"£2.78"},0,{"v":7.265479324169712,"d":"£7.27"}]
[{"$nulls":3},{"v":32,"d":"32.000"},{"$f":"B.cohortAge+D43*AB.cycleLength","v":{"v":63,"d":"63.000"}},null,0,0,{"v":1.9931417841425323,"d":"£1.99"},{"v":0.2923860004726358,"d":"£0.29"},{"v":0.449926307478379,"d":"£0.45"},{"v":0.06604309664273829,"d":"£0.07"},{"v":0.8983773160190517,"d":"£0.90"},{"v":0.1317771818869529,"d":"£0.13"},{"v":3.4405732307659513,"d":"£3.44"},{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D43, (P$2-1)*AB.Trace.MarkovQB.NumCols+P$3-1))*INDEX(AB.rngC.ByState, P$3)","v":0},{"$f":"SUM(G43:P43)","v":{"v":7.272224917408241,"d":"£7.27"}},null,{"v":0.6465732417802924,"d":"£0.65"},0,{"v":1.9735500735033964,"d":"£1.97"},{"v":0.28898631281663845,"d":"£0.29"},{"v":0.4439710437267563,"d":"£0.44"},{"v":0.06501053945704664,"d":"£0.07"},{"v":0.8899689030618938,"d":"£0.89"},{"v":0.13031786488232847,"d":"£0.13"},{"v":2.8132349538943076,"d":"£2.81"},{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D43, (AB$2-1)*AB.Trace.MarkovQB.NumCols+AB$3-1))*INDEX(AB.rngC.ByState, AB$3)","v":0},{"$f":"SUM(S43:AB43)","v":{"v":7.25161293312266,"d":"£7.25"}}]
[{"$nulls":3},{"$f":"D43+1","v":{"v":33,"d":"33.000"}},{"v":63.25,"d":"63.250"},null,0,0,{"v":1.9862747089214987,"d":"£1.99"},{"v":0.2912981063201604,"d":"£0.29"},{"v":0.4481413743778705,"d":"£0.45"},{"v":0.06575682793608102,"d":"£0.07"},{"v":0.8953467694652624,"d":"£0.90"},{"v":0.1312980406107546,"d":"£0.13"},{"v":3.4368461644504005,"d":"£3.44"},0,{"v":7.254961992082028,"d":"£7.25"},null,{"v":0.6117693464703123,"d":"£0.61"},0,{"v":1.9697834924081747,"d":"£1.97"},{"v":0.28843477353864033,"d":"£0.29"},{"v":0.4431237113167108,"d":"£0.44"},{"v":0.06488646484034617,"d":"£0.06"},{"v":0.8882703700017939,"d":"£0.89"},{"v":0.13006914922376694,"d":"£0.13"},{"v":2.84143569871022,"d":"£2.84"},0,{"v":7.237773006509966,"d":"£7.24"}]
[{"$nulls":3},{"v":34,"d":"34.000"},{"v":63.5,"d":"63.500"},null,0,0,{"v":1.9798958908007371,"d":"£1.98"},{"v":0.29029448177936756,"d":"£0.29"},{"v":0.4465035262123329,"d":"£0.45"},{"v":0.06549595957427004,"d":"£0.07"},{"v":0.8925261405221575,"d":"£0.89"},{"v":0.1308551255711636,"d":"£0.13"},{"v":3.4326857653242766,"d":"£3.43"},0,{"v":7.2382568897843065,"d":"£7.24"},null,{"v":0.578838883357144,"d":"£0.58"},0,{"v":1.966024099948974,"d":"£1.97"},{"v":0.2878842868903403,"d":"£0.29"},{"v":0.4422779960666655,"d":"£0.44"},{"v":0.06476262702387285,"d":"£0.06"},{"v":0.8865750786443494,"d":"£0.89"},{"v":0.1298209082466996,"d":"£0.13"},{"v":2.867775613645398,"d":"£2.87"},0,{"v":7.223959493823443,"d":"£7.22"}]
[{"$nulls":3},{"v":35,"d":"35.000"},{"v":63.75,"d":"63.750"},null,0,0,{"v":1.9739306920917232,"d":"£1.97"},{"v":0.2893622161202348,"d":"£0.29"},{"v":0.4449901947613479,"d":"£0.44"},{"v":0.06525658770777419,"d":"£0.07"},{"v":0.8898833631611583,"d":"£0.89"},{"v":0.13044289003614287,"d":"£0.13"},{"v":3.4281611827757206,"d":"£3.43"},0,{"v":7.222027126654101,"d":"£7.22"},null,{"v":0.5476810088954083,"d":"£0.55"},0,{"v":1.9622718824060605,"d":"£1.96"},{"v":0.287334850862762,"d":"£0.29"},{"v":0.4414338948902205,"d":"£0.44"},{"v":0.06463902555568615,"d":"£0.06"},{"v":0.884883022802671,"d":"£0.88"},{"v":0.12957314104518214,"d":"£0.13"},{"v":2.8923555181933116,"d":"£2.89"},0,{"v":7.210172344651302,"d":"£7.21"}]
[{"$nulls":3},{"v":36,"d":"36.000"},{"v":64,"d":"64.000"},null,0,0,{"v":1.9683160508653958,"d":"£1.97"},{"v":0.28849040102831114,"d":"£0.29"},{"v":0.44358231213306654,"d":"£0.44"},{"v":0.06503541398625878,"d":"£0.07"},{"v":0.8873913445153135,"d":"£0.89"},{"v":0.13005664754862406,"d":"£0.13"},{"v":3.423330835997281,"d":"£3.42"},0,{"v":7.206203006074251,"d":"£7.21"},null,{"v":0.518200307769615,"d":"£0.52"},0,{"v":1.9585268260858855,"d":"£1.96"},{"v":0.28678646345076353,"d":"£0.29"},{"v":0.44059140470686686,"d":"£0.44"},{"v":0.06451565998470807,"d":"£0.06"},{"v":0.883194196301677,"d":"£0.88"},{"v":0.1293258467149993,"d":"£0.13"},{"v":2.915270803663447,"d":"£2.92"},0,{"v":7.196411508677961,"d":"£7.20"}]
[{"$nulls":3},{"v":37,"d":"37.000"},{"v":64.25,"d":"64.250"},null,0,0,{"v":1.9629986853146155,"d":"£1.96"},{"v":0.2876698199889146,"d":"£0.29"},{"v":0.44226376779119714,"d":"£0.44"},{"v":0.06482965163317267,"d":"£0.06"},{"v":0.8850271934400925,"d":"£0.89"},{"v":0.12969243848019524,"d":"£0.13"},{"v":3.4182440784699173,"d":"£3.42"},0,{"v":7.190725635118104,"d":"£7.19"},null,{"v":0.4903065007021374,"d":"£0.49"},0,{"v":1.954788917321035,"d":"£1.95"},{"v":0.2862391226530297,"d":"£0.29"},{"v":0.4397505224419745,"d":"£0.44"},{"v":0.0643925298607215,"d":"£0.06"},{"v":0.8815085929780714,"d":"£0.88"},{"v":0.12907902435366164,"d":"£0.13"},{"v":2.936611725373243,"d":"£2.94"},0,{"v":7.182676935683874,"d":"£7.18"}]
[{"$nulls":3},{"v":38,"d":"38.000"},{"v":64.5,"d":"64.500"},null,0,0,{"v":1.9579335766574248,"d":"£1.96"},{"v":0.2868926858543148,"d":"£0.29"},{"v":0.44102094980842266,"d":"£0.44"},{"v":0.06463694609012423,"d":"£0.06"},{"v":0.8827715687404709,"d":"£0.88"},{"v":0.12934691728509223,"d":"£0.13"},{"v":3.412942604250829,"d":"£3.41"},0,{"v":7.175545248686679,"d":"£7.18"},null,{"v":0.4639141679893672,"d":"£0.46"},0,{"v":1.9510581424701798,"d":"£1.95"},{"v":0.2856928264720649,"d":"£0.29"},{"v":0.4389112450267816,"d":"£0.44"},{"v":0.06426963473436864,"d":"£0.06"},{"v":0.8798262066803209,"d":"£0.88"},{"v":0.12883267306040205,"d":"£0.13"},{"v":2.956463679111846,"d":"£2.96"},0,{"v":7.168968575545332,"d":"£7.17"}]
[{"$nulls":3},{"v":39,"d":"39.000"},{"v":64.75,"d":"64.750"},null,{"v":2.306333546779189E-3,"d":"£0.00"},0,{"v":1.953082687373621,"d":"£1.95"},{"v":0.28615241911971306,"d":"£0.29"},{"v":0.43984235728097243,"d":"£0.44"},{"v":0.06445530797096825,"d":"£0.06"},{"v":0.8806081285015774,"d":"£0.88"},{"v":0.12901725724344526,"d":"£0.13"},{"v":3.407461636116724,"d":"£3.41"},0,{"v":7.162926127153801,"d":"£7.16"},null,{"v":0.43894248791943186,"d":"£0.44"},0,{"v":1.9473344879180252,"d":"£1.95"},{"v":0.28514757291418585,"d":"£0.29"},{"v":0.438073569398383,"d":"£0.44"},{"v":0.06414697415714928,"d":"£0.06"},{"v":0.8781470312686326,"d":"£0.88"},{"v":0.1285867919361726,"d":"£0.13"},{"v":2.9749074627223138,"d":"£2.97"},0,{"v":7.155286378234294,"d":"£7.16"}]
[{"$nulls":3},{"v":40,"d":"40.000"},{"v":65,"d":"65.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D51, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":0.004485961699619954,"d":"£0.00"}},0,{"v":1.9458649735289042,"d":"£1.95"},{"v":0.2854434605932384,"d":"£0.29"},{"v":0.43796082364519523,"d":"£0.44"},{"v":0.06428305641611108,"d":"£0.06"},{"v":0.8774243439811329,"d":"£0.88"},{"v":0.1287010699808328,"d":"£0.13"},{"v":3.3998042003017783,"d":"£3.40"},0,{"v":7.143967890146813,"d":"£7.14"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D51, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.4150781601114838,"d":"£0.42"}},0,{"v":1.9436179400752613,"d":"£1.94"},{"v":0.28460335998951436,"d":"£0.28"},{"v":0.4372374924997193,"d":"£0.44"},{"v":0.06402454768141914,"d":"£0.06"},{"v":0.8764710606149314,"d":"£0.88"},{"v":0.12834138008364115,"d":"£0.13"},{"v":2.990226729406808,"d":"£2.99"},0,{"v":7.139600670462778,"d":"£7.14"}]
[{"$nulls":3},{"v":41,"d":"41.000"},{"v":65.25,"d":"65.250"},null,{"v":0.004239511854957721,"d":"£0.00"},0,{"v":1.938175235511983,"d":"£1.94"},{"v":0.28438859014114387,"d":"£0.28"},{"v":0.4360130983188483,"d":"£0.44"},{"v":0.06400806986500861,"d":"£0.06"},{"v":0.8740166826516338,"d":"£0.87"},{"v":0.1282357591790045,"d":"£0.13"},{"v":3.3899116523382573,"d":"£3.39"},0,{"v":7.118988599860837,"d":"£7.12"},null,{"v":0.3922745886742094,"d":"£0.39"},0,{"v":1.9387529535237986,"d":"£1.94"},{"v":0.2840601857119699,"d":"£0.28"},{"v":0.4361430621196807,"d":"£0.44"},{"v":0.06390235486038832,"d":"£0.06"},{"v":0.8742772035637494,"d":"£0.87"},{"v":0.1280964366071883,"d":"£0.13"},{"v":3.002583428361988,"d":"£3.00"},0,{"v":7.120090213422973,"d":"£7.12"}]
[{"$nulls":3},{"v":42,"d":"42.000"},{"v":65.5,"d":"65.500"},null,{"v":4.0066014763010015E-3,"d":"£0.00"},0,{"v":1.9324027679696811,"d":"£1.93"},{"v":0.2832647332533656,"d":"£0.28"},{"v":0.4347145204545,"d":"£0.43"},{"v":0.06372340938389749,"d":"£0.06"},{"v":0.8714135986581971,"d":"£0.87"},{"v":0.12773772873272063,"d":"£0.13"},{"v":3.379868932861842,"d":"£3.38"},0,{"v":7.097132292790505,"d":"£7.10"},null,{"v":0.3707238002553313,"d":"£0.37"},0,{"v":1.9328052027241305,"d":"£1.93"},{"v":0.2833491668667532,"d":"£0.28"},{"v":0.43480505242547124,"d":"£0.43"},{"v":0.06374240362172535,"d":"£0.06"},{"v":0.8715950758964895,"d":"£0.87"},{"v":0.12777580392082807,"d":"£0.13"},{"v":3.0138345312161294,"d":"£3.01"},0,{"v":7.098631036926859,"d":"£7.10"}]
[{"$nulls":3},{"v":43,"d":"43.000"},{"v":65.75,"d":"65.750"},null,{"v":0.003786486732222489,"d":"£0.00"},0,{"v":1.926552511273971,"d":"£1.93"},{"v":0.28242108586347836,"d":"£0.28"},{"v":0.4333984430941454,"d":"£0.43"},{"v":0.06353362194589209,"d":"£0.06"},{"v":0.8687754357840881,"d":"£0.87"},{"v":0.12735728743952549,"d":"£0.13"},{"v":3.369827837617888,"d":"£3.37"},0,{"v":7.0756527097512105,"d":"£7.08"},null,{"v":0.35035696943881783,"d":"£0.35"},0,{"v":1.9269412503155037,"d":"£1.93"},{"v":0.2824799017905846,"d":"£0.28"},{"v":0.43348589406907817,"d":"£0.43"},{"v":0.06354685321318837,"d":"£0.06"},{"v":0.8689507369649474,"d":"£0.87"},{"v":0.12738381037746968,"d":"£0.13"},{"v":3.0239415318200344,"d":"£3.02"},0,{"v":7.077086947989624,"d":"£7.08"}]
[{"$nulls":3},{"v":44,"d":"44.000"},{"v":66,"d":"66.000"},null,{"v":3.5784646559192303E-3,"d":"£0.00"},0,{"v":1.9207104642865596,"d":"£1.92"},{"v":0.2815660695718599,"d":"£0.28"},{"v":0.4320842125948414,"d":"£0.43"},{"v":0.06334127695272992,"d":"£0.06"},{"v":0.8661409750633664,"d":"£0.87"},{"v":0.1269717193602718,"d":"£0.13"},{"v":3.3598078975226557,"d":"£3.36"},0,{"v":7.054201080008204,"d":"£7.05"},null,{"v":0.33110905194058277,"d":"£0.33"},0,{"v":1.9210999888799787,"d":"£1.92"},{"v":0.28162288386753725,"d":"£0.28"},{"v":0.43217184028801187,"d":"£0.43"},{"v":0.06335405793178342,"d":"£0.06"},{"v":0.8663166304874544,"d":"£0.87"},{"v":0.12699733966607554,"d":"£0.13"},{"v":3.0329594000703453,"d":"£3.03"},0,{"v":7.05563119313177,"d":"£7.06"}]
[{"$nulls":3},{"v":45,"d":"45.000"},{"v":66.25,"d":"66.250"},null,{"v":0.003381870900191156,"d":"£0.00"},0,{"v":1.9148873463831881,"d":"£1.91"},{"v":0.2807122531308994,"d":"£0.28"},{"v":0.43077424039397677,"d":"£0.43"},{"v":0.06314920187871298,"d":"£0.06"},{"v":0.8635150503794976,"d":"£0.86"},{"v":0.12658669235154282,"d":"£0.13"},{"v":3.3498075537101006,"d":"£3.35"},0,{"v":7.03281420912811,"d":"£7.03"},null,{"v":0.31291857688059077,"d":"£0.31"},0,{"v":1.9152756827348358,"d":"£1.92"},{"v":0.2807691822351563,"d":"£0.28"},{"v":0.4308616007795442,"d":"£0.43"},{"v":0.06316200868517544,"d":"£0.06"},{"v":0.8636901699680677,"d":"£0.86"},{"v":0.12661236443007173,"d":"£0.13"},{"v":3.0409508441270074,"d":"£3.04"},0,{"v":7.034240429840449,"d":"£7.03"}]
[{"$nulls":3},{"v":46,"d":"46.000"},{"v":66.5,"d":"66.500"},null,{"v":0.003196077615756639,"d":"£0.00"},0,{"v":1.9090818918148589,"d":"£1.91"},{"v":0.27986120317969837,"d":"£0.28"},{"v":0.4294682417478751,"d":"£0.43"},{"v":0.06295774915594136,"d":"£0.06"},{"v":0.8608970909452179,"d":"£0.86"},{"v":0.12620291288646107,"d":"£0.13"},{"v":3.3398273069618245,"d":"£3.34"},0,{"v":7.011492474307634,"d":"£7.01"},null,{"v":0.2957274504671214,"d":"£0.30"},0,{"v":1.9094690363045408,"d":"£1.91"},{"v":0.2799179586221613,"d":"£0.28"},{"v":0.42955533401143847,"d":"£0.43"},{"v":0.06297051689533938,"d":"£0.06"},{"v":0.8610716730657498,"d":"£0.86"},{"v":0.12622850665251217,"d":"£0.13"},{"v":3.047973870348525,"d":"£3.05"},0,{"v":7.012914346367388,"d":"£7.01"}]
[{"$nulls":3},{"v":47,"d":"47.000"},{"v":66.75,"d":"66.750"},null,{"v":0.0030204914461292,"d":"£0.00"},0,{"v":1.9032940282377309,"d":"£1.90"},{"v":0.2790127347287651,"d":"£0.28"},{"v":0.4281662003820212,"d":"£0.43"},{"v":0.06276687716906475,"d":"£0.06"},{"v":0.8582870641372007,"d":"£0.86"},{"v":0.12582029754434343,"d":"£0.13"},{"v":3.3298676747763163,"d":"£3.33"},0,{"v":6.990235368421572,"d":"£6.99"},null,{"v":0.27948077046623004,"d":"£0.28"},0,{"v":1.9036799998104659,"d":"£1.90"},{"v":0.27906931598034174,"d":"£0.28"},{"v":0.4282530287854635,"d":"£0.43"},{"v":0.06277960572237339,"d":"£0.06"},{"v":0.8584611173329172,"d":"£0.86"},{"v":0.1258458127593236,"d":"£0.13"},{"v":3.0540832767793926,"d":"£3.05"},0,{"v":6.991652927636508,"d":"£6.99"}]
[{"$nulls":3},{"v":48,"d":"48.000"},{"v":67,"d":"67.000"},null,{"v":2.8545516326517004E-3,"d":"£0.00"},0,{"v":1.8975237124633313,"d":"£1.90"},{"v":0.2781668372050311,"d":"£0.28"},{"v":0.42686810658070923,"d":"£0.43"},{"v":0.06257658353955914,"d":"£0.06"},{"v":0.8556849504796802,"d":"£0.86"},{"v":0.12543884155728358,"d":"£0.13"},{"v":3.319929123794231,"d":"£3.32"},0,{"v":6.969042707252477,"d":"£6.97"},null,{"v":0.26412665086388953,"d":"£0.26"},0,{"v":1.897908513934104,"d":"£1.90"},{"v":0.2782232470345403,"d":"£0.28"},{"v":0.4269546717572914,"d":"£0.43"},{"v":0.06258927352965359,"d":"£0.06"},{"v":0.8558584760199937,"d":"£0.86"},{"v":0.12546427946978664,"d":"£0.13"},{"v":3.0593308564654387,"d":"£3.06"},0,{"v":6.970455969074697,"d":"£6.97"}]
[{"$nulls":3},{"v":49,"d":"49.000"},{"v":67.25,"d":"67.250"},null,{"v":0.002697728223636207,"d":"£0.00"},0,{"v":1.8917708909071616,"d":"£1.89"},{"v":0.2773235042964919,"d":"£0.28"},{"v":0.4255739482895378,"d":"£0.43"},{"v":0.06238686684747204,"d":"£0.06"},{"v":0.8530907258088227,"d":"£0.85"},{"v":0.12505854207889416,"d":"£0.13"},{"v":3.3100120907087507,"d":"£3.31"},0,{"v":6.947914297160768,"d":"£6.95"},null,{"v":0.24961605616084598,"d":"£0.25"},0,{"v":1.8921545257455767,"d":"£1.89"},{"v":0.2773797431153442,"d":"£0.28"},{"v":0.4256602510197841,"d":"£0.43"},{"v":0.06239951836690347,"d":"£0.06"},{"v":0.8532637252583448,"d":"£0.85"},{"v":0.125083902874445,"d":"£0.13"},{"v":3.0637655517826525,"d":"£3.06"},0,{"v":6.949323274323897,"d":"£6.95"}]
[{"$nulls":3},{"v":50,"d":"50.000"},{"v":67.5,"d":"67.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D61, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":0.002549520381890169,"d":"£0.00"}},0,{"v":1.8860355104740627,"d":"£1.89"},{"v":0.2764827281717613,"d":"£0.28"},{"v":0.424283713564187,"d":"£0.42"},{"v":0.062197725331050044,"d":"£0.06"},{"v":0.8505043661814602,"d":"£0.85"},{"v":0.12467939557762561,"d":"£0.12"},{"v":3.3001169834917743,"d":"£3.30"},0,{"v":6.926849943173812,"d":"£6.93"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D61, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.23590264477098694,"d":"£0.24"}},0,{"v":1.8864179822267233,"d":"£1.89"},{"v":0.2765387964870401,"d":"£0.28"},{"v":0.42436975464594334,"d":"£0.42"},{"v":0.06221033849389225,"d":"£0.06"},{"v":0.8506768411395256,"d":"£0.85"},{"v":0.12470467948489262,"d":"£0.12"},{"v":3.0674336114161527,"d":"£3.07"},0,{"v":6.928254648665158,"d":"£6.93"}]
[{"$nulls":3},{"v":51,"d":"51.000"},{"v":67.75,"d":"67.750"},null,{"v":2.4094547852237373E-3,"d":"£0.00"},0,{"v":1.8803175182927452,"d":"£1.88"},{"v":0.27564450107097016,"d":"£0.28"},{"v":0.4229973905106987,"d":"£0.42"},{"v":0.062009157244628174,"d":"£0.06"},{"v":0.8479258477553782,"d":"£0.85"},{"v":0.12430139855417867,"d":"£0.12"},{"v":3.290244182871654,"d":"£3.29"},0,{"v":6.905849451085476,"d":"£6.91"},null,{"v":0.22294262102309245,"d":"£0.22"},0,{"v":1.8806988304859282,"d":"£1.88"},{"v":0.27570039940101243,"d":"£0.28"},{"v":0.42308317073723867,"d":"£0.42"},{"v":0.06202173216748654,"d":"£0.06"},{"v":0.8480977998121554,"d":"£0.85"},{"v":0.12432660580690491,"d":"£0.12"},{"v":3.0703787384242487,"d":"£3.07"},0,{"v":6.907249897858067,"d":"£6.91"}]
[{"$nulls":3},{"v":52,"d":"52.000"},{"v":68,"d":"68.000"},null,{"v":2.2770841148300578E-3,"d":"£0.00"},0,{"v":1.8746168616464678,"d":"£1.87"},{"v":0.2748088152669681,"d":"£0.27"},{"v":0.4217149672698823,"d":"£0.42"},{"v":0.06182116084990189,"d":"£0.06"},{"v":0.8453551467580563,"d":"£0.85"},{"v":0.12392454752400851,"d":"£0.12"},{"v":3.280394043853765,"d":"£3.28"},0,{"v":6.88491262728388,"d":"£6.88"},null,{"v":0.21069459529331705,"d":"£0.21"},0,{"v":1.874997017795592,"d":"£1.87"},{"v":0.27486454412713984,"d":"£0.27"},{"v":0.42180048743203663,"d":"£0.42"},{"v":0.0618336976487135,"d":"£0.06"},{"v":0.8455265774988165,"d":"£0.85"},{"v":0.12394967835459744,"d":"£0.12"},{"v":3.0726422300987783,"d":"£3.07"},0,{"v":6.886308828248991,"d":"£6.89"}]
[{"$nulls":3},{"v":53,"d":"53.000"},{"v":68.25,"d":"68.250"},null,{"v":0.002151985626710944,"d":"£0.00"},0,{"v":1.8689334879781332,"d":"£1.87"},{"v":0.27397566305519183,"d":"£0.27"},{"v":0.4204364320184607,"d":"£0.42"},{"v":0.06163373441364789,"d":"£0.06"},{"v":0.8427922394889646,"d":"£0.84"},{"v":0.12354883901275605,"d":"£0.12"},{"v":3.2705668971486377,"d":"£3.27"},0,{"v":6.864039278742503,"d":"£6.86"},null,{"v":0.19911945182171562,"d":"£0.20"},0,{"v":1.8693124915880415,"d":"£1.87"},{"v":0.2740312229592723,"d":"£0.27"},{"v":0.4205216929046811,"d":"£0.42"},{"v":0.061646233203992845,"d":"£0.06"},{"v":0.842963150494211,"d":"£0.84"},{"v":0.12357389365289548,"d":"£0.12"},{"v":3.0742631101475504,"d":"£3.07"},0,{"v":6.86543124677236,"d":"£6.87"}]
[{"$nulls":3},{"v":54,"d":"54.000"},{"v":68.5,"d":"68.500"},null,{"v":0.002033759801585598,"d":"£0.00"},0,{"v":1.8632673448900383,"d":"£1.86"},{"v":0.27314503675441015,"d":"£0.27"},{"v":0.41916177296901436,"d":"£0.42"},{"v":0.06144687620789165,"d":"£0.06"},{"v":0.8402371023194517,"d":"£0.84"},{"v":0.12317426955658377,"d":"£0.12"},{"v":3.260763050521107,"d":"£3.26"},0,{"v":6.8432292130200825,"d":"£6.84"},null,{"v":0.1881802237906675,"d":"£0.19"},0,{"v":1.8636451994549443,"d":"£1.86"},{"v":0.273200428214633,"d":"£0.27"},{"v":0.4192467753653612,"d":"£0.42"},{"v":0.061459337105002315,"d":"£0.06"},{"v":0.8404074951648934,"d":"£0.84"},{"v":0.1231992482372645,"d":"£0.12"},{"v":3.075278253615131,"d":"£3.08"},0,{"v":6.8446169609478975,"d":"£6.84"}]
[{"$nulls":3},{"v":55,"d":"55.000"},{"v":68.75,"d":"68.750"},null,{"v":1.9220290689706653E-3,"d":"£0.00"},0,{"v":1.857618380143336,"d":"£1.86"},{"v":0.27231692870668733,"d":"£0.27"},{"v":0.4178909783698598,"d":"£0.42"},{"v":0.06126058450989923,"d":"£0.06"},{"v":0.837689711692502,"d":"£0.84"},{"v":0.12280083570215901,"d":"£0.12"},{"v":3.2509827900653856,"d":"£3.25"},0,{"v":6.822482238258799,"d":"£6.82"},null,{"v":0.17784197526624448,"d":"£0.18"},0,{"v":1.8579950891468582,"d":"£1.86"},{"v":0.2723721522337325,"d":"£0.27"},{"v":0.4179757230600101,"d":"£0.42"},{"v":0.0612730076286585,"d":"£0.06"},{"v":0.8378595879490711,"d":"£0.84"},{"v":0.12282573865367134,"d":"£0.12"},{"v":3.075722504940627,"d":"£3.08"},0,{"v":6.823865778878874,"d":"£6.82"}]
[{"$nulls":3},{"v":56,"d":"56.000"},{"v":69,"d":"69.000"},null,{"v":1.8164366013568099E-3,"d":"£0.00"},0,{"v":1.8519865416575514,"d":"£1.85"},{"v":0.27149133127730435,"d":"£0.27"},{"v":0.41662403650494134,"d":"£0.42"},{"v":0.061074857602159506,"d":"£0.06"},{"v":0.8351500441225185,"d":"£0.84"},{"v":0.12242853400661888,"d":"£0.12"},{"v":3.241226381410045,"d":"£3.24"},0,{"v":6.801798163182496,"d":"£6.80"},null,{"v":0.1680716896254857,"d":"£0.17"},0,{"v":1.8523621085727489,"d":"£1.85"},{"v":0.2715463873803036,"d":"£0.27"},{"v":0.41670852427019656,"d":"£0.42"},{"v":0.061087243057101975,"d":"£0.06"},{"v":0.8353194053563843,"d":"£0.84"},{"v":0.12245336145855482,"d":"£0.12"},{"v":3.075628789529568,"d":"£3.08"},0,{"v":6.803177509250343,"d":"£6.80"}]
[{"$nulls":3},{"v":57,"d":"57.000"},{"v":69.25,"d":"69.250"},null,{"v":1.7166451746308293E-3,"d":"£0.00"},0,{"v":1.846371777510107,"d":"£1.85"},{"v":0.27066823685468866,"d":"£0.27"},{"v":0.415360935693724,"d":"£0.42"},{"v":0.06088969377236842,"d":"£0.06"},{"v":0.8326180761951066,"d":"£0.83"},{"v":0.12205736103753817,"d":"£0.12"},{"v":3.231494070856754,"d":"£3.23"},0,{"v":6.7811767970949175,"d":"£6.78"},null,{"v":0.15883816411325738,"d":"£0.16"},0,{"v":1.8467462057995088,"d":"£1.85"},{"v":0.2707231260412302,"d":"£0.27"},{"v":0.41544516731301667,"d":"£0.42"},{"v":0.06090204167768146,"d":"£0.06"},{"v":0.8327869239676905,"d":"£0.83"},{"v":0.12208211321879377,"d":"£0.12"},{"v":3.0750282191962044,"d":"£3.08"},0,{"v":6.782551961327383,"d":"£6.78"}]
[{"$nulls":3},{"v":58,"d":"58.000"},{"v":69.5,"d":"69.500"},null,{"v":1.6223360911039276E-3,"d":"£0.00"},0,{"v":1.840774035935842,"d":"£1.84"},{"v":0.26984763785034416,"d":"£0.27"},{"v":0.41410166429108486,"d":"£0.41"},{"v":0.0607050913134132,"d":"£0.06"},{"v":0.8300937845668586,"d":"£0.83"},{"v":0.12168731337289812,"d":"£0.12"},{"v":3.2217860864564107,"d":"£3.22"},0,{"v":6.760617949877956,"d":"£6.76"},null,{"v":0.15011191019194928,"d":"£0.15"},0,{"v":1.8411473290514788,"d":"£1.84"},{"v":0.2699023606264774,"d":"£0.27"},{"v":0.4141856405409862,"d":"£0.41"},{"v":0.06071740178293799,"d":"£0.06"},{"v":0.830262120434848,"d":"£0.83"},{"v":0.12171199051167542,"d":"£0.12"},{"v":3.0739501918129744,"d":"£3.07"},0,{"v":6.761988944953327,"d":"£6.76"}]
[{"$nulls":3},{"v":59,"d":"59.000"},{"v":69.75,"d":"69.750"},null,{"v":1.533208161706677E-3,"d":"£0.00"},0,{"v":1.8351932653265328,"d":"£1.84"},{"v":0.26902952669878116,"d":"£0.27"},{"v":0.4128462106872064,"d":"£0.41"},{"v":0.060521048523356644,"d":"£0.06"},{"v":0.8275771459651381,"d":"£0.83"},{"v":0.12131838760105454,"d":"£0.12"},{"v":3.2121026390261136,"d":"£3.21"},0,{"v":6.7401214319898894,"d":"£6.74"},null,{"v":0.14186505936576163,"d":"£0.14"},0,{"v":1.8355654267099704,"d":"£1.84"},{"v":0.2690840835690212,"d":"£0.27"},{"v":0.4129299323419329,"d":"£0.41"},{"v":0.0605333216705892,"d":"£0.06"},{"v":0.8277449714805009,"d":"£0.83"},{"v":0.12134298992486374,"d":"£0.12"},{"v":3.0724224854853777,"d":"£3.07"},0,{"v":6.741488270548018,"d":"£6.74"}]
[{"$nulls":3},{"v":60,"d":"60.000"},{"v":70,"d":"70.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D71, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":1.4477151928165535E-3,"d":"£0.00"}},0,{"v":1.829629414230421,"d":"£1.83"},{"v":0.26821389585744676,"d":"£0.27"},{"v":0.41159456330746896,"d":"£0.41"},{"v":0.06033756370542134,"d":"£0.06"},{"v":0.8250681371878658,"d":"£0.83"},{"v":0.12095058032070656,"d":"£0.12"},{"v":3.199531201767462,"d":"£3.20"},0,{"v":6.71677307156961,"d":"£6.72"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D71, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.13395454505343768,"d":"£0.13"}},0,{"v":1.8300004473127904,"d":"£1.83"},{"v":0.26826828732477903,"d":"£0.27"},{"v":0.4116780311388902,"d":"£0.41"},{"v":0.0603497996435136,"d":"£0.06"},{"v":0.8252354538978643,"d":"£0.83"},{"v":0.12097510805636809,"d":"£0.12"},{"v":3.067673502853754,"d":"£3.07"},0,{"v":6.718135175281397,"d":"£6.72"}]
[{"$nulls":3},{"v":61,"d":"61.000"},{"v":70.25,"d":"70.250"},null,{"v":1.3657289304313423E-3,"d":"£0.00"},0,{"v":1.8224234042967082,"d":"£1.82"},{"v":0.26740073780665513,"d":"£0.27"},{"v":0.4099734948611556,"d":"£0.41"},{"v":0.060154635167974146,"d":"£0.06"},{"v":0.8218185997972207,"d":"£0.82"},{"v":0.12058388814086522,"d":"£0.12"},{"v":3.1842456707643683,"d":"£3.18"},0,{"v":6.687966159765379,"d":"£6.69"},null,{"v":0.12636850013732664,"d":"£0.13"},0,{"v":1.8227929760623451,"d":"£1.82"},{"v":0.2674549643725403,"d":"£0.27"},{"v":0.41005663395386194,"d":"£0.41"},{"v":0.06016683400973498,"d":"£0.06"},{"v":0.8219852575290321,"d":"£0.82"},{"v":0.12060834151451183,"d":"£0.12"},{"v":3.0598889141042807,"d":"£3.06"},0,{"v":6.689322421683633,"d":"£6.69"}]
[{"$nulls":3},{"v":62,"d":"62.000"},{"v":70.5,"d":"70.500"},null,{"v":1.2883856719002383E-3,"d":"£0.00"},0,{"v":1.813674167311062,"d":"£1.81"},{"v":0.26634757788370567,"d":"£0.27"},{"v":0.4080052611038865,"d":"£0.41"},{"v":0.059917715661101434,"d":"£0.06"},{"v":0.8178731469063691,"d":"£0.82"},{"v":0.12010896754272088,"d":"£0.12"},{"v":3.1691944116263913,"d":"£3.17"},0,{"v":6.656409633707137,"d":"£6.66"},null,{"v":0.11921206421616456,"d":"£0.12"},0,{"v":1.8140419648068158,"d":"£1.81"},{"v":0.26640159087783183,"d":"£0.27"},{"v":0.4080880010557439,"d":"£0.41"},{"v":0.059929866457627406,"d":"£0.06"},{"v":0.8180390045343259,"d":"£0.82"},{"v":0.12013332460656174,"d":"£0.12"},{"v":3.0519136796787065,"d":"£3.05"},0,{"v":6.657759496233777,"d":"£6.66"}]
[{"$nulls":3},{"v":63,"d":"63.000"},{"v":70.75,"d":"70.750"},null,{"v":1.2154224770164054E-3,"d":"£0.00"},0,{"v":1.805060952479932,"d":"£1.81"},{"v":0.2650688749906441,"d":"£0.27"},{"v":0.40606762697452736,"d":"£0.41"},{"v":0.05963005786833956,"d":"£0.06"},{"v":0.8139890329646898,"d":"£0.81"},{"v":0.11953233874248985,"d":"£0.12"},{"v":3.1542229697361526,"d":"£3.15"},0,{"v":6.624787276233793,"d":"£6.62"},null,{"v":0.11246090789425424,"d":"£0.11"},0,{"v":1.8054270032899233,"d":"£1.81"},{"v":0.26512262867483993,"d":"£0.27"},{"v":0.40614997399087666,"d":"£0.41"},{"v":0.05964215033034344,"d":"£0.06"},{"v":0.8141541029278019,"d":"£0.81"},{"v":0.11955657887097787,"d":"£0.12"},{"v":3.0436173800397546,"d":"£3.04"},0,{"v":6.626130726018772,"d":"£6.63"}]
[{"$nulls":3},{"v":64,"d":"64.000"},{"$f":"B.cohortAge+D75*AB.cycleLength","v":{"v":71,"d":"71.000"}},null,{"v":1.1465912962675983E-3,"d":"£0.00"},0,{"v":1.7964956739691682,"d":"£1.80"},{"v":0.2638100517651221,"d":"£0.26"},{"v":0.40414077662941117,"d":"£0.40"},{"v":0.059346872217868406,"d":"£0.06"},{"v":0.8101265358216038,"d":"£0.81"},{"v":0.11896467464305414,"d":"£0.12"},{"v":3.1393168903921636,"d":"£3.14"},{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D75, (P$2-1)*AB.Trace.MarkovQB.NumCols+P$3-1))*INDEX(AB.rngC.ByState, P$3)","v":0},{"$f":"SUM(G75:P75)","v":{"v":6.5933480667346585,"d":"£6.59"}},null,{"v":0.10609207958572535,"d":"£0.11"},0,{"v":1.7968599878144704,"d":"£1.80"},{"v":0.26386355017081303,"d":"£0.26"},{"v":0.4042227328971108,"d":"£0.40"},{"v":0.0593589072522621,"d":"£0.06"},{"v":0.8102908225035719,"d":"£0.81"},{"v":0.11898879965415342,"d":"£0.12"},{"v":3.035008261040705,"d":"£3.04"},{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D75, (AB$2-1)*AB.Trace.MarkovQB.NumCols+AB$3-1))*INDEX(AB.rngC.ByState, AB$3)","v":0},{"$f":"SUM(S75:AB75)","v":{"v":6.594685140918812,"d":"£6.59"}}]
[{"$nulls":3},{"$f":"D75+1","v":{"v":65,"d":"65.000"}},{"v":71.25,"d":"71.250"},null,{"v":1.0816581275540015E-3,"d":"£0.00"},0,{"v":1.7879699610152553,"d":"£1.79"},{"v":0.2625582344432733,"d":"£0.26"},{"v":0.40222282697640627,"d":"£0.40"},{"v":0.05906526261981557,"d":"£0.06"},{"v":0.80628188069616,"d":"£0.81"},{"v":0.11840016984344598,"d":"£0.12"},{"v":3.124477984730043,"d":"£3.12"},0,{"v":6.5620579784519535,"d":"£6.56"},null,{"v":0.10008392748711699,"d":"£0.10"},0,{"v":1.7883325459194217,"d":"£1.79"},{"v":0.26261147899119613,"d":"£0.26"},{"v":0.4023043943004401,"d":"£0.40"},{"v":0.059077240546208935,"d":"£0.06"},{"v":0.8064453877151915,"d":"£0.81"},{"v":0.1184241803778353,"d":"£0.12"},{"v":3.026109551938366,"d":"£3.03"},0,{"v":6.563388707275777,"d":"£6.56"}]
[{"$nulls":3},{"v":66,"d":"66.000"},{"v":71.5,"d":"71.500"},null,{"v":1.0204022206623923E-3,"d":"£0.00"},0,{"v":1.7794847115325843,"d":"£1.78"},{"v":0.2613121996361848,"d":"£0.26"},{"v":0.400313980010889,"d":"£0.40"},{"v":0.05878495385985544,"d":"£0.06"},{"v":0.8024554725012599,"d":"£0.80"},{"v":0.11783827265860643,"d":"£0.12"},{"v":3.1097061457471074,"d":"£3.11"},0,{"v":6.530916138167149,"d":"£6.53"},null,{"v":0.09441602596876843,"d":"£0.09"},0,{"v":1.7798455757012586,"d":"£1.78"},{"v":0.2613651914989837,"d":"£0.26"},{"v":0.40039516023720356,"d":"£0.40"},{"v":0.058796874942047224,"d":"£0.06"},{"v":0.8026182035576752,"d":"£0.80"},{"v":0.11786216924508754,"d":"£0.12"},{"v":3.016941350543035,"d":"£3.02"},0,{"v":6.532240551694059,"d":"£6.53"}]
[{"$nulls":3},{"v":67,"d":"67.000"},{"v":71.75,"d":"71.750"},null,{"v":9.6261532679211453E-4,"d":"£0.00"},0,{"v":1.7710397389205665,"d":"£1.77"},{"v":0.2600720785742406,"d":"£0.26"},{"v":0.3984141937550756,"d":"£0.40"},{"v":0.05850597545965627,"d":"£0.06"},{"v":0.7986472270896989,"d":"£0.80"},{"v":0.11727904226664415,"d":"£0.12"},{"v":3.0950012310024846,"d":"£3.10"},0,{"v":6.499922102395159,"d":"£6.50"},null,{"v":0.08906910613477506,"d":"£0.09"},0,{"v":1.7713988905215519,"d":"£1.77"},{"v":0.2601248189511721,"d":"£0.26"},{"v":0.3984949887211048,"d":"£0.40"},{"v":0.058517839967432005,"d":"£0.06"},{"v":0.7988091858667542,"d":"£0.80"},{"v":0.11730282544601975,"d":"£0.12"},{"v":3.0075225749898293,"d":"£3.01"},0,{"v":6.50124023059864,"d":"£6.50"}]
[{"$nulls":3},{"v":68,"d":"68.000"},{"v":72,"d":"72.000"},null,{"v":9.0810099058150832E-4,"d":"£0.00"},0,{"v":1.7626348435199475,"d":"£1.76"},{"v":0.258837843985724,"d":"£0.26"},{"v":0.39652342329349666,"d":"£0.40"},{"v":0.058228321284155865,"d":"£0.06"},{"v":0.7948570544254906,"d":"£0.79"},{"v":0.11672246636942699,"d":"£0.12"},{"v":3.080363103587172,"d":"£3.08"},0,{"v":6.469075157455995,"d":"£6.47"},null,{"v":0.0840249903154371,"d":"£0.08"},0,{"v":1.7629922906805562,"d":"£1.76"},{"v":0.25889033407051437,"d":"£0.26"},{"v":0.3966038348275658,"d":"£0.40"},{"v":0.05824012948605688,"d":"£0.06"},{"v":0.795018244588183,"d":"£0.80"},{"v":0.11674613668000573,"d":"£0.12"},{"v":2.997871069516478,"d":"£3.00"},0,{"v":6.470387030164797,"d":"£6.47"}]
[{"$nulls":3},{"v":69,"d":"69.000"},{"v":72.25,"d":"72.250"},null,{"v":8.5667388222793889E-4,"d":"£0.00"},0,{"v":1.7542698355353428,"d":"£1.75"},{"v":0.2576094666903914,"d":"£0.26"},{"v":0.39464162592966545,"d":"£0.39"},{"v":0.057951984768948556,"d":"£0.06"},{"v":0.7910848689207433,"d":"£0.79"},{"v":0.11616853180817584,"d":"£0.12"},{"v":3.0657916164218344,"d":"£3.07"},0,{"v":6.43837460395733,"d":"£6.44"},null,{"v":0.07926653026949823,"d":"£0.08"},0,{"v":1.7546255863443991,"d":"£1.75"},{"v":0.25766170767084917,"d":"£0.26"},{"v":0.3947216558514414,"d":"£0.39"},{"v":0.05796373693218501,"d":"£0.06"},{"v":0.7912452941167138,"d":"£0.79"},{"v":0.11619208978559788,"d":"£0.12"},{"v":2.9880036498876925,"d":"£2.99"},0,{"v":6.439680250858377,"d":"£6.44"}]
[{"$nulls":3},{"v":70,"d":"70.000"},{"v":72.5,"d":"72.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D81, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":8.0815916743085707E-4,"d":"£0.00"}},0,{"v":1.7459445257152126,"d":"£1.75"},{"v":0.256386918949606,"d":"£0.26"},{"v":0.3927687590894386,"d":"£0.39"},{"v":0.057676959673933485,"d":"£0.06"},{"v":0.7873305852328109,"d":"£0.79"},{"v":0.11561722607420169,"d":"£0.12"},{"v":3.051286613422913,"d":"£3.05"},0,{"v":6.407819747325547,"d":"£6.41"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D81, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.07477754888608336,"d":"£0.07"}},0,{"v":1.746298588223163,"d":"£1.75"},{"v":0.2564389120079146,"d":"£0.26"},{"v":0.39284840920995473,"d":"£0.39"},{"v":0.05768865606445009,"d":"£0.06"},{"v":0.7874902490923938,"d":"£0.79"},{"v":0.11564067225157053,"d":"£0.12"},{"v":2.9779361622293794,"d":"£2.98"},0,{"v":6.409119197964909,"d":"£6.41"}]
[{"$nulls":3},{"v":71,"d":"71.000"},{"v":72.75,"d":"72.750"},null,{"v":7.6239191301592335E-4,"d":"£0.00"},0,{"v":1.73765872565705,"d":"£1.74"},{"v":0.25517017310421414,"d":"£0.26"},{"v":0.39090478038967175,"d":"£0.39"},{"v":0.057403239776890325,"d":"£0.06"},{"v":0.7835941184019171,"d":"£0.78"},{"v":0.1150685366946582,"d":"£0.12"},{"v":3.036847930185401,"d":"£3.04"},0,{"v":6.377409896122819,"d":"£6.38"},null,{"v":0.07054278518814222,"d":"£0.07"},0,{"v":1.7380111078761333,"d":"£1.74"},{"v":0.25522191941694783,"d":"£0.26"},{"v":0.39098405251136636,"d":"£0.39"},{"v":0.057414880659370005,"d":"£0.06"},{"v":0.7837530245382177,"d":"£0.78"},{"v":0.11509187160254801,"d":"£0.12"},{"v":2.9676835381136217,"d":"£2.97"},0,{"v":6.378703179906347,"d":"£6.38"}]
[{"$nulls":3},{"v":72,"d":"72.000"},{"v":73,"d":"73.000"},null,{"v":7.1921652621951843E-4,"d":"£0.00"},0,{"v":1.7294122478577114,"d":"£1.73"},{"v":0.2539592016191481,"d":"£0.25"},{"v":0.3890496476495418,"d":"£0.39"},{"v":0.0571308188835133,"d":"£0.06"},{"v":0.7798753838738524,"d":"£0.78"},{"v":0.11452245125265556,"d":"£0.11"},{"v":3.0224753945270098,"d":"£3.02"},0,{"v":6.347144362189653,"d":"£6.35"},null,{"v":0.06654784245042968,"d":"£0.07"},0,{"v":1.7297629577621427,"d":"£1.73"},{"v":0.25401070235729756,"d":"£0.25"},{"v":0.3891285435662993,"d":"£0.39"},{"v":0.057142404521382785,"d":"£0.06"},{"v":0.7800335358828286,"d":"£0.78"},{"v":0.1145456754191224,"d":"£0.11"},{"v":2.957259846424143,"d":"£2.96"},0,{"v":6.348431508383646,"d":"£6.35"}]
[{"$nulls":3},{"v":73,"d":"73.000"},{"v":73.25,"d":"73.250"},null,{"v":6.7848622572740677E-4,"d":"£0.00"},0,{"v":1.7212049057039938,"d":"£1.72"},{"v":0.2527539770907826,"d":"£0.25"},{"v":0.3872033188884276,"d":"£0.39"},{"v":0.056859690829065904,"d":"£0.06"},{"v":0.7761742974957241,"d":"£0.78"},{"v":0.11397895739057756,"d":"£0.11"},{"v":3.008168827009458,"d":"£3.01"},0,{"v":6.317022460633757,"d":"£6.32"},null,{"v":0.06277913925564185,"d":"£0.06"},0,{"v":1.7215539512301457,"d":"£1.72"},{"v":0.2528052334197811,"d":"£0.25"},{"v":0.38728184038561897,"d":"£0.39"},{"v":0.0568712214845018,"d":"£0.06"},{"v":0.776331698956269,"d":"£0.78"},{"v":0.11400207134117156,"d":"£0.11"},{"v":2.946678342292495,"d":"£2.95"},0,{"v":6.318303498365625,"d":"£6.32"}]
[{"$nulls":3},{"v":74,"d":"74.000"},{"v":73.5,"d":"73.500"},null,{"v":6.4006254266926581E-4,"d":"£0.00"},0,{"v":1.7130365134682686,"d":"£1.71"},{"v":0.25155447224555755,"d":"£0.25"},{"v":0.3853657523249267,"d":"£0.39"},{"v":0.05658984947807119,"d":"£0.06"},{"v":0.7724907755139875,"d":"£0.77"},{"v":0.11343804280946063,"d":"£0.11"},{"v":2.993928041430176,"d":"£2.99"},0,{"v":6.287043509813118,"d":"£6.29"},null,{"v":0.05922386332231607,"d":"£0.06"},0,{"v":1.713383902514848,"d":"£1.71"},{"v":0.2516054853253076,"d":"£0.25"},{"v":0.3854439011794502,"d":"£0.39"},{"v":0.056601325412005875,"d":"£0.06"},{"v":0.7726474299880091,"d":"£0.77"},{"v":0.11346104706723771,"d":"£0.11"},{"v":2.935951513262862,"d":"£2.94"},0,{"v":6.2883184680720365,"d":"£6.29"}]
[{"$nulls":3},{"v":75,"d":"75.000"},{"v":73.75,"d":"73.750"},null,{"v":6.0381484987263618E-4,"d":"£0.00"},0,{"v":1.7049068863043226,"d":"£1.70"},{"v":0.25036065993933937,"d":"£0.25"},{"v":0.3835369063759211,"d":"£0.38"},{"v":0.05632128872416811,"d":"£0.06"},{"v":0.768824734572571,"d":"£0.77"},{"v":0.11289969526870591,"d":"£0.11"},{"v":2.979752845285705,"d":"£2.98"},0,{"v":6.257206831320605,"d":"£6.26"},null,{"v":0.05586992794752543,"d":"£0.06"},0,{"v":1.7052526267325525,"d":"£1.71"},{"v":0.2504114309242387,"d":"£0.25"},{"v":0.3836146843562422,"d":"£0.38"},{"v":0.05633271019629565,"d":"£0.06"},{"v":0.7689806456050736,"d":"£0.77"},{"v":0.11292259035423978,"d":"£0.11"},{"v":2.925091122842011,"d":"£2.93"},0,{"v":6.258475738958179,"d":"£6.26"}]
[{"$nulls":3},{"v":76,"d":"76.000"},{"v":74,"d":"74.000"},null,{"v":5.6961991777592107E-4,"d":"£0.00"},0,{"v":1.6968158402431759,"d":"£1.70"},{"v":0.24917251315681369,"d":"£0.25"},{"v":0.3817167396556352,"d":"£0.38"},{"v":0.05605400248997488,"d":"£0.06"},{"v":0.7651760917109892,"d":"£0.77"},{"v":0.11236390258580542,"d":"£0.11"},{"v":2.9656430402084673,"d":"£2.97"},0,{"v":6.227511749968638,"d":"£6.23"},null,{"v":0.05270593091628816,"d":"£0.05"},0,{"v":1.6971599398769712,"d":"£1.70"},{"v":0.2492230431957818,"d":"£0.25"},{"v":0.38179414852182675,"d":"£0.38"},{"v":0.05606536975875687,"d":"£0.06"},{"v":0.7653312628301538,"d":"£0.77"},{"v":0.1123866890171992,"d":"£0.11"},{"v":2.914108251582567,"d":"£2.91"},0,{"v":6.228774635699544,"d":"£6.23"}]
[{"$nulls":3},{"v":77,"d":"77.000"},{"v":74.25,"d":"74.250"},null,{"v":5.3736149549069132E-4,"d":"£0.00"},0,{"v":1.688763192188917,"d":"£1.69"},{"v":0.24799000501087404,"d":"£0.25"},{"v":0.37990521097469976,"d":"£0.38"},{"v":0.05578798472695138,"d":"£0.06"},{"v":0.7615447643624663,"d":"£0.76"},{"v":0.11183065263606609,"d":"£0.11"},{"v":2.9515984223784297,"d":"£2.95"},0,{"v":6.197957593773895,"d":"£6.20"},null,{"v":0.049721115737998346,"d":"£0.05"},0,{"v":1.689105658815063,"d":"£1.69"},{"v":0.2480402952473778,"d":"£0.25"},{"v":0.3799822524784818,"d":"£0.38"},{"v":0.05579929804962285,"d":"£0.06"},{"v":0.7616991990797298,"d":"£0.76"},{"v":0.11185333092896421,"d":"£0.11"},{"v":2.9030133358393075,"d":"£2.90"},0,{"v":6.199214486176546,"d":"£6.20"}]
[{"$nulls":3},{"v":78,"d":"78.000"},{"v":74.5,"d":"74.500"},null,{"v":5.0692991558905535E-4,"d":"£0.00"},0,{"v":1.6807487599145603,"d":"£1.68"},{"v":0.246813108742013,"d":"£0.25"},{"v":0.37810227933921964,"d":"£0.38"},{"v":0.055523229415262325,"d":"£0.06"},{"v":0.7579306703520665,"d":"£0.76"},{"v":0.11129993335233565,"d":"£0.11"},{"v":2.937618782911073,"d":"£2.94"},0,{"v":6.168543693942119,"d":"£6.17"},null,{"v":0.04690533507809507,"d":"£0.05"},0,{"v":1.681089601282888,"d":"£1.68"},{"v":0.24686316031409278,"d":"£0.25"},{"v":0.3781789552239988,"d":"£0.38"},{"v":0.05553448904783754,"d":"£0.06"},{"v":0.7580843721622011,"d":"£0.76"},{"v":0.11132250401993535,"d":"£0.11"},{"v":2.891816204330245,"d":"£2.89"},0,{"v":6.169794621459294,"d":"£6.17"}]
[{"$nulls":3},{"v":79,"d":"79.000"},{"v":74.75,"d":"74.750"},null,{"v":4.782217212725067E-4,"d":"£0.00"},0,{"v":1.6727723620579233,"d":"£1.67"},{"v":0.245641797717717,"d":"£0.25"},{"v":0.376307903949846,"d":"£0.38"},{"v":0.05525973056364098,"d":"£0.06"},{"v":0.7543337278948349,"d":"£0.75"},{"v":0.11077173272472932,"d":"£0.11"},{"v":2.923703908223012,"d":"£2.92"},0,{"v":6.139269384852977,"d":"£6.14"},null,{"v":0.044249016260650545,"d":"£0.04"},0,{"v":1.673111585881485,"d":"£1.67"},{"v":0.24569161175801224,"d":"£0.25"},{"v":0.3763842159507552,"d":"£0.38"},{"v":0.055270936760919216,"d":"£0.06"},{"v":0.7544867002760282,"d":"£0.75"},{"v":0.11079419627779236,"d":"£0.11"},{"v":2.880526112626832,"d":"£2.88"},0,{"v":6.140514375792475,"d":"£6.14"}]
[{"$nulls":3},{"v":80,"d":"80.000"},{"v":75,"d":"75.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D91, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":4.5030325855615927E-4,"d":"£0.00"}},0,{"v":1.664833818117519,"d":"£1.66"},{"v":0.24447604543186333,"d":"£0.24"},{"v":0.374522044200853,"d":"£0.37"},{"v":0.05499748220925363,"d":"£0.05"},{"v":0.7507538555939473,"d":"£0.75"},{"v":0.11024603880035812,"d":"£0.11"},{"v":2.9042198689903076,"d":"£2.90"},0,{"v":6.1044994566026585,"d":"£6.10"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D91, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.0416657699216494,"d":"£0.04"}},0,{"v":1.6651714320727629,"d":"£1.67"},{"v":0.2445256230676383,"d":"£0.24"},{"v":0.37459799404479094,"d":"£0.37"},{"v":0.05500863522482494,"d":"£0.06"},{"v":0.7509061020078794,"d":"£0.75"},{"v":0.1102683957472223,"d":"£0.11"},{"v":2.8635934444134934,"d":"£2.86"},0,{"v":6.1057373965002615,"d":"£6.11"}]
[{"$nulls":3},{"v":81,"d":"81.000"},{"v":75.25,"d":"75.250"},null,{"v":4.2318016189686727E-4,"d":"£0.00"},0,{"v":1.653725013814131,"d":"£1.65"},{"v":0.24331582550412048,"d":"£0.24"},{"v":0.3720230007221252,"d":"£0.37"},{"v":0.05473647841756459,"d":"£0.05"},{"v":0.7457443600088338,"d":"£0.75"},{"v":0.10972283968305836,"d":"£0.11"},{"v":2.879532471093613,"d":"£2.88"},0,{"v":6.059223169405344,"d":"£6.06"},null,{"v":0.03915611740749204,"d":"£0.04"},0,{"v":1.654060374999568,"d":"£1.65"},{"v":0.24336516785728984,"d":"£0.24"},{"v":0.37209844378157564,"d":"£0.37"},{"v":0.054747578503815585,"d":"£0.05"},{"v":0.7458955905402198,"d":"£0.75"},{"v":0.10974509052964909,"d":"£0.11"},{"v":2.841383564042363,"d":"£2.84"},0,{"v":6.060451927661973,"d":"£6.06"}]
[{"$nulls":3},{"v":82,"d":"82.000"},{"v":75.5,"d":"75.500"},null,{"v":3.9769076954330942E-4,"d":"£0.00"},0,{"v":1.6396542177693259,"d":"£1.64"},{"v":0.24169227133311086,"d":"£0.24"},{"v":0.36885762575143133,"d":"£0.37"},{"v":0.05437124266827827,"d":"£0.05"},{"v":0.7393991595047628,"d":"£0.74"},{"v":0.10899070081106611,"d":"£0.11"},{"v":2.855372103608544,"d":"£2.86"},0,{"v":6.0087350122160625,"d":"£6.01"},null,{"v":0.036797628684467315,"d":"£0.04"},0,{"v":1.6399867255185487,"d":"£1.64"},{"v":0.24174128444348175,"d":"£0.24"},{"v":0.3689324269001085,"d":"£0.37"},{"v":0.054382268687865935,"d":"£0.05"},{"v":0.7395491032841526,"d":"£0.74"},{"v":0.10901280318620121,"d":"£0.11"},{"v":2.819551291204559,"d":"£2.82"},0,{"v":6.009953531909385,"d":"£6.01"}]
[{"$nulls":3},{"v":83,"d":"83.000"},{"v":75.75,"d":"75.750"},null,{"v":3.7373667865483291E-4,"d":"£0.00"},0,{"v":1.6258844077300136,"d":"£1.63"},{"v":0.23963582142328554,"d":"£0.24"},{"v":0.36575996077847217,"d":"£0.37"},{"v":0.05390862242615987,"d":"£0.05"},{"v":0.7331896881056901,"d":"£0.73"},{"v":0.10806334837394245,"d":"£0.11"},{"v":2.831437155365902,"d":"£2.83"},0,{"v":5.958252740882121,"d":"£5.96"},null,{"v":0.03458119871049441,"d":"£0.03"},0,{"v":1.6262141230803924,"d":"£1.63"},{"v":0.23968441750333166,"d":"£0.24"},{"v":0.3658341337473802,"d":"£0.37"},{"v":0.053919554630348046,"d":"£0.05"},{"v":0.7333383726577767,"d":"£0.73"},{"v":0.10808526268999273,"d":"£0.11"},{"v":2.7978039601860223,"d":"£2.80"},0,{"v":5.959461023205739,"d":"£5.96"}]
[{"$nulls":3},{"v":84,"d":"84.000"},{"v":76,"d":"76.000"},null,{"v":3.5122541348482178E-4,"d":"£0.00"},0,{"v":1.6122438104356873,"d":"£1.61"},{"v":0.23762336068378745,"d":"£0.24"},{"v":0.36269136358444815,"d":"£0.36"},{"v":0.05345589801497329,"d":"£0.05"},{"v":0.7270384849646466,"d":"£0.73"},{"v":0.1071558327751075,"d":"£0.11"},{"v":2.807698121847618,"d":"£2.81"},0,{"v":5.908258097719752,"d":"£5.91"},null,{"v":0.032498270867097626,"d":"£0.03"},0,{"v":1.6125707595904528,"d":"£1.61"},{"v":0.23767154865413367,"d":"£0.24"},{"v":0.3627649142682821,"d":"£0.36"},{"v":0.05346673841055123,"d":"£0.05"},{"v":0.7271859221057306,"d":"£0.73"},{"v":0.10717756305481287,"d":"£0.11"},{"v":2.7761205246093956,"d":"£2.78"},0,{"v":5.9094562415604575,"d":"£5.91"}]
[{"$nulls":3},{"v":85,"d":"85.000"},{"v":76.25,"d":"76.250"},null,{"v":3.3007006837429875E-4,"d":"£0.00"},0,{"v":1.598715575336678,"d":"£1.60"},{"v":0.23562978441514154,"d":"£0.24"},{"v":0.359648043459296,"d":"£0.36"},{"v":0.053007421866015765,"d":"£0.05"},{"v":0.720937951356165,"d":"£0.72"},{"v":0.10625683309488784,"d":"£0.11"},{"v":2.7841571225104835,"d":"£2.78"},0,{"v":5.858682802107042,"d":"£5.86"},null,{"v":0.03054080392623113,"d":"£0.03"},0,{"v":1.5990397810819152,"d":"£1.60"},{"v":0.23567756810539572,"d":"£0.24"},{"v":0.35972097698402783,"d":"£0.36"},{"v":0.05301817131449447,"d":"£0.05"},{"v":0.7210841513615913,"d":"£0.72"},{"v":0.10627838106520322,"d":"£0.11"},{"v":2.754511058666043,"d":"£2.75"},0,{"v":5.859870892504901,"d":"£5.86"}]
[{"$nulls":3},{"v":86,"d":"86.000"},{"v":76.5,"d":"76.500"},null,{"v":3.1018897224907783E-4,"d":"£0.00"},0,{"v":1.585300859631721,"d":"£1.59"},{"v":0.23365262990583965,"d":"£0.23"},{"v":0.35663026072715853,"d":"£0.36"},{"v":0.052562639966185085,"d":"£0.05"},{"v":0.7148886091169614,"d":"£0.71"},{"v":0.10536523877789962,"d":"£0.11"},{"v":2.7608125846074585,"d":"£2.76"},0,{"v":5.809523011705473,"d":"£5.81"},null,{"v":0.02870124100678949,"d":"£0.03"},0,{"v":1.5856223449881854,"d":"£1.59"},{"v":0.2337000126461932,"d":"£0.23"},{"v":0.3567025822715514,"d":"£0.36"},{"v":0.05257329921672644,"d":"£0.05"},{"v":0.7150335823678986,"d":"£0.72"},{"v":0.1053866059405689,"d":"£0.11"},{"v":2.732981464483453,"d":"£2.73"},0,{"v":5.810701132921366,"d":"£5.81"}]
[{"$nulls":3},{"v":87,"d":"87.000"},{"v":76.75,"d":"76.750"},null,{"v":2.9150537332524524E-4,"d":"£0.00"},0,{"v":1.5719987214057431,"d":"£1.57"},{"v":0.23169206628072941,"d":"£0.23"},{"v":0.3536378034942386,"d":"£0.35"},{"v":0.05212159036191144,"d":"£0.05"},{"v":0.7088900334921049,"d":"£0.71"},{"v":0.10448112609069275,"d":"£0.10"},{"v":2.7376628967842316,"d":"£2.74"},0,{"v":5.760775743282977,"d":"£5.76"},null,{"v":0.02697248040095945,"d":"£0.03"},0,{"v":1.5723175092031776,"d":"£1.57"},{"v":0.23173905143567067,"d":"£0.23"},{"v":0.3537095181940855,"d":"£0.35"},{"v":0.05213216017139282,"d":"£0.05"},{"v":0.709033790283585,"d":"£0.71"},{"v":0.10450231396292597,"d":"£0.10"},{"v":2.711537155321011,"d":"£2.71"},0,{"v":5.761943978972808,"d":"£5.76"}]
[{"$nulls":3},{"v":88,"d":"88.000"},{"v":77,"d":"77.000"},null,{"v":2.7394714280576171E-4,"d":"£0.00"},0,{"v":1.5588081995639869,"d":"£1.56"},{"v":0.22974795587871735,"d":"£0.23"},{"v":0.3506704555520658,"d":"£0.35"},{"v":0.05168424208487019,"d":"£0.05"},{"v":0.7029417910776203,"d":"£0.70"},{"v":0.10360443295524144,"d":"£0.10"},{"v":2.7147064875072564,"d":"£2.71"},0,{"v":5.712437511762564,"d":"£5.71"},null,{"v":0.025347848157786724,"d":"£0.03"},0,{"v":1.5591243124372323,"d":"£1.56"},{"v":0.22979454678481817,"d":"£0.23"},{"v":0.3507415684993148,"d":"£0.35"},{"v":0.0516947232038889,"d":"£0.05"},{"v":0.7030843416167849,"d":"£0.70"},{"v":0.10362544304165978,"d":"£0.10"},{"v":2.6901831611340072,"d":"£2.69"},0,{"v":5.713595944875492,"d":"£5.71"}]
[{"$nulls":3},{"v":89,"d":"89.000"},{"v":77.25,"d":"77.250"},null,{"v":2.5744649642429456E-4,"d":"£0.00"},0,{"v":1.5457283583149952,"d":"£1.55"},{"v":0.2278201582355951,"d":"£0.23"},{"v":0.34772800638441603,"d":"£0.35"},{"v":0.05125056353614626,"d":"£0.05"},{"v":0.6970434598800112,"d":"£0.70"},{"v":0.10273509602946017,"d":"£0.10"},{"v":2.6919417934810936,"d":"£2.69"},0,{"v":5.664504882358141,"d":"£5.66"},null,{"v":0.02382107231811564,"d":"£0.02"},0,{"v":1.5460418187091225,"d":"£1.55"},{"v":0.22786635820094253,"d":"£0.23"},{"v":0.347798522628324,"d":"£0.35"},{"v":0.05126095670889156,"d":"£0.05"},{"v":0.6971848142884249,"d":"£0.70"},{"v":0.10275592982183959,"d":"£0.10"},{"v":2.6689241224711213,"d":"£2.67"},0,{"v":5.665653595146782,"d":"£5.67"}]
[{"$nulls":3},{"v":90,"d":"90.000"},{"v":77.5,"d":"77.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D101, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":2.4193973276128781E-4,"d":"£0.00"}},0,{"v":1.532758269031024,"d":"£1.53"},{"v":0.22590853658523738,"d":"£0.23"},{"v":0.3448102470866184,"d":"£0.34"},{"v":0.05082052394874759,"d":"£0.05"},{"v":0.6911946211362442,"d":"£0.69"},{"v":0.1018730536389075,"d":"£0.10"},{"v":2.6693672608469368,"d":"£2.67"},0,{"v":5.616974452006477,"d":"£5.62"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D101, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.02238625870143457,"d":"£0.02"}},0,{"v":1.5330690992027858,"d":"£1.53"},{"v":0.22595434889018332,"d":"£0.23"},{"v":0.3448801716340781,"d":"£0.34"},{"v":0.05083082991316949,"d":"£0.05"},{"v":0.6913347894505503,"d":"£0.69"},{"v":0.1018937126165169,"d":"£0.10"},{"v":2.647764315624613,"d":"£2.65"},0,{"v":5.618113526033332,"d":"£5.62"}]
[{"$nulls":3},{"v":91,"d":"91.000"},{"v":77.75,"d":"77.750"},null,{"v":2.2736698732202891E-4,"d":"£0.00"},0,{"v":1.5198970107814174,"d":"£1.52"},{"v":0.2240129552084967,"d":"£0.22"},{"v":0.3419169704855435,"d":"£0.34"},{"v":0.050394092791210966,"d":"£0.05"},{"v":0.6853948595542748,"d":"£0.69"},{"v":0.10101824458127477,"d":"£0.10"},{"v":2.6469813454996913,"d":"£2.65"},0,{"v":5.569842845889232,"d":"£5.57"},null,{"v":0.021037868151151214,"d":"£0.02"},0,{"v":1.5202052328008102,"d":"£1.52"},{"v":0.22405838310587048,"d":"£0.22"},{"v":0.34198630830143495,"d":"£0.34"},{"v":0.050404312279067956,"d":"£0.05"},{"v":0.6855338517268987,"d":"£0.69"},{"v":0.1010387302109717,"d":"£0.10"},{"v":2.6267076754562138,"d":"£2.63"},0,{"v":5.5709723620324185,"d":"£5.57"}]
[{"$nulls":3},{"v":92,"d":"92.000"},{"v":78,"d":"78.000"},null,{"v":2.1367200142732143E-4,"d":"£0.00"},0,{"v":1.5071436703731196,"d":"£1.51"},{"v":0.22213327951115702,"d":"£0.22"},{"v":0.3390479711487172,"d":"£0.34"},{"v":0.049971239785138385,"d":"£0.05"},{"v":0.6796437633313149,"d":"£0.68"},{"v":0.10017060816153912,"d":"£0.10"},{"v":2.624782513187575,"d":"£2.62"},0,{"v":5.523106717499989,"d":"£5.52"},null,{"v":0.019770695150452284,"d":"£0.02"},0,{"v":1.507449306124952,"d":"£1.51"},{"v":0.22217832622649342,"d":"£0.22"},{"v":0.3391167271562607,"d":"£0.34"},{"v":0.049981373522048754,"d":"£0.05"},{"v":0.6797815892311725,"d":"£0.68"},{"v":0.10019092189787279,"d":"£0.10"},{"v":2.605757816649734,"d":"£2.61"},0,{"v":5.524226755958987,"d":"£5.52"}]
[{"$nulls":3},{"v":93,"d":"93.000"},{"v":78.25,"d":"78.250"},null,{"v":2.0080190502455504E-4,"d":"£0.00"},0,{"v":1.4944973422758026,"d":"£1.49"},{"v":0.2202693760298542,"d":"£0.22"},{"v":0.3362030453674777,"d":"£0.34"},{"v":0.049551934906528955,"d":"£0.05"},{"v":0.6739409241200701,"d":"£0.67"},{"v":0.0993300841946333,"d":"£0.10"},{"v":2.602769239615878,"d":"£2.60"},0,{"v":5.476762748415269,"d":"£5.48"},null,{"v":0.018579847726193116,"d":"£0.02"},0,{"v":1.494800413461249,"d":"£1.49"},{"v":0.2203140447616227,"d":"£0.22"},{"v":0.3362712244485826,"d":"£0.34"},{"v":0.04956198361202239,"d":"£0.05"},{"v":0.6740775935332675,"d":"£0.67"},{"v":0.09935022747994786,"d":"£0.10"},{"v":2.5849180536937197,"d":"£2.58"},0,{"v":5.4778733887166045,"d":"£5.48"}]
[{"$nulls":3},{"v":94,"d":"94.000"},{"v":78.5,"d":"78.500"},null,{"v":1.8870701258070715E-4,"d":"£0.00"},0,{"v":1.4819571285572861,"d":"£1.48"},{"v":0.21842111242113316,"d":"£0.22"},{"v":0.3333819911424471,"d":"£0.33"},{"v":0.049136148383317306,"d":"£0.05"},{"v":0.6682859369996178,"d":"£0.67"},{"v":0.09849661300051117,"d":"£0.10"},{"v":2.580940010539247,"d":"£2.58"},0,{"v":5.43080764805614,"d":"£5.43"},null,{"v":0.017460728563235488,"d":"£0.02"},0,{"v":1.4822576566954284,"d":"£1.48"},{"v":0.2184654063409652,"d":"£0.22"},{"v":0.33344959813805947,"d":"£0.33"},{"v":0.04914611277088597,"d":"£0.05"},{"v":0.6684214596301465,"d":"£0.67"},{"v":0.09851658726504821,"d":"£0.10"},{"v":2.5641914196552715,"d":"£2.56"},0,{"v":5.431908969059041,"d":"£5.43"}]
[{"$nulls":3},{"v":95,"d":"95.000"},{"v":78.75,"d":"78.750"},null,{"v":1.7734063126931274E-4,"d":"£0.00"},0,{"v":1.4695221388198756,"d":"£1.47"},{"v":0.21658835745201016,"d":"£0.22"},{"v":0.33058460816920976,"d":"£0.33"},{"v":0.04872385069325034,"d":"£0.05"},{"v":0.6626784004466973,"d":"£0.66"},{"v":0.09767013539989164,"d":"£0.10"},{"v":2.559293321842447,"d":"£2.56"},0,{"v":5.385238153454651,"d":"£5.39"},null,{"v":0.016409017256324675,"d":"£0.02"},0,{"v":1.46982014524923,"d":"£1.47"},{"v":0.21663227970492424,"d":"£0.22"},{"v":0.3306516478796555,"d":"£0.33"},{"v":0.04873373147039955,"d":"£0.05"},{"v":0.6628127859171239,"d":"£0.66"},{"v":0.09768994206189162,"d":"£0.10"},{"v":2.5435806838170927,"d":"£2.54"},0,{"v":5.3863302333566425,"d":"£5.39"}]
[{"$nulls":3},{"v":96,"d":"96.000"},{"$f":"B.cohortAge+D107*AB.cycleLength","v":{"v":79,"d":"79.000"}},null,{"v":1.6665888071089977E-4,"d":"£0.00"},0,{"v":1.457191490137135,"d":"£1.46"},{"v":0.21477098099066794,"d":"£0.21"},{"v":0.3278106978240893,"d":"£0.33"},{"v":0.04831501256179404,"d":"£0.05"},{"v":0.6571179163071996,"d":"£0.66"},{"v":0.09685059271006259,"d":"£0.10"},{"v":2.5378276796105106,"d":"£2.54"},{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D107, (P$2-1)*AB.Trace.MarkovQB.NumCols+P$3-1))*INDEX(AB.rngC.ByState, P$3)","v":0},{"$f":"SUM(G107:P107)","v":{"v":5.34005102902217,"d":"£5.34"}},null,{"v":0.015420653630988441,"d":"£0.02"},0,{"v":1.4574869960171695,"d":"£1.46"},{"v":0.21481453469529288,"d":"£0.21"},{"v":0.3278771750094152,"d":"£0.33"},{"v":0.048324810430092464,"d":"£0.05"},{"v":0.657251174159348,"d":"£0.66"},{"v":0.09687023317586571,"d":"£0.10"},{"v":2.5230883682464555,"d":"£2.52"},{"$f":"AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D107, (AB$2-1)*AB.Trace.MarkovQB.NumCols+AB$3-1))*INDEX(AB.rngC.ByState, AB$3)","v":0},{"$f":"SUM(S107:AB107)","v":{"v":5.341133945364628,"d":"£5.34"}}]
[{"$nulls":3},{"$f":"D107+1","v":{"v":97,"d":"97.000"}},{"v":79.25,"d":"79.250"},null,{"v":1.5662052357099158E-4,"d":"£0.00"},0,{"v":1.4449643069911977,"d":"£1.44"},{"v":0.21296885399721532,"d":"£0.21"},{"v":0.3250600631500455,"d":"£0.33"},{"v":0.04790960496005481,"d":"£0.05"},{"v":0.6516040897678964,"d":"£0.65"},{"v":0.0960379267407142,"d":"£0.10"},{"v":2.5165416001889476,"d":"£2.52"},0,{"v":5.295243066319642,"d":"£5.30"},null,{"v":0.0144918220690676,"d":"£0.01"},0,{"v":1.4452573333038312,"d":"£1.45"},{"v":0.21301204224601195,"d":"£0.21"},{"v":0.3251259825303572,"d":"£0.33"},{"v":0.047919320615184315,"d":"£0.05"},{"v":0.651736229463526,"d":"£0.65"},{"v":0.0960574024048601,"d":"£0.10"},{"v":2.5027167633604606,"d":"£2.50"},0,{"v":5.296316895993299,"d":"£5.30"}]
[{"$nulls":3},{"v":98,"d":"98.000"},{"v":79.5,"d":"79.500"},null,{"v":0.000147186806361692,"d":"£0.00"},0,{"v":1.4328397212106005,"d":"£1.43"},{"v":0.21118184851452526,"d":"£0.21"},{"v":0.3223325088426898,"d":"£0.32"},{"v":0.047507599102718255,"d":"£0.05"},{"v":0.6461365293284074,"d":"£0.65"},{"v":0.09523207978980708,"d":"£0.10"},{"v":2.4954336102346737,"d":"£2.50"},0,{"v":5.250811083829784,"d":"£5.25"},null,{"v":0.013618936778366201,"d":"£0.01"},0,{"v":1.4331302887616948,"d":"£1.43"},{"v":0.21122467437400563,"d":"£0.21"},{"v":0.3223978750984867,"d":"£0.32"},{"v":0.04751723323452331,"d":"£0.05"},{"v":0.6462675602498846,"d":"£0.65"},{"v":0.09525139203513397,"d":"£0.10"},{"v":2.482467942548091,"d":"£2.48"},0,{"v":5.251875903080186,"d":"£5.25"}]
[{"$nulls":3},{"v":99,"d":"99.000"},{"v":79.75,"d":"79.750"},null,{"v":1.3832130983226196E-4,"d":"£0.00"},0,{"v":1.4208168719086418,"d":"£1.42"},{"v":0.20940983765914917,"d":"£0.21"},{"v":0.31962784123641796,"d":"£0.32"},{"v":0.047108966446005415,"d":"£0.05"},{"v":0.6407148467734021,"d":"£0.64"},{"v":0.09443299463947524,"d":"£0.09"},{"v":2.474502246758254,"d":"£2.47"},0,{"v":5.206751926731178,"d":"£5.21"},null,{"v":0.012798627949554239,"d":"£0.01"},0,{"v":1.421105001329478,"d":"£1.42"},{"v":0.20945230417009447,"d":"£0.21"},{"v":0.31969265900892574,"d":"£0.32"},{"v":0.04711851973854203,"d":"£0.05"},{"v":0.6408447782243667,"d":"£0.64"},{"v":0.09445214483721802,"d":"£0.09"},{"v":2.462343775905924,"d":"£2.46"},0,{"v":5.207807811164104,"d":"£5.21"}]
[{"$nulls":3},{"v":100,"d":"100.000"},{"v":80,"d":"80.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D111, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":1.2998980837111403E-4,"d":"£0.00"}},0,{"v":1.4088949054222537,"d":"£1.41"},{"v":0.20765269561230779,"d":"£0.21"},{"v":0.3169458682906589,"d":"£0.32"},{"v":0.04671367868564601,"d":"£0.05"},{"v":0.6353386571450355,"d":"£0.64"},{"v":0.09364061455196356,"d":"£0.09"},{"v":2.4537460571580394,"d":"£2.45"},0,{"v":5.163062466674276,"d":"£5.16"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D111, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.012027728746881064,"d":"£0.01"}},0,{"v":1.4091806171709982,"d":"£1.41"},{"v":0.20769480578998428,"d":"£0.21"},{"v":0.31701014218215934,"d":"£0.32"},{"v":0.04672315181723033,"d":"£0.05"},{"v":0.6354674983510608,"d":"£0.64"},{"v":0.09365960406185117,"d":"£0.09"},{"v":2.4423459431409356,"d":"£2.44"},0,{"v":5.164109491261101,"d":"£5.16"}]
[{"$nulls":3},{"v":101,"d":"101.000"},{"v":80.25,"d":"80.250"},null,{"v":1.2216013787644036E-4,"d":"£0.00"},0,{"v":1.3970729752513915,"d":"£1.40"},{"v":0.20591029761095775,"d":"£0.21"},{"v":0.3142863995762394,"d":"£0.31"},{"v":0.04632170775486867,"d":"£0.05"},{"v":0.6300075787156141,"d":"£0.63"},{"v":0.09285488326559897,"d":"£0.09"},{"v":2.433163599246726,"d":"£2.43"},0,{"v":5.119739601559273,"d":"£5.12"},null,{"v":0.011303263082476563,"d":"£0.01"},0,{"v":1.3973562896145468,"d":"£1.40"},{"v":0.20595205444533085,"d":"£0.21"},{"v":0.3143501341503967,"d":"£0.31"},{"v":0.04633110139812519,"d":"£0.05"},{"v":0.6301353388248631,"d":"£0.63"},{"v":0.09287371343595104,"d":"£0.09"},{"v":2.4224759456906018,"d":"£2.42"},0,{"v":5.120777840642292,"d":"£5.12"}]
[{"$nulls":3},{"v":102,"d":"102.000"},{"v":80.5,"d":"80.500"},null,{"v":1.1480207158538351E-4,"d":"£0.00"},0,{"v":1.3853502419989279,"d":"£1.39"},{"v":0.20418251993893283,"d":"£0.20"},{"v":0.31164924626186324,"d":"£0.31"},{"v":0.04593302582240827,"d":"£0.05"},{"v":0.6247212329604935,"d":"£0.62"},{"v":0.09207574499079593,"d":"£0.09"},{"v":2.4127534412708416,"d":"£2.41"},0,{"v":5.076780255315849,"d":"£5.08"},null,{"v":0.010622434127042337,"d":"£0.01"},0,{"v":1.3856311790927744,"d":"£1.39"},{"v":0.20422392639487943,"d":"£0.20"},{"v":0.31171244604404824,"d":"£0.31"},{"v":0.0459423406443175,"d":"£0.05"},{"v":0.6248479210443669,"d":"£0.62"},{"v":0.09209441715861838,"d":"£0.09"},{"v":2.4027351181075107,"d":"£2.40"},0,{"v":5.077809782613558,"d":"£5.08"}]
[{"$nulls":3},{"v":103,"d":"103.000"},{"v":80.75,"d":"80.750"},null,{"v":1.0788720338238342E-4,"d":"£0.00"},0,{"v":1.3737258733110518,"d":"£1.37"},{"v":0.2024692399181599,"d":"£0.20"},{"v":0.30903422110070305,"d":"£0.31"},{"v":0.04554760529052965,"d":"£0.05"},{"v":0.6194792445312001,"d":"£0.62"},{"v":0.09130314440609506,"d":"£0.09"},{"v":2.392514161923631,"d":"£2.39"},0,{"v":5.034181377684753,"d":"£5.03"},null,{"v":0.009982613512577919,"d":"£0.01"},0,{"v":1.3740044530830762,"d":"£1.37"},{"v":0.20251029893567873,"d":"£0.20"},{"v":0.30909689057831463,"d":"£0.31"},{"v":0.04555684195247553,"d":"£0.05"},{"v":0.6196048695849814,"d":"£0.62"},{"v":0.09132165989717514,"d":"£0.09"},{"v":2.3831246387528022,"d":"£2.38"},0,{"v":5.035202266297082,"d":"£5.04"}]
[{"$nulls":3},{"v":104,"d":"104.000"},{"v":81,"d":"81.000"},null,{"v":1.0138883813620759E-4,"d":"£0.00"},0,{"v":1.3621990438181715,"d":"£1.36"},{"v":0.20077033589994808,"d":"£0.20"},{"v":0.30644113841710546,"d":"£0.31"},{"v":0.04516541879306818,"d":"£0.05"},{"v":0.614281241228781,"d":"£0.61"},{"v":0.09053702665423513,"d":"£0.09"},{"v":2.3724443503517874,"d":"£2.37"},0,{"v":4.991939944001233,"d":"£4.99"},null,{"v":9.381331185458721E-3,"d":"£0.01"},0,{"v":1.3624752860484814,"d":"£1.36"},{"v":0.20081105039436858,"d":"£0.20"},{"v":0.306503282039889,"d":"£0.31"},{"v":0.04517457795088504,"d":"£0.05"},{"v":0.614405812172275,"d":"£0.61"},{"v":0.09055538678323548,"d":"£0.09"},{"v":2.3636455398401397,"d":"£2.36"},0,{"v":4.992952266414733,"d":"£4.99"}]
[{"$nulls":3},{"v":105,"d":"105.000"},{"v":81.25,"d":"81.250"},null,{"v":9.5281888642306236E-5,"d":"£0.00"},0,{"v":1.3507689350763081,"d":"£1.35"},{"v":0.1990856872563515,"d":"£0.20"},{"v":0.30386981409340735,"d":"£0.30"},{"v":0.044786439193486634,"d":"£0.04"},{"v":0.6091268539773765,"d":"£0.61"},{"v":0.08977733733825803,"d":"£0.09"},{"v":2.352542606156433,"d":"£2.35"},0,{"v":4.950052954980263,"d":"£4.95"},null,{"v":0.008816265870693086,"d":"£0.01"},0,{"v":1.3510428593790396,"d":"£1.35"},{"v":0.19912606011854087,"d":"£0.20"},{"v":0.30393143627377084,"d":"£0.30"},{"v":0.04479552149750573,"d":"£0.04"},{"v":0.6092503796555424,"d":"£0.61"},{"v":0.08979554340881005,"d":"£0.09"},{"v":2.344298716869358,"d":"£2.34"},0,{"v":4.951056783073261,"d":"£4.95"}]
[{"$nulls":3},{"v":106,"d":"106.000"},{"v":81.5,"d":"81.500"},null,{"v":8.9542778772634126E-5,"d":"£0.00"},0,{"v":1.339434735508984,"d":"£1.34"},{"v":0.19741517437160422,"d":"£0.20"},{"v":0.301320065556863,"d":"£0.30"},{"v":0.044410639582948414,"d":"£0.04"},{"v":0.6040157167980145,"d":"£0.60"},{"v":0.08902402251764638,"d":"£0.09"},{"v":2.3328075393887646,"d":"£2.33"},0,{"v":4.9085174365035975,"d":"£4.91"},null,{"v":0.00828523611054534,"d":"£0.01"},0,{"v":1.3397063613336906,"d":"£1.34"},{"v":0.19745520846817255,"d":"£0.20"},{"v":0.30138117067019016,"d":"£0.30"},{"v":0.04441964567804412,"d":"£0.04"},{"v":0.6041382059815944,"d":"£0.60"},{"v":0.08904207582244283,"d":"£0.09"},{"v":2.3250849374866083,"d":"£2.33"},0,{"v":4.9095128415512885,"d":"£4.91"}]
[{"$nulls":3},{"v":107,"d":"107.000"},{"v":81.75,"d":"81.750"},null,{"v":8.4149352459044925E-5,"d":"£0.00"},0,{"v":1.328195640349598,"d":"£1.33"},{"v":0.19575867863362703,"d":"£0.20"},{"v":0.29879171176668073,"d":"£0.30"},{"v":0.04403799327840692,"d":"£0.04"},{"v":0.5989474667826243,"d":"£0.60"},{"v":0.08827702870449361,"d":"£0.09"},{"v":2.3132377705406952,"d":"£2.31"},0,{"v":4.867330439408585,"d":"£4.87"},null,{"v":7.7861918429290725E-3,"d":"£0.01"},0,{"v":1.3284649869826348,"d":"£1.33"},{"v":0.1957983768071309,"d":"£0.20"},{"v":0.29885230415164177,"d":"£0.30"},{"v":0.04404692380404252,"d":"£0.04"},{"v":0.5990689281687657,"d":"£0.60"},{"v":0.08829493052538033,"d":"£0.09"},{"v":2.3060048498055776,"d":"£2.31"},0,{"v":4.868317492088103,"d":"£4.87"}]
[{"$nulls":3},{"v":108,"d":"108.000"},{"v":82,"d":"82.000"},null,{"v":7.9080788158884845E-5,"d":"£0.00"},0,{"v":1.3170508515842854,"d":"£1.32"},{"v":0.1941160824256058,"d":"£0.19"},{"v":0.29628457320116836,"d":"£0.30"},{"v":0.043668473820710964,"d":"£0.04"},{"v":0.5939217440682698,"d":"£0.59"},{"v":0.08753630285970611,"d":"£0.09"},{"v":2.29383193053087,"d":"£2.29"},0,{"v":4.826489039278775,"d":"£4.83"},null,{"v":7.317206487058683E-3,"d":"£0.01"},0,{"v":1.317317938150176,"d":"£1.32"},{"v":0.19415544749475017,"d":"£0.19"},{"v":0.29634465716002806,"d":"£0.30"},{"v":0.04367732941098406,"d":"£0.04"},{"v":0.5940421862811428,"d":"£0.59"},{"v":0.08755405446777306,"d":"£0.09"},{"v":2.2870589902222953,"d":"£2.29"},0,{"v":4.827467809674208,"d":"£4.83"}]
[{"$nulls":3},{"v":109,"d":"109.000"},{"v":82.25,"d":"82.250"},null,{"v":7.4317518472576477E-5,"d":"£0.00"},0,{"v":1.3059995778952531,"d":"£1.31"},{"v":0.19248726911764014,"d":"£0.19"},{"v":0.29379847184498653,"d":"£0.29"},{"v":0.0433020549727261,"d":"£0.04"},{"v":0.588938191811597,"d":"£0.59"},{"v":0.08680179238923724,"d":"£0.09"},{"v":2.274588660686363,"d":"£2.27"},0,{"v":4.785990336236276,"d":"£4.79"},null,{"v":0.00687646950580555,"d":"£0.01"},0,{"v":1.3062644233580503,"d":"£1.31"},{"v":0.19252630387747835,"d":"£0.19"},{"v":0.2938580516439097,"d":"£0.29"},{"v":0.04331083625641364,"d":"£0.04"},{"v":0.5890576234030073,"d":"£0.59"},{"v":0.08681939504490882,"d":"£0.09"},{"v":2.2682477907540677,"d":"£2.27"},0,{"v":4.786960893843641,"d":"£4.79"}]
[{"$nulls":3},{"v":110,"d":"110.000"},{"v":82.5,"d":"82.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D121, (G$2-1)*AB.Trace.MarkovQB.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), G$6)","v":{"v":6.984115460287328E-5,"d":"£0.00"}},0,{"v":1.295041034604598,"d":"£1.30"},{"v":0.1908721230584621,"d":"£0.19"},{"v":0.2913332311765092,"d":"£0.29"},{"v":0.04293871071747167,"d":"£0.04"},{"v":0.5839964561634977,"d":"£0.58"},{"v":0.08607344514035303,"d":"£0.09"},{"v":2.2555066127203545,"d":"£2.26"},0,{"v":4.745831454735849,"d":"£4.75"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(AB.Trace.MarkovQB.Root, $D121, (S$2-1)*AB.Trace.MarkovQB.NumCols+S$3-1, CHOOSE(swtchHalfCycle, 2, 1))), S$6)","v":{"v":0.006462279416045457,"d":"£0.01"}},0,{"v":1.2953036577692267,"d":"£1.30"},{"v":0.19091083028059455,"d":"£0.19"},{"v":0.29139231104586366,"d":"£0.29"},{"v":0.042947418318074575,"d":"£0.04"},{"v":0.5841148856134931,"d":"£0.58"},{"v":0.0860909000934775,"d":"£0.09"},{"v":2.249571585931252,"d":"£2.25"},0,{"v":4.7467938684680275,"d":"£4.75"}]
[{"$nulls":3},{"v":111,"d":"111.000"},{"v":82.75,"d":"82.750"},null,{"v":6.5634415364156348E-5,"d":"£0.00"},0,{"v":1.284174443618588,"d":"£1.28"},{"v":0.18927052956722504,"d":"£0.19"},{"v":0.28888867615528974,"d":"£0.29"},{"v":0.04257841525627353,"d":"£0.04"},{"v":0.5790961862439846,"d":"£0.58"},{"v":0.08535120939792921,"d":"£0.09"},{"v":2.236584448706085,"d":"£2.24"},0,{"v":4.706009543360739,"d":"£4.71"},null,{"v":0.006073037220013482,"d":"£0.01"},0,{"v":1.2844348631321842,"d":"£1.28"},{"v":0.18930891199999567,"d":"£0.19"},{"v":0.2889472602899466,"d":"£0.29"},{"v":0.04258704979206097,"d":"£0.04"},{"v":0.5792136219614578,"d":"£0.58"},{"v":0.08536851788786738,"d":"£0.09"},{"v":2.2310306192688434,"d":"£2.23"},0,{"v":4.70696388155237,"d":"£4.71"}]
[{"$nulls":3},{"v":112,"d":"112.000"},{"v":83,"d":"83.000"},null,{"v":6.1681060467711358E-5,"d":"£0.00"},0,{"v":1.2733990333724172,"d":"£1.27"},{"v":0.18768237492536033,"d":"£0.19"},{"v":0.28646463320963295,"d":"£0.29"},{"v":0.042221143006932284,"d":"£0.04"},{"v":0.5742370341172778,"d":"£0.57"},{"v":0.08463503388077907,"d":"£0.08"},{"v":2.217820841047344,"d":"£2.22"},0,{"v":4.666521774620211,"d":"£4.67"},null,{"v":5.707240232307783E-3,"d":"£0.01"},0,{"v":1.273657267725649,"d":"£1.27"},{"v":0.18772043529405208,"d":"£0.19"},{"v":0.2865227257692643,"d":"£0.29"},{"v":0.042229705090985566,"d":"£0.04"},{"v":0.5743534844405627,"d":"£0.57"},{"v":0.08465219713649247,"d":"£0.08"},{"v":2.2126250493432265,"d":"£2.21"},0,{"v":4.66746810503254,"d":"£4.67"}]
[{"$nulls":3},{"v":113,"d":"113.000"},{"v":83.25,"d":"83.250"},null,{"v":5.7965827825430294E-5,"d":"£0.00"},0,{"v":1.262714038775421,"d":"£1.26"},{"v":0.18610754636850338,"d":"£0.19"},{"v":0.28406093022427015,"d":"£0.28"},{"v":0.04186686860190677,"d":"£0.04"},{"v":0.5694186547670999,"d":"£0.57"},{"v":0.08392486773801254,"d":"£0.08"},{"v":2.1992144724457514,"d":"£2.20"},0,{"v":4.627365344748791,"d":"£4.63"},null,{"v":0.005363476278711213,"d":"£0.01"},0,{"v":1.2629701063038032,"d":"£1.26"},{"v":0.18614528737553146,"d":"£0.19"},{"v":0.2841185353336447,"d":"£0.28"},{"v":0.0418753588421629,"d":"£0.04"},{"v":0.5695341279645644,"d":"£0.57"},{"v":0.08394188697815048,"d":"£0.08"},{"v":2.1943549554979187,"d":"£2.19"},0,{"v":4.628303734574487,"d":"£4.63"}]
[{"$nulls":3},{"v":114,"d":"114.000"},{"v":83.5,"d":"83.500"},null,{"v":5.4474374629896861E-5,"d":"£0.00"},0,{"v":1.2521187011567527,"d":"£1.25"},{"v":0.18454593207848682,"d":"£0.18"},{"v":0.2816773965281389,"d":"£0.28"},{"v":0.041515566886512985,"d":"£0.04"},{"v":0.5646407060721789,"d":"£0.56"},{"v":0.08322066054542548,"d":"£0.08"},{"v":2.18076403586506,"d":"£2.18"},0,{"v":4.588537473507186,"d":"£4.59"},null,{"v":0.005040418244435049,"d":"£0.01"},0,{"v":1.252372620041948,"d":"£1.25"},{"v":0.1845833564035907,"d":"£0.18"},{"v":0.28173451827741486,"d":"£0.28"},{"v":0.0415239858858078,"d":"£0.04"},{"v":0.5647552103428117,"d":"£0.56"},{"v":0.08323753697841171,"d":"£0.08"},{"v":2.1762203432006895,"d":"£2.18"},0,{"v":4.589467989375109,"d":"£4.59"}]
[{"$nulls":3},{"v":115,"d":"115.000"},{"v":83.75,"d":"83.750"},null,{"v":5.1193221983392282E-5,"d":"£0.00"},0,{"v":1.2416122682115152,"d":"£1.24"},{"v":0.1829974211754009,"d":"£0.18"},{"v":0.27931386288226495,"d":"£0.28"},{"v":0.04116721291713794,"d":"£0.04"},{"v":0.5599028487819567,"d":"£0.56"},{"v":0.08252236230191937,"d":"£0.08"},{"v":2.162468234492704,"d":"£2.16"},0,{"v":4.550035403984882,"d":"£4.55"},null,{"v":4.73681895073813E-3,"d":"£0.00"},0,{"v":1.2418640564826255,"d":"£1.24"},{"v":0.18303453147583454,"d":"£0.18"},{"v":0.2793705053272801,"d":"£0.28"},{"v":0.04117556127324895,"d":"£0.04"},{"v":0.5600163922559493,"d":"£0.56"},{"v":0.08253909712603791,"d":"£0.08"},{"v":2.1582211490731,"d":"£2.16"},0,{"v":4.550958111964814,"d":"£4.55"}]
[{"$nulls":3},{"v":116,"d":"116.000"},{"v":84,"d":"84.000"},null,{"v":4.8109702862060027E-5,"d":"£0.00"},0,{"v":1.231193993947344,"d":"£1.23"},{"v":0.18146190370972087,"d":"£0.18"},{"v":0.2769701614677451,"d":"£0.28"},{"v":0.04082178195946862,"d":"£0.04"},{"v":0.5552047464925007,"d":"£0.56"},{"v":0.08182992342595118,"d":"£0.08"},{"v":2.1443257816987997,"d":"£2.14"},0,{"v":4.511856402404392,"d":"£4.51"},null,{"v":0.004451506340142368,"d":"£0.00"},0,{"v":1.2314436694821906,"d":"£1.23"},{"v":0.18149870262044146,"d":"£0.18"},{"v":0.27702632863030513,"d":"£0.28"},{"v":0.04083006026515743,"d":"£0.04"},{"v":0.5553173372318247,"d":"£0.56"},{"v":0.08184651782943127,"d":"£0.08"},{"v":2.1403572456122357,"d":"£2.14"},0,{"v":4.5127713680117285,"d":"£4.51"}]
[{"$nulls":3},{"v":117,"d":"117.000"},{"v":84.25,"d":"84.250"},null,{"v":4.5211913214342577E-5,"d":"£0.00"},0,{"v":1.2208631386314406,"d":"£1.22"},{"v":0.1799392706545001,"d":"£0.18"},{"v":0.274646125873832,"d":"£0.27"},{"v":0.04047924948673578,"d":"£0.04"},{"v":0.5505460656226182,"d":"£0.55"},{"v":0.08114329475201283,"d":"£0.08"},{"v":2.1263354009927937,"d":"£2.13"},0,{"v":4.4739977579271475,"d":"£4.47"},null,{"v":0.00418337895165696,"d":"£0.00"},0,{"v":1.2211107191578328,"d":"£1.22"},{"v":0.1799757607883551,"d":"£0.18"},{"v":0.2747018217419959,"d":"£0.27"},{"v":0.04048745832979013,"d":"£0.04"},{"v":0.5506577116215978,"d":"£0.55"},{"v":0.08115974991311335,"d":"£0.08"},{"v":2.1226284456232065,"d":"£2.12"},0,{"v":4.474905046127549,"d":"£4.47"}]
[{"$nulls":3},{"v":118,"d":"118.000"},{"v":84.5,"d":"84.500"},null,{"v":4.2488666004904062E-5,"d":"£0.00"},0,{"v":1.2106189687380484,"d":"£1.21"},{"v":0.17842941389762879,"d":"£0.18"},{"v":0.2723415910861182,"d":"£0.27"},{"v":0.04013959117797237,"d":"£0.04"},{"v":0.5459264753901708,"d":"£0.55"},{"v":0.08046242752714022,"d":"£0.08"},{"v":2.1084958259779363,"d":"£2.11"},0,{"v":4.43645678246102,"d":"£4.44"},null,{"v":0.003931401668543233,"d":"£0.00"},0,{"v":1.2108644718350428,"d":"£1.21"},{"v":0.17846559784554136,"d":"£0.18"},{"v":0.2723968196144815,"d":"£0.27"},{"v":0.040147731141247964,"d":"£0.04"},{"v":0.5460371845760507,"d":"£0.55"},{"v":0.08047874461423343,"d":"£0.08"},{"v":2.1050345063798828,"d":"£2.11"},0,{"v":4.4373564576750235,"d":"£4.44"}]
[{"$nulls":3},{"v":119,"d":"119.000"},{"v":84.75,"d":"84.750"},null,{"v":3.9929448026623176E-5,"d":"£0.00"},0,{"v":1.2004607568963688,"d":"£1.20"},{"v":0.1769322262341576,"d":"£0.18"},{"v":0.2700563934748197,"d":"£0.27"},{"v":0.03980278291628678,"d":"£0.04"},{"v":0.5413456477885882,"d":"£0.54"},{"v":0.07978727340745177,"d":"£0.08"},{"v":2.0908058003037597,"d":"£2.09"},0,{"v":4.39923081046946,"d":"£4.40"},null,{"v":3.6946017222041785E-3,"d":"£0.00"},0,{"v":1.2007041999955177,"d":"£1.20"},{"v":0.17696810656531073,"d":"£0.18"},{"v":0.2701111585847951,"d":"£0.27"},{"v":0.03981085457774862,"d":"£0.04"},{"v":0.5414554280220955,"d":"£0.54"},{"v":0.07980345357910619,"d":"£0.08"},{"v":2.0875751335302772,"d":"£2.09"},0,{"v":4.4001229365770556,"d":"£4.40"}]
[{"$nulls":3},{"v":120,"d":"120.000"},{"v":85,"d":"85.000"},null,{"v":3.8689573000928263E-5,"d":"£0.00"},0,{"v":1.1954030499501713,"d":"£1.20"},{"v":0.176186786331612,"d":"£0.18"},{"v":0.26891860859572564,"d":"£0.27"},{"v":0.039635088295302955,"d":"£0.04"},{"v":0.5390648838174338,"d":"£0.54"},{"v":0.07945111860637831,"d":"£0.08"},{"v":2.0819980183844096,"d":"£2.08"},0,{"v":4.380696243554034,"d":"£4.38"},null,{"v":3.5798782629117764E-3,"d":"£0.00"},0,{"v":1.1956454673899257,"d":"£1.20"},{"v":0.17622251549397513,"d":"£0.18"},{"v":0.2689731429727299,"d":"£0.27"},{"v":0.03964312594974042,"d":"£0.04"},{"v":0.5391742015316573,"d":"£0.54"},{"v":0.07946723060873515,"d":"£0.08"},{"v":2.078879048801467,"d":"£2.08"},0,{"v":4.381584611011142,"d":"£4.38"}]

{"sheet":"C.TPMs","index":20,"n_rows":71,"n_cols":41,"rows_kept":71,"merged":[[3,5,5,5],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,26,5,26],[3,27,5,27],[3,28,5,28],[3,29,5,29],[3,30,5,30],[3,31,5,31],[3,32,5,32],[3,33,5,33],[3,34,5,34],[3,35,5,35],[3,36,5,36],[3,37,5,37],[3,38,5,38],[3,39,5,39],[3,40,5,40]]}
[{"$nulls":5},{"$f":"C.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- C: NSAIDs - DOAC/warfarin"}]
[{"$nulls":8},"StateID",null,1,{"$f":"K2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,{"$nulls":3},1,{"$f":"AA2+1","v":2},3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":10},"Cycles with no correction of HPE",{"$nulls":15},"Cycles with no correction of HPE"]
[{"$nulls":5},"Age",null,null,"To:",null,{"$f":"INDEX(C.rngStates, K$2)","v":"Well no HPE"},{"$f":"INDEX(C.rngStates, L$2)","v":"Well with HPE"},{"$f":"INDEX(C.rngStates, M$2)","v":"GI discomfort"},{"$f":"INDEX(C.rngStates, N$2)","v":"Unresolved GI discomfort"},{"$f":"INDEX(C.rngStates, O$2)","v":"Symptomatic ulcer"},{"$f":"INDEX(C.rngStates, P$2)","v":"Unresolved ulcer"},{"$f":"INDEX(C.rngStates, Q$2)","v":"Serious GI event"},{"$f":"INDEX(C.rngStates, R$2)","v":"Unresolved serious GI event"},{"$f":"INDEX(C.rngStates, S$2)","v":"Post-GI event"},{"$f":"INDEX(C.rngStates, T$2)","v":"Stroke"},{"$f":"INDEX(C.rngStates, U$2)","v":"Recurrent stroke"},{"$f":"INDEX(C.rngStates, V$2)","v":"Post-stroke"},{"$f":"INDEX(C.rngStates, W$2)","v":"Dead"},null,"chk",null,{"$f":"INDEX(C.rngStates, AA$2)","v":"Well no HPE"},{"$f":"INDEX(C.rngStates, AB$2)","v":"Well with HPE"},{"$f":"INDEX(C.rngStates, AC$2)","v":"GI discomfort"},{"$f":"INDEX(C.rngStates, AD$2)","v":"Unresolved GI discomfort"},{"$f":"INDEX(C.rngStates, AE$2)","v":"Symptomatic ulcer"},{"$f":"INDEX(C.rngStates, AF$2)","v":"Unresolved ulcer"},{"$f":"INDEX(C.rngStates, AG$2)","v":"Serious GI event"},{"$f":"INDEX(C.rngStates, AH$2)","v":"Unresolved serious GI event"},{"$f":"INDEX(C.rngStates, AI$2)","v":"Post-GI event"},{"$f":"INDEX(C.rngStates, AJ$2)","v":"Stroke"},{"$f":"INDEX(C.rngStates, AK$2)","v":"Recurrent stroke"},{"$f":"INDEX(C.rngStates, AL$2)","v":"Post-stroke"},{"$f":"INDEX(C.rngStates, AM$2)","v":"Dead"},null,"chk"]
[]
[{"$nulls":6},"From:"]
[{"$nulls":3},1,70,{"$f":"E7&\"-\"&E7+4","v":"70-74"},{"$f":"INDEX(C.rngStates, $D7)","v":"Well no HPE"},{"$nulls":3},{"$f":"1-SUM(J7:J7, L7:X7)","v":{"v":0.9772714244994964,"d":"0.977"}},0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E7, Parameters!$D$284:$D$286, 1))","v":{"v":1.990516289608002E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E7, Parameters!$D$325:$D$329, 1))","v":{"v":0.011508267412233542,"d":"0.012"}},null,{"$f":"SUM(K7:W7)","v":{"v":1,"d":"1.0000"}},null,{"$f":"1-SUM(Z7:Z7, AB7:AN7)","v":{"v":0.9772714244994964,"d":"0.977"}},0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E7, Parameters!$D$284:$D$286, 1))","v":{"v":1.990516289608002E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E7, Parameters!$D$325:$D$329, 1))","v":{"v":0.011508267412233542,"d":"0.012"}},null,{"$f":"SUM(AA7:AM7)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},{"$f":"D7+1","v":2},{"$f":"E7","v":70},"70-74",{"$f":"INDEX(C.rngStates, $D8)","v":"Well with HPE"},{"$nulls":3},0,{"$f":"1-SUM(J8:K8, M8:X8)","v":{"v":0.962276066316227,"d":"0.962"}},{"$f":"INDEX(C.rngTP.GIpain, 2)","v":{"v":0.015136652891765377,"d":"0.015"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 2)","v":{"v":5.3755519342140107E-4,"d":"0.001"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 2)","v":{"v":5.156335227526343E-3,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_HPE, MATCH($E8, Parameters!$D$287:$D$289, 1))","v":{"v":0.005385122958826316,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E8, Parameters!$D$325:$D$329, 1))","v":{"v":0.011508267412233542,"d":"0.012"}},null,{"v":0.9999999999999999,"d":"1.0000"},null,{"$f":"1-SUM(Z8, AB8:AN8)","v":{"v":0.962276066316227,"d":"0.962"}},0,{"$f":"INDEX(C.rngTP.GIpain, 2)","v":{"v":0.015136652891765377,"d":"0.015"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 2)","v":{"v":5.3755519342140107E-4,"d":"0.001"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 2)","v":{"v":5.156335227526343E-3,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_HPE, MATCH($E8, Parameters!$D$287:$D$289, 1))","v":{"v":0.005385122958826316,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E8, Parameters!$D$325:$D$329, 1))","v":{"v":0.011508267412233542,"d":"0.012"}},null,{"v":0.9999999999999999,"d":"1.0000"}]
[{"$nulls":3},3,70,"70-74",{"$f":"INDEX(C.rngStates, $D9)","v":"GI discomfort"},{"$nulls":3},0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,0,0,{"$f":"1-SUM(J9:R9, T9:X9)","v":{"v":0.8875453603480188,"d":"0.888"}},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E9, Parameters!$D$325:$D$329, 1))","v":{"v":0.011508267412233542,"d":"0.012"}},null,{"v":1,"d":"1.0000"},null,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,0,0,{"$f":"1-SUM(Z9:AH9, AJ9:AN9)","v":{"v":0.8875453603480188,"d":"0.888"}},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E9, Parameters!$D$325:$D$329, 1))","v":{"v":0.011508267412233542,"d":"0.012"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,70,"70-74",{"$f":"INDEX(C.rngStates, $D10)","v":"Unresolved GI discomfort"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9884917325877665,"d":"0.988"},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E10, Parameters!$D$325:$D$329, 1))","v":{"v":0.011508267412233542,"d":"0.012"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9884917325877665,"d":"0.988"},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E10, Parameters!$D$325:$D$329, 1))","v":{"v":0.011508267412233542,"d":"0.012"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,70,"70-74",{"$f":"INDEX(C.rngStates, $D11)","v":"Symptomatic ulcer"},{"$nulls":3},0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,{"v":0.8399689593808565,"d":"0.840"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E11, Parameters!$D$340:$D$344, 1))","v":{"v":0.059084668379395855,"d":"0.059"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,{"v":0.8399689593808565,"d":"0.840"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E11, Parameters!$D$340:$D$344, 1))","v":{"v":0.059084668379395855,"d":"0.059"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,70,"70-74",{"$f":"INDEX(C.rngStates, $D12)","v":"Unresolved ulcer"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9409153316206041,"d":"0.941"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E12, Parameters!$D$340:$D$344, 1))","v":{"v":0.059084668379395855,"d":"0.059"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9409153316206041,"d":"0.941"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E12, Parameters!$D$340:$D$344, 1))","v":{"v":0.059084668379395855,"d":"0.059"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,70,"70-74",{"$f":"INDEX(C.rngStates, $D13)","v":"Serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},{"v":0.8355346944809411,"d":"0.836"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E13, Parameters!$D$333:$D$337, 1))","v":{"v":0.06351893327931124,"d":"0.064"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},{"v":0.8355346944809411,"d":"0.836"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E13, Parameters!$D$333:$D$337, 1))","v":{"v":0.06351893327931124,"d":"0.064"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,70,"70-74",{"$f":"INDEX(C.rngStates, $D14)","v":"Unresolved serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9364810667206888,"d":"0.936"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E14, Parameters!$D$333:$D$337, 1))","v":{"v":0.06351893327931124,"d":"0.064"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9364810667206888,"d":"0.936"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E14, Parameters!$D$333:$D$337, 1))","v":{"v":0.06351893327931124,"d":"0.064"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,70,"70-74",{"$f":"INDEX(C.rngStates, $D15)","v":"Post-GI event"},{"$nulls":3},0,0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,{"v":0.9772714244994964,"d":"0.977"},{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E15, Parameters!$D$284:$D$286, 1))","v":{"v":1.990516289608002E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E15, Parameters!$D$325:$D$329, 1))","v":{"v":0.011508267412233542,"d":"0.012"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,{"v":0.9772714244994964,"d":"0.977"},{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E15, Parameters!$D$284:$D$286, 1))","v":{"v":1.990516289608002E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E15, Parameters!$D$325:$D$329, 1))","v":{"v":0.011508267412233542,"d":"0.012"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,70,"70-74",{"$f":"INDEX(C.rngStates, $D16)","v":"Stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_repeat, MATCH($E16, Parameters!$D$294:$D$296, 1))","v":{"v":0.02100000000000002,"d":"0.021"}},{"$f":"1-SUM(J16:U16, W16:X16)","v":{"v":0.9226084957875984,"d":"0.923"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E16, Parameters!$D$325:$D$329, 1))","v":{"v":0.05639150421240158,"d":"0.056"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_repeat, MATCH($E16, Parameters!$D$294:$D$296, 1))","v":{"v":0.02100000000000002,"d":"0.021"}},{"$f":"1-SUM(Z16:AK16, AM16:AN16)","v":{"v":0.9226084957875984,"d":"0.923"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E16, Parameters!$D$325:$D$329, 1))","v":{"v":0.05639150421240158,"d":"0.056"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},11,70,"70-74",{"$f":"INDEX(C.rngStates, $D17)","v":"Recurrent stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J17:U17, W17:X17)","v":{"v":0.9436084957875984,"d":"0.944"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E17, Parameters!$D$325:$D$329, 1))","v":{"v":0.05639150421240158,"d":"0.056"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(Z17:AK17, AM17:AN17)","v":{"v":0.9436084957875984,"d":"0.944"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E17, Parameters!$D$325:$D$329, 1))","v":{"v":0.05639150421240158,"d":"0.056"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},12,70,"70-74",{"$f":"INDEX(C.rngStates, $D18)","v":"Post-stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_recur, MATCH($E18, Parameters!$D$305:$D$307, 1))","v":{"v":6.7481208735362674E-3,"d":"0.007"}},0,{"$f":"1-SUM(J18:U18, W18:X18)","v":{"v":0.9786705564492062,"d":"0.979"}},{"$f":"INDEX(C.rngPDeath.PostStroke, MATCH($E18, Parameters!$D$325:$D$329, 1))","v":{"v":0.014581322677257536,"d":"0.015"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_recur, MATCH($E18, Parameters!$D$305:$D$307, 1))","v":{"v":6.7481208735362674E-3,"d":"0.007"}},0,{"$f":"1-SUM(Z18:AK18, AM18:AN18)","v":{"v":0.9786705564492062,"d":"0.979"}},{"$f":"INDEX(C.rngPDeath.PostStroke, MATCH($E18, Parameters!$D$325:$D$329, 1))","v":{"v":0.014581322677257536,"d":"0.015"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},13,70,"70-74",{"$f":"INDEX(C.rngStates, $D19)","v":"Dead"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},1,{"$f":"E7+5","v":75},"75-79",{"$f":"INDEX(C.rngStates, $D20)","v":"Well no HPE"},{"$nulls":3},{"$f":"1-SUM(J20:J20, L20:X20)","v":{"v":0.9685622090635884,"d":"0.969"}},0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E20, Parameters!$D$284:$D$286, 1))","v":{"v":1.990516289608002E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E20, Parameters!$D$325:$D$329, 1))","v":{"v":0.02021748284814162,"d":"0.020"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(Z20:Z20, AB20:AN20)","v":{"v":0.9685622090635884,"d":"0.969"}},0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E20, Parameters!$D$284:$D$286, 1))","v":{"v":1.990516289608002E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E20, Parameters!$D$325:$D$329, 1))","v":{"v":0.02021748284814162,"d":"0.020"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},{"$f":"D20+1","v":2},{"$f":"E20","v":75},"75-79",{"$f":"INDEX(C.rngStates, $D21)","v":"Well with HPE"},{"$nulls":3},0,{"$f":"1-SUM(J21:K21, M21:X21)","v":{"v":0.9535668508803189,"d":"0.954"}},{"$f":"INDEX(C.rngTP.GIpain, 2)","v":{"v":0.015136652891765377,"d":"0.015"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 2)","v":{"v":5.3755519342140107E-4,"d":"0.001"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 2)","v":{"v":5.156335227526343E-3,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_HPE, MATCH($E21, Parameters!$D$287:$D$289, 1))","v":{"v":0.005385122958826316,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E21, Parameters!$D$325:$D$329, 1))","v":{"v":0.02021748284814162,"d":"0.020"}},null,{"v":0.9999999999999999,"d":"1.0000"},null,{"$f":"1-SUM(Z21, AB21:AN21)","v":{"v":0.9535668508803189,"d":"0.954"}},0,{"$f":"INDEX(C.rngTP.GIpain, 2)","v":{"v":0.015136652891765377,"d":"0.015"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 2)","v":{"v":5.3755519342140107E-4,"d":"0.001"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 2)","v":{"v":5.156335227526343E-3,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_HPE, MATCH($E21, Parameters!$D$287:$D$289, 1))","v":{"v":0.005385122958826316,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E21, Parameters!$D$325:$D$329, 1))","v":{"v":0.02021748284814162,"d":"0.020"}},null,{"v":0.9999999999999999,"d":"1.0000"}]
[{"$nulls":3},3,75,"75-79",{"$f":"INDEX(C.rngStates, $D22)","v":"GI discomfort"},{"$nulls":3},0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,0,0,{"$f":"1-SUM(J22:R22, T22:X22)","v":{"v":0.8788361449121107,"d":"0.879"}},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E22, Parameters!$D$325:$D$329, 1))","v":{"v":0.02021748284814162,"d":"0.020"}},null,{"v":1,"d":"1.0000"},null,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,0,0,{"$f":"1-SUM(Z22:AH22, AJ22:AN22)","v":{"v":0.8788361449121107,"d":"0.879"}},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E22, Parameters!$D$325:$D$329, 1))","v":{"v":0.02021748284814162,"d":"0.020"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,75,"75-79",{"$f":"INDEX(C.rngStates, $D23)","v":"Unresolved GI discomfort"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9797825171518584,"d":"0.980"},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E23, Parameters!$D$325:$D$329, 1))","v":{"v":0.02021748284814162,"d":"0.020"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9797825171518584,"d":"0.980"},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E23, Parameters!$D$325:$D$329, 1))","v":{"v":0.02021748284814162,"d":"0.020"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,75,"75-79",{"$f":"INDEX(C.rngStates, $D24)","v":"Symptomatic ulcer"},{"$nulls":3},0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,{"v":0.7971617917000807,"d":"0.797"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E24, Parameters!$D$340:$D$344, 1))","v":{"v":0.1018918360601716,"d":"0.102"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,{"v":0.7971617917000807,"d":"0.797"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E24, Parameters!$D$340:$D$344, 1))","v":{"v":0.1018918360601716,"d":"0.102"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,75,"75-79",{"$f":"INDEX(C.rngStates, $D25)","v":"Unresolved ulcer"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.8981081639398284,"d":"0.898"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E25, Parameters!$D$340:$D$344, 1))","v":{"v":0.1018918360601716,"d":"0.102"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.8981081639398284,"d":"0.898"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E25, Parameters!$D$340:$D$344, 1))","v":{"v":0.1018918360601716,"d":"0.102"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,75,"75-79",{"$f":"INDEX(C.rngStates, $D26)","v":"Serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},{"v":0.7869713655494555,"d":"0.787"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E26, Parameters!$D$333:$D$337, 1))","v":{"v":0.11208226221079687,"d":"0.112"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},{"v":0.7869713655494555,"d":"0.787"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E26, Parameters!$D$333:$D$337, 1))","v":{"v":0.11208226221079687,"d":"0.112"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,75,"75-79",{"$f":"INDEX(C.rngStates, $D27)","v":"Unresolved serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.8879177377892031,"d":"0.888"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E27, Parameters!$D$333:$D$337, 1))","v":{"v":0.11208226221079687,"d":"0.112"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.8879177377892031,"d":"0.888"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E27, Parameters!$D$333:$D$337, 1))","v":{"v":0.11208226221079687,"d":"0.112"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,75,"75-79",{"$f":"INDEX(C.rngStates, $D28)","v":"Post-GI event"},{"$nulls":3},0,0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,{"v":0.9685622090635884,"d":"0.969"},{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E28, Parameters!$D$284:$D$286, 1))","v":{"v":1.990516289608002E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E28, Parameters!$D$325:$D$329, 1))","v":{"v":0.02021748284814162,"d":"0.020"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,{"v":0.9685622090635884,"d":"0.969"},{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E28, Parameters!$D$284:$D$286, 1))","v":{"v":1.990516289608002E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E28, Parameters!$D$325:$D$329, 1))","v":{"v":0.02021748284814162,"d":"0.020"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,75,"75-79",{"$f":"INDEX(C.rngStates, $D29)","v":"Stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_repeat, MATCH($E29, Parameters!$D$294:$D$296, 1))","v":{"v":0.02100000000000002,"d":"0.021"}},{"$f":"1-SUM(J29:U29, W29:X29)","v":{"v":0.8794944347254285,"d":"0.879"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E29, Parameters!$D$325:$D$329, 1))","v":{"v":0.09950556527457144,"d":"0.100"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_repeat, MATCH($E29, Parameters!$D$294:$D$296, 1))","v":{"v":0.02100000000000002,"d":"0.021"}},{"$f":"1-SUM(Z29:AK29, AM29:AN29)","v":{"v":0.8794944347254285,"d":"0.879"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E29, Parameters!$D$325:$D$329, 1))","v":{"v":0.09950556527457144,"d":"0.100"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},11,75,"75-79",{"$f":"INDEX(C.rngStates, $D30)","v":"Recurrent stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J30:U30, W30:X30)","v":{"v":0.9004944347254286,"d":"0.900"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E30, Parameters!$D$325:$D$329, 1))","v":{"v":0.09950556527457144,"d":"0.100"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(Z30:AK30, AM30:AN30)","v":{"v":0.9004944347254286,"d":"0.900"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E30, Parameters!$D$325:$D$329, 1))","v":{"v":0.09950556527457144,"d":"0.100"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},12,75,"75-79",{"$f":"INDEX(C.rngStates, $D31)","v":"Post-stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_recur, MATCH($E31, Parameters!$D$305:$D$307, 1))","v":{"v":6.7481208735362674E-3,"d":"0.007"}},0,{"$f":"1-SUM(J31:U31, W31:X31)","v":{"v":0.967666005194531,"d":"0.968"}},{"$f":"INDEX(C.rngPDeath.PostStroke, MATCH($E31, Parameters!$D$325:$D$329, 1))","v":{"v":0.02558587393193268,"d":"0.026"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_recur, MATCH($E31, Parameters!$D$305:$D$307, 1))","v":{"v":6.7481208735362674E-3,"d":"0.007"}},0,{"$f":"1-SUM(Z31:AK31, AM31:AN31)","v":{"v":0.967666005194531,"d":"0.968"}},{"$f":"INDEX(C.rngPDeath.PostStroke, MATCH($E31, Parameters!$D$325:$D$329, 1))","v":{"v":0.02558587393193268,"d":"0.026"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},13,75,"75-79",{"$f":"INDEX(C.rngStates, $D32)","v":"Dead"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},1,{"$f":"E20+5","v":80},"80-84",{"$f":"INDEX(C.rngStates, $D33)","v":"Well no HPE"},{"$nulls":3},{"$f":"1-SUM(J33:J33, L33:X33)","v":{"v":0.9524284685352312,"d":"0.952"}},0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E33, Parameters!$D$284:$D$286, 1))","v":{"v":2.8849554947409928E-3,"d":"0.003"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E33, Parameters!$D$325:$D$329, 1))","v":{"v":0.035456784171365774,"d":"0.035"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(Z33:Z33, AB33:AN33)","v":{"v":0.9524284685352312,"d":"0.952"}},0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E33, Parameters!$D$284:$D$286, 1))","v":{"v":2.8849554947409928E-3,"d":"0.003"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E33, Parameters!$D$325:$D$329, 1))","v":{"v":0.035456784171365774,"d":"0.035"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},{"$f":"D33+1","v":2},{"$f":"E33","v":80},"80-84",{"$f":"INDEX(C.rngStates, $D34)","v":"Well with HPE"},{"$nulls":3},0,{"$f":"1-SUM(J34:K34, M34:X34)","v":{"v":0.9359137146888085,"d":"0.936"}},{"$f":"INDEX(C.rngTP.GIpain, 2)","v":{"v":0.015136652891765377,"d":"0.015"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 2)","v":{"v":5.3755519342140107E-4,"d":"0.001"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 2)","v":{"v":5.156335227526343E-3,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_HPE, MATCH($E34, Parameters!$D$287:$D$289, 1))","v":{"v":0.007798957827112596,"d":"0.008"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E34, Parameters!$D$325:$D$329, 1))","v":{"v":0.035456784171365774,"d":"0.035"}},null,{"v":0.9999999999999999,"d":"1.0000"},null,{"$f":"1-SUM(Z34, AB34:AN34)","v":{"v":0.9359137146888085,"d":"0.936"}},0,{"$f":"INDEX(C.rngTP.GIpain, 2)","v":{"v":0.015136652891765377,"d":"0.015"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 2)","v":{"v":5.3755519342140107E-4,"d":"0.001"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 2)","v":{"v":5.156335227526343E-3,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_HPE, MATCH($E34, Parameters!$D$287:$D$289, 1))","v":{"v":0.007798957827112596,"d":"0.008"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E34, Parameters!$D$325:$D$329, 1))","v":{"v":0.035456784171365774,"d":"0.035"}},null,{"v":0.9999999999999999,"d":"1.0000"}]
[{"$nulls":3},3,80,"80-84",{"$f":"INDEX(C.rngStates, $D35)","v":"GI discomfort"},{"$nulls":3},0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,0,0,{"$f":"1-SUM(J35:R35, T35:X35)","v":{"v":0.8635968435888866,"d":"0.864"}},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E35, Parameters!$D$325:$D$329, 1))","v":{"v":0.035456784171365774,"d":"0.035"}},null,{"v":1,"d":"1.0000"},null,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,0,0,{"$f":"1-SUM(Z35:AH35, AJ35:AN35)","v":{"v":0.8635968435888866,"d":"0.864"}},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E35, Parameters!$D$325:$D$329, 1))","v":{"v":0.035456784171365774,"d":"0.035"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,80,"80-84",{"$f":"INDEX(C.rngStates, $D36)","v":"Unresolved GI discomfort"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.9645432158286342,"d":"0.965"},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E36, Parameters!$D$325:$D$329, 1))","v":{"v":0.035456784171365774,"d":"0.035"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.9645432158286342,"d":"0.965"},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E36, Parameters!$D$325:$D$329, 1))","v":{"v":0.035456784171365774,"d":"0.035"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,80,"80-84",{"$f":"INDEX(C.rngStates, $D37)","v":"Symptomatic ulcer"},{"$nulls":3},0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,{"v":0.7260588013340752,"d":"0.726"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E37, Parameters!$D$340:$D$344, 1))","v":{"v":0.17299482642617714,"d":"0.173"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,{"v":0.7260588013340752,"d":"0.726"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E37, Parameters!$D$340:$D$344, 1))","v":{"v":0.17299482642617714,"d":"0.173"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,80,"80-84",{"$f":"INDEX(C.rngStates, $D38)","v":"Unresolved ulcer"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.8270051735738229,"d":"0.827"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E38, Parameters!$D$340:$D$344, 1))","v":{"v":0.17299482642617714,"d":"0.173"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.8270051735738229,"d":"0.827"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E38, Parameters!$D$340:$D$344, 1))","v":{"v":0.17299482642617714,"d":"0.173"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,80,{"$f":"E39&\"-\"&E39+4","v":"80-84"},{"$f":"INDEX(C.rngStates, $D39)","v":"Serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},{"v":0.7009478637347433,"d":"0.701"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E39, Parameters!$D$333:$D$337, 1))","v":{"v":0.19810576402550906,"d":"0.198"}},null,{"$f":"SUM(K39:W39)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},{"v":0.7009478637347433,"d":"0.701"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E39, Parameters!$D$333:$D$337, 1))","v":{"v":0.19810576402550906,"d":"0.198"}},null,{"$f":"SUM(AA39:AM39)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},8,80,"80-84",{"$f":"INDEX(C.rngStates, $D40)","v":"Unresolved serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.8018942359744909,"d":"0.802"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E40, Parameters!$D$333:$D$337, 1))","v":{"v":0.19810576402550906,"d":"0.198"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.8018942359744909,"d":"0.802"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E40, Parameters!$D$333:$D$337, 1))","v":{"v":0.19810576402550906,"d":"0.198"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,80,"80-84",{"$f":"INDEX(C.rngStates, $D41)","v":"Post-GI event"},{"$nulls":3},0,0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,{"v":0.9524284685352312,"d":"0.952"},{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E41, Parameters!$D$284:$D$286, 1))","v":{"v":2.8849554947409928E-3,"d":"0.003"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E41, Parameters!$D$325:$D$329, 1))","v":{"v":0.035456784171365774,"d":"0.035"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,{"v":0.9524284685352312,"d":"0.952"},{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E41, Parameters!$D$284:$D$286, 1))","v":{"v":2.8849554947409928E-3,"d":"0.003"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E41, Parameters!$D$325:$D$329, 1))","v":{"v":0.035456784171365774,"d":"0.035"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,80,"80-84",{"$f":"INDEX(C.rngStates, $D42)","v":"Stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_repeat, MATCH($E42, Parameters!$D$294:$D$296, 1))","v":{"v":0.024318832209509145,"d":"0.024"}},{"$f":"1-SUM(J42:U42, W42:X42)","v":{"v":0.799804756619962,"d":"0.800"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E42, Parameters!$D$325:$D$329, 1))","v":{"v":0.17587641117052888,"d":"0.176"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_repeat, MATCH($E42, Parameters!$D$294:$D$296, 1))","v":{"v":0.024318832209509145,"d":"0.024"}},{"$f":"1-SUM(Z42:AK42, AM42:AN42)","v":{"v":0.799804756619962,"d":"0.800"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E42, Parameters!$D$325:$D$329, 1))","v":{"v":0.17587641117052888,"d":"0.176"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},11,80,"80-84",{"$f":"INDEX(C.rngStates, $D43)","v":"Recurrent stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J43:U43, W43:X43)","v":{"v":0.8241235888294711,"d":"0.824"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E43, Parameters!$D$325:$D$329, 1))","v":{"v":0.17587641117052888,"d":"0.176"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(Z43:AK43, AM43:AN43)","v":{"v":0.8241235888294711,"d":"0.824"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E43, Parameters!$D$325:$D$329, 1))","v":{"v":0.17587641117052888,"d":"0.176"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},12,80,"80-84",{"$f":"INDEX(C.rngStates, $D44)","v":"Post-stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_recur, MATCH($E44, Parameters!$D$305:$D$307, 1))","v":{"v":0.009769900348212124,"d":"0.010"}},0,{"$f":"1-SUM(J44:U44, W44:X44)","v":{"v":0.94545190012787,"d":"0.945"}},{"$f":"INDEX(C.rngPDeath.PostStroke, MATCH($E44, Parameters!$D$325:$D$329, 1))","v":{"v":0.04477819952391793,"d":"0.045"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_recur, MATCH($E44, Parameters!$D$305:$D$307, 1))","v":{"v":0.009769900348212124,"d":"0.010"}},0,{"$f":"1-SUM(Z44:AK44, AM44:AN44)","v":{"v":0.94545190012787,"d":"0.945"}},{"$f":"INDEX(C.rngPDeath.PostStroke, MATCH($E44, Parameters!$D$325:$D$329, 1))","v":{"v":0.04477819952391793,"d":"0.045"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},13,80,"80-84",{"$f":"INDEX(C.rngStates, $D45)","v":"Dead"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},1,{"$f":"E33+5","v":85},"85-89",{"$f":"INDEX(C.rngStates, $D46)","v":"Well no HPE"},{"$nulls":3},{"$f":"1-SUM(J46:J46, L46:X46)","v":{"v":0.922808108792995,"d":"0.923"}},0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E46, Parameters!$D$284:$D$286, 1))","v":{"v":2.8849554947409928E-3,"d":"0.003"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E46, Parameters!$D$325:$D$329, 1))","v":{"v":0.06507714391360198,"d":"0.065"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(Z46:Z46, AB46:AN46)","v":{"v":0.922808108792995,"d":"0.923"}},0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E46, Parameters!$D$284:$D$286, 1))","v":{"v":2.8849554947409928E-3,"d":"0.003"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E46, Parameters!$D$325:$D$329, 1))","v":{"v":0.06507714391360198,"d":"0.065"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},{"$f":"D46+1","v":2},{"$f":"E46","v":85},"85-89",{"$f":"INDEX(C.rngStates, $D47)","v":"Well with HPE"},{"$nulls":3},0,{"$f":"1-SUM(J47:K47, M47:X47)","v":{"v":0.9062933549465723,"d":"0.906"}},{"$f":"INDEX(C.rngTP.GIpain, 2)","v":{"v":0.015136652891765377,"d":"0.015"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 2)","v":{"v":5.3755519342140107E-4,"d":"0.001"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 2)","v":{"v":5.156335227526343E-3,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_HPE, MATCH($E47, Parameters!$D$287:$D$289, 1))","v":{"v":0.007798957827112596,"d":"0.008"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E47, Parameters!$D$325:$D$329, 1))","v":{"v":0.06507714391360198,"d":"0.065"}},null,{"v":0.9999999999999999,"d":"1.0000"},null,{"$f":"1-SUM(Z47, AB47:AN47)","v":{"v":0.9062933549465723,"d":"0.906"}},0,{"$f":"INDEX(C.rngTP.GIpain, 2)","v":{"v":0.015136652891765377,"d":"0.015"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 2)","v":{"v":5.3755519342140107E-4,"d":"0.001"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 2)","v":{"v":5.156335227526343E-3,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_HPE, MATCH($E47, Parameters!$D$287:$D$289, 1))","v":{"v":0.007798957827112596,"d":"0.008"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E47, Parameters!$D$325:$D$329, 1))","v":{"v":0.06507714391360198,"d":"0.065"}},null,{"v":0.9999999999999999,"d":"1.0000"}]
[{"$nulls":3},3,85,"85-89",{"$f":"INDEX(C.rngStates, $D48)","v":"GI discomfort"},{"$nulls":3},0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,0,0,{"$f":"1-SUM(J48:R48, T48:X48)","v":{"v":0.8339764838466504,"d":"0.834"}},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E48, Parameters!$D$325:$D$329, 1))","v":{"v":0.06507714391360198,"d":"0.065"}},null,{"v":1,"d":"1.0000"},null,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,0,0,{"$f":"1-SUM(Z48:AH48, AJ48:AN48)","v":{"v":0.8339764838466504,"d":"0.834"}},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E48, Parameters!$D$325:$D$329, 1))","v":{"v":0.06507714391360198,"d":"0.065"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,85,"85-89",{"$f":"INDEX(C.rngStates, $D49)","v":"Unresolved GI discomfort"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.934922856086398,"d":"0.935"},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E49, Parameters!$D$325:$D$329, 1))","v":{"v":0.06507714391360198,"d":"0.065"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.934922856086398,"d":"0.935"},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E49, Parameters!$D$325:$D$329, 1))","v":{"v":0.06507714391360198,"d":"0.065"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,85,"85-89",{"$f":"INDEX(C.rngStates, $D50)","v":"Symptomatic ulcer"},{"$nulls":3},0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,{"v":0.6008903692637709,"d":"0.601"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E50, Parameters!$D$340:$D$344, 1))","v":{"v":0.2981632584964814,"d":"0.298"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,{"v":0.6008903692637709,"d":"0.601"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E50, Parameters!$D$340:$D$344, 1))","v":{"v":0.2981632584964814,"d":"0.298"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,85,"85-89",{"$f":"INDEX(C.rngStates, $D51)","v":"Unresolved ulcer"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.7018367415035186,"d":"0.702"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E51, Parameters!$D$340:$D$344, 1))","v":{"v":0.2981632584964814,"d":"0.298"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.7018367415035186,"d":"0.702"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E51, Parameters!$D$340:$D$344, 1))","v":{"v":0.2981632584964814,"d":"0.298"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,85,"85-89",{"$f":"INDEX(C.rngStates, $D52)","v":"Serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},{"v":0.5297863230970574,"d":"0.530"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E52, Parameters!$D$333:$D$337, 1))","v":{"v":0.3692673046631949,"d":"0.369"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},{"v":0.5297863230970574,"d":"0.530"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E52, Parameters!$D$333:$D$337, 1))","v":{"v":0.3692673046631949,"d":"0.369"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,85,"85-89",{"$f":"INDEX(C.rngStates, $D53)","v":"Unresolved serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.6307326953368051,"d":"0.631"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E53, Parameters!$D$333:$D$337, 1))","v":{"v":0.3692673046631949,"d":"0.369"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.6307326953368051,"d":"0.631"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E53, Parameters!$D$333:$D$337, 1))","v":{"v":0.3692673046631949,"d":"0.369"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,85,"85-89",{"$f":"INDEX(C.rngStates, $D54)","v":"Post-GI event"},{"$nulls":3},0,0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,{"v":0.922808108792995,"d":"0.923"},{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E54, Parameters!$D$284:$D$286, 1))","v":{"v":2.8849554947409928E-3,"d":"0.003"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E54, Parameters!$D$325:$D$329, 1))","v":{"v":0.06507714391360198,"d":"0.065"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,{"v":0.922808108792995,"d":"0.923"},{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E54, Parameters!$D$284:$D$286, 1))","v":{"v":2.8849554947409928E-3,"d":"0.003"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E54, Parameters!$D$325:$D$329, 1))","v":{"v":0.06507714391360198,"d":"0.065"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,85,"85-89",{"$f":"INDEX(C.rngStates, $D55)","v":"Stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_repeat, MATCH($E55, Parameters!$D$294:$D$296, 1))","v":{"v":0.024318832209509145,"d":"0.024"}},{"$f":"1-SUM(J55:U55, W55:X55)","v":{"v":0.6478491704417699,"d":"0.648"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E55, Parameters!$D$325:$D$329, 1))","v":{"v":0.3278319973487209,"d":"0.328"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_repeat, MATCH($E55, Parameters!$D$294:$D$296, 1))","v":{"v":0.024318832209509145,"d":"0.024"}},{"$f":"1-SUM(Z55:AK55, AM55:AN55)","v":{"v":0.6478491704417699,"d":"0.648"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E55, Parameters!$D$325:$D$329, 1))","v":{"v":0.3278319973487209,"d":"0.328"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},11,85,"85-89",{"$f":"INDEX(C.rngStates, $D56)","v":"Recurrent stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J56:U56, W56:X56)","v":{"v":0.6721680026512791,"d":"0.672"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E56, Parameters!$D$325:$D$329, 1))","v":{"v":0.3278319973487209,"d":"0.328"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(Z56:AK56, AM56:AN56)","v":{"v":0.6721680026512791,"d":"0.672"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E56, Parameters!$D$325:$D$329, 1))","v":{"v":0.3278319973487209,"d":"0.328"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},12,85,"85-89",{"$f":"INDEX(C.rngStates, $D57)","v":"Post-stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_recur, MATCH($E57, Parameters!$D$305:$D$307, 1))","v":{"v":0.009769900348212124,"d":"0.010"}},0,{"$f":"1-SUM(J57:U57, W57:X57)","v":{"v":0.908381838750524,"d":"0.908"}},{"$f":"INDEX(C.rngPDeath.PostStroke, MATCH($E57, Parameters!$D$325:$D$329, 1))","v":{"v":0.08184826090126385,"d":"0.082"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_recur, MATCH($E57, Parameters!$D$305:$D$307, 1))","v":{"v":0.009769900348212124,"d":"0.010"}},0,{"$f":"1-SUM(Z57:AK57, AM57:AN57)","v":{"v":0.908381838750524,"d":"0.908"}},{"$f":"INDEX(C.rngPDeath.PostStroke, MATCH($E57, Parameters!$D$325:$D$329, 1))","v":{"v":0.08184826090126385,"d":"0.082"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},13,85,"85-89",{"$f":"INDEX(C.rngStates, $D58)","v":"Dead"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},1,{"$f":"E46+5","v":90},{"$f":"E59&\"+\"","v":"90+"},{"$f":"INDEX(C.rngStates, $D59)","v":"Well no HPE"},{"$nulls":3},{"$f":"1-SUM(J59:J59, L59:X59)","v":{"v":0.862023005639456,"d":"0.862"}},0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E59, Parameters!$D$284:$D$286, 1))","v":{"v":4.1804686612078035E-3,"d":"0.004"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E59, Parameters!$D$325:$D$329, 1))","v":{"v":0.12456673390067419,"d":"0.125"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(Z59:Z59, AB59:AN59)","v":{"v":0.862023005639456,"d":"0.862"}},0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E59, Parameters!$D$284:$D$286, 1))","v":{"v":4.1804686612078035E-3,"d":"0.004"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E59, Parameters!$D$325:$D$329, 1))","v":{"v":0.12456673390067419,"d":"0.125"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},{"$f":"D59+1","v":2},{"$f":"E59","v":90},"90+",{"$f":"INDEX(C.rngStates, $D60)","v":"Well with HPE"},{"$nulls":3},0,{"$f":"1-SUM(J60:K60, M60:X60)","v":{"v":0.8433141061423683,"d":"0.843"}},{"$f":"INDEX(C.rngTP.GIpain, 2)","v":{"v":0.015136652891765377,"d":"0.015"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 2)","v":{"v":5.3755519342140107E-4,"d":"0.001"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 2)","v":{"v":5.156335227526343E-3,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_HPE, MATCH($E60, Parameters!$D$287:$D$289, 1))","v":{"v":0.011288616644244298,"d":"0.011"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E60, Parameters!$D$325:$D$329, 1))","v":{"v":0.12456673390067419,"d":"0.125"}},null,{"v":0.9999999999999999,"d":"1.0000"},null,{"$f":"1-SUM(Z60, AB60:AN60)","v":{"v":0.8433141061423683,"d":"0.843"}},0,{"$f":"INDEX(C.rngTP.GIpain, 2)","v":{"v":0.015136652891765377,"d":"0.015"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 2)","v":{"v":5.3755519342140107E-4,"d":"0.001"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 2)","v":{"v":5.156335227526343E-3,"d":"0.005"}},0,0,{"$f":"INDEX(C.rngTP.Stroke_HPE, MATCH($E60, Parameters!$D$287:$D$289, 1))","v":{"v":0.011288616644244298,"d":"0.011"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E60, Parameters!$D$325:$D$329, 1))","v":{"v":0.12456673390067419,"d":"0.125"}},null,{"v":0.9999999999999999,"d":"1.0000"}]
[{"$nulls":3},3,90,"90+",{"$f":"INDEX(C.rngStates, $D61)","v":"GI discomfort"},{"$nulls":3},0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,0,0,{"$f":"1-SUM(J61:R61, T61:X61)","v":{"v":0.7744868938595781,"d":"0.774"}},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E61, Parameters!$D$325:$D$329, 1))","v":{"v":0.12456673390067419,"d":"0.125"}},null,{"v":1,"d":"1.0000"},null,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,0,0,{"$f":"1-SUM(Z61:AH61, AJ61:AN61)","v":{"v":0.7744868938595781,"d":"0.774"}},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E61, Parameters!$D$325:$D$329, 1))","v":{"v":0.12456673390067419,"d":"0.125"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,90,"90+",{"$f":"INDEX(C.rngStates, $D62)","v":"Unresolved GI discomfort"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.8754332660993258,"d":"0.875"},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E62, Parameters!$D$325:$D$329, 1))","v":{"v":0.12456673390067419,"d":"0.125"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.8754332660993258,"d":"0.875"},0,0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E62, Parameters!$D$325:$D$329, 1))","v":{"v":0.12456673390067419,"d":"0.125"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,90,"90+",{"$f":"INDEX(C.rngStates, $D63)","v":"Symptomatic ulcer"},{"$nulls":3},0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,{"v":0.39565197150986653,"d":"0.396"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E63, Parameters!$D$340:$D$344, 1))","v":{"v":0.5034016562503858,"d":"0.503"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},0,0,{"v":0.39565197150986653,"d":"0.396"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E63, Parameters!$D$340:$D$344, 1))","v":{"v":0.5034016562503858,"d":"0.503"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,90,"90+",{"$f":"INDEX(C.rngStates, $D64)","v":"Unresolved ulcer"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.4965983437496142,"d":"0.497"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E64, Parameters!$D$340:$D$344, 1))","v":{"v":0.5034016562503858,"d":"0.503"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.4965983437496142,"d":"0.497"},0,0,0,{"$f":"INDEX(C.rngPDeath.Ulcer, MATCH($E64, Parameters!$D$340:$D$344, 1))","v":{"v":0.5034016562503858,"d":"0.503"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,90,"90+",{"$f":"INDEX(C.rngStates, $D65)","v":"Serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},{"v":0.1690037540350413,"d":"0.169"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E65, Parameters!$D$333:$D$337, 1))","v":{"v":0.730049873725211,"d":"0.730"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"TP.unresolved","v":{"v":0.10094637223974767,"d":"0.101"}},{"v":0.1690037540350413,"d":"0.169"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E65, Parameters!$D$333:$D$337, 1))","v":{"v":0.730049873725211,"d":"0.730"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,90,"90+",{"$f":"INDEX(C.rngStates, $D66)","v":"Unresolved serious GI event"},{"$nulls":3},0,0,0,0,0,0,0,0,{"v":0.269950126274789,"d":"0.270"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E66, Parameters!$D$333:$D$337, 1))","v":{"v":0.730049873725211,"d":"0.730"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,{"v":0.269950126274789,"d":"0.270"},0,0,0,{"$f":"INDEX(C.rngPDeath.SeriousGI, MATCH($E66, Parameters!$D$333:$D$337, 1))","v":{"v":0.730049873725211,"d":"0.730"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,90,"90+",{"$f":"INDEX(C.rngStates, $D67)","v":"Post-GI event"},{"$nulls":3},0,0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,{"v":0.862023005639456,"d":"0.862"},{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E67, Parameters!$D$284:$D$286, 1))","v":{"v":4.1804686612078035E-3,"d":"0.004"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E67, Parameters!$D$325:$D$329, 1))","v":{"v":0.12456673390067419,"d":"0.125"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(C.rngTP.GIpain, 1)","v":{"v":7.197486913300466E-3,"d":"0.007"}},0,{"$f":"INDEX(C.rngTP.Ulcer, 1)","v":{"v":3.1627894446695226E-4,"d":"0.000"}},0,{"$f":"INDEX(C.rngTP.SeriousGI, 1)","v":{"v":1.7160259408945944E-3,"d":"0.002"}},0,{"v":0.862023005639456,"d":"0.862"},{"$f":"INDEX(C.rngTP.Stroke_noHPE, MATCH($E67, Parameters!$D$284:$D$286, 1))","v":{"v":4.1804686612078035E-3,"d":"0.004"}},0,0,{"$f":"INDEX(C.rngPDeath.NoEvent, MATCH($E67, Parameters!$D$325:$D$329, 1))","v":{"v":0.12456673390067419,"d":"0.125"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,90,"90+",{"$f":"INDEX(C.rngStates, $D68)","v":"Stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_repeat, MATCH($E68, Parameters!$D$294:$D$296, 1))","v":{"v":0.028154584974608654,"d":"0.028"}},{"$f":"1-SUM(J68:U68, W68:X68)","v":{"v":0.3237140878129503,"d":"0.324"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E68, Parameters!$D$325:$D$329, 1))","v":{"v":0.648131327212441,"d":"0.648"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_repeat, MATCH($E68, Parameters!$D$294:$D$296, 1))","v":{"v":0.028154584974608654,"d":"0.028"}},{"$f":"1-SUM(Z68:AK68, AM68:AN68)","v":{"v":0.3237140878129503,"d":"0.324"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E68, Parameters!$D$325:$D$329, 1))","v":{"v":0.648131327212441,"d":"0.648"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},11,90,"90+",{"$f":"INDEX(C.rngStates, $D69)","v":"Recurrent stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(J69:U69, W69:X69)","v":{"v":0.35186867278755896,"d":"0.352"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E69, Parameters!$D$325:$D$329, 1))","v":{"v":0.648131327212441,"d":"0.648"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-SUM(Z69:AK69, AM69:AN69)","v":{"v":0.35186867278755896,"d":"0.352"}},{"$f":"INDEX(C.rngPDeath.Stroke, MATCH($E69, Parameters!$D$325:$D$329, 1))","v":{"v":0.648131327212441,"d":"0.648"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},12,90,"90+",{"$f":"INDEX(C.rngStates, $D70)","v":"Post-stroke"},{"$nulls":3},0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_recur, MATCH($E70, Parameters!$D$305:$D$307, 1))","v":{"v":0.014135158641402246,"d":"0.014"}},0,{"$f":"1-SUM(J70:U70, W70:X70)","v":{"v":0.8305231236053858,"d":"0.831"}},{"$f":"INDEX(C.rngPDeath.PostStroke, MATCH($E70, Parameters!$D$325:$D$329, 1))","v":{"v":0.15534171775321193,"d":"0.155"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(C.rngTP.Stroke_recur, MATCH($E70, Parameters!$D$305:$D$307, 1))","v":{"v":0.014135158641402246,"d":"0.014"}},0,{"$f":"1-SUM(Z70:AK70, AM70:AN70)","v":{"v":0.8305231236053858,"d":"0.831"}},{"$f":"INDEX(C.rngPDeath.PostStroke, MATCH($E70, Parameters!$D$325:$D$329, 1))","v":{"v":0.15534171775321193,"d":"0.155"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},13,90,"90+",{"$f":"INDEX(C.rngStates, $D71)","v":"Dead"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"}]

{"sheet":"C.Markov","index":21,"n_rows":130,"n_cols":40,"rows_kept":130,"merged":[[5,3,8,3],[5,4,8,4],[5,5,8,5],[5,6,8,6],[5,7,5,20],[5,24,5,37],[6,7,8,7],[6,8,8,8],[6,9,8,9],[6,10,8,10],[6,11,8,11],[6,12,8,12],[6,13,8,13],[6,14,8,14],[6,15,8,15],[6,16,8,16],[6,17,8,17],[6,18,8,18],[6,19,8,19],[6,20,8,20],[6,21,8,21],[6,22,8,22],[6,24,8,24],[6,25,8,25],[6,26,8,26],[6,27,8,27],[6,28,8,28],[6,29,8,29],[6,30,8,30],[6,31,8,31],[6,32,8,32],[6,33,8,33],[6,34,8,34],[6,35,8,35],[6,36,8,36],[6,37,8,37],[6,38,8,38],[6,39,8,39]]}
[{"$nulls":3},{"$f":"C.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- C: NSAIDs - DOAC/warfarin"}]
[{"$nulls":3},{"$f":"COLUMNS(H2:X2)","v":17},{"$nulls":3},{"$f":"MAX(F$2:$G2)+1","v":1},{"$f":"H2","v":1},1,1,1,1,1,{"$f":"K2","v":1},{"$f":"O2","v":1},{"$f":"P2","v":1},{"$f":"N2","v":1},{"$f":"R2","v":1},{"$f":"S2","v":1},{"$nulls":4},{"$f":"MAX($G$2:U2)+1","v":2},{"$f":"Y2","v":2},2,2,2,2,2,{"$f":"AB2","v":2},{"$f":"AF2","v":2},{"$f":"AG2","v":2},{"$f":"AE2","v":2},{"$f":"AI2","v":2},{"$f":"AJ2","v":2}]
[{"$nulls":7},1,{"$f":"H3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,{"$nulls":4},1,{"$f":"Y3+1","v":2},3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":6},"Undiscounted LYs ",{"$f":"SUM(OFFSET(H10, 0, 0, timeHorizon*C.cyclesPerYear))","v":0},{"v":20.34767417740238,"d":"20.348"},{"v":0.358526021897527,"d":"0.359"},{"v":0.035705694710915045,"d":"0.036"},{"v":0.013182411666714116,"d":"0.013"},{"v":0.001311887783427676,"d":"0.001"},{"v":0.1166762894595664,"d":"0.117"},{"v":0.011631364163175784,"d":"0.012"},{"v":7.668867631451702,"d":"7.669"},{"v":0.1365675215768806,"d":"0.137"},{"v":0.002825253523085534,"d":"0.003"},{"v":2.030875386359306,"d":"2.031"},{"$f":"OFFSET(T10, timeHorizon*AB.cyclesPerYear, 0)","v":{"v":0.49246077079843226,"d":"0.492"}},{"$f":"SUM(1-OFFSET(T10, 0, 0, timeHorizon*C.cyclesPerYear)) / C.cyclesPerYear","v":{"v":7.68096090999868,"d":"7.681"}},{"$f":"SUM(OFFSET(V10, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":0.4883847230238076,"d":"0.488"}},{"$f":"SUM(OFFSET(W10, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":0.13939277509996614,"d":"0.139"}},null,{"$f":"SUM(OFFSET(Y10, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":25.699232995488806,"d":"25.699"}},0,{"v":0.21019833241658026,"d":"0.210"},{"v":0.020854931786711415,"d":"0.021"},{"v":0.009236738809844398,"d":"0.009"},{"v":9.1642762145804847E-4,"d":"0.001"},{"v":0.05011551886160115,"d":"0.050"},{"v":0.004972236055817064,"d":"0.005"},{"v":3.9947134473355628,"d":"3.995"},{"v":0.06391143443260701,"d":"0.064"},{"v":1.3165251502438029E-3,"d":"0.001"},{"v":0.8895682166588356,"d":"0.890"},{"$f":"OFFSET(AK10, timeHorizon*AB.cyclesPerYear, 0)","v":{"v":0.4820928580532426,"d":"0.482"}},{"$f":"SUM(1-OFFSET(AK10, 0, 0, timeHorizon*C.cyclesPerYear)) / C.cyclesPerYear","v":{"v":7.736259201154513,"d":"7.736"}},{"$f":"SUM(OFFSET(AM10, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":0.2695505900880259,"d":"0.270"}},{"$f":"SUM(OFFSET(AN10, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":0.06522795958285081,"d":"0.065"}}]
[{"$nulls":6},"Discounted LYs ",{"$nulls":13},{"$f":"SUM((1-OFFSET(T10, 0, 0, timeHorizon*C.cyclesPerYear)) / C.cyclesPerYear / (1+DQALYs)^(OFFSET($E$10, 0, 0, timeHorizon*C.cyclesPerYear)))","v":{"v":6.648273086387488,"d":"6.648"}},{"$nulls":16},{"$f":"SUM((1-OFFSET(AK10, 0, 0, timeHorizon*C.cyclesPerYear)) / C.cyclesPerYear / (1+DQALYs)^(OFFSET($E$10, 0, 0, timeHorizon*C.cyclesPerYear)))","v":{"v":6.692544282331196,"d":"6.693"}}]
[{"$nulls":3},"Cycle","Years","Age","CC\ncycle",{"$f":"INDEX(rngStrats, H2)","v":"HPE"},{"$nulls":16},{"$f":"INDEX(rngStrats, Y2)","v":"No HPE"}]
[{"$nulls":7},{"$f":"INDEX(C.rngStates, H$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-GI event","Stroke","Recurrent stroke","Post-stroke","Dead","chk","All GI events","All strokes",null,{"$f":"INDEX(C.rngStates, Y$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-GI event","Stroke","Recurrent stroke","Post-stroke","Dead","chk","All GI events","All strokes"]
[]
[]
[{"$nulls":3},0,{"$f":"D10*C.cycleLength","v":{"v":0,"d":"0.00"}},{"$f":"C.cohortAge+E10","v":{"v":70,"d":"70.00"}},{"$f":"IF(AND(E9<C.maxDurHPE, E10>=C.maxDurHPE), 1, 0)","v":0},{"$f":"CHOOSE(H2, 0, 1)","v":0},{"$f":"CHOOSE(I2, 1, 0)","v":{"v":1,"d":"1.00000"}},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H10:T10)","v":{"v":1,"d":"1.000"}},{"$f":"SUM(J10,L10,N10)","v":0},{"$f":"Q10+R10","v":0},null,{"$f":"CHOOSE(Y2, 0, 1)","v":{"v":1,"d":"1.00000"}},{"$f":"CHOOSE(Z2, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Y10:AK10)","v":{"v":1,"d":"1.00000"}},{"$f":"SUM(AA10,AC10,AE10)","v":0},{"$f":"AH10+AI10","v":0}]
[{"$nulls":3},{"$f":"D10+1","v":1},0.25,{"$f":"F10+C.cycleLength","v":70.25},0,{"$f":"MMULT(H10:T10, OFFSET(C.rngTPMroot, MIN(4, INT(($F10-70)/5))*13, $G11*16))","v":0},{"v":0.962276066316227,"d":"0.96228"},{"v":0.015136652891765377,"d":"0.01514"},0,{"v":5.3755519342140107E-4,"d":"0.00054"},0,{"v":5.156335227526343E-3,"d":"0.00516"},0,0,{"v":0.005385122958826316,"d":"0.00539"},0,0,{"v":0.011508267412233542,"d":"0.01151"},{"v":0.9999999999999999,"d":"1.000"},{"$f":"SUM(J11,L11,N11)","v":{"v":0.020830543312713123,"d":"0.021"}},{"$f":"Q11+R11","v":{"v":0.005385122958826316,"d":"0.005"}},null,{"$f":"MMULT(Y10:AK10, OFFSET(C.rngTPMroot, MIN(4, INT(($F10-70)/5))*13, $G11*16))","v":{"v":0.9772714244994964,"d":"0.97727"}},0,{"v":7.197486913300466E-3,"d":"0.00720"},0,{"v":3.1627894446695226E-4,"d":"0.00032"},0,{"v":1.7160259408945944E-3,"d":"0.00172"},0,0,{"v":1.990516289608002E-3,"d":"0.00199"},0,0,{"v":0.011508267412233542,"d":"0.01151"},{"v":1,"d":"1.00000"},{"$f":"SUM(AA11,AC11,AE11)","v":{"v":0.009229791798662013,"d":"0.009"}},{"$f":"AH11+AI11","v":{"v":1.990516289608002E-3,"d":"0.002"}}]
[{"$nulls":3},2,{"v":0.5,"d":"0.50"},{"v":70.5,"d":"70.50"},0,{"$f":"MMULT(H11:T11, OFFSET(C.rngTPMroot, MIN(4, INT(($F11-70)/5))*13, $G12*16))","v":0},{"v":0.9259752278050316,"d":"0.92598"},{"v":0.014565638801882129,"d":"0.01457"},{"v":1.5279901972760008E-3,"d":"0.00153"},{"v":5.1727649695340432E-4,"d":"0.00052"},{"v":5.4264246654526313E-5,"d":"0.00005"},{"v":0.004961817979351837,"d":"0.00496"},{"v":5.2051333527079822E-4,"d":"0.00052"},{"v":0.018194292700685268,"d":"0.01819"},{"v":0.005181974937448588,"d":"0.00518"},{"v":1.1308758213535274E-4,"d":"0.00011"},{"v":4.9683601926740085E-3,"d":"0.00497"},{"v":0.02341955572463634,"d":"0.02342"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.02004473327818737,"d":"0.020"},{"v":0.005295062519583941,"d":"0.005"},null,{"$f":"MMULT(Y11:AK11, OFFSET(C.rngTPMroot, MIN(4, INT(($F11-70)/5))*13, $G12*16))","v":{"v":0.955059437143275,"d":"0.95506"}},0,{"v":0.00703389828857763,"d":"0.00703"},{"v":7.2656019314074137E-4,"d":"0.00073"},{"v":3.0909037459841558E-4,"d":"0.00031"},{"v":3.1927212059755445E-5,"d":"0.00003"},{"v":1.6770231157361489E-3,"d":"0.00168"},{"v":1.7322659340260896E-4,"d":"0.00017"},{"v":0.008087559822170128,"d":"0.00809"},{"v":1.9452746898346643E-3,"d":"0.00195"},{"v":4.1800842081768078E-5,"d":"0.00004"},{"v":1.8364672397959503E-3,"d":"0.00184"},{"v":0.02307773448532721,"d":"0.02308"},{"v":0.9999999999999999,"d":"1.00000"},{"v":0.009020011778912195,"d":"0.009"},{"v":1.9870755319164324E-3,"d":"0.002"}]
[{"$nulls":3},3,0.75,70.75,0,{"$f":"MMULT(H12:T12, OFFSET(C.rngTPMroot, MIN(4, INT(($F12-70)/5))*13, $G13*16))","v":0},{"v":0.891043799718498,"d":"0.89104"},{"v":0.014147118793268076,"d":"0.01415"},{"v":1.4703483964045056E-3,"d":"0.00147"},{"v":5.0351726437685514E-4,"d":"0.00050"},{"v":5.2217185812331055E-5,"d":"0.00005"},{"v":0.00480586056519842,"d":"0.00481"},{"v":5.0087752472952312E-4,"d":"0.00050"},{"v":0.03733760937735625,"d":"0.03734"},{"v":0.005056233589679344,"d":"0.00506"},{"v":1.0882147368642044E-4,"d":"0.00011"},{"v":0.009750032339923831,"d":"0.00975"},{"v":0.03522356377106629,"d":"0.03522"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.01945649662284335,"d":"0.019"},{"v":5.165055063365764E-3,"d":"0.005"},null,{"$f":"MMULT(Y12:AK12, OFFSET(C.rngTPMroot, MIN(4, INT(($F12-70)/5))*13, $G13*16))","v":{"v":0.9333522966186957,"d":"0.93335"}},0,{"v":0.006932237906243435,"d":"0.00693"},{"v":7.1004651493528157E-4,"d":"0.00071"},{"v":3.0462311556674586E-4,"d":"0.00030"},{"v":3.1201552009934705E-5,"d":"0.00003"},{"v":0.001652785231687431,"d":"0.00165"},{"v":1.6928939969576272E-4,"d":"0.00017"},{"v":0.016717945188718178,"d":"0.01672"},{"v":1.9295524896611798E-3,"d":"0.00193"},{"v":4.0850768486527984E-5,"d":"0.00004"},{"v":3.6314670006733192E-3,"d":"0.00363"},{"v":0.03452770421362658,"d":"0.03453"},{"v":1,"d":"1.00000"},{"v":0.008889646253497613,"d":"0.009"},{"v":1.970403258147708E-3,"d":"0.002"}]
[{"$nulls":3},4,{"v":1,"d":"1.00"},{"v":71,"d":"71.00"},0,{"$f":"MMULT(H13:T13, OFFSET(C.rngTPMroot, MIN(4, INT(($F13-70)/5))*13, $G14*16))","v":0},{"v":0.8574301225085803,"d":"0.85743"},{"v":0.013756157662566059,"d":"0.01376"},{"v":1.4281003198251692E-3,"d":"0.00143"},{"v":0.000490794321787407,"d":"0.00049"},{"v":5.0828241198925458E-5,"d":"0.00005"},{"v":0.004658592840019952,"d":"0.00466"},{"v":4.8513418954684379E-4,"d":"0.00049"},{"v":0.055455211965751594,"d":"0.05546"},{"v":0.004938495939615263,"d":"0.00494"},{"v":1.0618090538326631E-4,"d":"0.00011"},{"v":0.014309678509130433,"d":"0.01431"},{"v":0.04689070259659465,"d":"0.04689"},{"v":1,"d":"1.000"},{"v":0.018905544824373417,"d":"0.019"},{"v":5.04467684499853E-3,"d":"0.005"},null,{"$f":"MMULT(Y13:AK13, OFFSET(C.rngTPMroot, MIN(4, INT(($F13-70)/5))*13, $G14*16))","v":{"v":0.9121385284764293,"d":"0.91214"}},0,{"v":0.00683811813212507,"d":"0.00684"},{"v":6.9978426813813882E-4,"d":"0.00070"},{"v":0.000300487213248311,"d":"0.00030"},{"v":3.07505984168324e-05,"d":"0.00003"},{"v":1.6303451806135222E-3,"d":"0.00163"},{"v":1.6684267323027703E-4,"d":"0.00017"},{"v":0.025017248510819046,"d":"0.02502"},{"v":1.9156358708582724E-3,"d":"0.00192"},{"v":4.0520602282884812E-5,"d":"0.00004"},{"v":0.005372778482508744,"d":"0.00537"},{"v":0.045848959991329694,"d":"0.04585"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.008768950525986903,"d":"0.009"},{"v":1.956156473141157E-3,"d":"0.002"}]
[{"$nulls":3},5,1.25,71.25,0,{"$f":"MMULT(H14:T14, OFFSET(C.rngTPMroot, MIN(4, INT(($F14-70)/5))*13, $G15*16))","v":0},{"v":0.8250844854285972,"d":"0.82508"},{"v":0.013377760305754044,"d":"0.01338"},{"v":1.3886342119940507E-3,"d":"0.00139"},{"v":4.7845533125615453E-4,"d":"0.00048"},{"v":4.9543906300306087E-5,"d":"0.00005"},{"v":0.004516359728124258,"d":"0.00452"},{"v":4.7026804694207732E-4,"d":"0.00047"},{"v":0.07262248525856291,"d":"0.07262"},{"v":0.004824314581312766,"d":"0.00482"},{"v":1.0370841473192062E-4,"d":"0.00010"},{"v":0.018660952543851597,"d":"0.01866"},{"v":0.0584230322425725,"d":"0.05842"},{"v":0.9999999999999997,"d":"1.000"},{"v":0.01837257536513446,"d":"0.018"},{"v":0.004928022996044687,"d":"0.005"},null,{"$f":"MMULT(Y14:AK14, OFFSET(C.rngTPMroot, MIN(4, INT(($F14-70)/5))*13, $G15*16))","v":{"v":0.8914069190650346,"d":"0.89141"}},0,{"v":0.00674516644058965,"d":"0.00675"},{"v":6.902832183848654E-4,"d":"0.00069"},{"v":2.9640263994663342E-4,"d":"0.00030"},{"v":3.0333094081848441E-5,"d":"0.00003"},{"v":1.6081836239693476E-3,"d":"0.00161"},{"v":1.6457743148149128E-4,"d":"0.00016"},{"v":0.03300930168286479,"d":"0.03301"},{"v":1.9016799986200654E-3,"d":"0.00190"},{"v":4.0228353288023756E-5,"d":"0.00004"},{"v":0.007063797621013031,"d":"0.00706"},{"v":0.05704312683072578,"d":"0.05704"},{"v":1,"d":"1.00000"},{"v":0.008649752704505631,"d":"0.009"},{"v":1.9419083519080893E-3,"d":"0.002"}]
[{"$nulls":3},6,{"v":1.5,"d":"1.50"},{"v":71.5,"d":"71.50"},0,{"$f":"MMULT(H15:T15, OFFSET(C.rngTPMroot, MIN(4, INT(($F15-70)/5))*13, $G16*16))","v":0},{"v":0.7939590530167788,"d":"0.79396"},{"v":0.013011716849573387,"d":"0.01301"},{"v":1.3504363715587683E-3,"d":"0.00135"},{"v":4.6649741313571186E-4,"d":"0.00047"},{"v":4.8298329969075552E-5,"d":"0.00005"},{"v":0.00437903426649685,"d":"0.00438"},{"v":4.5591013028383696E-4,"d":"0.00046"},{"v":0.08888037876427508,"d":"0.08888"},{"v":0.004713664008733158,"d":"0.00471"},{"v":1.0131060620756817E-4,"d":"0.00010"},{"v":0.022811738570260323,"d":"0.02281"},{"v":0.06982196167272717,"d":"0.06982"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.01785724852920595,"d":"0.018"},{"v":0.004814974614940726,"d":"0.005"},null,{"$f":"MMULT(Y15:AK15, OFFSET(C.rngTPMroot, MIN(4, INT(($F15-70)/5))*13, $G16*16))","v":{"v":0.8711465096033937,"d":"0.87115"}},0,{"v":0.00665347365127568,"d":"0.00665"},{"v":6.8090008233081666E-4,"d":"0.00068"},{"v":2.9237338654627471E-4,"d":"0.00029"},{"v":2.9920771224896759E-5,"d":"0.00003"},{"v":1.586322214987139E-3,"d":"0.00159"},{"v":1.6234030273507615E-4,"d":"0.00016"},{"v":0.040703354462810155,"d":"0.04070"},{"v":1.887732905949354E-3,"d":"0.00189"},{"v":3.9935279971021406E-5,"d":"0.00004"},{"v":0.008705596687331747,"d":"0.00871"},{"v":0.06811154065144427,"d":"0.06811"},{"v":1,"d":"1.00000"},{"v":8.532169252809094E-3,"d":"0.009"},{"v":1.9276681859203755E-3,"d":"0.002"}]
[{"$nulls":3},7,1.75,71.75,0,{"$f":"MMULT(H16:T16, OFFSET(C.rngTPMroot, MIN(4, INT(($F16-70)/5))*13, $G17*16))","v":0},{"v":0.7640077943531426,"d":"0.76401"},{"v":0.012657597958794784,"d":"0.01266"},{"v":0.001313485612575232,"d":"0.00131"},{"v":4.5490780469249482E-4,"d":"0.00045"},{"v":4.7091221515276926E-5,"d":"0.00005"},{"v":4.2464400698799054E-3,"d":"0.00425"},{"v":4.4204762311640146E-4,"d":"0.00044"},{"v":0.1042667127226316,"d":"0.10427"},{"v":0.0046064213357331,"d":"0.00461"},{"v":9.89869441833964e-05,"d":"0.00010"},{"v":0.026769640889606785,"d":"0.02677"},{"v":0.08108887346412812,"d":"0.08109"},{"v":0.9999999999999997,"d":"1.000"},{"v":0.017358945833367185,"d":"0.017"},{"v":0.004705408279916496,"d":"0.005"},null,{"$f":"MMULT(Y16:AK16, OFFSET(C.rngTPMroot, MIN(4, INT(($F16-70)/5))*13, $G17*16))","v":{"v":0.8513465903878727,"d":"0.85135"}},0,{"v":0.006563027463511311,"d":"0.00656"},{"v":6.7164402788902789E-4,"d":"0.00067"},{"v":2.8839891251919284E-4,"d":"0.00029"},{"v":2.951403271129588E-5,"d":"0.00003"},{"v":1.5647580209388154E-3,"d":"0.00156"},{"v":1.6013347280627278E-4,"d":"0.00016"},{"v":0.04810774231802034,"d":"0.04811"},{"v":1.8737984268229926E-3,"d":"0.00187"},{"v":3.9642391024936468E-5,"d":"0.00004"},{"v":0.010299232840482325,"d":"0.01030"},{"v":0.0790555177054008,"d":"0.07906"},{"v":1,"d":"1.00000"},{"v":0.008416184396969319,"d":"0.008"},{"v":1.9134408178479291E-3,"d":"0.002"}]
[{"$nulls":3},8,{"v":2,"d":"2.00"},{"v":72,"d":"72.00"},0,{"$f":"MMULT(H17:T17, OFFSET(C.rngTPMroot, MIN(4, INT(($F17-70)/5))*13, $G18*16))","v":0},{"v":0.735186414985079,"d":"0.73519"},{"v":0.012314979090040784,"d":"0.01231"},{"v":1.2777385952095685E-3,"d":"0.00128"},{"v":4.4367372351191445E-4,"d":"0.00044"},{"v":4.5921292587255018E-5,"d":"0.00005"},{"v":0.004118404687931652,"d":"0.00412"},{"v":4.2866271998787705E-4,"d":"0.00043"},{"v":0.1188178754043948,"d":"0.11882"},{"v":0.004502465276695865,"d":"0.00450"},{"v":9.6734848050395179E-5,"d":"0.00010"},{"v":0.030541987726405016,"d":"0.03054"},{"v":0.09222514165010559,"d":"0.09223"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.016877057501484348,"d":"0.017"},{"v":0.00459920012474626,"d":"0.005"},null,{"$f":"MMULT(Y17:AK17, OFFSET(C.rngTPMroot, MIN(4, INT(($F17-70)/5))*13, $G18*16))","v":{"v":0.8319966951311457,"d":"0.83200"}},0,{"v":0.006473810788762069,"d":"0.00647"},{"v":6.6251381335129982E-4,"d":"0.00066"},{"v":2.8447846694444677E-4,"d":"0.00028"},{"v":2.9112823976700867E-5,"d":"0.00003"},{"v":1.5434869675733497E-3,"d":"0.00154"},{"v":1.5795664564682054E-4,"d":"0.00016"},{"v":0.05523060892917714,"d":"0.05523"},{"v":1.8598789691218445E-3,"d":"0.00186"},{"v":3.934976696328288E-5,"d":"0.00004"},{"v":0.011845745179939568,"d":"0.01185"},{"v":0.08987636251739783,"d":"0.08988"},{"v":0.9999999999999999,"d":"1.00000"},{"v":0.008301776223279865,"d":"0.008"},{"v":1.8992287360851275E-3,"d":"0.002"}]
[{"$nulls":3},9,2.25,72.25,0,{"$f":"MMULT(H18:T18, OFFSET(C.rngTPMroot, MIN(4, INT(($F18-70)/5))*13, $G19*16))","v":0},{"v":0.707452291420971,"d":"0.70745"},{"v":0.011983451677659813,"d":"0.01198"},{"v":0.001243152463347966,"d":"0.00124"},{"v":4.3278286772479842E-4,"d":"0.00043"},{"v":4.4787252846628607E-5,"d":"0.00004"},{"v":0.003994762166822287,"d":"0.00399"},{"v":4.1573801266187038E-4,"d":"0.00042"},{"v":0.13256883567242173,"d":"0.13257"},{"v":4.4016791837382645E-3,"d":"0.00440"},{"v":9.4551770810613251E-5,"d":"0.00009"},{"v":0.03413583666399296,"d":"0.03414"},{"v":0.10323213084700171,"d":"0.10323"},{"v":0.9999999999999996,"d":"1.000"},{"v":0.016410996712206898,"d":"0.016"},{"v":0.004496230954548878,"d":"0.004"},null,{"$f":"MMULT(Y18:AK18, OFFSET(C.rngTPMroot, MIN(4, INT(($F18-70)/5))*13, $G19*16))","v":{"v":0.813086595429688,"d":"0.81309"}},0,{"v":0.006385806910097027,"d":"0.00639"},{"v":6.5350771369207029E-4,"d":"0.00065"},{"v":2.806113152304586E-4,"d":"0.00028"},{"v":2.8717069218366878E-5,"d":"0.00003"},{"v":1.5225050692374898E-3,"d":"0.00152"},{"v":1.5580940997585871E-4,"d":"0.00016"},{"v":0.06207989212492093,"d":"0.06208"},{"v":1.8459769216284062E-3,"d":"0.00185"},{"v":3.905745835155877E-5,"d":"0.00004"},{"v":0.013346152939269268,"d":"0.01335"},{"v":0.1005753676386906,"d":"0.10058"},{"v":0.9999999999999999,"d":"1.00000"},{"v":0.008188923294564976,"d":"0.008"},{"v":0.001885034379979965,"d":"0.002"}]
[{"$nulls":3},10,{"v":2.5,"d":"2.50"},{"v":72.5,"d":"72.50"},0,{"$f":"MMULT(H19:T19, OFFSET(C.rngTPMroot, MIN(4, INT(($F19-70)/5))*13, $G20*16))","v":0},{"v":0.680764408094973,"d":"0.68076"},{"v":0.011662622232587018,"d":"0.01166"},{"v":1.2096859737700761E-3,"d":"0.00121"},{"v":4.2222338476689982E-4,"d":"0.00042"},{"v":4.3687860464332982E-5,"d":"0.00004"},{"v":3.8753527330162535E-3,"d":"0.00388"},{"v":4.0325674870130354E-4,"d":"0.00040"},{"v":0.14555319610371348,"d":"0.14555"},{"v":0.004303950755633594,"d":"0.00430"},{"v":9.2435262858503632E-5,"d":"0.00009"},{"v":0.037557984727686206,"d":"0.03756"},{"v":0.11411119612182889,"d":"0.11411"},{"v":0.9999999999999997,"d":"1.000"},{"v":0.015960198350370172,"d":"0.016"},{"v":0.004396386018492097,"d":"0.004"},null,{"$f":"MMULT(Y19:AK19, OFFSET(C.rngTPMroot, MIN(4, INT(($F19-70)/5))*13, $G20*16))","v":{"v":0.7946062953570169,"d":"0.79461"}},0,{"v":0.006298999341133433,"d":"0.00630"},{"v":6.4462404139780738E-4,"d":"0.00064"},{"v":2.7679673291662181E-4,"d":"0.00028"},{"v":2.8326694281939048E-5,"d":"0.00003"},{"v":0.001501808395245315,"d":"0.00150"},{"v":1.5369136345615045E-4,"d":"0.00015"},{"v":0.06866332837248017,"d":"0.06866"},{"v":1.8320946028273582E-3,"d":"0.00183"},{"v":3.8765515354196566E-5,"d":"0.00004"},{"v":0.01480145586397747,"d":"0.01480"},{"v":0.11115381371991263,"d":"0.11115"},{"v":0.9999999999999999,"d":"1.00000"},{"v":0.008077604469295369,"d":"0.008"},{"v":1.8708601181815548E-3,"d":"0.002"}]
[{"$nulls":3},11,2.75,72.75,0,{"$f":"MMULT(H20:T20, OFFSET(C.rngTPMroot, MIN(4, INT(($F20-70)/5))*13, $G21*16))","v":0},{"v":0.6550832967097252,"d":"0.65508"},{"v":0.011352111770547253,"d":"0.01135"},{"v":1.1772994051822863E-3,"d":"0.00118"},{"v":4.1198385429537266E-4,"d":"0.00041"},{"v":4.2621918967005679E-5,"d":"0.00004"},{"v":0.003760022559400319,"d":"0.00376"},{"v":3.9120279954738219E-4,"d":"0.00039"},{"v":0.15780324521967223,"d":"0.15780"},{"v":0.004209171872141852,"d":"0.00421"},{"v":9.0382965868305546E-5,"d":"0.00009"},{"v":0.040814978044498094,"d":"0.04081"},{"v":0.12486368288015418,"d":"0.12486"},{"v":0.9999999999999996,"d":"1.000"},{"v":0.015524118184242945,"d":"0.016"},{"v":4.2995548380101575E-3,"d":"0.004"},null,{"$f":"MMULT(Y20:AK20, OFFSET(C.rngTPMroot, MIN(4, INT(($F20-70)/5))*13, $G21*16))","v":{"v":0.7765460261798195,"d":"0.77655"}},0,{"v":0.006213371819442873,"d":"0.00621"},{"v":6.3586113222798078E-4,"d":"0.00064"},{"v":2.7303400538354839E-4,"d":"0.00027"},{"v":2.7941626035747323E-5,"d":"0.00003"},{"v":1.4813930683061326E-3,"d":"0.00148"},{"v":1.5160210929921167E-4,"d":"0.00015"},{"v":0.07498845766039502,"d":"0.07499"},{"v":1.8182342616317668E-3,"d":"0.00182"},{"v":3.8473986659374552E-5,"d":"0.00004"},{"v":0.016212634561944127,"d":"0.01621"},{"v":0.1216129695888547,"d":"0.12161"},{"v":0.9999999999999999,"d":"1.00000"},{"v":0.007967798893132554,"d":"0.008"},{"v":1.8567082482911412E-3,"d":"0.002"}]
[{"$nulls":3},12,{"v":3,"d":"3.00"},{"v":73,"d":"73.00"},0,{"$f":"MMULT(H21:T21, OFFSET(C.rngTPMroot, MIN(4, INT(($F21-70)/5))*13, $G22*16))","v":0},{"v":0.6303709778673001,"d":"0.63037"},{"v":0.011051555269833395,"d":"0.01105"},{"v":1.145954500496884E-3,"d":"0.00115"},{"v":0.000402053272101463,"d":"0.00040"},{"v":4.1588275512466657E-5,"d":"0.00004"},{"v":0.003648623542142756,"d":"0.00365"},{"v":3.7956063691107334E-4,"d":"0.00038"},{"v":0.16935000768920455,"d":"0.16935"},{"v":0.004117238436512938,"d":"0.00412"},{"v":8.8392609314978969E-5,"d":"0.00009"},{"v":0.04391312113820716,"d":"0.04391"},{"v":0.13549092676246166,"d":"0.13549"},{"v":0.9999999999999992,"d":"1.000"},{"v":0.015102232084077613,"d":"0.015"},{"v":4.2056310458279175E-3,"d":"0.004"},null,{"$f":"MMULT(Y21:AK21, OFFSET(C.rngTPMroot, MIN(4, INT(($F21-70)/5))*13, $G22*16))","v":{"v":0.7588962411941754,"d":"0.75890"}},0,{"v":0.006128908303664011,"d":"0.00613"},{"v":6.2721734454943847E-4,"d":"0.00063"},{"v":2.6932242772619404E-4,"d":"0.00027"},{"v":2.7561792341556945E-5,"d":"0.00003"},{"v":0.001461255263836097,"d":"0.00146"},{"v":1.495412561066128E-4,"d":"0.00015"},{"v":0.08106262824501137,"d":"0.08106"},{"v":1.8043980789493597E-3,"d":"0.00180"},{"v":3.8182919494267139E-5,"d":"0.00004"},{"v":0.017580650846037653,"d":"0.01758"},{"v":0.13195409232810798,"d":"0.13195"},{"v":1,"d":"1.00000"},{"v":0.007859485995226302,"d":"0.008"},{"v":1.8425809984436267E-3,"d":"0.002"}]
[{"$nulls":3},13,3.25,73.25,0,{"$f":"MMULT(H22:T22, OFFSET(C.rngTPMroot, MIN(4, INT(($F22-70)/5))*13, $G23*16))","v":0},{"v":0.6065909049020589,"d":"0.60659"},{"v":0.010760601149130421,"d":"0.01076"},{"v":0.001115614412096747,"d":"0.00112"},{"v":3.9242103461210615E-4,"d":"0.00039"},{"v":4.0585819265762841E-5,"d":"0.00004"},{"v":3.5410130858727624E-3,"d":"0.00354"},{"v":3.6831531024784936E-4,"d":"0.00037"},{"v":0.1802232926287908,"d":"0.18022"},{"v":0.004028050223816458,"d":"0.00403"},{"v":8.6462007166771774E-5,"d":"0.00009"},{"v":0.046858485877575136,"d":"0.04686"},{"v":0.14599425354936565,"d":"0.14599"},{"v":0.9999999999999994,"d":"1.000"},{"v":0.01469403526961529,"d":"0.015"},{"v":0.00411451223098323,"d":"0.004"},null,{"$f":"MMULT(Y22:AK22, OFFSET(C.rngTPMroot, MIN(4, INT(($F22-70)/5))*13, $G23*16))","v":{"v":0.7416476106791452,"d":"0.74165"}},0,{"v":0.006045592970499202,"d":"0.00605"},{"v":6.1869105904494774E-4,"d":"0.00062"},{"v":2.6566130462188055E-4,"d":"0.00027"},{"v":2.7187122041760923E-5,"d":"0.00003"},{"v":1.4413912092421403E-3,"d":"0.00144"},{"v":1.4750841780048933E-4,"d":"0.00015"},{"v":0.08689300128501523,"d":"0.08689"},{"v":1.7905881691639219E-3,"d":"0.00179"},{"v":3.7892359657936587E-5,"d":"0.00004"},{"v":0.01890644807088114,"d":"0.01891"},{"v":0.14217842735288605,"d":"0.14218"},{"v":1,"d":"1.00000"},{"v":0.007752645484363222,"d":"0.008"},{"v":1.8284805288218584E-3,"d":"0.002"}]
[{"$nulls":3},14,{"v":3.5,"d":"3.50"},{"v":73.5,"d":"73.50"},0,{"$f":"MMULT(H23:T23, OFFSET(C.rngTPMroot, MIN(4, INT(($F23-70)/5))*13, $G24*16))","v":0},{"v":0.5837079098323538,"d":"0.58371"},{"v":0.010478910764971969,"d":"0.01048"},{"v":1.086243649123576E-3,"d":"0.00109"},{"v":3.8307692397328161E-4,"d":"0.00038"},{"v":3.9613479834660573E-5,"d":"0.00004"},{"v":0.003437053896948011,"d":"0.00344"},{"v":3.5745242507232946E-4,"d":"0.00036"},{"v":0.19045174007207163,"d":"0.19045"},{"v":3.941510735000475E-3,"d":"0.00394"},{"v":8.4589054700145685E-5,"d":"0.00008"},{"v":0.04965692009065134,"d":"0.04966"},{"v":0.15637497907529813,"d":"0.15637"},{"v":0.9999999999999993,"d":"1.000"},{"v":0.014299041585893261,"d":"0.014"},{"v":0.004026099789700621,"d":"0.004"},null,{"$f":"MMULT(Y23:AK23, OFFSET(C.rngTPMroot, MIN(4, INT(($F23-70)/5))*13, $G24*16))","v":{"v":0.7247910169650562,"d":"0.72479"}},0,{"v":0.005963410211750004,"d":"0.00596"},{"v":6.102806784100143E-4,"d":"0.00061"},{"v":2.6204995020002737E-4,"d":"0.00026"},{"v":2.6817544946057352E-5,"d":"0.00003"},{"v":1.4217971832151816E-3,"d":"0.00142"},{"v":1.4550321355125711E-4,"d":"0.00015"},{"v":0.09248655536689093,"d":"0.09249"},{"v":1.7768065815879865E-3,"d":"0.00178"},{"v":3.7602351552442393E-5,"d":"0.00004"},{"v":0.02019095146383333,"d":"0.02019"},{"v":0.15228720848900648,"d":"0.15229"},{"v":1,"d":"1.00000"},{"v":7.6472573451652134E-3,"d":"0.008"},{"v":1.8144089331404289E-3,"d":"0.002"}]
[{"$nulls":3},15,3.75,73.75,0,{"$f":"MMULT(H24:T24, OFFSET(C.rngTPMroot, MIN(4, INT(($F24-70)/5))*13, $G25*16))","v":0},{"v":0.5616881513511442,"d":"0.56169"},{"v":0.010206157928094258,"d":"0.01021"},{"v":1.0578080267479595E-3,"d":"0.00106"},{"v":3.7401109369342188E-4,"d":"0.00037"},{"v":3.8670225763864405E-5,"d":"0.00004"},{"v":3.3366137845065253E-3,"d":"0.00334"},{"v":3.4695812208938924E-4,"d":"0.00035"},{"v":0.20006286567807022,"d":"0.20006"},{"v":3.8575270564636236E-3,"d":"0.00386"},{"v":8.2771725435010047E-5,"d":"0.00008"},{"v":0.05231405585768667,"d":"0.05231"},{"v":0.16663440915030406,"d":"0.16663"},{"v":0.9999999999999991,"d":"1.000"},{"v":0.013916782806294204,"d":"0.014"},{"v":0.003940298781898634,"d":"0.004"},null,{"$f":"MMULT(Y24:AK24, OFFSET(C.rngTPMroot, MIN(4, INT(($F24-70)/5))*13, $G25*16))","v":{"v":0.7083175496138792,"d":"0.70832"}},0,{"v":0.005882344631393165,"d":"0.00588"},{"v":6.0198462705362838E-4,"d":"0.00060"},{"v":2.5848768791366148E-4,"d":"0.00026"},{"v":2.6452991818299304E-5,"d":"0.00003"},{"v":1.4024695150329795E-3,"d":"0.00140"},{"v":1.4352526770626444E-4,"d":"0.00014"},{"v":0.09785009092381095,"d":"0.09785"},{"v":0.001763055301887674,"d":"0.00176"},{"v":3.7312938213347749E-5,"d":"0.00004"},{"v":0.021435068450279555,"d":"0.02144"},{"v":0.16228165805101125,"d":"0.16228"},{"v":0.9999999999999998,"d":"1.00000"},{"v":0.007543301834339806,"d":"0.008"},{"v":1.8003682401010219E-3,"d":"0.002"}]
[{"$nulls":3},16,{"v":4,"d":"4.00"},{"v":74,"d":"74.00"},0,{"$f":"MMULT(H25:T25, OFFSET(C.rngTPMroot, MIN(4, INT(($F25-70)/5))*13, $G26*16))","v":0},{"v":0.5404990647786126,"d":"0.54050"},{"v":0.009942028437974945,"d":"0.00994"},{"v":1.0302746173470548E-3,"d":"0.00103"},{"v":3.6521405482576723E-4,"d":"0.00037"},{"v":3.7755063085771308E-5,"d":"0.00004"},{"v":3.2395654690093325E-3,"d":"0.00324"},{"v":3.3681905711106894E-4,"d":"0.00034"},{"v":0.20908310374460887,"d":"0.20908"},{"v":0.003776009724932212,"d":"0.00378"},{"v":8.1008068185736172E-5,"d":"0.00008"},{"v":0.054835317494712404,"d":"0.05484"},{"v":0.1767738394895934,"d":"0.17677"},{"v":0.9999999999999993,"d":"1.000"},{"v":0.013546807961810046,"d":"0.014"},{"v":3.857017793117948E-3,"d":"0.004"},null,{"$f":"MMULT(Y25:AK25, OFFSET(C.rngTPMroot, MIN(4, INT(($F25-70)/5))*13, $G26*16))","v":{"v":0.6922185007091485,"d":"0.69222"}},0,{"v":0.005802381042696339,"d":"0.00580"},{"v":5.9380135080309569E-4,"d":"0.00059"},{"v":0.000254973850412674,"d":"0.00025"},{"v":2.6093394363524196E-5,"d":"0.00003"},{"v":1.3834045838724649E-3,"d":"0.00138"},{"v":1.4157420971941756E-4,"d":"0.00014"},{"v":0.10299023455043001,"d":"0.10299"},{"v":1.7493362534801308E-3,"d":"0.00175"},{"v":3.7024161339641188E-5,"d":"0.00004"},{"v":0.022639688973327767,"d":"0.02264"},{"v":0.17216298692040644,"d":"0.17216"},{"v":1,"d":"1.00000"},{"v":0.007440759476981478,"d":"0.007"},{"v":0.001786360414819772,"d":"0.002"}]
[{"$nulls":3},17,4.25,74.25,0,{"$f":"MMULT(H26:T26, OFFSET(C.rngTPMroot, MIN(4, INT(($F26-70)/5))*13, $G27*16))","v":0},{"v":0.5201093139027629,"d":"0.52011"},{"v":0.009686219634871734,"d":"0.00969"},{"v":1.0036117035179758E-3,"d":"0.00100"},{"v":3.5667666266937272E-4,"d":"0.00036"},{"v":3.6867033925629515E-5,"d":"0.00004"},{"v":3.1457863979915076E-3,"d":"0.00315"},{"v":3.2702238172964881E-4,"d":"0.00033"},{"v":0.21753784859096714,"d":"0.21754"},{"v":3.69687259744196E-3,"d":"0.00370"},{"v":7.9296204223576521E-5,"d":"0.00008"},{"v":0.057225929239385534,"d":"0.05723"},{"v":0.1867945556505122,"d":"0.18679"},{"v":0.999999999999999,"d":"1.000"},{"v":0.013188682695532614,"d":"0.013"},{"v":3.7761688016655364E-3,"d":"0.004"},null,{"$f":"MMULT(Y26:AK26, OFFSET(C.rngTPMroot, MIN(4, INT(($F26-70)/5))*13, $G27*16))","v":{"v":0.6764853602529353,"d":"0.67649"}},0,{"v":0.005723504465373031,"d":"0.00572"},{"v":5.857293166128799E-4,"d":"0.00059"},{"v":2.5150777941879956E-4,"d":"0.00025"},{"v":2.5738685215159532E-5,"d":"0.00003"},{"v":1.3645988181314186E-3,"d":"0.00136"},{"v":1.3964967408176308E-4,"d":"0.00014"},{"v":0.10791344321599945,"d":"0.10791"},{"v":1.7356512989040501E-3,"d":"0.00174"},{"v":3.6736061323082776E-5,"d":"0.00004"},{"v":0.023805685808003154,"d":"0.02381"},{"v":0.18193239462400196,"d":"0.18193"},{"v":1,"d":"1.00000"},{"v":7.3396110629232484E-3,"d":"0.007"},{"v":0.001772387360227133,"d":"0.002"}]
[{"$nulls":3},18,{"v":4.5,"d":"4.50"},{"v":74.5,"d":"74.50"},0,{"$f":"MMULT(H27:T27, OFFSET(C.rngTPMroot, MIN(4, INT(($F27-70)/5))*13, $G28*16))","v":0},{"v":0.5004887446367824,"d":"0.50049"},{"v":0.009438439968701388,"d":"0.00944"},{"v":9.7778873285771489E-4,"d":"0.00098"},{"v":3.4839010396923471E-4,"d":"0.00035"},{"v":3.6005215159053414E-5,"d":"0.00004"},{"v":3.0551585687498732E-3,"d":"0.00306"},{"v":3.1755572471838574E-4,"d":"0.00032"},{"v":0.22545149437141004,"d":"0.22545"},{"v":0.003620032726231578,"d":"0.00362"},{"v":7.763432454628123E-5,"d":"0.00008"},{"v":0.05949092265026573,"d":"0.05949"},{"v":0.19669783297660748,"d":"0.19670"},{"v":0.999999999999999,"d":"1.000"},{"v":0.012841988641420495,"d":"0.013"},{"v":3.6976670507778593E-3,"d":"0.004"},null,{"$f":"MMULT(Y27:AK27, OFFSET(C.rngTPMroot, MIN(4, INT(($F27-70)/5))*13, $G28*16))","v":{"v":0.6611098116674411,"d":"0.66111"}},0,{"v":5.6457001227762016E-3,"d":"0.00565"},{"v":5.77767012277404E-4,"d":"0.00058"},{"v":0.000248088825602295,"d":"0.00025"},{"v":2.538879792240249E-5,"d":"0.00003"},{"v":1.3460486947593727E-3,"d":"0.00135"},{"v":1.3775130025301392E-4,"d":"0.00014"},{"v":0.1126260083781615,"d":"0.11263"},{"v":1.7220022411637724E-3,"d":"0.00172"},{"v":3.6448677276985086E-5,"d":"0.00004"},{"v":0.02493391487003331,"d":"0.02493"},{"v":0.19159106941233267,"d":"0.19159"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.00723983764313787,"d":"0.007"},{"v":1.7584509184407574E-3,"d":"0.002"}]
[{"$nulls":3},19,4.75,74.75,0,{"$f":"MMULT(H28:T28, OFFSET(C.rngTPMroot, MIN(4, INT(($F28-70)/5))*13, $G29*16))","v":0},{"v":0.4816083404246296,"d":"0.48161"},{"v":9.198408584124634E-3,"d":"0.00920"},{"v":9.5277627444304274E-4,"d":"0.00095"},{"v":3.4034588459674637E-4,"d":"0.00034"},{"v":3.5168717119922763E-5,"d":"0.00004"},{"v":2.9675683577058687E-3,"d":"0.00297"},{"v":3.0840717413247945E-4,"d":"0.00031"},{"v":0.2328474733788895,"d":"0.23285"},{"v":0.003545410238362646,"d":"0.00355"},{"v":7.60206872508632E-5,"d":"0.00008"},{"v":0.061635143730269244,"d":"0.06164"},{"v":0.20648493654847458,"d":"0.20648"},{"v":0.9999999999999991,"d":"1.000"},{"v":0.01250632282642725,"d":"0.013"},{"v":3.6214309256135096E-3,"d":"0.004"},null,{"$f":"MMULT(Y28:AK28, OFFSET(C.rngTPMroot, MIN(4, INT(($F28-70)/5))*13, $G29*16))","v":{"v":0.646083727398834,"d":"0.64608"}},0,{"v":5.568953439130029E-3,"d":"0.00557"},{"v":5.6991294614775563E-4,"d":"0.00057"},{"v":2.4471634846029493E-4,"d":"0.00024"},{"v":2.5043666937771114E-5,"d":"0.00003"},{"v":1.3277507385976058E-3,"d":"0.00133"},{"v":1.3587873259400613E-4,"d":"0.00014"},{"v":0.11713405999972964,"d":"0.11713"},{"v":1.7083908250474255E-3,"d":"0.00171"},{"v":3.616204706443925E-5,"d":"0.00004"},{"v":0.0260252155193144,"d":"0.02603"},{"v":0.20114018833814268,"d":"0.20114"},{"v":1,"d":"1.00000"},{"v":0.00714142052618793,"d":"0.007"},{"v":1.7445528721118648E-3,"d":"0.002"}]
[{"$nulls":3},20,{"v":5,"d":"5.00"},{"v":75,"d":"75.00"},0,{"$f":"MMULT(H29:T29, OFFSET(C.rngTPMroot, MIN(4, INT(($F29-70)/5))*13, $G30*16))","v":0},{"v":0.46344017932889886,"d":"0.46344"},{"v":8.965854921226429E-3,"d":"0.00897"},{"v":9.285459769463357E-4,"d":"0.00093"},{"v":3.3253581769239368E-4,"d":"0.00033"},{"v":3.4356682356769363E-5,"d":"0.00003"},{"v":2.8829063561919546E-3,"d":"0.00288"},{"v":2.9956526008387328E-4,"d":"0.00030"},{"v":0.23974829289598268,"d":"0.23975"},{"v":3.4729282198872956E-3,"d":"0.00347"},{"v":7.4453615005615634E-5,"d":"0.00007"},{"v":0.06366325978464064,"d":"0.06366"},{"v":0.21615712114108623,"d":"0.21616"},{"v":0.999999999999999,"d":"1.000"},{"v":0.012181297095110778,"d":"0.012"},{"v":3.5473818348929114E-3,"d":"0.004"},null,{"$f":"MMULT(Y29:AK29, OFFSET(C.rngTPMroot, MIN(4, INT(($F29-70)/5))*13, $G30*16))","v":{"v":0.6313991646210029,"d":"0.63140"}},0,{"v":0.005493250036799299,"d":"0.00549"},{"v":5.6216564685224288E-4,"d":"0.00056"},{"v":2.4138971619682049E-4,"d":"0.00024"},{"v":2.4703227604824735E-5,"d":"0.00002"},{"v":1.3097015217281107E-3,"d":"0.00131"},{"v":1.3403162030007382E-4,"d":"0.00013"},{"v":0.12144357047070778,"d":"0.12144"},{"v":1.6948187384195834E-3,"d":"0.00169"},{"v":3.5876207325995971E-5,"d":"0.00004"},{"v":0.027080410858147358,"d":"0.02708"},{"v":0.21058091733491513,"d":"0.21058"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.00704434127472423,"d":"0.007"},{"v":1.7306949457455794E-3,"d":"0.002"}]
[{"$nulls":3},21,5.25,75.25,0,{"$f":"MMULT(H30:T30, OFFSET(C.rngTPMroot, MIN(4, INT(($F30-70)/5))*13, $G31*16))","v":0},{"v":0.44192119237406835,"d":"0.44192"},{"v":0.008740518331204004,"d":"0.00874"},{"v":9.0507052832569667E-4,"d":"0.00091"},{"v":3.2495201225329011E-4,"d":"0.00032"},{"v":3.3568284435825243E-5,"d":"0.00003"},{"v":2.8010672124194284E-3,"d":"0.00280"},{"v":2.9101893816448765E-4,"d":"0.00029"},{"v":0.24383112160103693,"d":"0.24383"},{"v":3.402512604391898E-3,"d":"0.00340"},{"v":7.2931492617633273E-5,"d":"0.00007"},{"v":0.06472623838101436,"d":"0.06473"},{"v":0.23294980824006717,"d":"0.23295"},{"v":0.9999999999999991,"d":"1.000"},{"v":0.011866537555876723,"d":"0.012"},{"v":3.4754440970095313E-3,"d":"0.003"},null,{"$f":"MMULT(Y30:AK30, OFFSET(C.rngTPMroot, MIN(4, INT(($F30-70)/5))*13, $G31*16))","v":{"v":0.6115493696862229,"d":"0.61155"}},0,{"v":0.005418575733595917,"d":"0.00542"},{"v":5.5452366302074965E-4,"d":"0.00055"},{"v":2.381083056044196E-4,"d":"0.00024"},{"v":2.4367416146051289E-5,"d":"0.00002"},{"v":1.2918976628314126E-3,"d":"0.00129"},{"v":1.3220961733532985E-4,"d":"0.00013"},{"v":0.12436843912674111,"d":"0.12437"},{"v":1.6812876134888939E-3,"d":"0.00168"},{"v":3.5591193506811281E-5,"d":"0.00004"},{"v":0.02772768296747457,"d":"0.02773"},{"v":0.22697794701403198,"d":"0.22698"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.006948581702031748,"d":"0.007"},{"v":0.001716878806995705,"d":"0.002"}]
[{"$nulls":3},22,{"v":5.5,"d":"5.50"},{"v":75.5,"d":"75.50"},0,{"$f":"MMULT(H31:T31, OFFSET(C.rngTPMroot, MIN(4, INT(($F31-70)/5))*13, $G32*16))","v":0},{"v":0.42140139974941593,"d":"0.42140"},{"v":0.008444179001260184,"d":"0.00844"},{"v":8.8232361703005754E-4,"d":"0.00088"},{"v":3.1467568181182753E-4,"d":"0.00031"},{"v":3.2802726788975671E-5,"d":"0.00003"},{"v":0.002697114341893658,"d":"0.00270"},{"v":0.000282757573493444,"d":"0.00028"},{"v":0.24748581333651262,"d":"0.24749"},{"v":0.003301930258790157,"d":"0.00330"},{"v":7.1452764692229927E-5,"d":"0.00007"},{"v":0.06569154582828929,"d":"0.06569"},{"v":0.24939400512002063,"d":"0.24939"},{"v":0.999999999999999,"d":"1.000"},{"v":0.01145596902496567,"d":"0.011"},{"v":0.003373383023482387,"d":"0.003"},null,{"$f":"MMULT(Y31:AK31, OFFSET(C.rngTPMroot, MIN(4, INT(($F31-70)/5))*13, $G32*16))","v":{"v":0.5923236084547331,"d":"0.59232"}},0,{"v":5.2967587981960626E-3,"d":"0.00530"},{"v":5.4698556301283725E-4,"d":"0.00055"},{"v":2.3275530778579665E-4,"d":"0.00023"},{"v":2.4036169650919338E-5,"d":"0.00002"},{"v":1.2628540502893548E-3,"d":"0.00126"},{"v":1.3041238236783981E-4,"d":"0.00013"},{"v":0.1271096960884854,"d":"0.12711"},{"v":1.6519661424624433E-3,"d":"0.00165"},{"v":3.53070398832668E-5,"d":"0.00004"},{"v":0.028341868981350955,"d":"0.02834"},{"v":0.24304375102178216,"d":"0.24304"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.006792368156271214,"d":"0.007"},{"v":1.6872731823457101E-3,"d":"0.002"}]
[{"$nulls":3},23,5.75,75.75,0,{"$f":"MMULT(H32:T32, OFFSET(C.rngTPMroot, MIN(4, INT(($F32-70)/5))*13, $G33*16))","v":0},{"v":0.40183440571560897,"d":"0.40183"},{"v":0.008159882618828046,"d":"0.00816"},{"v":8.5240923672027125E-4,"d":"0.00085"},{"v":3.0480106276296382E-4,"d":"0.00030"},{"v":3.1765368510973139E-5,"d":"0.00003"},{"v":0.002597578958145677,"d":"0.00260"},{"v":2.7226390832995928E-4,"d":"0.00027"},{"v":0.2506448661006915,"d":"0.25064"},{"v":3.2052173871840828E-3,"d":"0.00321"},{"v":6.9340535434593361E-5,"d":"0.00007"},{"v":0.0665358478301227,"d":"0.06654"},{"v":0.26549162127765935,"d":"0.26549"},{"v":0.999999999999999,"d":"1.000"},{"v":0.011062262639736687,"d":"0.011"},{"v":3.2745579226186763E-3,"d":"0.003"},null,{"$f":"MMULT(Y32:AK32, OFFSET(C.rngTPMroot, MIN(4, INT(($F32-70)/5))*13, $G33*16))","v":{"v":0.5737022626854322,"d":"0.57370"}},0,{"v":5.1781117944423236E-3,"d":"0.00518"},{"v":5.3468858530685828E-4,"d":"0.00053"},{"v":2.2754160617530054E-4,"d":"0.00023"},{"v":2.3495803940522069E-5,"d":"0.00002"},{"v":1.2345662133396837E-3,"d":"0.00123"},{"v":1.2748053504498224E-4,"d":"0.00013"},{"v":0.12962131417372835,"d":"0.12962"},{"v":1.6232980696478754E-3,"d":"0.00162"},{"v":3.4691288991711336E-5,"d":"0.00003"},{"v":0.028910151958502738,"d":"0.02891"},{"v":0.25878239728544755,"d":"0.25878"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.006640219613957308,"d":"0.007"},{"v":1.6579893586395867E-3,"d":"0.002"}]
[{"$nulls":3},24,{"v":6,"d":"6.00"},{"v":76,"d":"76.00"},0,{"$f":"MMULT(H33:T33, OFFSET(C.rngTPMroot, MIN(4, INT(($F33-70)/5))*13, $G34*16))","v":0},{"v":0.38317596883359767,"d":"0.38318"},{"v":0.007886441062931668,"d":"0.00789"},{"v":0.000823710548272863,"d":"0.00082"},{"v":2.9528186537421521E-4,"d":"0.00030"},{"v":3.0768561540740842E-5,"d":"0.00003"},{"v":2.502105994004346E-3,"d":"0.00250"},{"v":2.6221617243110944E-4,"d":"0.00026"},{"v":0.25332899336367143,"d":"0.25333"},{"v":3.111832316326381E-3,"d":"0.00311"},{"v":6.73095651308658e-05,"d":"0.00007"},{"v":0.06726588969237936,"d":"0.06727"},{"v":0.2812494820243384,"d":"0.28125"},{"v":0.9999999999999991,"d":"1.000"},{"v":0.010683828922310228,"d":"0.011"},{"v":0.003179141881457247,"d":"0.003"},null,{"$f":"MMULT(Y33:AK33, OFFSET(C.rngTPMroot, MIN(4, INT(($F33-70)/5))*13, $G34*16))","v":{"v":0.5556663308913813,"d":"0.55567"}},0,{"v":0.005062162240259483,"d":"0.00506"},{"v":5.2271160070080261E-4,"d":"0.00052"},{"v":2.2244643850773666E-4,"d":"0.00022"},{"v":2.2969499677001957E-5,"d":"0.00002"},{"v":1.2069215027330925E-3,"d":"0.00121"},{"v":1.2462498052640344E-4,"d":"0.00012"},{"v":0.1319081464680525,"d":"0.13191"},{"v":1.5950662364918025E-3,"d":"0.00160"},{"v":3.4089259462605411E-5,"d":"0.00003"},{"v":0.029434292186077515,"d":"0.02943"},{"v":0.2742002386961299,"d":"0.27420"},{"v":1,"d":"1.00000"},{"v":0.006491530181500312,"d":"0.006"},{"v":0.001629155495954408,"d":"0.002"}]
[{"$nulls":3},25,6.25,76.25,0,{"$f":"MMULT(H34:T34, OFFSET(C.rngTPMroot, MIN(4, INT(($F34-70)/5))*13, $G35*16))","v":0},{"v":0.36538390193366893,"d":"0.36538"},{"v":0.007623333751194682,"d":"0.00762"},{"v":7.9610761518553142E-4,"d":"0.00080"},{"v":2.8610085866471492E-4,"d":"0.00029"},{"v":2.9807633097712588E-5,"d":"0.00003"},{"v":0.00241050287063099,"d":"0.00241"},{"v":2.5257852305406658E-4,"d":"0.00025"},{"v":0.255567769166046,"d":"0.25557"},{"v":3.0216235492668423E-3,"d":"0.00302"},{"v":6.5348478642854055E-5,"d":"0.00007"},{"v":0.06788836585729265,"d":"0.06789"},{"v":0.2966745597632541,"d":"0.29667"},{"v":0.9999999999999989,"d":"1.000"},{"v":0.010319937480490388,"d":"0.010"},{"v":0.003086972027909696,"d":"0.003"},null,{"$f":"MMULT(Y34:AK34, OFFSET(C.rngTPMroot, MIN(4, INT(($F34-70)/5))*13, $G35*16))","v":{"v":0.5381974089504151,"d":"0.53820"}},0,{"v":0.004948808302713932,"d":"0.00495"},{"v":5.1100691384322878E-4,"d":"0.00051"},{"v":2.1746532994165808E-4,"d":"0.00022"},{"v":2.2455160985008125E-5,"d":"0.00002"},{"v":1.1798956394458312E-3,"d":"0.00118"},{"v":1.2183434727905039E-4,"d":"0.00012"},{"v":0.13398062486316625,"d":"0.13398"},{"v":1.5672543590012965E-3,"d":"0.00157"},{"v":3.3496390966327881E-5,"d":"0.00003"},{"v":0.02991611300187319,"d":"0.02992"},{"v":0.28930363674036924,"d":"0.28930"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.006346169272101422,"d":"0.006"},{"v":1.6007507499676244E-3,"d":"0.002"}]
[{"$nulls":3},26,{"v":6.5,"d":"6.50"},{"v":76.5,"d":"76.50"},0,{"$f":"MMULT(H35:T35, OFFSET(C.rngTPMroot, MIN(4, INT(($F35-70)/5))*13, $G36*16))","v":0},{"v":0.34841797672925195,"d":"0.34842"},{"v":0.007370134969842797,"d":"0.00737"},{"v":7.6954788655593032E-4,"d":"0.00077"},{"v":2.7724471834863037E-4,"d":"0.00028"},{"v":2.8880843776879751E-5,"d":"0.00003"},{"v":2.3226028066571044E-3,"d":"0.00232"},{"v":2.4333152006369627E-4,"d":"0.00024"},{"v":0.25738906147562585,"d":"0.25739"},{"v":2.9344679454241995E-3,"d":"0.00293"},{"v":6.3454094534603743E-5,"d":"0.00006"},{"v":0.06840961082506232,"d":"0.06841"},{"v":0.3117736861848551,"d":"0.31177"},{"v":0.999999999999999,"d":"1.000"},{"v":0.00996998249484853,"d":"0.010"},{"v":2.9979220399588033E-3,"d":"0.003"},null,{"$f":"MMULT(Y35:AK35, OFFSET(C.rngTPMroot, MIN(4, INT(($F35-70)/5))*13, $G36*16))","v":{"v":0.5212776713253136,"d":"0.52128"}},0,{"v":0.004837992601781291,"d":"0.00484"},{"v":4.9956424506891446E-4,"d":"0.00050"},{"v":2.1259575902843087E-4,"d":"0.00021"},{"v":2.1952336145530162E-5,"d":"0.00002"},{"v":1.1534749429236294E-3,"d":"0.00115"},{"v":1.1910618442355398E-4,"d":"0.00012"},{"v":0.13584868241623543,"d":"0.13585"},{"v":1.5398588724256225E-3,"d":"0.00154"},{"v":3.2912341539027257E-5,"d":"0.00003"},{"v":0.030357360359660177,"d":"0.03036"},{"v":0.304098828615455,"d":"0.30410"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.006204063303733351,"d":"0.006"},{"v":1.5727712139646498E-3,"d":"0.002"}]
[{"$nulls":3},27,6.75,76.75,0,{"$f":"MMULT(H36:T36, OFFSET(C.rngTPMroot, MIN(4, INT(($F36-70)/5))*13, $G37*16))","v":0},{"v":0.332239832859805,"d":"0.33224"},{"v":7.12643637659938E-3,"d":"0.00713"},{"v":7.4398838812293245E-4,"d":"0.00074"},{"v":2.6870063355303672E-4,"d":"0.00027"},{"v":2.7986848539924844E-5,"d":"0.00003"},{"v":0.002238246193707183,"d":"0.00224"},{"v":2.3445832748589075E-4,"d":"0.00023"},{"v":0.25881927583458053,"d":"0.25882"},{"v":0.002850247088145752,"d":"0.00285"},{"v":6.1623826853908248E-5,"d":"0.00006"},{"v":0.0688356431098703,"d":"0.06884"},{"v":0.3265535605127352,"d":"0.32655"},{"v":0.9999999999999991,"d":"1.000"},{"v":0.0096333832038596,"d":"0.010"},{"v":2.9118709149996602E-3,"d":"0.003"},null,{"$f":"MMULT(Y36:AK36, OFFSET(C.rngTPMroot, MIN(4, INT(($F36-70)/5))*13, $G37*16))","v":{"v":0.5048898528743688,"d":"0.50489"}},0,{"v":0.004729658331439651,"d":"0.00473"},{"v":4.8837780207255954E-4,"d":"0.00049"},{"v":2.0783522954279421E-4,"d":"0.00021"},{"v":2.1460770627475679E-5,"d":"0.00002"},{"v":1.1276458694659756E-3,"d":"0.00113"},{"v":1.1643911095759039E-4,"d":"0.00012"},{"v":0.13752186405349687,"d":"0.13752"},{"v":1.5128758485617488E-3,"d":"0.00151"},{"v":3.23370363209381e-05,"d":"0.00003"},{"v":0.03075972031643376,"d":"0.03076"},{"v":0.31859193275671194,"d":"0.31859"},{"v":1.0000000000000002,"d":"1.00000"},{"v":6.0651394304484215E-3,"d":"0.006"},{"v":1.5452128848826869E-3,"d":"0.002"}]
[{"$nulls":3},28,{"v":7,"d":"7.00"},{"v":77,"d":"77.00"},0,{"$f":"MMULT(H37:T37, OFFSET(C.rngTPMroot, MIN(4, INT(($F37-70)/5))*13, $G38*16))","v":0},{"v":0.31681289115712774,"d":"0.31681"},{"v":0.00689184737754631,"d":"0.00689"},{"v":7.1938789921507961E-4,"d":"0.00072"},{"v":2.6045633498390856E-4,"d":"0.00026"},{"v":2.7124354175700879E-5,"d":"0.00003"},{"v":2.1572805454981706E-3,"d":"0.00216"},{"v":2.2594283343416364E-4,"d":"0.00023"},{"v":0.25988343470527386,"d":"0.25988"},{"v":0.002768847576496242,"d":"0.00277"},{"v":5.9855188851060849E-5,"d":"0.00006"},{"v":0.0691721801478696,"d":"0.06917"},{"v":0.3410207518795272,"d":"0.34102"},{"v":0.9999999999999991,"d":"1.000"},{"v":0.00930958425802839,"d":"0.009"},{"v":2.8287027653473027E-3,"d":"0.003"},null,{"$f":"MMULT(Y37:AK37, OFFSET(C.rngTPMroot, MIN(4, INT(($F37-70)/5))*13, $G38*16))","v":{"v":0.4890172312337888,"d":"0.48902"}},0,{"v":0.004623749925539197,"d":"0.00462"},{"v":4.7744185049233091E-4,"d":"0.00048"},{"v":2.031812997431479E-4,"d":"0.00020"},{"v":2.0980212445960308E-5,"d":"0.00002"},{"v":1.1023951709828526E-3,"d":"0.00110"},{"v":1.1383175969372629E-4,"d":"0.00011"},{"v":0.13900934492819422,"d":"0.13901"},{"v":1.4863012979114253E-3,"d":"0.00149"},{"v":3.1770392819796753E-5,"d":"0.00003"},{"v":0.031124820889987602,"d":"0.03112"},{"v":0.33278895103840106,"d":"0.33279"},{"v":1,"d":"1.00000"},{"v":0.005929326396265198,"d":"0.006"},{"v":1.5180716907312222E-3,"d":"0.002"}]
[{"$nulls":3},29,7.25,77.25,0,{"$f":"MMULT(H38:T38, OFFSET(C.rngTPMroot, MIN(4, INT(($F38-70)/5))*13, $G39*16))","v":0},{"v":0.3021022709389915,"d":"0.30210"},{"v":6.665994385356872E-3,"d":"0.00667"},{"v":6.9570699079331863E-4,"d":"0.00070"},{"v":2.5250007339739321E-4,"d":"0.00025"},{"v":2.6292122143486048E-5,"d":"0.00003"},{"v":2.0795601867710034E-3,"d":"0.00208"},{"v":2.1776964497142426E-4,"d":"0.00022"},{"v":0.2606052449933586,"d":"0.26061"},{"v":2.6901608167263667E-3,"d":"0.00269"},{"v":5.814579910642113E-5,"d":"0.00006"},{"v":0.06942465253286668,"d":"0.06942"},{"v":0.3551817015155159,"d":"0.35518"},{"v":0.9999999999999989,"d":"1.000"},{"v":0.008998054645525269,"d":"0.009"},{"v":0.002748306615832788,"d":"0.003"},null,{"$f":"MMULT(Y38:AK38, OFFSET(C.rngTPMroot, MIN(4, INT(($F38-70)/5))*13, $G39*16))","v":{"v":0.4736436097539581,"d":"0.47364"}},0,{"v":0.004520213063130771,"d":"0.00452"},{"v":4.667507811269854E-4,"d":"0.00047"},{"v":1.9863158260570598E-4,"d":"0.00020"},{"v":2.0510415116027556E-5,"d":"0.00002"},{"v":1.0777098962651776E-3,"d":"0.00108"},{"v":1.1128279328533533E-4,"d":"0.00011"},{"v":0.14031994348246307,"d":"0.14032"},{"v":1.4601311836899707E-3,"d":"0.00146"},{"v":3.1212327256139958E-5,"d":"0.00003"},{"v":0.031454233874771136,"d":"0.03145"},{"v":0.3466957708463317,"d":"0.34670"},{"v":1,"d":"1.00000"},{"v":0.005796554542001654,"d":"0.006"},{"v":1.4913435109461107E-3,"d":"0.001"}]
[{"$nulls":3},30,{"v":7.5,"d":"7.50"},{"v":77.5,"d":"77.50"},0,{"$f":"MMULT(H39:T39, OFFSET(C.rngTPMroot, MIN(4, INT(($F39-70)/5))*13, $G40*16))","v":0},{"v":0.288074711143087,"d":"0.28807"},{"v":0.006448520053394733,"d":"0.00645"},{"v":6.7290795057230277E-4,"d":"0.00067"},{"v":2.4482059649670503E-4,"d":"0.00024"},{"v":2.5488966399736864E-5,"d":"0.00003"},{"v":2.004945942700224E-3,"d":"0.00200"},{"v":2.0992405670874491E-4,"d":"0.00021"},{"v":0.2610071625695033,"d":"0.26101"},{"v":0.002614082807358736,"d":"0.00261"},{"v":5.6493377151253752E-5,"d":"0.00006"},{"v":0.06959821761382273,"d":"0.06960"},{"v":0.36904272492280343,"d":"0.36904"},{"v":0.9999999999999991,"d":"1.000"},{"v":0.008698286592591663,"d":"0.009"},{"v":2.6705761845099898E-3,"d":"0.003"},null,{"$f":"MMULT(Y39:AK39, OFFSET(C.rngTPMroot, MIN(4, INT(($F39-70)/5))*13, $G40*16))","v":{"v":0.4587533009721458,"d":"0.45875"}},0,{"v":0.004418994639662595,"d":"0.00442"},{"v":4.5629911047376888E-4,"d":"0.00046"},{"v":1.9418374455879473E-4,"d":"0.00019"},{"v":2.0051137676285786E-5,"d":"0.00002"},{"v":0.001053577384117518,"d":"0.00105"},{"v":1.0879090435484446E-4,"d":"0.00011"},{"v":0.14146213418718914,"d":"0.14146"},{"v":1.4343614261141406E-3,"d":"0.00143"},{"v":3.0662754857489415E-5,"d":"0.00003"},{"v":0.031749476617067646,"d":"0.03175"},{"v":0.36031816712178205,"d":"0.36032"},{"v":1.0000000000000002,"d":"1.00000"},{"v":5.666755768338908E-3,"d":"0.006"},{"v":0.00146502418097163,"d":"0.001"}]
[{"$nulls":3},31,7.75,77.75,0,{"$f":"MMULT(H40:T40, OFFSET(C.rngTPMroot, MIN(4, INT(($F40-70)/5))*13, $G41*16))","v":0},{"v":0.274698495122971,"d":"0.27470"},{"v":6.239082546340171E-3,"d":"0.00624"},{"v":6.509547057054623E-4,"d":"0.00065"},{"v":2.374071269441331E-4,"d":"0.00024"},{"v":2.4713751065913451E-5,"d":"0.00002"},{"v":1.9333048429551354E-3,"d":"0.00193"},{"v":2.0239201945238862E-4,"d":"0.00020"},{"v":0.26111045372355673,"d":"0.26111"},{"v":2.540513934673614E-3,"d":"0.00254"},{"v":5.4895738954533504E-5,"d":"0.00005"},{"v":0.06969777245973448,"d":"0.06970"},{"v":0.38261001402764533,"d":"0.38261"},{"v":0.9999999999999989,"d":"1.000"},{"v":8.40979451623944E-3,"d":"0.008"},{"v":2.5954096736281475E-3,"d":"0.003"},null,{"$f":"MMULT(Y40:AK40, OFFSET(C.rngTPMroot, MIN(4, INT(($F40-70)/5))*13, $G41*16))","v":{"v":0.44433111060479474,"d":"0.44433"}},0,{"v":0.004320042739720258,"d":"0.00432"},{"v":4.4608147782082997E-4,"d":"0.00045"},{"v":1.8983550428496688E-4,"d":"0.00019"},{"v":1.9602144561140168E-5,"d":"0.00002"},{"v":1.029985256858756E-3,"d":"0.00103"},{"v":1.0635481480050658E-4,"d":"0.00011"},{"v":0.14244405985028885,"d":"0.14244"},{"v":1.4089879068422974E-3,"d":"0.00141"},{"v":3.012158994839698E-5,"d":"0.00003"},{"v":0.03201201373680976,"d":"0.03201"},{"v":0.37366180437326957,"d":"0.37366"},{"v":1,"d":"1.00000"},{"v":0.005539863500863981,"d":"0.006"},{"v":1.4391094967906944E-3,"d":"0.001"}]
[{"$nulls":3},32,{"$f":"D42*C.cycleLength","v":{"v":8,"d":"8.00"}},{"v":78,"d":"78.00"},{"$f":"IF(AND(E41<C.maxDurHPE, E42>=C.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H41:T41, OFFSET(C.rngTPMroot, MIN(4, INT(($F41-70)/5))*13, $G42*16))","v":0},{"v":0.2619433789359741,"d":"0.26194"},{"v":0.006037354844167963,"d":"0.00604"},{"v":6.2981274915736764E-4,"d":"0.00063"},{"v":2.3024934137137E-4,"d":"0.00023"},{"v":2.3965388208871491E-5,"d":"0.00002"},{"v":1.8645098393794295E-3,"d":"0.00186"},{"v":1.95160110329856E-4,"d":"0.00020"},{"v":0.2609352536896195,"d":"0.26094"},{"v":2.4693587775399418E-3,"d":"0.00247"},{"v":5.3350792628145941E-5,"d":"0.00005"},{"v":0.06972796622137521,"d":"0.06973"},{"v":0.3958896393102471,"d":"0.39589"},{"$f":"SUM(H42:T42)","v":{"v":0.9999999999999989,"d":"1.000"}},{"v":0.008132114024918763,"d":"0.008"},{"v":0.002522709570168088,"d":"0.003"},null,{"$f":"MMULT(Y41:AK41, OFFSET(C.rngTPMroot, MIN(4, INT(($F41-70)/5))*13, $G42*16))","v":{"v":0.43036232204305763,"d":"0.43036"}},0,{"v":0.004223306610400114,"d":"0.00422"},{"v":4.3609264249542048E-4,"d":"0.00044"},{"v":1.8558463155094983E-4,"d":"0.00019"},{"v":1.916320547987048E-5,"d":"0.00002"},{"v":1.0069214139737709E-3,"d":"0.00101"},{"v":1.039732751403161E-4,"d":"0.00010"},{"v":0.14327354350443897,"d":"0.14327"},{"v":1.3840064732296516E-3,"d":"0.00138"},{"v":2.9588746043688271E-5,"d":"0.00003"},{"v":0.032243258797707994,"d":"0.03224"},{"v":0.3867322386564817,"d":"0.38673"},{"$f":"SUM(Y42:AK42)","v":{"v":1,"d":"1.00000"}},{"v":0.005415812655924834,"d":"0.005"},{"v":1.4135952192733398E-3,"d":"0.001"}]
[{"$nulls":3},{"$f":"D42+1","v":33},8.25,{"$f":"F42+C.cycleLength","v":78.25},0,{"$f":"MMULT(H42:T42, OFFSET(C.rngTPMroot, MIN(4, INT(($F42-70)/5))*13, $G43*16))","v":0},{"v":0.24978052296092687,"d":"0.24978"},{"v":5.84302407789978E-3,"d":"0.00584"},{"v":0.000609449069442823,"d":"0.00061"},{"v":2.2333735034055216E-4,"d":"0.00022"},{"v":2.324283572203105E-5,"d":"0.00002"},{"v":1.798439536650144E-3,"d":"0.00180"},{"v":1.8821550429066805E-4,"d":"0.00019"},{"v":0.2605006223799598,"d":"0.26050"},{"v":2.4005259211505336E-3,"d":"0.00240"},{"v":5.1856534328338824E-5,"d":"0.00005"},{"v":0.06969321191781395,"d":"0.06969"},{"v":0.40888755191147336,"d":"0.40889"},{"v":0.9999999999999989,"d":"1.000"},{"v":0.007864800964890476,"d":"0.008"},{"v":2.4523824554788724E-3,"d":"0.002"},null,{"$f":"MMULT(Y42:AK42, OFFSET(C.rngTPMroot, MIN(4, INT(($F42-70)/5))*13, $G43*16))","v":{"v":0.41683268133575935,"d":"0.41683"}},0,{"v":4.128736635277892E-3,"d":"0.00413"},{"v":4.2632748117603689E-4,"d":"0.00043"},{"v":1.8142894606374877E-4,"d":"0.00018"},{"v":1.8734095298518602E-5,"d":"0.00002"},{"v":0.000984374025907028,"d":"0.00098"},{"v":1.0164506387116933E-4,"d":"0.00010"},{"v":0.14395809988836591,"d":"0.14396"},{"v":1.359412942399323E-3,"d":"0.00136"},{"v":2.906413593782271E-5,"d":"0.00003"},{"v":0.0324445759272038,"d":"0.03244"},{"v":0.3995349195227395,"d":"0.39953"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.005294539607248669,"d":"0.005"},{"v":1.3884770783371457E-3,"d":"0.001"}]
[{"$nulls":3},34,{"v":8.5,"d":"8.50"},{"v":78.5,"d":"78.50"},0,{"$f":"MMULT(H43:T43, OFFSET(C.rngTPMroot, MIN(4, INT(($F43-70)/5))*13, $G44*16))","v":0},{"v":0.23818242669109022,"d":"0.23818"},{"v":0.005655790895669569,"d":"0.00566"},{"v":5.8983208357347961E-4,"d":"0.00059"},{"v":2.1666167921247757E-4,"d":"0.00022"},{"v":2.2545095302516314E-5,"d":"0.00002"},{"v":1.7349779353165776E-3,"d":"0.00173"},{"v":1.8154594691736477E-4,"d":"0.00018"},{"v":0.25982459745902653,"d":"0.25982"},{"v":2.3339277792512507E-3,"d":"0.00233"},{"v":5.0411044344161253E-5,"d":"0.00005"},{"v":0.06959769767431975,"d":"0.06960"},{"v":0.4216095857159749,"d":"0.42161"},{"v":0.9999999999999987,"d":"1.000"},{"v":0.007607430510198625,"d":"0.008"},{"v":0.002384338823595412,"d":"0.002"},null,{"$f":"MMULT(Y43:AK43, OFFSET(C.rngTPMroot, MIN(4, INT(($F43-70)/5))*13, $G44*16))","v":{"v":0.40372838264446187,"d":"0.40373"}},0,{"v":0.004036284308960187,"d":"0.00404"},{"v":4.1678098526464543E-4,"d":"0.00042"},{"v":1.7736631635236388E-4,"d":"0.00018"},{"v":1.8314593924416288E-5,"d":"0.00002"},{"v":9.6233152799514421E-4,"d":"0.00096"},{"v":9.9368986842349863E-5,"d":"0.00010"},{"v":0.14450494653520657,"d":"0.14450"},{"v":1.335203105136015E-3,"d":"0.00134"},{"v":2.8547671790385808E-5,"d":"0.00003"},{"v":0.03261728138770399,"d":"0.03262"},{"v":0.4120751919363622,"d":"0.41208"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.005175982153307695,"d":"0.005"},{"v":1.3637507769264008E-3,"d":"0.001"}]
[{"$nulls":3},35,8.75,78.75,0,{"$f":"MMULT(H44:T44, OFFSET(C.rngTPMroot, MIN(4, INT(($F44-70)/5))*13, $G45*16))","v":0},{"v":0.2271228665548553,"d":"0.22712"},{"v":5.475368857706291E-3,"d":"0.00548"},{"v":5.7093157306443618E-4,"d":"0.00057"},{"v":2.1021324988039936E-4,"d":"0.00021"},{"v":2.1871210519871559E-5,"d":"0.00002"},{"v":1.6740141866471644E-3,"d":"0.00167"},{"v":1.7513972848621611E-4,"d":"0.00018"},{"v":0.25892424488267984,"d":"0.25892"},{"v":2.269480424472334E-3,"d":"0.00227"},{"v":4.901248336427631E-5,"d":"0.00005"},{"v":0.06944539743702888,"d":"0.06945"},{"v":0.43406145941129376,"d":"0.43406"},{"v":0.9999999999999987,"d":"1.000"},{"v":0.007359596294233855,"d":"0.007"},{"v":2.3184929078366103E-3,"d":"0.002"},null,{"$f":"MMULT(Y44:AK44, OFFSET(C.rngTPMroot, MIN(4, INT(($F44-70)/5))*13, $G45*16))","v":{"v":0.3910360541557897,"d":"0.39104"}},0,{"v":3.9459022122058105E-3,"d":"0.00395"},{"v":4.0744825831774771E-4,"d":"0.00041"},{"v":1.7339465867454871E-4,"d":"0.00017"},{"v":1.7904486193298569E-5,"d":"0.00002"},{"v":9.4078261453531633E-4,"d":"0.00094"},{"v":9.714387664304299E-5,"d":"0.00010"},{"v":0.1449210144810094,"d":"0.14492"},{"v":1.3113727296085273E-3,"d":"0.00131"},{"v":2.8039265207856341E-5,"d":"0.00003"},{"v":0.0327626451005123,"d":"0.03276"},{"v":0.42435829816130266,"d":"0.42436"},{"v":1.0000000000000004,"d":"1.00000"},{"v":5.060079485415675E-3,"d":"0.005"},{"v":1.3394119948163838E-3,"d":"0.001"}]
[{"$nulls":3},36,{"v":9,"d":"9.00"},{"v":79,"d":"79.00"},0,{"$f":"MMULT(H45:T45, OFFSET(C.rngTPMroot, MIN(4, INT(($F45-70)/5))*13, $G46*16))","v":0},{"v":0.21657683662362429,"d":"0.21658"},{"v":5.3014838589028855E-3,"d":"0.00530"},{"v":5.5271862285994125E-4,"d":"0.00055"},{"v":2.0398336332971498E-4,"d":"0.00020"},{"v":2.1220264972153885E-5,"d":"0.00002"},{"v":1.6154423587387882E-3,"d":"0.00162"},{"v":1.6898565921990311E-4,"d":"0.00017"},{"v":0.25781570702191314,"d":"0.25782"},{"v":0.002207103426388259,"d":"0.00221"},{"v":4.7659088913919053E-5,"d":"0.00005"},{"v":0.06924008118857958,"d":"0.06924"},{"v":0.4462487785225562,"d":"0.44625"},{"v":0.9999999999999987,"d":"1.000"},{"v":7.120909580971389E-3,"d":"0.007"},{"v":0.002254762515302178,"d":"0.002"},null,{"$f":"MMULT(Y45:AK45, OFFSET(C.rngTPMroot, MIN(4, INT(($F45-70)/5))*13, $G46*16))","v":{"v":0.37874274443664063,"d":"0.37874"}},0,{"v":0.003857543987604241,"d":"0.00386"},{"v":3.9832451353497158E-4,"d":"0.00040"},{"v":1.695119359480487E-4,"d":"0.00017"},{"v":1.7503561758944986E-5,"d":"0.00002"},{"v":9.1971623298657177E-4,"d":"0.00092"},{"v":9.49685920035651e-05,"d":"0.00009"},{"v":0.14521295860601816,"d":"0.14521"},{"v":1.2879175649271302E-3,"d":"0.00129"},{"v":2.7538827321779097E-5,"d":"0.00003"},{"v":0.03288189212383377,"d":"0.03288"},{"v":0.4363893796174224,"d":"0.43639"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.004946772156538862,"d":"0.005"},{"v":1.3154563922489094E-3,"d":"0.001"}]
[{"$nulls":3},37,9.25,79.25,0,{"$f":"MMULT(H46:T46, OFFSET(C.rngTPMroot, MIN(4, INT(($F46-70)/5))*13, $G47*16))","v":0},{"v":0.20652049207281073,"d":"0.20652"},{"v":0.005133873577701907,"d":"0.00513"},{"v":5.3516556304382466E-4,"d":"0.00054"},{"v":1.9796368298569925E-4,"d":"0.00020"},{"v":2.0591380525397105E-5,"d":"0.00002"},{"v":0.001559161213368295,"d":"0.00156"},{"v":1.6307304567710171E-4,"d":"0.00016"},{"v":0.25651424848476734,"d":"0.25651"},{"v":2.1467196969497775E-3,"d":"0.00215"},{"v":4.6349171954153485E-5,"d":"0.00005"},{"v":0.06898532468780076,"d":"0.06899"},{"v":0.4581770374224138,"d":"0.45818"},{"v":0.9999999999999988,"d":"1.000"},{"v":6.890998474055901E-3,"d":"0.007"},{"v":0.002193068868903931,"d":"0.002"},null,{"$f":"MMULT(Y46:AK46, OFFSET(C.rngTPMroot, MIN(4, INT(($F46-70)/5))*13, $G47*16))","v":{"v":0.36683590921835874,"d":"0.36684"}},0,{"v":0.003771164315798682,"d":"0.00377"},{"v":3.8940507130389834E-4,"d":"0.00039"},{"v":1.65716156705772E-4,"d":"0.00017"},{"v":1.7111614985291989E-5,"d":"0.00002"},{"v":8.9912157830086717E-4,"d":"0.00090"},{"v":9.2842017210000965E-5,"d":"0.00009"},{"v":0.14538716762096685,"d":"0.14539"},{"v":1.2648333445416358E-3,"d":"0.00126"},{"v":2.7046268863469758E-5,"d":"0.00003"},{"v":0.032976204086188406,"d":"0.03298"},{"v":0.4481734787067766,"d":"0.44817"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.004836002050805322,"d":"0.005"},{"v":1.2918796134051055E-3,"d":"0.001"}]
[{"$nulls":3},38,{"v":9.5,"d":"9.50"},{"v":79.5,"d":"79.50"},0,{"$f":"MMULT(H47:T47, OFFSET(C.rngTPMroot, MIN(4, INT(($F47-70)/5))*13, $G48*16))","v":0},{"v":0.196931095268124,"d":"0.19693"},{"v":0.004972286950086936,"d":"0.00497"},{"v":5.1824591320650181E-4,"d":"0.00052"},{"v":1.9214621881317843E-4,"d":"0.00019"},{"v":1.99837156326258e-05,"d":"0.00002"},{"v":1.5050739930900514E-3,"d":"0.00151"},{"v":1.5739166822645255E-4,"d":"0.00016"},{"v":0.2550342997448235,"d":"0.25503"},{"v":2.0882553429483106E-3,"d":"0.00209"},{"v":4.5081113635945364E-5,"d":"0.00005"},{"v":0.06868451875547346,"d":"0.06868"},{"v":0.4698516213159378,"d":"0.46985"},{"v":0.9999999999999987,"d":"1.000"},{"v":0.006669507161990165,"d":"0.007"},{"v":0.002133336456584256,"d":"0.002"},null,{"$f":"MMULT(Y47:AK47, OFFSET(C.rngTPMroot, MIN(4, INT(($F47-70)/5))*13, $G48*16))","v":{"v":0.3553033985963835,"d":"0.35530"}},0,{"v":0.003686718892241545,"d":"0.00369"},{"v":3.8068535679986707E-4,"d":"0.00038"},{"v":1.6200537407435646E-4,"d":"0.00016"},{"v":1.6728444840961216E-5,"d":"0.00002"},{"v":8.7898808738112776E-4,"d":"0.00088"},{"v":9.0763061531948765E-5,"d":"0.00009"},{"v":0.14544977371021534,"d":"0.14545"},{"v":1.242115789485809E-3,"d":"0.00124"},{"v":2.6561500235374376E-5,"d":"0.00003"},{"v":0.033046720576532664,"d":"0.03305"},{"v":0.4597155406102777,"d":"0.45972"},{"v":1.0000000000000002,"d":"1.00000"},{"v":4.7277123536970285E-3,"d":"0.005"},{"v":1.2686772897211834E-3,"d":"0.001"}]
[{"$nulls":3},39,9.75,79.75,0,{"$f":"MMULT(H48:T48, OFFSET(C.rngTPMroot, MIN(4, INT(($F48-70)/5))*13, $G49*16))","v":0},{"v":0.18778696435523706,"d":"0.18779"},{"v":0.004816483667524888,"d":"0.00482"},{"v":5.0193432934631541E-4,"d":"0.00050"},{"v":1.8652331213370583E-4,"d":"0.00019"},{"v":1.9396463728775118E-5,"d":"0.00002"},{"v":1.4530882181063788E-3,"d":"0.00145"},{"v":1.5193175955483174E-4,"d":"0.00015"},{"v":0.25338949867959454,"d":"0.25339"},{"v":2.0316395251886317E-3,"d":"0.00203"},{"v":4.3853362201914561E-5,"d":"0.00004"},{"v":0.06834087812716692,"d":"0.06834"},{"v":0.4812778082002148,"d":"0.48128"},{"v":0.9999999999999988,"d":"1.000"},{"v":6.456095197764973E-3,"d":"0.006"},{"v":2.0754928873905464E-3,"d":"0.002"},null,{"$f":"MMULT(Y48:AK48, OFFSET(C.rngTPMroot, MIN(4, INT(($F48-70)/5))*13, $G49*16))","v":{"v":0.3441334446323139,"d":"0.34413"}},0,{"v":3.604164404470438E-3,"d":"0.00360"},{"v":3.7216089763952517E-4,"d":"0.00037"},{"v":1.5837768477560896E-4,"d":"0.00016"},{"v":1.6353854796149554E-5,"d":"0.00002"},{"v":8.5930543366338416E-4,"d":"0.00086"},{"v":8.8730658663079183E-5,"d":"0.00009"},{"v":0.14540666184316778,"d":"0.14541"},{"v":1.219760611473588E-3,"d":"0.00122"},{"v":2.6084431579202012E-5,"d":"0.00003"},{"v":0.033094540492350534,"d":"0.03309"},{"v":0.47102041505510706,"d":"0.47102"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.004621847522909431,"d":"0.005"},{"v":1.24584504305279E-3,"d":"0.001"}]
[{"$nulls":3},40,{"v":10,"d":"10.00"},{"v":80,"d":"80.00"},1,{"$f":"MMULT(H49:T49, OFFSET(C.rngTPMroot, MIN(4, INT(($F49-70)/5))*13, $G50*16))","v":{"v":0.1790674242365981,"d":"0.17907"}},0,{"v":0.004666233697757688,"d":"0.00467"},{"v":4.8620655318863237E-4,"d":"0.00049"},{"v":1.8108762112738956E-4,"d":"0.00018"},{"v":1.8828851698039714E-5,"d":"0.00002"},{"v":1.4031154924596034E-3,"d":"0.00140"},{"v":1.4668398416215817E-4,"d":"0.00015"},{"v":0.2515927301173048,"d":"0.25159"},{"v":1.9768043240607574E-3,"d":"0.00198"},{"v":4.26644300289613e-05,"d":"0.00004"},{"v":0.06795744989318035,"d":"0.06796"},{"v":0.49246077079843226,"d":"0.49246"},{"v":0.9999999999999987,"d":"1.000"},{"v":0.006250436811344681,"d":"0.006"},{"v":2.0194687540897186E-3,"d":"0.002"},null,{"$f":"MMULT(Y49:AK49, OFFSET(C.rngTPMroot, MIN(4, INT(($F49-70)/5))*13, $G50*16))","v":{"v":0.333314649345736,"d":"0.33331"}},0,{"v":3.523458509892996E-3,"d":"0.00352"},{"v":3.6382732158692132E-4,"d":"0.00036"},{"v":1.5483122815030477E-4,"d":"0.00015"},{"v":1.5987652721828038E-5,"d":"0.00002"},{"v":8.4006352182022835E-4,"d":"0.00084"},{"v":8.6743766174221784E-5,"d":"0.00009"},{"v":0.14526347876504192,"d":"0.14526"},{"v":1.1977635158524039E-3,"d":"0.00120"},{"v":2.561497284094537E-5,"d":"0.00003"},{"v":0.03312072334693984,"d":"0.03312"},{"v":0.4820928580532426,"d":"0.48209"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.004518353259863529,"d":"0.005"},{"v":1.2233784886933493E-3,"d":"0.001"}]
[{"$nulls":3},41,10.25,80.25,0,{"$f":"MMULT(H50:T50, OFFSET(C.rngTPMroot, MIN(4, INT(($F50-70)/5))*13, $G51*16))","v":{"v":0.17054891263021169,"d":"0.17055"}},0,{"v":0.003099670825042175,"d":"0.00310"},{"v":4.7103936381150184E-4,"d":"0.00047"},{"v":1.3620873904302716E-4,"d":"0.00014"},{"v":1.828013841033586E-5,"d":"0.00002"},{"v":7.3902399658096749E-4,"d":"0.00074"},{"v":0.000141639418797184,"d":"0.00014"},{"v":0.24537097823274454,"d":"0.24537"},{"v":1.9063728920442869E-3,"d":"0.00191"},{"v":4.80735726678657e-05,"d":"0.00005"},{"v":0.06586671839383341,"d":"0.06587"},{"v":0.5116530817968118,"d":"0.51165"},{"v":0.9999999999999987,"d":"1.000"},{"v":3.974903560666169E-3,"d":"0.004"},{"v":1.9544464647121527E-3,"d":"0.002"},null,{"$f":"MMULT(Y50:AK50, OFFSET(C.rngTPMroot, MIN(4, INT(($F50-70)/5))*13, $G51*16))","v":{"v":0.317458361016717,"d":"0.31746"}},0,{"v":0.003444559814069158,"d":"0.00344"},{"v":3.5568035431096504E-4,"d":"0.00036"},{"v":1.5136418520384669E-4,"d":"0.00015"},{"v":1.5629650791197962E-5,"d":"0.00002"},{"v":8.2125248258287141E-4,"d":"0.00082"},{"v":8.480136497869816E-5,"d":"0.00008"},{"v":0.14253088594127605,"d":"0.14253"},{"v":1.7042627669163527E-3,"d":"0.00170"},{"v":2.9128209968686358E-5,"d":"0.00003"},{"v":0.03229313768260383,"d":"0.03229"},{"v":0.5011109365305816,"d":"0.50111"},{"v":1.0000000000000002,"d":"1.00000"},{"v":4.4171764818558765E-3,"d":"0.004"},{"v":1.733390976885039E-3,"d":"0.002"}]
[{"$nulls":3},42,{"v":10.5,"d":"10.50"},{"v":80.5,"d":"80.50"},0,{"$f":"MMULT(H51:T51, OFFSET(C.rngTPMroot, MIN(4, INT(($F51-70)/5))*13, $G52*16))","v":{"v":0.16243563966674146,"d":"0.16244"}},0,{"v":2.9935779714674853E-3,"d":"0.00299"},{"v":3.1290052492539315E-4,"d":"0.00031"},{"v":1.3154670406494577E-4,"d":"0.00013"},{"v":1.3749778073744071E-5,"d":"0.00001"},{"v":7.1372932205488143E-4,"d":"0.00071"},{"v":7.4601791452968361E-5,"d":"0.00007"},{"v":0.23757511923264021,"d":"0.23758"},{"v":1.8434216494886625E-3,"d":"0.00184"},{"v":4.63607624903817e-05,"d":"0.00005"},{"v":0.0638381587328204,"d":"0.06384"},{"v":0.5300211938637782,"d":"0.53002"},{"v":0.9999999999999987,"d":"1.000"},{"v":0.003838853997587313,"d":"0.004"},{"v":1.8897824119790442E-3,"d":"0.002"},null,{"$f":"MMULT(Y51:AK51, OFFSET(C.rngTPMroot, MIN(4, INT(($F51-70)/5))*13, $G52*16))","v":{"v":0.3023563806068563,"d":"0.30236"}},0,{"v":3.3107665852390913E-3,"d":"0.00331"},{"v":3.4771581719310123E-4,"d":"0.00035"},{"v":1.4548491349402227E-4,"d":"0.00015"},{"v":1.5279665383353617E-5,"d":"0.00002"},{"v":7.8935348031248587E-4,"d":"0.00079"},{"v":8.290245880962743E-5,"d":"0.00008"},{"v":0.13983473547172867,"d":"0.13983"},{"v":1.6425492426233668E-3,"d":"0.00164"},{"v":4.1445680269552576E-5,"d":"0.00004"},{"v":0.03191869109555427,"d":"0.03192"},{"v":0.5195146949825363,"d":"0.51951"},{"v":1.0000000000000002,"d":"1.00000"},{"v":4.245604979045599E-3,"d":"0.004"},{"v":1.6839949228929193E-3,"d":"0.002"}]
[{"$nulls":3},43,10.75,80.75,0,{"$f":"MMULT(H52:T52, OFFSET(C.rngTPMroot, MIN(4, INT(($F52-70)/5))*13, $G53*16))","v":{"v":0.15470832752333522,"d":"0.15471"}},0,{"v":2.8790722023576878E-3,"d":"0.00288"},{"v":3.0219083623646552E-4,"d":"0.00030"},{"v":1.2651498060012095E-4,"d":"0.00013"},{"v":1.3279162555451944E-5,"d":"0.00001"},{"v":6.8642883890827216E-4,"d":"0.00069"},{"v":7.2048385822574815E-5,"d":"0.00007"},{"v":0.22982734910857505,"d":"0.22983"},{"v":1.7777056860752882E-3,"d":"0.00178"},{"v":4.4829861785291363E-5,"d":"0.00004"},{"v":0.06186849287629131,"d":"0.06187"},{"v":0.547693760537456,"d":"0.54769"},{"v":0.9999999999999987,"d":"1.000"},{"v":3.6920160218660808E-3,"d":"0.004"},{"v":1.8225355478605795E-3,"d":"0.002"},null,{"$f":"MMULT(Y52:AK52, OFFSET(C.rngTPMroot, MIN(4, INT(($F52-70)/5))*13, $G53*16))","v":{"v":0.28797282453324363,"d":"0.28797"}},0,{"v":3.1826647711533426E-3,"d":"0.00318"},{"v":3.3420987611246358E-4,"d":"0.00033"},{"v":1.3985573944599842E-4,"d":"0.00014"},{"v":1.4686174232835062E-5,"d":"0.00001"},{"v":7.5881142602398461E-4,"d":"0.00076"},{"v":7.9682370252364535E-5,"d":"0.00008"},{"v":0.1371151790626,"d":"0.13712"},{"v":1.5875441213054967E-3,"d":"0.00159"},{"v":3.9944879427213983E-5,"d":"0.00004"},{"v":0.03152546220588422,"d":"0.03153"},{"v":0.5372491348403187,"d":"0.53725"},{"v":1.0000000000000002,"d":"1.00000"},{"v":4.0813319366233254E-3,"d":"0.004"},{"v":1.6274890007327107E-3,"d":"0.002"}]
[{"$nulls":3},44,{"v":11,"d":"11.00"},{"v":81,"d":"81.00"},0,{"$f":"MMULT(H53:T53, OFFSET(C.rngTPMroot, MIN(4, INT(($F53-70)/5))*13, $G54*16))","v":{"v":0.14734861545269712,"d":"0.14735"}},0,{"v":0.002767690500255314,"d":"0.00277"},{"v":2.9063189424430926E-4,"d":"0.00029"},{"v":1.2162053791502587E-4,"d":"0.00012"},{"v":1.2771228325564265E-5,"d":"0.00001"},{"v":6.5987319629981327E-4,"d":"0.00066"},{"v":6.9292501088532226E-5,"d":"0.00007"},{"v":0.2223137091912306,"d":"0.22231"},{"v":0.001713817323318613,"d":"0.00171"},{"v":4.3231726297555274E-5,"d":"0.00004"},{"v":0.05995244695811179,"d":"0.05995"},{"v":0.5647062994902144,"d":"0.56471"},{"v":0.9999999999999987,"d":"1.000"},{"v":0.003549184234470153,"d":"0.004"},{"v":1.7570490496161683E-3,"d":"0.002"},null,{"$f":"MMULT(Y53:AK53, OFFSET(C.rngTPMroot, MIN(4, INT(($F53-70)/5))*13, $G54*16))","v":{"v":0.2742735162499621,"d":"0.27427"}},0,{"v":3.0595653428821057E-3,"d":"0.00306"},{"v":3.2127846270317665E-4,"d":"0.00032"},{"v":1.3444638508285745E-4,"d":"0.00013"},{"v":1.4117929533980919E-5,"d":"0.00001"},{"v":7.2946204133356228E-4,"d":"0.00073"},{"v":7.6599260671190907E-5,"d":"0.00008"},{"v":0.13437277224083852,"d":"0.13437"},{"v":0.001534360595905124,"d":"0.00153"},{"v":3.8607219111221007E-5,"d":"0.00004"},{"v":0.031108453001915694,"d":"0.03111"},{"v":0.5543368212700607,"d":"0.55434"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.003923473769298525,"d":"0.004"},{"v":1.5729678150163452E-3,"d":"0.002"}]
[{"$nulls":3},45,11.25,81.25,0,{"$f":"MMULT(H54:T54, OFFSET(C.rngTPMroot, MIN(4, INT(($F54-70)/5))*13, $G55*16))","v":{"v":0.14033901615639902,"d":"0.14034"}},0,{"v":0.002660639743964898,"d":"0.00266"},{"v":2.7938831548318638E-4,"d":"0.00028"},{"v":1.1691640984758131E-4,"d":"0.00012"},{"v":1.2277152092368547E-5,"d":"0.00001"},{"v":6.3435013846037912E-4,"d":"0.00063"},{"v":6.661180530471304E-5,"d":"0.00007"},{"v":0.2150253688797144,"d":"0.21503"},{"v":1.6521887870924532E-3,"d":"0.00165"},{"v":4.1678035923535437E-5,"d":"0.00004"},{"v":0.05808850242645768,"d":"0.05809"},{"v":0.5810830621492585,"d":"0.58108"},{"v":0.9999999999999988,"d":"1.000"},{"v":3.4119062922728584E-3,"d":"0.003"},{"v":1.6938668230159887E-3,"d":"0.002"},null,{"$f":"MMULT(Y54:AK54, OFFSET(C.rngTPMroot, MIN(4, INT(($F54-70)/5))*13, $G55*16))","v":{"v":0.26122590504172427,"d":"0.26123"}},0,{"v":2.941226313581344E-3,"d":"0.00294"},{"v":3.0885202199440828E-4,"d":"0.00031"},{"v":1.2924621678420809E-4,"d":"0.00013"},{"v":1.3571874834862587E-5,"d":"0.00001"},{"v":7.0124763170050994E-4,"d":"0.00070"},{"v":7.363654675922398E-5,"d":"0.00007"},{"v":0.1316146025597566,"d":"0.13161"},{"v":0.001482852841202805,"d":"0.00148"},{"v":3.7313857880699177E-5,"d":"0.00004"},{"v":0.030670552023643556,"d":"0.03067"},{"v":0.5708009930701378,"d":"0.57080"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.003771720162066062,"d":"0.004"},{"v":0.001520166699083504,"d":"0.002"}]
[{"$nulls":3},46,{"v":11.5,"d":"11.50"},{"v":81.5,"d":"81.50"},0,{"$f":"MMULT(H55:T55, OFFSET(C.rngTPMroot, MIN(4, INT(($F55-70)/5))*13, $G56*16))","v":{"v":0.1336628742335802,"d":"0.13366"}},0,{"v":2.5577305107504942E-3,"d":"0.00256"},{"v":2.6858192999014755E-4,"d":"0.00027"},{"v":1.1239427260036956E-4,"d":"0.00011"},{"v":1.1802287429408843E-5,"d":"0.00001"},{"v":6.0981450319202545E-4,"d":"0.00061"},{"v":6.40353452073569e-05,"d":"0.00006"},{"v":0.2079565884212486,"d":"0.20796"},{"v":1.592729315328559E-3,"d":"0.00159"},{"v":4.0179301891733796E-5,"d":"0.00004"},{"v":0.056275661297968176,"d":"0.05628"},{"v":0.5968476085808117,"d":"0.59685"},{"v":0.9999999999999987,"d":"1.000"},{"v":0.003279939286542889,"d":"0.003"},{"v":1.6329086172202929E-3,"d":"0.002"},null,{"$f":"MMULT(Y55:AK55, OFFSET(C.rngTPMroot, MIN(4, INT(($F55-70)/5))*13, $G56*16))","v":{"v":0.24879898868061917,"d":"0.24880"}},0,{"v":0.002827464412475971,"d":"0.00283"},{"v":2.9690612629212318E-4,"d":"0.00030"},{"v":1.2424718108805811E-4,"d":"0.00012"},{"v":1.3046936710077793E-5,"d":"0.00001"},{"v":6.7412450167834124E-4,"d":"0.00067"},{"v":7.0788404461881156E-5,"d":"0.00007"},{"v":0.12884708035179285,"d":"0.12885"},{"v":1.4329756178573863E-3,"d":"0.00143"},{"v":3.6061249436604922E-5,"d":"0.00004"},{"v":0.030214275674955632,"d":"0.03021"},{"v":0.5866640408626321,"d":"0.58666"},{"v":1.0000000000000002,"d":"1.00000"},{"v":3.6258360952423703E-3,"d":"0.004"},{"v":1.4690368672939911E-3,"d":"0.001"}]
[{"$nulls":3},47,11.75,81.75,0,{"$f":"MMULT(H56:T56, OFFSET(C.rngTPMroot, MIN(4, INT(($F56-70)/5))*13, $G57*16))","v":{"v":0.127304326606306,"d":"0.12730"}},0,{"v":2.4588016117868673E-3,"d":"0.00246"},{"v":2.5819361622717935E-4,"d":"0.00026"},{"v":1.0804704305783665E-4,"d":"0.00011"},{"v":1.1345794079532578E-5,"d":"0.00001"},{"v":5.8622785983015828E-4,"d":"0.00059"},{"v":6.1558561836418991E-5,"d":"0.00006"},{"v":0.20110184505727494,"d":"0.20110"},{"v":1.5353645488074006E-3,"d":"0.00154"},{"v":3.8733316974641606E-5,"d":"0.00004"},{"v":0.05451291609799596,"d":"0.05451"},{"v":0.6120226398858217,"d":"0.61202"},{"v":0.9999999999999987,"d":"1.000"},{"v":3.1530765146748625E-3,"d":"0.003"},{"v":1.5740978657820422E-3,"d":"0.002"},null,{"$f":"MMULT(Y56:AK56, OFFSET(C.rngTPMroot, MIN(4, INT(($F56-70)/5))*13, $G57*16))","v":{"v":0.23696323976219644,"d":"0.23696"}},0,{"v":2.7181026397201497E-3,"d":"0.00272"},{"v":2.8542227507643881E-4,"d":"0.00029"},{"v":1.1944150009566506E-4,"d":"0.00012"},{"v":1.2542302191854452E-5,"d":"0.00001"},{"v":6.4805045093648981E-4,"d":"0.00065"},{"v":6.8050422882356235E-5,"d":"0.00007"},{"v":0.12607608713290408,"d":"0.12608"},{"v":1.3846825643601193E-3,"d":"0.00138"},{"v":3.4848293610991472E-5,"d":"0.00003"},{"v":0.02974196398946022,"d":"0.02974"},{"v":0.6019475686665654,"d":"0.60195"},{"v":1.0000000000000002,"d":"1.00000"},{"v":3.4855945907523046E-3,"d":"0.003"},{"v":1.4195308579711108E-3,"d":"0.001"}]
[{"$nulls":3},48,{"v":12,"d":"12.00"},{"v":82,"d":"82.00"},0,{"$f":"MMULT(H57:T57, OFFSET(C.rngTPMroot, MIN(4, INT(($F57-70)/5))*13, $G58*16))","v":{"v":0.12124826482755291,"d":"0.12125"}},0,{"v":0.00236369912279573,"d":"0.00236"},{"v":2.4820710276712865E-4,"d":"0.00025"},{"v":1.0386795733019011E-4,"d":"0.00010"},{"v":1.0906957027920423E-5,"d":"0.00001"},{"v":5.6355350972458812E-4,"d":"0.00056"},{"v":5.9177575755725783E-5,"d":"0.00006"},{"v":0.19445568467825589,"d":"0.19446"},{"v":1.4800229474155706E-3,"d":"0.00148"},{"v":3.733827284287589E-5,"d":"0.00004"},{"v":0.052799253015835663,"d":"0.05280"},{"v":0.6266300240326944,"d":"0.62663"},{"v":0.9999999999999986,"d":"1.000"},{"v":3.0311205898505083E-3,"d":"0.003"},{"v":1.5173612202584465E-3,"d":"0.002"},null,{"$f":"MMULT(Y57:AK57, OFFSET(C.rngTPMroot, MIN(4, INT(($F57-70)/5))*13, $G58*16))","v":{"v":0.22569053554585555,"d":"0.22569"}},0,{"v":2.612970804340896E-3,"d":"0.00261"},{"v":0.000274382600855031,"d":"0.00027"},{"v":1.1482169511037523E-4,"d":"0.00011"},{"v":1.2057186129530862E-5,"d":"0.00001"},{"v":6.22984902516905E-4,"d":"0.00062"},{"v":6.5418342050371238E-5,"d":"0.00007"},{"v":0.12330701448842195,"d":"0.12331"},{"v":1.3379283252702315E-3,"d":"0.00134"},{"v":3.3673862946106589E-5,"d":"0.00003"},{"v":0.02925579136954907,"d":"0.02926"},{"v":0.6166724208769542,"d":"0.61667"},{"v":1.0000000000000002,"d":"1.00000"},{"v":3.3507774019681763E-3,"d":"0.003"},{"v":1.3716021882163381E-3,"d":"0.001"}]
[{"$nulls":3},49,12.25,82.25,0,{"$f":"MMULT(H58:T58, OFFSET(C.rngTPMroot, MIN(4, INT(($F58-70)/5))*13, $G59*16))","v":{"v":0.11548029918226035,"d":"0.11548"}},0,{"v":2.2722750450453297E-3,"d":"0.00227"},{"v":2.3860685151250283E-4,"d":"0.00024"},{"v":9.9850511913745214E-5,"d":"0.00010"},{"v":1.0485093484435598E-5,"d":"0.00001"},{"v":0.000541756166994845,"d":"0.00054"},{"v":5.6888682369674533E-5,"d":"0.00006"},{"v":0.18801272967494115,"d":"0.18801"},{"v":0.001426635284262969,"d":"0.00143"},{"v":3.5992429724422438E-5,"d":"0.00004"},{"v":0.05113365483381963,"d":"0.05113"},{"v":0.6406908262436696,"d":"0.64069"},{"v":0.9999999999999987,"d":"1.000"},{"v":0.00291388172395392,"d":"0.003"},{"v":1.4626277139873913E-3,"d":"0.001"},null,{"$f":"MMULT(Y58:AK58, OFFSET(C.rngTPMroot, MIN(4, INT(($F58-70)/5))*13, $G59*16))","v":{"v":0.21495409113283537,"d":"0.21495"}},0,{"v":2.5119052991456367E-3,"d":"0.00251"},{"v":2.6376992346658897E-4,"d":"0.00026"},{"v":1.1038057674639366E-4,"d":"0.00011"},{"v":1.1590833575810752E-5,"d":"0.00001"},{"v":5.9888884916747928E-4,"d":"0.00060"},{"v":6.28880658692144e-05,"d":"0.00006"},{"v":0.12054479536967641,"d":"0.12054"},{"v":0.001292668565911112,"d":"0.00129"},{"v":3.2536854450596331E-5,"d":"0.00003"},{"v":0.028757776403433317,"d":"0.02876"},{"v":0.6308587081257223,"d":"0.63086"},{"v":1.0000000000000002,"d":"1.00000"},{"v":3.2211747250595092E-3,"d":"0.003"},{"v":1.3252054203617084E-3,"d":"0.001"}]
[{"$nulls":3},50,{"v":12.5,"d":"12.50"},{"v":82.5,"d":"82.50"},0,{"$f":"MMULT(H59:T59, OFFSET(C.rngTPMroot, MIN(4, INT(($F59-70)/5))*13, $G60*16))","v":{"v":0.10998672449615055,"d":"0.10999"}},0,{"v":2.1843871034776282E-3,"d":"0.00218"},{"v":2.2937792252823526E-4,"d":"0.00023"},{"v":9.5988454820033974E-5,"d":"0.00010"},{"v":1.0079546943974284E-5,"d":"0.00001"},{"v":5.2080191039962948E-4,"d":"0.00052"},{"v":5.4688319696640528E-5,"d":"0.00005"},{"v":0.18176768246993047,"d":"0.18177"},{"v":0.001375134593383463,"d":"0.00138"},{"v":3.4694104102156525E-5,"d":"0.00003"},{"v":0.049515103019787995,"d":"0.04952"},{"v":0.6542253380587778,"d":"0.65423"},{"v":0.9999999999999987,"d":"1.000"},{"v":2.8011774686972917E-3,"d":"0.003"},{"v":1.4098286974856197E-3,"d":"0.001"},null,{"$f":"MMULT(Y59:AK59, OFFSET(C.rngTPMroot, MIN(4, INT(($F59-70)/5))*13, $G60*16))","v":{"v":0.2047283958230289,"d":"0.20473"}},0,{"v":0.002414748845028707,"d":"0.00241"},{"v":2.5356772735855019E-4,"d":"0.00025"},{"v":1.0611123369285225E-4,"d":"0.00011"},{"v":1.1142518788279489E-5,"d":"0.00001"},{"v":5.7572479237956149E-4,"d":"0.00058"},{"v":6.0455656698294461E-5,"d":"0.00006"},{"v":0.11779393372733633,"d":"0.11779"},{"v":1.2488599657926155E-3,"d":"0.00125"},{"v":3.143618995689915E-5,"d":"0.00003"},{"v":0.02824979120108631,"d":"0.02825"},{"v":0.644525832318853,"d":"0.64453"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.003096584871101121,"d":"0.003"},{"v":1.2802961557495146E-3,"d":"0.001"}]
[{"$nulls":3},51,12.75,82.75,0,{"$f":"MMULT(H60:T60, OFFSET(C.rngTPMroot, MIN(4, INT(($F60-70)/5))*13, $G61*16))","v":{"v":0.10475448757107507,"d":"0.10475"}},0,{"v":2.0998985260361064E-3,"d":"0.00210"},{"v":2.2050595366335688E-4,"d":"0.00022"},{"v":9.2275775878813732E-5,"d":"0.00009"},{"v":9.6896862909813518E-6,"d":"0.00001"},{"v":5.0065813072411357E-4,"d":"0.00050"},{"v":5.2573063510372715E-5,"d":"0.00005"},{"v":0.17571532850559105,"d":"0.17572"},{"v":1.325456101726481E-3,"d":"0.00133"},{"v":3.3441667441984026E-5,"d":"0.00003"},{"v":0.04794257965345043,"d":"0.04794"},{"v":0.6672531053646098,"d":"0.66725"},{"v":0.9999999999999984,"d":"1.000"},{"v":2.6928324326390336E-3,"d":"0.003"},{"v":1.358897769168465E-3,"d":"0.001"},null,{"$f":"MMULT(Y60:AK60, OFFSET(C.rngTPMroot, MIN(4, INT(($F60-70)/5))*13, $G61*16))","v":{"v":0.19498915249940205,"d":"0.19499"}},0,{"v":0.002321350246185934,"d":"0.00232"},{"v":2.4376013577576865E-4,"d":"0.00024"},{"v":1.0200702195721204E-4,"d":"0.00010"},{"v":1.0711544095177519E-5,"d":"0.00001"},{"v":0.000553456684026182,"d":"0.00055"},{"v":5.8117329199198662E-5,"d":"0.00006"},{"v":0.11505853243625459,"d":"0.11506"},{"v":1.2064602117054044E-3,"d":"0.00121"},{"v":3.0370815961283948E-5,"d":"0.00003"},{"v":0.027733570215962216,"d":"0.02773"},{"v":0.6576925108594752,"d":"0.65769"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.002976813952169328,"d":"0.003"},{"v":1.2368310276666885E-3,"d":"0.001"}]
[{"$nulls":3},52,{"v":13,"d":"13.00"},{"v":83,"d":"83.00"},0,{"$f":"MMULT(H61:T61, OFFSET(C.rngTPMroot, MIN(4, INT(($F61-70)/5))*13, $G62*16))","v":{"v":0.09977115616951195,"d":"0.09977"}},0,{"v":2.0186778307875928E-3,"d":"0.00202"},{"v":2.1197713827493826E-4,"d":"0.00021"},{"v":8.87066973835682e-05,"d":"0.00009"},{"v":9.3149048205742609E-6,"d":"0.00001"},{"v":4.8129348002549482E-4,"d":"0.00048"},{"v":5.0539622028932619E-5,"d":"0.00005"},{"v":0.16985053883105136,"d":"0.16985"},{"v":1.2775371626498064E-3,"d":"0.00128"},{"v":3.2233544538956374E-5,"d":"0.00003"},{"v":0.04641506919222699,"d":"0.04642"},{"v":0.6797929554266984,"d":"0.67979"},{"v":0.9999999999999986,"d":"1.000"},{"v":2.5886780081966557E-3,"d":"0.003"},{"v":1.3097707071887629E-3,"d":"0.001"},null,{"$f":"MMULT(Y61:AK61, OFFSET(C.rngTPMroot, MIN(4, INT(($F61-70)/5))*13, $G62*16))","v":{"v":0.18571321989598816,"d":"0.18571"}},0,{"v":0.002231564154823495,"d":"0.00223"},{"v":2.3433188605031518E-4,"d":"0.00023"},{"v":9.8061554525871654E-5,"d":"0.00010"},{"v":1.0297238809560841E-5,"d":"0.00001"},{"v":5.3204987026390092E-4,"d":"0.00053"},{"v":5.5869444444283375E-5,"d":"0.00006"},{"v":0.11234231960100215,"d":"0.11234"},{"v":1.1654279895969414E-3,"d":"0.00117"},{"v":2.9339703455912612E-5,"d":"0.00003"},{"v":0.02721071857985158,"d":"0.02721"},{"v":0.670376800081188,"d":"0.67038"},{"v":1.0000000000000002,"d":"1.00000"},{"v":2.8616755796132677E-3,"d":"0.003"},{"v":1.194767693052854E-3,"d":"0.001"}]
[{"$nulls":3},53,13.25,83.25,0,{"$f":"MMULT(H62:T62, OFFSET(C.rngTPMroot, MIN(4, INT(($F62-70)/5))*13, $G63*16))","v":{"v":0.09502488947451765,"d":"0.09502"}},0,{"v":1.9405986213084441E-3,"d":"0.00194"},{"v":2.0377820373881071E-4,"d":"0.00020"},{"v":8.52756651001687e-05,"d":"0.00009"},{"v":8.9546192942403258E-6,"d":"0.00001"},{"v":0.000462677822848937,"d":"0.00046"},{"v":4.858483079121716E-5,"d":"0.00005"},{"v":0.1641682723133642,"d":"0.16417"},{"v":1.2313171911566834E-3,"d":"0.00123"},{"v":3.1068211899893033E-5,"d":"0.00003"},{"v":0.04493156008620979,"d":"0.04493"},{"v":0.6918630229597685,"d":"0.69186"},{"v":0.9999999999999986,"d":"1.000"},{"v":0.00248855210925755,"d":"0.002"},{"v":1.2623854030565764E-3,"d":"0.001"},null,{"$f":"MMULT(Y62:AK62, OFFSET(C.rngTPMroot, MIN(4, INT(($F62-70)/5))*13, $G63*16))","v":{"v":0.17687855761228263,"d":"0.17688"}},0,{"v":0.002145250844966298,"d":"0.00215"},{"v":2.2526830584969042E-4,"d":"0.00023"},{"v":9.4268691424636092E-5,"d":"0.00009"},{"v":9.8989581855769529E-6,"d":"0.00001"},{"v":5.1147103760416869E-4,"d":"0.00051"},{"v":5.37085042537692e-05,"d":"0.00005"},{"v":0.10964867333052562,"d":"0.10965"},{"v":0.001125722975338227,"d":"0.00113"},{"v":2.8341847731273588E-5,"d":"0.00003"},{"v":0.026682719976450362,"d":"0.02668"},{"v":0.682596117915388,"d":"0.68260"},{"v":1.0000000000000002,"d":"1.00000"},{"v":2.7509905739951028E-3,"d":"0.003"},{"v":1.1540648230695006E-3,"d":"0.001"}]
[{"$nulls":3},54,{"v":13.5,"d":"13.50"},{"v":83.5,"d":"83.50"},0,{"$f":"MMULT(H63:T63, OFFSET(C.rngTPMroot, MIN(4, INT(($F63-70)/5))*13, $G64*16))","v":{"v":0.09050440995494445,"d":"0.09050"}},0,{"v":0.00186553938998525,"d":"0.00187"},{"v":1.9589639079454333E-4,"d":"0.00020"},{"v":8.1977339623323257E-5,"d":"0.00008"},{"v":8.60826903219369e-06,"d":"0.00001"},{"v":4.4478218933049476E-4,"d":"0.00044"},{"v":4.6705647732384826E-5,"d":"0.00005"},{"v":0.1586635775004372,"d":"0.15866"},{"v":0.001186737600831216,"d":"0.00119"},{"v":2.9944196168423478E-5,"d":"0.00003"},{"v":0.04349104625190111,"d":"0.04349"},{"v":0.703480775269218,"d":"0.70348"},{"v":0.9999999999999987,"d":"1.000"},{"v":2.3922989189390682E-3,"d":"0.002"},{"v":1.2166817969996395E-3,"d":"0.001"},null,{"$f":"MMULT(Y63:AK63, OFFSET(C.rngTPMroot, MIN(4, INT(($F63-70)/5))*13, $G64*16))","v":{"v":0.168464173743387,"d":"0.16846"}},0,{"v":2.0622759950150826E-3,"d":"0.00206"},{"v":2.1655529034360113E-4,"d":"0.00022"},{"v":9.0622530163630066E-5,"d":"0.00009"},{"v":9.516082415105224E-6,"d":"0.00001"},{"v":4.9168816107055522E-4,"d":"0.00049"},{"v":5.1631145751840394E-5,"d":"0.00005"},{"v":0.1069806450655665,"d":"0.10698"},{"v":0.001087305824490545,"d":"0.00109"},{"v":2.7376268151639745E-5,"d":"0.00003"},{"v":0.026150944077893114,"d":"0.02615"},{"v":0.6943672658157516,"d":"0.69437"},{"v":1.0000000000000002,"d":"1.00000"},{"v":2.6445866862492675E-3,"d":"0.003"},{"v":1.1146820926421848E-3,"d":"0.001"}]
[{"$nulls":3},55,13.75,83.75,0,{"$f":"MMULT(H64:T64, OFFSET(C.rngTPMroot, MIN(4, INT(($F64-70)/5))*13, $G65*16))","v":{"v":0.08619897656907248,"d":"0.08620"}},0,{"v":1.793383328923524E-3,"d":"0.00179"},{"v":1.8831943368936285E-4,"d":"0.00019"},{"v":7.88065880673429E-5,"d":"0.00008"},{"v":8.2753150408402064E-6,"d":"0.00001"},{"v":4.2757873011393379E-4,"d":"0.00043"},{"v":4.4899148449766048E-5,"d":"0.00004"},{"v":0.1533315941617017,"d":"0.15333"},{"v":1.1437417424435162E-3,"d":"0.00114"},{"v":2.8860072591329779E-5,"d":"0.00003"},{"v":0.042092528413824486,"d":"0.04209"},{"v":0.7146630364960803,"d":"0.71466"},{"v":0.9999999999999987,"d":"1.000"},{"v":0.002299768647104801,"d":"0.002"},{"v":0.001172601815034846,"d":"0.001"},null,{"$f":"MMULT(Y64:AK64, OFFSET(C.rngTPMroot, MIN(4, INT(($F64-70)/5))*13, $G65*16))","v":{"v":0.1604500750014672,"d":"0.16045"}},0,{"v":0.001982510478713861,"d":"0.00198"},{"v":2.0817928025388855E-4,"d":"0.00021"},{"v":8.7117396551786741E-5,"d":"0.00009"},{"v":9.1480156632055614E-6,"d":"0.00001"},{"v":4.7267045436117554E-4,"d":"0.00047"},{"v":4.9634136133305278E-5,"d":"0.00005"},{"v":0.10434098153808065,"d":"0.10434"},{"v":1.0501381611735113E-3,"d":"0.00105"},{"v":2.6442007906207565E-5,"d":"0.00003"},{"v":0.02561665356726773,"d":"0.02562"},{"v":0.7057064499624277,"d":"0.70571"},{"v":1.0000000000000002,"d":"1.00000"},{"v":2.5422983296268234E-3,"d":"0.003"},{"v":0.001076580169079719,"d":"0.001"}]
[{"$nulls":3},56,{"v":14,"d":"14.00"},{"v":84,"d":"84.00"},0,{"$f":"MMULT(H65:T65, OFFSET(C.rngTPMroot, MIN(4, INT(($F65-70)/5))*13, $G66*16))","v":{"v":0.08209835924298599,"d":"0.08210"}},0,{"v":1.7240181481701388E-3,"d":"0.00172"},{"v":1.8103554109007188E-4,"d":"0.00018"},{"v":7.5758476078295915E-5,"d":"0.00008"},{"v":7.9552391739904536E-6,"d":"0.00001"},{"v":4.1104067301129588E-4,"d":"0.00041"},{"v":4.3162521651879771E-5,"d":"0.00004"},{"v":0.14816755453088712,"d":"0.14817"},{"v":1.1022748441955456E-3,"d":"0.00110"},{"v":2.7814463525495495E-5,"d":"0.00003"},{"v":0.04073501532258569,"d":"0.04074"},{"v":0.7254260109966431,"d":"0.72543"},{"v":0.9999999999999984,"d":"1.000"},{"v":2.2108172972597306E-3,"d":"0.002"},{"v":0.001130089307721041,"d":"0.001"},null,{"$f":"MMULT(Y65:AK65, OFFSET(C.rngTPMroot, MIN(4, INT(($F65-70)/5))*13, $G66*16))","v":{"v":0.1528172192100104,"d":"0.15282"}},0,{"v":1.9058301642023996E-3,"d":"0.00191"},{"v":2.0012724075344976E-4,"d":"0.00020"},{"v":8.3747835866617278E-5,"d":"0.00008"},{"v":8.7941851408743746E-6,"d":"0.00001"},{"v":4.5438832193875139E-4,"d":"0.00045"},{"v":4.7714367632673887E-5,"d":"0.00005"},{"v":0.10173214543772616,"d":"0.10173"},{"v":1.0141825661289198E-3,"d":"0.00101"},{"v":2.5538133738381093E-5,"d":"0.00003"},{"v":0.02508101076895689,"d":"0.02508"},{"v":0.7166293017679047,"d":"0.71663"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.002443966322007768,"d":"0.002"},{"v":1.0397206998673009E-3,"d":"0.001"}]
[{"$nulls":3},57,14.25,84.25,0,{"$f":"MMULT(H66:T66, OFFSET(C.rngTPMroot, MIN(4, INT(($F66-70)/5))*13, $G67*16))","v":{"v":0.0781928145630524,"d":"0.07819"}},0,{"v":0.001657335900966625,"d":"0.00166"},{"v":1.7403337773326329E-4,"d":"0.00017"},{"v":7.282826015511883E-5,"d":"0.00007"},{"v":7.6475433265156786E-6,"d":"0.00001"},{"v":3.9514228133976417E-4,"d":"0.00040"},{"v":4.1493064783474677E-5,"d":"0.00004"},{"v":0.1431667842737595,"d":"0.14317"},{"v":1.0622839535780468E-3,"d":"0.00106"},{"v":2.6806036984754307E-5,"d":"0.00003"},{"v":0.03941752485746866,"d":"0.03942"},{"v":0.7357853058868504,"d":"0.73579"},{"v":0.9999999999999986,"d":"1.000"},{"v":2.125306442461508E-3,"d":"0.002"},{"v":1.0890899905628012E-3,"d":"0.001"},null,{"$f":"MMULT(Y66:AK66, OFFSET(C.rngTPMroot, MIN(4, INT(($F66-70)/5))*13, $G67*16))","v":{"v":0.14554747005800292,"d":"0.14555"}},0,{"v":1.8321157208410323E-3,"d":"0.00183"},{"v":1.9238664118131487E-4,"d":"0.00019"},{"v":8.0508604365519458E-5,"d":"0.00008"},{"v":8.4540402136648386E-6,"d":"0.00001"},{"v":4.3681331297375334E-4,"d":"0.00044"},{"v":4.58688526878235e-05,"d":"0.00005"},{"v":0.09915633485652917,"d":"0.09916"},{"v":9.7940256406846022E-4,"d":"0.00098"},{"v":2.4663735655498613E-5,"d":"0.00002"},{"v":0.024545083907537287,"d":"0.02455"},{"v":0.7271508977059438,"d":"0.72715"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.002349437638180305,"d":"0.002"},{"v":1.0040662997239588E-3,"d":"0.001"}]
[{"$nulls":3},58,{"v":14.5,"d":"14.50"},{"v":84.5,"d":"84.50"},0,{"$f":"MMULT(H67:T67, OFFSET(C.rngTPMroot, MIN(4, INT(($F67-70)/5))*13, $G68*16))","v":{"v":0.07447306262474732,"d":"0.07447"}},0,{"v":1.5932328157613946E-3,"d":"0.00159"},{"v":1.6730204678527453E-4,"d":"0.00017"},{"v":7.0011380267734867E-5,"d":"0.00007"},{"v":7.3517486591918088E-6,"d":"0.00001"},{"v":3.7985881386999013E-4,"d":"0.00038"},{"v":3.9888179819786931E-5,"d":"0.00004"},{"v":0.13832470320225906,"d":"0.13832"},{"v":1.0237178808085656E-3,"d":"0.00102"},{"v":2.5833505225918523E-5,"d":"0.00003"},{"v":0.03813908502118624,"d":"0.03814"},{"v":0.745755952780608,"d":"0.74576"},{"v":0.9999999999999984,"d":"1.000"},{"v":0.00204310300989912,"d":"0.002"},{"v":1.049551386034484E-3,"d":"0.001"},null,{"$f":"MMULT(Y67:AK67, OFFSET(C.rngTPMroot, MIN(4, INT(($F67-70)/5))*13, $G68*16))","v":{"v":0.13862355400652115,"d":"0.13862"}},0,{"v":1.7612524335071749E-3,"d":"0.00176"},{"v":1.8494543554231247E-4,"d":"0.00018"},{"v":7.7394661125415208E-5,"d":"0.00008"},{"v":8.1270515447843018E-6,"d":"0.00001"},{"v":4.1991807706894717E-4,"d":"0.00042"},{"v":4.4094719290725907E-5,"d":"0.00004"},{"v":0.09661550157908402,"d":"0.09662"},{"v":9.4576261038735161E-4,"d":"0.00095"},{"v":2.3817926621143913E-5,"d":"0.00002"},{"v":0.024009853014909224,"d":"0.02401"},{"v":0.737285778484398,"d":"0.73729"},{"v":1.0000000000000002,"d":"1.00000"},{"v":2.2585651717015372E-3,"d":"0.002"},{"v":9.6958053700849556E-4,"d":"0.001"}]
[{"$nulls":3},59,14.75,84.75,0,{"$f":"MMULT(H68:T68, OFFSET(C.rngTPMroot, MIN(4, INT(($F68-70)/5))*13, $G69*16))","v":{"v":0.07093026498281646,"d":"0.07093"}},0,{"v":1.5316091347194554E-3,"d":"0.00153"},{"v":1.6083107288443105E-4,"d":"0.00016"},{"v":6.7303452760691259E-5,"d":"0.00007"},{"v":7.0673948535252893E-6,"d":"0.00001"},{"v":3.6516648632355618E-4,"d":"0.00037"},{"v":3.8345369223469052E-5,"d":"0.00004"},{"v":0.13363682575512964,"d":"0.13364"},{"v":9.8652714382020841E-4,"d":"0.00099"},{"v":2.489562337325779E-5,"d":"0.00002"},{"v":0.036898734833965344,"d":"0.03690"},{"v":0.7553524287501284,"d":"0.75535"},{"v":0.9999999999999984,"d":"1.000"},{"v":0.001964079073803703,"d":"0.002"},{"v":1.0114227671934662E-3,"d":"0.001"},null,{"$f":"MMULT(Y68:AK68, OFFSET(C.rngTPMroot, MIN(4, INT(($F68-70)/5))*13, $G69*16))","v":{"v":0.13202901924534186,"d":"0.13203"}},0,{"v":1.6931300240745541E-3,"d":"0.00169"},{"v":1.7779204376097672E-4,"d":"0.00018"},{"v":7.4401160198017918E-5,"d":"0.00007"},{"v":7.8127102713352915E-6,"d":"0.00001"},{"v":4.036763216964439E-4,"d":"0.00040"},{"v":4.2389206518000994E-5,"d":"0.00004"},{"v":0.0941113682820821,"d":"0.09411"},{"v":9.1322807732025705E-4,"d":"0.00091"},{"v":2.2999842232037376E-5,"d":"0.00002"},{"v":0.023476215504323404,"d":"0.02348"},{"v":0.7470479675821813,"d":"0.74705"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.002171207505969016,"d":"0.002"},{"v":9.3622791955229442E-4,"d":"0.001"}]
[{"$nulls":3},60,{"v":15,"d":"15.00"},{"v":85,"d":"85.00"},0,{"$f":"MMULT(H69:T69, OFFSET(C.rngTPMroot, MIN(4, INT(($F69-70)/5))*13, $G70*16))","v":{"v":0.06755600365038202,"d":"0.06756"}},0,{"v":1.472368958478316E-3,"d":"0.00147"},{"v":1.5461038583918798E-4,"d":"0.00015"},{"v":6.4700263531272841E-5,"d":"0.00006"},{"v":6.7940393954010129E-6,"d":"0.00001"},{"v":3.510424343596538E-4,"d":"0.00035"},{"v":3.6862232057898431E-5,"d":"0.00004"},{"v":0.12909876126386566,"d":"0.12910"},{"v":9.5066391477056163E-4,"d":"0.00095"},{"v":2.3991188080689946E-5,"d":"0.00002"},{"v":0.03569552513372958,"d":"0.03570"},{"v":0.7645886765355082,"d":"0.76459"},{"v":0.9999999999999984,"d":"1.000"},{"v":1.8881116563692424E-3,"d":"0.002"},{"v":9.7465510285125155E-4,"d":"0.001"},null,{"$f":"MMULT(Y69:AK69, OFFSET(C.rngTPMroot, MIN(4, INT(($F69-70)/5))*13, $G70*16))","v":{"v":0.1257481966020495,"d":"0.12575"}},0,{"v":1.6276424797973298E-3,"d":"0.00163"},{"v":1.7091533366052288E-4,"d":"0.00017"},{"v":7.1523443068521189E-5,"d":"0.00007"},{"v":7.5105272124182153E-6,"d":"0.00001"},{"v":3.8806277128101589E-4,"d":"0.00039"},{"v":4.0749660234341353E-5,"d":"0.00004"},{"v":0.0916454447035859,"d":"0.09165"},{"v":8.8176523961049124E-4,"d":"0.00088"},{"v":2.2208640381363976E-5,"d":"0.00002"},{"v":0.022944991429016345,"d":"0.02294"},{"v":0.7564509891701025,"d":"0.75645"},{"v":1.0000000000000002,"d":"1.00000"},{"v":2.0872286941468667E-3,"d":"0.002"},{"v":9.0397387999185518E-4,"d":"0.001"}]
[{"$nulls":3},61,15.25,85.25,0,{"$f":"MMULT(H70:T70, OFFSET(C.rngTPMroot, MIN(4, INT(($F70-70)/5))*13, $G71*16))","v":{"v":0.0623412279662217,"d":"0.06234"}},0,{"v":1.4154200969084773E-3,"d":"0.00142"},{"v":1.4863030495680166E-4,"d":"0.00015"},{"v":6.2197761471474892E-5,"d":"0.00006"},{"v":6.5312568864376392E-6,"d":"0.00001"},{"v":3.3746467799337715E-4,"d":"0.00034"},{"v":3.54364602508168e-05,"d":"0.00004"},{"v":0.12075872736710047,"d":"0.12076"},{"v":9.1608196803999627E-4,"d":"0.00092"},{"v":2.3119036230940391E-5,"d":"0.00002"},{"v":0.03305717969366928,"d":"0.03306"},{"v":0.7808979834102687,"d":"0.78090"},{"v":0.9999999999999986,"d":"1.000"},{"v":1.8150825363733292E-3,"d":"0.002"},{"v":9.3920100427093665E-4,"d":"0.001"},null,{"$f":"MMULT(Y70:AK70, OFFSET(C.rngTPMroot, MIN(4, INT(($F70-70)/5))*13, $G71*16))","v":{"v":0.11604145549046702,"d":"0.11604"}},0,{"v":1.5646878883320463E-3,"d":"0.00156"},{"v":1.6430460363884723E-4,"d":"0.00016"},{"v":6.87570314059736e-05,"d":"0.00007"},{"v":7.22003210786334E-6,"d":"0.00001"},{"v":3.7305312786600493E-4,"d":"0.00037"},{"v":3.9173528962121493E-5,"d":"0.00004"},{"v":0.08636790911438848,"d":"0.08637"},{"v":8.5134125975851638E-4,"d":"0.00085"},{"v":2.1443500910265162E-5,"d":"0.00002"},{"v":0.021428992320857668,"d":"0.02143"},{"v":0.7730716621013054,"d":"0.77307"},{"v":1.0000000000000002,"d":"1.00000"},{"v":2.0064980476040247E-3,"d":"0.002"},{"v":8.7278476066878158E-4,"d":"0.001"}]
[{"$nulls":3},62,{"v":15.5,"d":"15.50"},{"v":85.5,"d":"85.50"},0,{"$f":"MMULT(H71:T71, OFFSET(C.rngTPMroot, MIN(4, INT(($F71-70)/5))*13, $G72*16))","v":{"v":0.057528990679342015,"d":"0.05753"}},0,{"v":1.3178595323374862E-3,"d":"0.00132"},{"v":1.4288152397814286E-4,"d":"0.00014"},{"v":5.7910660604769244E-5,"d":"0.00006"},{"v":6.2786383819785404E-6,"d":"0.00001"},{"v":3.1420427312862237E-4,"d":"0.00031"},{"v":3.4065835002486032E-5,"d":"0.00003"},{"v":0.11299961078360521,"d":"0.11300"},{"v":8.5120057362578834E-4,"d":"0.00085"},{"v":2.2278043670921587E-5,"d":"0.00002"},{"v":0.030637564493499737,"d":"0.03064"},{"v":0.7960871549628213,"d":"0.79609"},{"v":0.9999999999999984,"d":"1.000"},{"v":1.6899744660708778E-3,"d":"0.002"},{"v":0.00087347861729671,"d":"0.001"},null,{"$f":"MMULT(Y71:AK71, OFFSET(C.rngTPMroot, MIN(4, INT(($F71-70)/5))*13, $G72*16))","v":{"v":0.10708399608274438,"d":"0.10708"}},0,{"v":0.00145683875287291,"d":"0.00146"},{"v":1.5794956601459148E-4,"d":"0.00016"},{"v":6.4017820187450191E-5,"d":"0.00006"},{"v":6.940772886407432E-6,"d":"0.00001"},{"v":3.4733972034192413E-4,"d":"0.00035"},{"v":3.7658359910763916E-5,"d":"0.00004"},{"v":0.08142826109522415,"d":"0.08143"},{"v":7.9330112814119313E-4,"d":"0.00079"},{"v":2.07036252490995e-05,"d":"0.00002"},{"v":0.02003166181106566,"d":"0.02003"},{"v":0.7885713312653617,"d":"0.78857"},{"v":1.0000000000000002,"d":"1.00000"},{"v":1.8681962934022846E-3,"d":"0.002"},{"v":8.1400475339029265E-4,"d":"0.001"}]
[{"$nulls":3},63,15.75,85.75,0,{"$f":"MMULT(H72:T72, OFFSET(C.rngTPMroot, MIN(4, INT(($F72-70)/5))*13, $G73*16))","v":{"v":0.053088219089573445,"d":"0.05309"}},0,{"v":1.2273773773729933E-3,"d":"0.00123"},{"v":1.3303313891103967E-4,"d":"0.00013"},{"v":5.3934606072126516E-5,"d":"0.00005"},{"v":5.8458711020587271E-6,"d":"0.00001"},{"v":2.9263150377489329E-4,"d":"0.00029"},{"v":3.1717781514561258E-5,"d":"0.00003"},{"v":0.10573675628285589,"d":"0.10574"},{"v":0.000791293377814441,"d":"0.00079"},{"v":2.070020392664348E-5,"d":"0.00002"},{"v":0.028397031343063345,"d":"0.02840"},{"v":0.810221459424017,"d":"0.81022"},{"v":0.9999999999999984,"d":"1.000"},{"v":1.5739434872200132E-3,"d":"0.002"},{"v":8.1199358174108445E-4,"d":"0.001"},null,{"$f":"MMULT(Y72:AK72, OFFSET(C.rngTPMroot, MIN(4, INT(($F72-70)/5))*13, $G73*16))","v":{"v":0.09881797990711383,"d":"0.09882"}},0,{"v":1.3568145040351604E-3,"d":"0.00136"},{"v":1.4706258704079856E-4,"d":"0.00015"},{"v":5.9622457719330529E-5,"d":"0.00006"},{"v":6.46236670661958e-06,"d":"0.00001"},{"v":3.234919234939872E-4,"d":"0.00032"},{"v":3.5062684703285732E-5,"d":"0.00004"},{"v":0.07675640671680647,"d":"0.07676"},{"v":7.3955681187480539E-4,"d":"0.00074"},{"v":1.9292157026879988E-5,"d":"0.00002"},{"v":0.018724253581372596,"d":"0.01872"},{"v":0.8030139943021065,"d":"0.80301"},{"v":1.0000000000000002,"d":"1.00000"},{"v":1.7399288852484782E-3,"d":"0.002"},{"v":7.5884896890168535E-4,"d":"0.001"}]
[{"$nulls":3},64,{"$f":"D74*C.cycleLength","v":{"v":16,"d":"16.00"}},{"v":86,"d":"86.00"},{"$f":"IF(AND(E73<C.maxDurHPE, E74>=C.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H73:T73, OFFSET(C.rngTPMroot, MIN(4, INT(($F73-70)/5))*13, $G74*16))","v":{"v":0.04899023905723745,"d":"0.04899"}},0,{"v":1.143140681748329E-3,"d":"0.00114"},{"v":1.2389929361493942E-4,"d":"0.00012"},{"v":5.0232995565781639E-5,"d":"0.00005"},{"v":5.444502821161038E-6,"d":"0.00001"},{"v":2.725477778010338E-4,"d":"0.00027"},{"v":2.9540088709137504E-5,"d":"0.00003"},{"v":0.09893426492972372,"d":"0.09893"},{"v":7.356391518095781E-4,"d":"0.00074"},{"v":1.9243330883565117E-5,"d":"0.00002"},{"v":0.026321900319589142,"d":"0.02632"},{"v":0.8233739078704946,"d":"0.82337"},{"$f":"SUM(H74:T74)","v":{"v":0.9999999999999984,"d":"1.000"}},{"v":1.4659214551151444E-3,"d":"0.001"},{"v":7.5488248269314317E-4,"d":"0.001"},null,{"$f":"MMULT(Y73:AK73, OFFSET(C.rngTPMroot, MIN(4, INT(($F73-70)/5))*13, $G74*16))","v":{"v":0.09119003315282789,"d":"0.09119"}},0,{"v":1.2636943500364227E-3,"d":"0.00126"},{"v":1.3696550198462193E-4,"d":"0.00014"},{"v":5.5530481676846092E-5,"d":"0.00006"},{"v":6.0186708107841563E-6,"d":"0.00001"},{"v":3.0129020200330412E-4,"d":"0.00030"},{"v":3.2655336125576006E-5,"d":"0.00003"},{"v":0.07233433694864443,"d":"0.07233"},{"v":6.894583830111226E-4,"d":"0.00069"},{"v":1.7985158017382912E-5,"d":"0.00002"},{"v":0.01750086073520157,"d":"0.01750"},{"v":0.8164711710796604,"d":"0.81647"},{"$f":"SUM(Y74:AK74)","v":{"v":1.0000000000000004,"d":"1.00000"}},{"v":1.6205150337165728E-3,"d":"0.002"},{"v":7.0744354102850551E-4,"d":"0.001"}]
[{"$nulls":3},{"$f":"D74+1","v":65},16.25,{"$f":"F74+C.cycleLength","v":86.25},0,{"$f":"MMULT(H74:T74, OFFSET(C.rngTPMroot, MIN(4, INT(($F74-70)/5))*13, $G75*16))","v":{"v":0.04520858985372601,"d":"0.04521"}},0,{"v":1.0646846816026157E-3,"d":"0.00106"},{"v":1.1539590478216575E-4,"d":"0.00012"},{"v":4.6785405981793546E-5,"d":"0.00005"},{"v":5.0708386691009877E-6,"d":"0.00001"},{"v":2.5384228613559124E-4,"d":"0.00025"},{"v":2.7512709431019196E-5,"d":"0.00003"},{"v":0.09256356030259892,"d":"0.09256"},{"v":6.8391795368197826E-4,"d":"0.00068"},{"v":1.7889885099602755E-5,"d":"0.00002"},{"v":0.02439985417724508,"d":"0.02440"},{"v":0.8356128960010445,"d":"0.83561"},{"v":0.9999999999999983,"d":"1.000"},{"$f":"SUM(J75,L75,N75)","v":{"v":1.3653123737200003E-3,"d":"0.001"}},{"$f":"Q75+R75","v":{"v":0.000701807838781581,"d":"0.001"}},null,{"$f":"MMULT(Y74:AK74, OFFSET(C.rngTPMroot, MIN(4, INT(($F74-70)/5))*13, $G75*16))","v":{"v":0.08415090203453163,"d":"0.08415"}},0,{"v":1.176964513811049E-3,"d":"0.00118"},{"v":1.2756536025604272E-4,"d":"0.00013"},{"v":5.1719315170316912E-5,"d":"0.00005"},{"v":5.6056006740033931E-6,"d":"0.00001"},{"v":2.8061206106257488E-4,"d":"0.00028"},{"v":3.0414152883614308E-5,"d":"0.00003"},{"v":0.06815046430180119,"d":"0.06815"},{"v":0.00064274219543916,"d":"0.00064"},{"v":1.676682273188698E-5,"d":"0.00002"},{"v":0.016356218143589042,"d":"0.01636"},{"v":0.8290100254980498,"d":"0.82901"},{"v":1.0000000000000002,"d":"1.00000"},{"$f":"SUM(AA75,AC75,AE75)","v":{"v":1.5092958900439408E-3,"d":"0.002"}},{"$f":"AH75+AI75","v":{"v":0.000659509018171047,"d":"0.001"}}]
[{"$nulls":3},66,{"v":16.5,"d":"16.50"},{"v":86.5,"d":"86.50"},0,{"$f":"MMULT(H75:T75, OFFSET(C.rngTPMroot, MIN(4, INT(($F75-70)/5))*13, $G76*16))","v":{"v":0.04171885330411508,"d":"0.04172"}},0,{"v":9.9161324776741544E-4,"d":"0.00099"},{"v":1.0747605618701488E-4,"d":"0.00011"},{"v":4.35744302283849E-5,"d":"0.00004"},{"v":4.7228170076258484E-6,"d":"0.00000"},{"v":2.3642058360107883E-4,"d":"0.00024"},{"v":2.5624457906431933E-5,"d":"0.00003"},{"v":0.08659771941959415,"d":"0.08660"},{"v":6.3585066543836249E-4,"d":"0.00064"},{"v":1.6632085960662876E-5,"d":"0.00002"},{"v":0.022619485090048703,"d":"0.02262"},{"v":0.8470020278421434,"d":"0.84700"},{"v":0.9999999999999983,"d":"1.000"},{"v":1.2716082615968792E-3,"d":"0.001"},{"v":6.5248275139902538E-4,"d":"0.001"},null,{"$f":"MMULT(Y75:AK75, OFFSET(C.rngTPMroot, MIN(4, INT(($F75-70)/5))*13, $G76*16))","v":{"v":0.07765513475971073,"d":"0.07766"}},0,{"v":1.0961870910835357E-3,"d":"0.00110"},{"v":1.1881029792414379E-4,"d":"0.00012"},{"v":4.8169715385729963E-5,"d":"0.00005"},{"v":5.22087724116764e-06,"d":"0.00001"},{"v":2.6135309546683781E-4,"d":"0.00026"},{"v":2.8326769570985489E-5,"d":"0.00003"},{"v":0.06419348506107203,"d":"0.06419"},{"v":5.9918128500504827E-4,"d":"0.00060"},{"v":1.5630739604856466E-5,"d":"0.00002"},{"v":0.015285361632147778,"d":"0.01529"},{"v":0.8406931386757874,"d":"0.84069"},{"v":1.0000000000000002,"d":"1.00000"},{"v":1.4057099019361033E-3,"d":"0.001"},{"v":6.1481202460990478E-4,"d":"0.001"}]
[{"$nulls":3},67,16.75,86.75,0,{"$f":"MMULT(H76:T76, OFFSET(C.rngTPMroot, MIN(4, INT(($F76-70)/5))*13, $G77*16))","v":{"v":0.03849849611858283,"d":"0.03850"}},0,{"v":9.2355685293846472E-4,"d":"0.00092"},{"v":1.0009976002699466E-4,"d":"0.00010"},{"v":4.0583830178671671E-5,"d":"0.00004"},{"v":4.3986806539694554E-6,"d":"0.00000"},{"v":2.2019456744057277E-4,"d":"0.00022"},{"v":2.3865800237332887E-5,"d":"0.00002"},{"v":0.08101145431156428,"d":"0.08101"},{"v":5.9117771680324287E-4,"d":"0.00059"},{"v":1.5463145643100272E-5,"d":"0.00002"},{"v":0.020970244339817697,"d":"0.02097"},{"v":0.8576004648761112,"d":"0.85760"},{"v":0.9999999999999983,"d":"1.000"},{"v":1.184335250557709E-3,"d":"0.001"},{"v":6.0664086244634316E-4,"d":"0.001"},null,{"$f":"MMULT(Y76:AK76, OFFSET(C.rngTPMroot, MIN(4, INT(($F76-70)/5))*13, $G77*16))","v":{"v":0.07166078804567383,"d":"0.07166"}},0,{"v":1.020953584829817E-3,"d":"0.00102"},{"v":1.1065611014092477E-4,"d":"0.00011"},{"v":4.4863731751011172E-5,"d":"0.00004"},{"v":4.8625580200105977E-6,"d":"0.00000"},{"v":2.4341591129255834E-4,"d":"0.00024"},{"v":2.6382646861005721E-5,"d":"0.00003"},{"v":0.060452478101702206,"d":"0.06045"},{"v":5.5856341510586221E-4,"d":"0.00056"},{"v":1.4571389133115846E-5,"d":"0.00001"},{"v":0.014283630486832023,"d":"0.01428"},{"v":0.8515788340186579,"d":"0.85158"},{"v":1.0000000000000002,"d":"1.00000"},{"v":1.3092332278733865E-3,"d":"0.001"},{"v":0.000573134804238978,"d":"0.001"}]
[{"$nulls":3},68,{"v":17,"d":"17.00"},{"v":87,"d":"87.00"},0,{"$f":"MMULT(H77:T77, OFFSET(C.rngTPMroot, MIN(4, INT(($F77-70)/5))*13, $G78*16))","v":{"v":0.035526724394563884,"d":"0.03553"}},0,{"v":8.6017130423017129E-4,"d":"0.00086"},{"v":9.3229713861296164E-5,"d":"0.00009"},{"v":3.7798480975344716E-5,"d":"0.00004"},{"v":4.0967904281308961E-6,"d":"0.00000"},{"v":2.0508217513315953E-4,"d":"0.00021"},{"v":2.2227842770026281E-5,"d":"0.00002"},{"v":0.0757810197933685,"d":"0.07578"},{"v":5.4965808564735484E-4,"d":"0.00055"},{"v":1.4376751700938778E-5,"d":"0.00001"},{"v":0.01944237693758764,"d":"0.01944"},{"v":0.8674632377297319,"d":"0.86746"},{"v":0.9999999999999983,"d":"1.000"},{"v":1.1030519603386756E-3,"d":"0.001"},{"v":5.6403483734829361E-4,"d":"0.001"},null,{"$f":"MMULT(Y77:AK77, OFFSET(C.rngTPMroot, MIN(4, INT(($F77-70)/5))*13, $G78*16))","v":{"v":0.06612915629104393,"d":"0.06613"}},0,{"v":9.5088350416912043E-4,"d":"0.00095"},{"v":1.0306156061373551E-4,"d":"0.00010"},{"v":4.1784644367173624E-5,"d":"0.00004"},{"v":4.5288309654017606E-6,"d":"0.00000"},{"v":2.2670979184520894E-4,"d":"0.00023"},{"v":2.4571953190415994E-5,"d":"0.00002"},{"v":0.05691691292107144,"d":"0.05692"},{"v":5.2069053956708511E-4,"d":"0.00052"},{"v":1.3583609970329868E-5,"d":"0.00001"},{"v":0.013346649792306431,"d":"0.01335"},{"v":0.86172146656089,"d":"0.86172"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.001219377940381503,"d":"0.001"},{"v":0.000534274149537415,"d":"0.001"}]
[{"$nulls":3},69,17.25,87.25,0,{"$f":"MMULT(H78:T78, OFFSET(C.rngTPMroot, MIN(4, INT(($F78-70)/5))*13, $G79*16))","v":{"v":0.032784349350157456,"d":"0.03278"}},0,{"v":8.0113603214163943E-4,"d":"0.00080"},{"v":8.6831172666768113E-5,"d":"0.00009"},{"v":3.52042958427568e-05,"d":"0.00004"},{"v":3.8156195306341683E-6,"d":"0.00000"},{"v":1.9100697644895147E-4,"d":"0.00019"},{"v":2.0702301590729047E-5,"d":"0.00002"},{"v":0.07088412236799989,"d":"0.07088"},{"v":5.1106797341480918E-4,"d":"0.00051"},{"v":1.336704275745803E-5,"d":"0.00001"},{"v":0.018026861239535327,"d":"0.01803"},{"v":0.8766415356279119,"d":"0.87664"},{"v":0.9999999999999983,"d":"1.000"},{"v":1.0273473044333477E-3,"d":"0.001"},{"v":5.2443501617226726E-4,"d":"0.001"},null,{"$f":"MMULT(Y78:AK78, OFFSET(C.rngTPMroot, MIN(4, INT(($F78-70)/5))*13, $G79*16))","v":{"v":0.06102452165301464,"d":"0.06102"}},0,{"v":8.8562247288726382E-4,"d":"0.00089"},{"v":9.5988240168491692E-5,"d":"0.00010"},{"v":3.8916880891215404E-5,"d":"0.00004"},{"v":4.2180082641941844E-6,"d":"0.00000"},{"v":2.1115024669310167E-4,"d":"0.00021"},{"v":2.2885531038002172E-5,"d":"0.00002"},{"v":0.053576650432634154,"d":"0.05358"},{"v":4.8537787193309267E-4,"d":"0.00049"},{"v":1.2662585864810726E-5,"d":"0.00001"},{"v":0.01247031368159258,"d":"0.01247"},{"v":0.8711716923950187,"d":"0.87117"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.001135689600471581,"d":"0.001"},{"v":4.9804045779790337E-4,"d":"0.000"}]
[{"$nulls":3},70,{"v":17.5,"d":"17.50"},{"v":87.5,"d":"87.50"},0,{"$f":"MMULT(H79:T79, OFFSET(C.rngTPMroot, MIN(4, INT(($F79-70)/5))*13, $G80*16))","v":{"v":0.030253663421827656,"d":"0.03025"}},0,{"v":0.000746152468513297,"d":"0.00075"},{"v":8.0871776115244384E-5,"d":"0.00008"},{"v":3.27881548095209E-5,"d":"0.00003"},{"v":3.5537459525811292E-6,"d":"0.00000"},{"v":1.778977867212556E-4,"d":"0.00018"},{"v":1.9281461345004571E-5,"d":"0.00002"},{"v":0.0662998343315081,"d":"0.06630"},{"v":4.7519956501600706E-4,"d":"0.00048"},{"v":1.2428576293128626E-5,"d":"0.00001"},{"v":0.016715353220717426,"d":"0.01672"},{"v":0.8851829754911791,"d":"0.88518"},{"v":0.9999999999999983,"d":"1.000"},{"v":9.5683841004407357E-4,"d":"0.001"},{"v":4.8762814130913566E-4,"d":"0.000"},null,{"$f":"MMULT(Y79:AK79, OFFSET(C.rngTPMroot, MIN(4, INT(($F79-70)/5))*13, $G80*16))","v":{"v":0.05631392341661561,"d":"0.05631"}},0,{"v":8.2484043633535183E-4,"d":"0.00082"},{"v":8.9400375811963571E-5,"d":"0.00009"},{"v":3.624593774192456E-5,"d":"0.00004"},{"v":3.9285179448545534E-6,"d":"0.00000"},{"v":1.9665858415589878E-4,"d":"0.00020"},{"v":2.1314851401196391E-5,"d":"0.00002"},{"v":0.050421941674403135,"d":"0.05042"},{"v":4.524530030923563E-4,"d":"0.00045"},{"v":1.1803823025749498E-5,"d":"0.00001"},{"v":0.01165076950861268,"d":"0.01165"},{"v":0.8799767198708595,"d":"0.87998"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.001057744958233175,"d":"0.001"},{"v":4.642568261181058E-4,"d":"0.000"}]
[{"$nulls":3},71,17.75,87.75,0,{"$f":"MMULT(H80:T80, OFFSET(C.rngTPMroot, MIN(4, INT(($F80-70)/5))*13, $G81*16))","v":{"v":0.02791832592635659,"d":"0.02792"}},0,{"v":0.00069494253651302,"d":"0.00069"},{"v":7.5321384834149877E-5,"d":"0.00008"},{"v":3.053783835401728E-5,"d":"0.00003"},{"v":3.30984528045637e-06,"d":"0.00000"},{"v":1.6568830682883211E-4,"d":"0.00017"},{"v":1.7958136198991108E-5,"d":"0.00002"},{"v":0.06200851271508332,"d":"0.06201"},{"v":4.4185987913152394E-4,"d":"0.00044"},{"v":1.1556298487656007E-5,"d":"0.00001"},{"v":0.01550013502929245,"d":"0.01550"},{"v":0.8931318521036373,"d":"0.89313"},{"v":0.9999999999999983,"d":"1.000"},{"v":8.9116868169586937E-4,"d":"0.001"},{"v":4.5341617761917994E-4,"d":"0.000"},null,{"$f":"MMULT(Y80:AK80, OFFSET(C.rngTPMroot, MIN(4, INT(($F80-70)/5))*13, $G81*16))","v":{"v":0.05196694516680061,"d":"0.05197"}},0,{"v":7.6822999217241155E-4,"d":"0.00077"},{"v":8.3264649724704317E-5,"d":"0.00008"},{"v":3.3758306747754426E-5,"d":"0.00003"},{"v":3.6588959234750359E-6,"d":"0.00000"},{"v":1.8316151332001393E-4,"d":"0.00018"},{"v":1.9851970640343102E-5,"d":"0.00002"},{"v":0.047443424634773294,"d":"0.04744"},{"v":4.217550775594021E-4,"d":"0.00042"},{"v":1.1003128664891536E-5,"d":"0.00001"},{"v":0.010884402883956262,"d":"0.01088"},{"v":0.888180543779717,"d":"0.88818"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.00098514981224018,"d":"0.001"},{"v":4.3275820622429366E-4,"d":"0.000"}]
[{"$nulls":3},72,{"v":18,"d":"18.00"},{"v":88,"d":"88.00"},0,{"$f":"MMULT(H81:T81, OFFSET(C.rngTPMroot, MIN(4, INT(($F81-70)/5))*13, $G82*16))","v":{"v":0.025763257548767564,"d":"0.02576"}},0,{"v":6.4724724427624647E-4,"d":"0.00065"},{"v":7.0151927976077762E-5,"d":"0.00007"},{"v":2.844196560476455E-5,"d":"0.00003"},{"v":3.0826839978818718E-6,"d":"0.00000"},{"v":1.5431678789135328E-4,"d":"0.00015"},{"v":1.6725633496916813E-5,"d":"0.00002"},{"v":0.057991722811477166,"d":"0.05799"},{"v":4.1086970188332795E-4,"d":"0.00041"},{"v":1.0745516260713522E-5,"d":"0.00001"},{"v":0.014374067489009431,"d":"0.01437"},{"v":0.9005293706893569,"d":"0.90053"},{"v":0.9999999999999983,"d":"1.000"},{"v":8.3000599777236428E-4,"d":"0.001"},{"v":4.2161521814404148E-4,"d":"0.000"},null,{"$f":"MMULT(Y81:AK81, OFFSET(C.rngTPMroot, MIN(4, INT(($F81-70)/5))*13, $G82*16))","v":{"v":0.04795551838912454,"d":"0.04796"}},0,{"v":0.000715504835693188,"d":"0.00072"},{"v":7.75500307555747e-05,"d":"0.00008"},{"v":3.1441406829911182E-5,"d":"0.00003"},{"v":3.4077785991424038E-6,"d":"0.00000"},{"v":1.7059077337342544E-4,"d":"0.00017"},{"v":1.8489490303597627E-5,"d":"0.00002"},{"v":0.044632119474291514,"d":"0.04463"},{"v":0.00039313402411933,"d":"0.00039"},{"v":1.0256590964675616E-5,"d":"0.00001"},{"v":0.010167823533573754,"d":"0.01017"},{"v":0.8958241636723715,"d":"0.89582"},{"v":1.0000000000000002,"d":"1.00000"},{"v":9.1753701589652472E-4,"d":"0.001"},{"v":4.0339061508400565E-4,"d":"0.000"}]
[{"$nulls":3},73,18.25,88.25,0,{"$f":"MMULT(H82:T82, OFFSET(C.rngTPMroot, MIN(4, INT(($F82-70)/5))*13, $G83*16))","v":{"v":0.02377454297492505,"d":"0.02377"}},0,{"v":6.0282537506659906E-4,"d":"0.00060"},{"v":6.5337261251860871E-5,"d":"0.00007"},{"v":2.648993678218852E-5,"d":"0.00003"},{"v":2.8711132471686623E-6,"d":"0.00000"},{"v":1.4372571897729722E-4,"d":"0.00014"},{"v":1.5577719913322735E-5,"d":"0.00002"},{"v":0.054232166046783964,"d":"0.05423"},{"v":3.8206259776830975E-4,"d":"0.00038"},{"v":9.9918713400716961E-6,"d":"0.00001"},{"v":0.013330546243717706,"d":"0.01333"},{"v":0.9074138631402248,"d":"0.90741"},{"v":0.9999999999999983,"d":"1.000"},{"v":7.7304103082608477E-4,"d":"0.001"},{"v":3.9205446910838145E-4,"d":"0.000"},null,{"$f":"MMULT(Y82:AK82, OFFSET(C.rngTPMroot, MIN(4, INT(($F82-70)/5))*13, $G83*16))","v":{"v":0.044253741230855716,"d":"0.04425"}},0,{"v":6.6639831185533974E-4,"d":"0.00067"},{"v":7.2227617483224056E-5,"d":"0.00007"},{"v":2.9283520374129655E-5,"d":"0.00003"},{"v":3.173895957593559E-6,"d":"0.00000"},{"v":1.588827883797765E-4,"d":"0.00016"},{"v":1.722051970962024E-5,"d":"0.00002"},{"v":0.04197942239420659,"d":"0.04198"},{"v":0.000366449837280373,"d":"0.00037"},{"v":9.5605603684071076E-6,"d":"0.00001"},{"v":0.009497851941179457,"d":"0.00950"},{"v":0.9029457873823499,"d":"0.90295"},{"v":1,"d":"1.00000"},{"v":8.54564620609246E-4,"d":"0.001"},{"v":3.7601039764878009E-4,"d":"0.000"}]
[{"$nulls":3},74,{"v":18.5,"d":"18.50"},{"v":88.5,"d":"88.50"},0,{"$f":"MMULT(H83:T83, OFFSET(C.rngTPMroot, MIN(4, INT(($F83-70)/5))*13, $G84*16))","v":{"v":0.02193934104010837,"d":"0.02194"}},0,{"v":5.61452267333388E-4,"d":"0.00056"},{"v":6.0853034707038413E-5,"d":"0.00006"},{"v":2.4671879590726808E-5,"d":"0.00002"},{"v":2.6740630190221861E-6,"d":"0.00000"},{"v":1.3386153624506906E-4,"d":"0.00013"},{"v":1.4508589928307612E-5,"d":"0.00001"},{"v":0.050713611969070725,"d":"0.05071"},{"v":3.5528399220719663E-4,"d":"0.00036"},{"v":9.2913162086567078E-6,"d":"0.00001"},{"v":0.012363461261639612,"d":"0.01236"},{"v":0.9138209890499402,"d":"0.91382"},{"v":0.9999999999999983,"d":"1.000"},{"v":7.199856831691839E-4,"d":"0.001"},{"v":3.6457530841585336E-4,"d":"0.000"},null,{"$f":"MMULT(Y83:AK83, OFFSET(C.rngTPMroot, MIN(4, INT(($F83-70)/5))*13, $G84*16))","v":{"v":0.04083771125226055,"d":"0.04084"}},0,{"v":6.2066206668388369E-4,"d":"0.00062"},{"v":6.7270492048488581E-5,"d":"0.00007"},{"v":2.727373396938069E-5,"d":"0.00003"},{"v":2.956065148177127E-6,"d":"0.00000"},{"v":1.4797834574601504E-4,"d":"0.00015"},{"v":1.6038641098273974E-5,"d":"0.00002"},{"v":0.03947709837444666,"d":"0.03948"},{"v":3.41571906216419E-4,"d":"0.00034"},{"v":8.91163210602332e-06,"d":"0.00001"},{"v":0.0088715067363665,"d":"0.00887"},{"v":0.9095810207539097,"d":"0.90958"},{"v":1,"d":"1.00000"},{"v":7.9591414639927941E-4,"d":"0.001"},{"v":3.504835383224423E-4,"d":"0.000"}]
[{"$nulls":3},75,18.75,88.75,0,{"$f":"MMULT(H84:T84, OFFSET(C.rngTPMroot, MIN(4, INT(($F84-70)/5))*13, $G85*16))","v":{"v":0.020245801813386945,"d":"0.02025"}},0,{"v":5.2291867849620023E-4,"d":"0.00052"},{"v":5.6676569573086508E-5,"d":"0.00006"},{"v":2.297859929015025E-5,"d":"0.00002"},{"v":2.4905367410197417E-6,"d":"0.00000"},{"v":1.2467435204634731E-4,"d":"0.00012"},{"v":1.3512836466379216E-5,"d":"0.00001"},{"v":0.04742083413564418,"d":"0.04742"},{"v":3.3039032047819033E-4,"d":"0.00033"},{"v":8.64009179321137e-06,"d":"0.00001"},{"v":0.01146715943924971,"d":"0.01147"},{"v":0.919783922626833,"d":"0.91978"},{"v":0.9999999999999983,"d":"1.000"},{"v":6.7057162983269784E-4,"d":"0.001"},{"v":3.3903041227140168E-4,"d":"0.000"},null,{"$f":"MMULT(Y84:AK84, OFFSET(C.rngTPMroot, MIN(4, INT(($F84-70)/5))*13, $G85*16))","v":{"v":0.03768537108813297,"d":"0.03769"}},0,{"v":5.7806479123244338E-4,"d":"0.00058"},{"v":6.2653584018562418E-5,"d":"0.00006"},{"v":2.5401883213799175E-5,"d":"0.00003"},{"v":2.7531845016409538E-6,"d":"0.00000"},{"v":1.3782229675744046E-4,"d":"0.00014"},{"v":1.4937877173099316E-5,"d":"0.00001"},{"v":0.03711727297837202,"d":"0.03712"},{"v":3.1837838809443904E-4,"d":"0.00032"},{"v":8.3066298747592871E-6,"d":"0.00001"},{"v":0.008285992791709851,"d":"0.00829"},{"v":0.915763044506919,"d":"0.91576"},{"v":1,"d":"1.00000"},{"v":0.000741288971203683,"d":"0.001"},{"v":3.2668501796919835E-4,"d":"0.000"}]
[{"$nulls":3},76,{"v":19,"d":"19.00"},{"v":89,"d":"89.00"},0,{"$f":"MMULT(H85:T85, OFFSET(C.rngTPMroot, MIN(4, INT(($F85-70)/5))*13, $G86*16))","v":{"v":0.018682990082409395,"d":"0.01868"}},0,{"v":4.8702972671021836E-4,"d":"0.00049"},{"v":5.2786743570594365E-5,"d":"0.00005"},{"v":2.1401532193589091E-5,"d":"0.00002"},{"v":2.3196062374915089E-6,"d":"0.00000"},{"v":1.1611770262160811E-4,"d":"0.00012"},{"v":1.2585423550419922E-5,"d":"0.00001"},{"v":0.044339549690753315,"d":"0.04434"},{"v":3.0724823819032541E-4,"d":"0.00031"},{"v":8.0347067673550644E-6,"d":"0.00001"},{"v":0.010636410064958234,"d":"0.01064"},{"v":0.9253335264820358,"d":"0.92533"},{"v":0.9999999999999983,"d":"1.000"},{"v":6.2454896152541555E-4,"d":"0.001"},{"v":3.1528294495768047E-4,"d":"0.000"},null,{"$f":"MMULT(Y85:AK85, OFFSET(C.rngTPMroot, MIN(4, INT(($F85-70)/5))*13, $G86*16))","v":{"v":0.0347763660230022,"d":"0.03478"}},0,{"v":5.3839105174894241E-4,"d":"0.00054"},{"v":5.8353543594442254E-5,"d":"0.00006"},{"v":2.3658501308691329E-5,"d":"0.00002"},{"v":2.5642279584907695E-6,"d":"0.00000"},{"v":1.2836327766562768E-4,"d":"0.00013"},{"v":1.3912660871413554E-5,"d":"0.00001"},{"v":0.034892423398862726,"d":"0.03489"},{"v":2.967556228818275E-4,"d":"0.00030"},{"v":7.7425905992026472E-6,"d":"0.00001"},{"v":0.007738689993432233,"d":"0.00774"},{"v":0.9215227791080742,"d":"0.92152"},{"v":1,"d":"1.00000"},{"v":6.904128307232615E-4,"d":"0.001"},{"v":3.0449821348103016E-4,"d":"0.000"}]
[{"$nulls":3},77,19.25,89.25,0,{"$f":"MMULT(H86:T86, OFFSET(C.rngTPMroot, MIN(4, INT(($F86-70)/5))*13, $G87*16))","v":{"v":0.017240814744546498,"d":"0.01724"}},0,{"v":4.536039052602967E-4,"d":"0.00045"},{"v":4.9163884084312279E-5,"d":"0.00005"},{"v":1.9932702357082418E-5,"d":"0.00002"},{"v":2.1604070353149882E-6,"d":"0.00000"},{"v":1.0814831311180853E-4,"d":"0.00011"},{"v":1.1721660832465177E-5,"d":"0.00001"},{"v":0.041456362435232395,"d":"0.04146"},{"v":2.857338888084809E-4,"d":"0.00029"},{"v":7.4719183512178236E-6,"d":"0.00001"},{"v":0.00986637292154234,"d":"0.00987"},{"v":0.9304985132188361,"d":"0.93050"},{"v":0.9999999999999983,"d":"1.000"},{"v":5.8168492072918762E-4,"d":"0.001"},{"v":2.9320580715969872E-4,"d":"0.000"},null,{"$f":"MMULT(Y86:AK86, OFFSET(C.rngTPMroot, MIN(4, INT(($F86-70)/5))*13, $G87*16))","v":{"v":0.03209191256037963,"d":"0.03209"}},0,{"v":5.0144020012935875E-4,"d":"0.00050"},{"v":5.4348623520397994E-5,"d":"0.00005"},{"v":2.2034771180637808E-5,"d":"0.00002"},{"v":2.3882398797417122E-6,"d":"0.00000"},{"v":1.1955344991864313E-4,"d":"0.00012"},{"v":1.2957807209148541E-5,"d":"0.00001"},{"v":0.03279536889978948,"d":"0.03280"},{"v":2.7659758691610161E-4,"d":"0.00028"},{"v":7.2167502000915353E-6,"d":"0.00001"},{"v":0.007227142651520588,"d":"0.00723"},{"v":0.9268890384593562,"d":"0.92689"},{"v":1,"d":"1.00000"},{"v":6.4302842122863967E-4,"d":"0.001"},{"v":2.8381433711619316E-4,"d":"0.000"}]
[{"$nulls":3},78,{"v":19.5,"d":"19.50"},{"v":89.5,"d":"89.50"},0,{"$f":"MMULT(H87:T87, OFFSET(C.rngTPMroot, MIN(4, INT(($F87-70)/5))*13, $G88*16))","v":{"v":0.015909963648465336,"d":"0.01591"}},0,{"v":4.2247216459913734E-4,"d":"0.00042"},{"v":4.5789668669809151E-5,"d":"0.00005"},{"v":1.8564681241610148E-5,"d":"0.00002"},{"v":2.0121339918821377E-6,"d":"0.00000"},{"v":1.0072587869778678E-4,"d":"0.00010"},{"v":1.0917179872485408E-5,"d":"0.00001"},{"v":0.03875870919898336,"d":"0.03876"},{"v":2.6573222407235591E-4,"d":"0.00027"},{"v":6.94871449850399e-06,"d":"0.00001"},{"v":0.009152568823534797,"d":"0.00915"},{"v":0.9353055956833712,"d":"0.93531"},{"v":0.9999999999999983,"d":"1.000"},{"v":5.4176272453853431E-4,"d":"0.001"},{"v":2.7268093857085989E-4,"d":"0.000"},null,{"$f":"MMULT(Y87:AK87, OFFSET(C.rngTPMroot, MIN(4, INT(($F87-70)/5))*13, $G88*16))","v":{"v":0.02961467713739409,"d":"0.02961"}},0,{"v":4.6702535914921117E-4,"d":"0.00047"},{"v":5.0618569098231819E-5,"d":"0.00005"},{"v":2.0522480889552325E-5,"d":"0.00002"},{"v":2.2243302138183285E-6,"d":"0.00000"},{"v":1.1134825821977907E-4,"d":"0.00011"},{"v":1.2068487058033381E-5,"d":"0.00001"},{"v":0.030819260788471782,"d":"0.03082"},{"v":2.578053826949899E-4,"d":"0.00026"},{"v":6.7265303057677973E-6,"d":"0.00001"},{"v":0.00674904951649803,"d":"0.00675"},{"v":0.9318886731600068,"d":"0.93189"},{"v":1,"d":"1.00000"},{"v":5.988960982585426E-4,"d":"0.001"},{"v":2.6453191300075771E-4,"d":"0.000"}]
[{"$nulls":3},79,19.75,89.75,0,{"$f":"MMULT(H88:T88, OFFSET(C.rngTPMroot, MIN(4, INT(($F88-70)/5))*13, $G89*16))","v":{"v":0.014681843465405596,"d":"0.01468"}},0,{"v":3.9347705738701651E-4,"d":"0.00039"},{"v":4.264703238855647E-5,"d":"0.00004"},{"v":1.7290550143600209E-5,"d":"0.00002"},{"v":1.8740372231278391E-6,"d":"0.00000"},{"v":9.3812860760501913E-5,"d":"0.00009"},{"v":1.0167912045202454E-5,"d":"0.00001"},{"v":0.03623480933627233,"d":"0.03623"},{"v":2.4713637345753287E-4,"d":"0.00025"},{"v":6.46229736987531e-06,"d":"0.00001"},{"v":0.008490852401683634,"d":"0.00849"},{"v":0.9397796266758613,"d":"0.93978"},{"v":0.9999999999999983,"d":"1.000"},{"v":5.0458046829111869E-4,"d":"0.001"},{"v":2.5359867082740817E-4,"d":"0.000"},null,{"$f":"MMULT(Y88:AK88, OFFSET(C.rngTPMroot, MIN(4, INT(($F88-70)/5))*13, $G89*16))","v":{"v":0.027328664201673788,"d":"0.02733"}},0,{"v":4.3497247734063235E-4,"d":"0.00043"},{"v":4.7144515750078117E-5,"d":"0.00005"},{"v":1.9113982097174172E-5,"d":"0.00002"},{"v":2.0716699951598568E-6,"d":"0.00000"},{"v":1.0370620519119949E-4,"d":"0.00010"},{"v":1.1240202722501362E-5,"d":"0.00001"},{"v":0.028957572038156056,"d":"0.02896"},{"v":2.4028676250939778E-4,"d":"0.00024"},{"v":6.2695258444677519E-6,"d":"0.00001"},{"v":0.006302254371369589,"d":"0.00630"},{"v":0.9365467040473501,"d":"0.93655"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.000557792664629006,"d":"0.001"},{"v":2.4655628835386551E-4,"d":"0.000"}]
[{"$nulls":3},80,{"v":20,"d":"20.00"},{"v":90,"d":"90.00"},0,{"$f":"MMULT(H89:T89, OFFSET(C.rngTPMroot, MIN(4, INT(($F89-70)/5))*13, $G90*16))","v":{"v":0.013548524201905731,"d":"0.01355"}},0,{"v":3.6647194220914035E-4,"d":"0.00037"},{"v":3.9720081502790329E-5,"d":"0.00004"},{"v":1.6103865203904982E-5,"d":"0.00002"},{"v":1.7454183110258892E-6,"d":"0.00000"},{"v":8.7374297031202742E-5,"d":"0.00009"},{"v":9.4700679632052447E-6,"d":"0.00001"},{"v":0.03387361717256893,"d":"0.03387"},{"v":2.2984705910984677E-4,"d":"0.00023"},{"v":6.010067998980331E-6,"d":"0.00001"},{"v":0.007877386961246782,"d":"0.00788"},{"v":0.9439437288649468,"d":"0.94394"},{"v":0.9999999999999983,"d":"1.000"},{"v":4.6995010444424808E-4,"d":"0.000"},{"v":2.3585712710882711E-4,"d":"0.000"},null,{"$f":"MMULT(Y89:AK89, OFFSET(C.rngTPMroot, MIN(4, INT(($F89-70)/5))*13, $G90*16))","v":{"v":0.025219112927785413,"d":"0.02522"}},0,{"v":4.0511944873511375E-4,"d":"0.00041"},{"v":4.3908893611672683E-5,"d":"0.00004"},{"v":1.7802151385950898E-5,"d":"0.00002"},{"v":1.9294871517652168E-6,"d":"0.00000"},{"v":9.6588641502869425E-5,"d":"0.00010"},{"v":1.0468765192802476E-5,"d":"0.00001"},{"v":0.027204086664673423,"d":"0.02720"},{"v":2.2395568369575183E-4,"d":"0.00022"},{"v":5.8434934596322171E-6,"d":"0.00001"},{"v":0.005884737168562534,"d":"0.00588"},{"v":0.9408864466742431,"d":"0.94089"},{"v":1,"d":"1.00000"},{"v":5.1951024162393412E-4,"d":"0.001"},{"v":2.2979917715538404E-4,"d":"0.000"}]
[{"$nulls":3},81,20.25,90.25,0,{"$f":"MMULT(H90:T90, OFFSET(C.rngTPMroot, MIN(4, INT(($F90-70)/5))*13, $G91*16))","v":{"v":0.01167913955450569,"d":"0.01168"}},0,{"v":3.4132024194346596E-4,"d":"0.00034"},{"v":3.6994013093667181E-5,"d":"0.00004"},{"v":1.4998624818281432E-5,"d":"0.00001"},{"v":1.6256267713721123E-6,"d":"0.00000"},{"v":8.1377624771369368E-5,"d":"0.00008"},{"v":8.8201183122980726E-6,"d":"0.00001"},{"v":0.02954299861197233,"d":"0.02954"},{"v":3.0959489024029414E-4,"d":"0.00031"},{"v":6.4712485568720792E-6,"d":"0.00001"},{"v":6.618871510629413E-3,"d":"0.00662"},{"v":0.9513577879343833,"d":"0.95136"},{"v":0.9999999999999983,"d":"1.000"},{"v":4.3769649153311673E-4,"d":"0.000"},{"v":3.1606613879716624E-4,"d":"0.000"},null,{"$f":"MMULT(Y90:AK90, OFFSET(C.rngTPMroot, MIN(4, INT(($F90-70)/5))*13, $G91*16))","v":{"v":0.021739455525570443,"d":"0.02174"}},0,{"v":3.7731529302006077E-4,"d":"0.00038"},{"v":4.0895338673576163E-5,"d":"0.00004"},{"v":1.6580354232683239E-5,"d":"0.00002"},{"v":1.7970626004745392E-6,"d":"0.00000"},{"v":8.99595704053543e-05,"d":"0.00009"},{"v":9.7502729592801988E-6,"d":"0.00001"},{"v":0.023829899085909954,"d":"0.02383"},{"v":3.023352364571035E-4,"d":"0.00030"},{"v":6.3053793271586229E-6,"d":"0.00001"},{"v":4.961964046977449E-3,"d":"0.00496"},{"v":0.9486237428338665,"d":"0.94862"},{"v":1,"d":"1.00000"},{"v":4.838552176580983E-4,"d":"0.000"},{"v":3.0864061578426212E-4,"d":"0.000"}]
[{"$nulls":3},82,{"v":20.5,"d":"20.50"},{"v":90.5,"d":"90.50"},0,{"$f":"MMULT(H91:T91, OFFSET(C.rngTPMroot, MIN(4, INT(($F91-70)/5))*13, $G92*16))","v":{"v":0.010067686982057652,"d":"0.01007"}},0,{"v":2.9669579999148921E-4,"d":"0.00030"},{"v":3.4455040196185852E-5,"d":"0.00003"},{"v":1.3037694347964536E-5,"d":"0.00001"},{"v":1.5140567639905553E-6,"d":"0.00000"},{"v":7.0738258432817422E-5,"d":"0.00007"},{"v":8.2147760021571632E-6,"d":"0.00001"},{"v":0.02578635393797206,"d":"0.02579"},{"v":2.6588665558274392E-4,"d":"0.00027"},{"v":8.7165156449750009E-6,"d":"0.00001"},{"v":5.5996230988773115E-3,"d":"0.00560"},{"v":0.957847077184129,"d":"0.95785"},{"v":0.9999999999999983,"d":"1.000"},{"v":3.8047175277227112E-4,"d":"0.000"},{"v":2.7460317122771891E-4,"d":"0.000"},null,{"$f":"MMULT(Y91:AK91, OFFSET(C.rngTPMroot, MIN(4, INT(($F91-70)/5))*13, $G92*16))","v":{"v":0.01873991079311751,"d":"0.01874"}},0,{"v":3.2798483346367841E-4,"d":"0.00033"},{"v":3.8088610020952519E-5,"d":"0.00004"},{"v":1.4412627376559263E-5,"d":"0.00001"},{"v":1.6737266102393181E-6,"d":"0.00000"},{"v":7.819819462312507E-5,"d":"0.00008"},{"v":9.0810922806666828E-6,"d":"0.00001"},{"v":0.020895236183999053,"d":"0.02090"},{"v":2.6063940784171961E-4,"d":"0.00026"},{"v":8.51212310564992e-06,"d":"0.00001"},{"v":0.004221114720252025,"d":"0.00422"},{"v":0.9554051476873089,"d":"0.95541"},{"v":1,"d":"1.00000"},{"v":4.2059565546336279E-4,"d":"0.000"},{"v":2.6915153094736954E-4,"d":"0.000"}]
[{"$nulls":3},83,20.75,90.75,0,{"$f":"MMULT(H92:T92, OFFSET(C.rngTPMroot, MIN(4, INT(($F92-70)/5))*13, $G93*16))","v":{"v":8.678577792110561E-3,"d":"0.00868"}},0,{"v":2.5805899031085321E-4,"d":"0.00026"},{"v":2.9950364667910594E-5,"d":"0.00003"},{"v":1.1339878217061911E-5,"d":"0.00001"},{"v":1.3161079467976823E-6,"d":"0.00000"},{"v":6.1526464304667271E-5,"d":"0.00006"},{"v":7.1407705673506572E-6,"d":"0.00001"},{"v":0.02250846330162482,"d":"0.02251"},{"v":2.2903825527853766E-4,"d":"0.00023"},{"v":7.485928438218868E-6,"d":"0.00001"},{"v":0.004739754792057388,"d":"0.00474"},{"v":0.9634673473544741,"d":"0.96347"},{"v":0.9999999999999983,"d":"1.000"},{"v":3.3092533283258238E-4,"d":"0.000"},{"v":2.3652418371675652E-4,"d":"0.000"},null,{"$f":"MMULT(Y92:AK92, OFFSET(C.rngTPMroot, MIN(4, INT(($F92-70)/5))*13, $G93*16))","v":{"v":0.016154234227298437,"d":"0.01615"}},0,{"v":0.000285273451674537,"d":"0.00029"},{"v":3.3108879087816127E-5,"d":"0.00003"},{"v":1.2535762449714941E-5,"d":"0.00001"},{"v":1.4549024481069293E-6,"d":"0.00000"},{"v":6.8014940383901991E-5,"d":"0.00007"},{"v":7.8938240629022179E-6,"d":"0.00001"},{"v":0.018321739074808,"d":"0.01832"},{"v":2.2535961603452166E-4,"d":"0.00023"},{"v":7.3381943558113757E-6,"d":"0.00001"},{"v":3.5931011801777655E-3,"d":"0.00359"},{"v":0.9612899459472185,"d":"0.96129"},{"v":1,"d":"1.00000"},{"v":3.6582415450815394E-4,"d":"0.000"},{"v":2.3269781039033304E-4,"d":"0.000"}]
[{"$nulls":3},84,{"v":21,"d":"21.00"},{"v":91,"d":"91.00"},0,{"$f":"MMULT(H93:T93, OFFSET(C.rngTPMroot, MIN(4, INT(($F93-70)/5))*13, $G94*16))","v":{"v":0.00748113371303098,"d":"0.00748"}},0,{"v":2.2446832013672428E-4,"d":"0.00022"},{"v":2.6050118895732824E-5,"d":"0.00003"},{"v":9.86380443817409e-06,"d":"0.00001"},{"v":1.1447195676529378E-6,"d":"0.00000"},{"v":5.3517771536595642E-5,"d":"0.00005"},{"v":6.2108733682944906E-6,"d":"0.00001"},{"v":0.019646362116548695,"d":"0.01965"},{"v":1.973736338352384E-4,"d":"0.00020"},{"v":6.4484770206756979E-6,"d":"0.00001"},{"v":4.013252928608998E-3,"d":"0.00401"},{"v":0.9683341735230105,"d":"0.96833"},{"v":0.9999999999999983,"d":"1.000"},{"v":2.87849896111494E-4,"d":"0.000"},{"v":2.0382211085591409E-4,"d":"0.000"},null,{"$f":"MMULT(Y93:AK93, OFFSET(C.rngTPMroot, MIN(4, INT(($F93-70)/5))*13, $G94*16))","v":{"v":0.013925321542419574,"d":"0.01393"}},0,{"v":2.481403666652073E-4,"d":"0.00025"},{"v":2.8797320042855484E-5,"d":"0.00003"},{"v":1.0904024445461051E-5,"d":"0.00001"},{"v":1.2654397425579755E-6,"d":"0.00000"},{"v":5.9161664524004113E-5,"d":"0.00006"},{"v":6.8658614898576168E-6,"d":"0.00001"},{"v":0.016062993769784182,"d":"0.01606"},{"v":1.9491478115051523E-4,"d":"0.00019"},{"v":6.344906459489119E-6,"d":"0.00001"},{"v":3.0596877788345647E-3,"d":"0.00306"},{"v":0.9663956025444418,"d":"0.96640"},{"v":1,"d":"1.00000"},{"v":3.1820605563467246E-4,"d":"0.000"},{"v":2.0125968761000435E-4,"d":"0.000"}]
[{"$nulls":3},85,21.25,91.25,0,{"$f":"MMULT(H94:T94, OFFSET(C.rngTPMroot, MIN(4, INT(($F94-70)/5))*13, $G95*16))","v":{"v":0.006448909368897629,"d":"0.00645"}},0,{"v":1.9524979622401265E-4,"d":"0.00020"},{"v":2.2659262600552619E-5,"d":"0.00002"},{"v":8.5798557470111083E-6,"d":"0.00001"},{"v":9.9571527451599678E-7,"d":"0.00000"},{"v":4.6551486555068644E-5,"d":"0.00005"},{"v":5.4024248869749561E-6,"d":"0.00001"},{"v":0.017147461464149416,"d":"0.01715"},{"v":1.7013361298656355E-4,"d":"0.00017"},{"v":5.5569727455615134E-6,"d":"0.00001"},{"v":0.003399261000972875,"d":"0.00340"},{"v":0.9725492390389582,"d":"0.97255"},{"v":0.9999999999999983,"d":"1.000"},{"v":2.5038113852609238E-4,"d":"0.000"},{"v":1.7569058573212507E-4,"d":"0.000"},null,{"$f":"MMULT(Y94:AK94, OFFSET(C.rngTPMroot, MIN(4, INT(($F94-70)/5))*13, $G95*16))","v":{"v":0.012003947530492387,"d":"0.01200"}},0,{"v":2.158405070115145E-4,"d":"0.00022"},{"v":2.504886982109349E-5,"d":"0.00003"},{"v":9.4846727132859461E-6,"d":"0.00001"},{"v":1.1007217105828195E-6,"d":"0.00000"},{"v":5.146072699946822E-5,"d":"0.00005"},{"v":5.9721554093631939E-6,"d":"0.00001"},{"v":0.014080856360382152,"d":"0.01408"},{"v":1.6861438451207215E-4,"d":"0.00017"},{"v":5.4877447687094305E-6,"d":"0.00001"},{"v":2.606470685731169E-3,"d":"0.00261"},{"v":0.9708257156404483,"d":"0.97083"},{"v":1,"d":"1.00000"},{"v":2.7678590672426868E-4,"d":"0.000"},{"v":1.7410212928078159E-4,"d":"0.000"}]
[{"$nulls":3},86,{"v":21.5,"d":"21.50"},{"v":91.5,"d":"91.50"},0,{"$f":"MMULT(H95:T95, OFFSET(C.rngTPMroot, MIN(4, INT(($F95-70)/5))*13, $G96*16))","v":{"v":0.005559108237273581,"d":"0.00556"}},0,{"v":1.6983457027224092E-4,"d":"0.00017"},{"v":1.9709758609364061E-5,"d":"0.00002"},{"v":7.4630352603268979E-6,"d":"0.00001"},{"v":8.6610531200112164E-7,"d":"0.00000"},{"v":4.049198446047732E-5,"d":"0.00004"},{"v":4.699203690101568E-6,"d":"0.00000"},{"v":0.014965776219544775,"d":"0.01497"},{"v":1.4669298229807442E-4,"d":"0.00015"},{"v":4.7900412638673856E-6,"d":"0.00000"},{"v":0.002880194836436927,"d":"0.00288"},{"v":0.9762003730255766,"d":"0.97620"},{"v":0.9999999999999983,"d":"1.000"},{"v":2.1778958999304511E-4,"d":"0.000"},{"v":1.5148302356194181E-4,"d":"0.000"},null,{"$f":"MMULT(Y95:AK95, OFFSET(C.rngTPMroot, MIN(4, INT(($F95-70)/5))*13, $G96*16))","v":{"v":0.010347678929773374,"d":"0.01035"}},0,{"v":1.8774503464057856E-4,"d":"0.00019"},{"v":2.178831616520021E-5,"d":"0.00002"},{"v":8.2500742412332484E-6,"d":"0.00001"},{"v":9.5744330228754068E-7,"d":"0.00000"},{"v":4.4762200139888958E-5,"d":"0.00004"},{"v":5.1947737034163521E-6,"d":"0.00001"},{"v":0.01234172486570979,"d":"0.01234"},{"v":1.4588958183652694E-4,"d":"0.00015"},{"v":4.7472680166864731E-6,"d":"0.00000"},{"v":2.2212479926421525E-3,"d":"0.00222"},{"v":0.974670013519829,"d":"0.97467"},{"v":1,"d":"1.00000"},{"v":2.4075730902170075E-4,"d":"0.000"},{"v":1.5063684985321341E-4,"d":"0.000"}]
[{"$nulls":3},87,21.75,91.75,0,{"$f":"MMULT(H96:T96, OFFSET(C.rngTPMroot, MIN(4, INT(($F96-70)/5))*13, $G97*16))","v":{"v":4.7920791913696305E-3,"d":"0.00479"}},0,{"v":1.4772758727495426E-4,"d":"0.00015"},{"v":1.7144183749879215E-5,"d":"0.00002"},{"v":6.4915887913086651E-6,"d":"0.00001"},{"v":7.5336633542732126E-7,"d":"0.00000"},{"v":3.5221234161764557E-5,"d":"0.00004"},{"v":4.087518936073422E-6,"d":"0.00000"},{"v":0.013061127344742362,"d":"0.01306"},{"v":1.2651564717782384E-4,"d":"0.00013"},{"v":4.1300800352899e-06,"d":"0.00000"},{"v":0.002441240462564997,"d":"0.00244"},{"v":0.9793634817948589,"d":"0.97936"},{"v":0.9999999999999984,"d":"1.000"},{"v":1.8944041022802747E-4,"d":"0.000"},{"v":1.3064572721311374E-4,"d":"0.000"},null,{"$f":"MMULT(Y96:AK96, OFFSET(C.rngTPMroot, MIN(4, INT(($F96-70)/5))*13, $G97*16))","v":{"v":0.008919937292435313,"d":"0.00892"}},0,{"v":1.6330668688858E-4,"d":"0.00016"},{"v":1.8952180152992165E-5,"d":"0.00002"},{"v":7.1761806830198751E-6,"d":"0.00001"},{"v":8.3281506536108528E-7,"d":"0.00000"},{"v":3.8935605496481376E-5,"d":"0.00004"},{"v":4.5185817175913161E-6,"d":"0.00000"},{"v":0.010816037981590523,"d":"0.01082"},{"v":1.2625003426639986E-4,"d":"0.00013"},{"v":4.1074606287266212E-6,"d":"0.00000"},{"v":0.001893694748953376,"d":"0.00189"},{"v":0.9780062504321217,"d":"0.97801"},{"v":1,"d":"1.00000"},{"v":2.0941847306808127E-4,"d":"0.000"},{"v":1.3035749489512648E-4,"d":"0.000"}]
[{"$nulls":3},88,{"v":22,"d":"22.00"},{"v":92,"d":"92.00"},0,{"$f":"MMULT(H97:T97, OFFSET(C.rngTPMroot, MIN(4, INT(($F97-70)/5))*13, $G98*16))","v":{"v":0.004130882507806743,"d":"0.00413"}},0,{"v":1.284982204041164E-4,"d":"0.00013"},{"v":1.4912564015137344E-5,"d":"0.00001"},{"v":5.6465933185919947E-6,"d":"0.00001"},{"v":6.5530233855481813E-7,"d":"0.00000"},{"v":3.06365655441171e-05,"d":"0.00003"},{"v":3.5554558144368019E-6,"d":"0.00000"},{"v":0.011398412397161162,"d":"0.01140"},{"v":1.0914209164645294E-4,"d":"0.00011"},{"v":3.561995539085649E-6,"d":"0.00000"},{"v":2.0699147975420966E-3,"d":"0.00207"},{"v":0.9821041815088679,"d":"0.98210"},{"v":0.9999999999999984,"d":"1.000"},{"v":1.6478137926682551E-4,"d":"0.000"},{"v":1.1270408718553858E-4,"d":"0.000"},null,{"$f":"MMULT(Y97:AK97, OFFSET(C.rngTPMroot, MIN(4, INT(($F97-70)/5))*13, $G98*16))","v":{"v":0.00768919115494056,"d":"0.00769"}},0,{"v":1.4204942375602251E-4,"d":"0.00014"},{"v":1.6485217603894517E-5,"d":"0.00002"},{"v":6.24207342769476e-06,"d":"0.00001"},{"v":7.24409406487811e-07,"d":"0.00000"},{"v":3.386744553908263E-5,"d":"0.00003"},{"v":3.9304081258277742E-6,"d":"0.00000"},{"v":0.009477796727464084,"d":"0.00948"},{"v":1.0927330182628347E-4,"d":"0.00011"},{"v":3.5545173178006092E-6,"d":"0.00000"},{"v":1.6150714794547333E-3,"d":"0.00162"},{"v":0.9809018138411376,"d":"0.98090"},{"v":1,"d":"1.00000"},{"v":1.8215894272279989E-4,"d":"0.000"},{"v":1.1282781914408407E-4,"d":"0.000"}]
[{"$nulls":3},89,22.25,92.25,0,{"$f":"MMULT(H98:T98, OFFSET(C.rngTPMroot, MIN(4, INT(($F98-70)/5))*13, $G99*16))","v":{"v":3.560915755323022E-3,"d":"0.00356"}},0,{"v":1.117718968512901E-4,"d":"0.00011"},{"v":1.2971429189059074E-5,"d":"0.00001"},{"v":4.9115890008592688E-6,"d":"0.00000"},{"v":5.7000311102505958E-7,"d":"0.00000"},{"v":2.6648672900727177E-5,"d":"0.00003"},{"v":3.0926501495638728E-6,"d":"0.00000"},{"v":0.00994696585449642,"d":"0.00995"},{"v":9.4178304718315893E-5,"d":"0.00009"},{"v":3.0728502935665844E-6,"d":"0.00000"},{"v":1.755696290533814E-3,"d":"0.00176"},{"v":0.9844792047034308,"d":"0.98448"},{"v":0.9999999999999984,"d":"1.000"},{"v":1.4333215875287654E-4,"d":"0.000"},{"v":9.7251155011882475E-5,"d":"0.000"},null,{"$f":"MMULT(Y98:AK98, OFFSET(C.rngTPMroot, MIN(4, INT(($F98-70)/5))*13, $G99*16))","v":{"v":0.006628259670318181,"d":"0.00663"}},0,{"v":1.2355917062439512E-4,"d":"0.00012"},{"v":1.4339374006917104E-5,"d":"0.00001"},{"v":5.4295568071239008E-6,"d":"0.00001"},{"v":6.30114667779913e-07,"d":"0.00000"},{"v":2.945899653322953E-5,"d":"0.00003"},{"v":3.4187957641976171E-6,"d":"0.00000"},{"v":0.008304140115492067,"d":"0.00830"},{"v":9.45953464290236e-05,"d":"0.00009"},{"v":3.0765444617241572E-6,"d":"0.00000"},{"v":1.3779782404767364E-3,"d":"0.00138"},{"v":0.9834151140744187,"d":"0.98342"},{"v":1,"d":"1.00000"},{"v":1.5844772396474854E-4,"d":"0.000"},{"v":9.767189089074775E-5,"d":"0.000"}]
[{"$nulls":3},90,{"v":22.5,"d":"22.50"},{"v":92.5,"d":"92.50"},0,{"$f":"MMULT(H99:T99, OFFSET(C.rngTPMroot, MIN(4, INT(($F99-70)/5))*13, $G100*16))","v":{"v":3.0695913022324452E-3,"d":"0.00307"}},0,{"v":9.722280111308746E-5,"d":"0.00010"},{"v":1.1282967505493012E-5,"d":"0.00001"},{"v":4.2722585375382492E-6,"d":"0.00000"},{"v":4.9580709156939013E-7,"d":"0.00000"},{"v":2.3179875248983197E-5,"d":"0.00002"},{"v":2.6900868543320821E-6,"d":"0.00000"},{"v":0.008679999822251124,"d":"0.00868"},{"v":8.12863213419723e-05,"d":"0.00008"},{"v":2.651551082956412E-6,"d":"0.00000"},{"v":1.489714451074664E-3,"d":"0.00149"},{"v":0.9865376127556642,"d":"0.98654"},{"v":0.9999999999999983,"d":"1.000"},{"v":1.2467493489960892E-4,"d":"0.000"},{"v":8.39378724249287e-05,"d":"0.000"},null,{"$f":"MMULT(Y99:AK99, OFFSET(C.rngTPMroot, MIN(4, INT(($F99-70)/5))*13, $G100*16))","v":{"v":5.7137123231664685E-3,"d":"0.00571"}},0,{"v":1.0747575204253995E-4,"d":"0.00011"},{"v":1.2472850031484686E-5,"d":"0.00001"},{"v":4.722803642614609E-6,"d":"0.00000"},{"v":5.4809406254878518E-7,"d":"0.00000"},{"v":2.5624385392259271E-5,"d":"0.00003"},{"v":2.9737788298528245E-6,"d":"0.00000"},{"v":0.007274970659001129,"d":"0.00727"},{"v":8.190237037474486E-5,"d":"0.00008"},{"v":2.663292719238488E-6,"d":"0.00000"},{"v":1.1761471784381328E-3,"d":"0.00118"},{"v":0.9855967865122991,"d":"0.98560"},{"v":1,"d":"1.00000"},{"v":1.3782294107741384E-4,"d":"0.000"},{"v":8.4565663093983355E-5,"d":"0.000"}]
[{"$nulls":3},91,22.75,92.75,0,{"$f":"MMULT(H100:T100, OFFSET(C.rngTPMroot, MIN(4, INT(($F100-70)/5))*13, $G101*16))","v":{"v":2.6460583204351443E-3,"d":"0.00265"}},0,{"v":8.45675283551018e-05,"d":"0.00008"},{"v":9.8142890713526817E-6,"d":"0.00001"},{"v":3.7161482787699342E-6,"d":"0.00000"},{"v":4.3126900063477612E-7,"d":"0.00000"},{"v":2.0162603164518692E-5,"d":"0.00002"},{"v":2.3399243153547717E-6,"d":"0.00000"},{"v":7.5741150257827156E-3,"d":"0.00757"},{"v":7.0176147574238759E-5,"d":"0.00007"},{"v":2.2885826414959039E-6,"d":"0.00000"},{"v":1.2644888243118879E-3,"d":"0.00126"},{"v":0.9883218413370671,"d":"0.98832"},{"v":0.9999999999999983,"d":"1.000"},{"v":1.0844627979839043E-4,"d":"0.000"},{"v":7.2464730215734656E-5,"d":"0.000"},null,{"$f":"MMULT(Y100:AK100, OFFSET(C.rngTPMroot, MIN(4, INT(($F100-70)/5))*13, $G101*16))","v":{"v":4.925351470175158E-3,"d":"0.00493"}},0,{"v":9.3485875785159756E-5,"d":"0.00009"},{"v":1.0849287272433059E-5,"d":"0.00001"},{"v":4.1080469436158336E-6,"d":"0.00000"},{"v":4.7674989452261056E-7,"d":"0.00000"},{"v":2.228891693545576E-5,"d":"0.00002"},{"v":2.5866887462217572E-6,"d":"0.00000"},{"v":0.006372623941088985,"d":"0.00637"},{"v":7.09238091101754e-05,"d":"0.00007"},{"v":2.3059272463376245E-6,"d":"0.00000"},{"v":1.0042675088460414E-3,"d":"0.00100"},{"v":0.987490731777956,"d":"0.98749"},{"v":1,"d":"1.00000"},{"v":1.1988283966423135E-4,"d":"0.000"},{"v":7.3229736356513023E-5,"d":"0.000"}]
[{"$nulls":3},92,{"v":23,"d":"23.00"},{"v":93,"d":"93.00"},0,{"$f":"MMULT(H101:T101, OFFSET(C.rngTPMroot, MIN(4, INT(($F101-70)/5))*13, $G102*16))","v":{"v":0.002280963146478794,"d":"0.00228"}},0,{"v":7.3559563911065282E-5,"d":"0.00007"},{"v":8.5367851967295226E-6,"d":"0.00001"},{"v":3.2324256382110643E-6,"d":"0.00000"},{"v":3.7513168744680737E-7,"d":"0.00000"},{"v":1.7538082582549357E-5,"d":"0.00002"},{"v":2.0353416443678182E-6,"d":"0.00000"},{"v":0.006608873284432154,"d":"0.00661"},{"v":6.05988645179038e-05,"d":"0.00006"},{"v":1.9757803100695822E-6,"d":"0.00000"},{"v":1.0737094962664606E-3,"d":"0.00107"},{"v":0.9898686020973326,"d":"0.98987"},{"v":0.9999999999999983,"d":"1.000"},{"v":9.43300721318257e-05,"d":"0.000"},{"v":6.257464482797338E-5,"d":"0.000"},null,{"$f":"MMULT(Y101:AK101, OFFSET(C.rngTPMroot, MIN(4, INT(($F101-70)/5))*13, $G102*16))","v":{"v":4.2457662781511035E-3,"d":"0.00425"}},0,{"v":8.1317030169364126E-5,"d":"0.00008"},{"v":9.43706001616755e-06,"d":"0.00001"},{"v":3.573311737688204E-6,"d":"0.00000"},{"v":4.1469243594860168E-7,"d":"0.00000"},{"v":1.9387618885318545E-5,"d":"0.00002"},{"v":2.2499853057873332E-6,"d":"0.00000"},{"v":5.581577153725272E-3,"d":"0.00558"},{"v":6.1426312697830727E-5,"d":"0.00006"},{"v":1.9968304103153568E-6,"d":"0.00000"},{"v":8.5783780811224744E-4,"d":"0.00086"},{"v":0.9891350159183531,"d":"0.98914"},{"v":1,"d":"1.00000"},{"v":1.0427796079237088E-4,"d":"0.000"},{"v":6.342314310814608E-5,"d":"0.000"}]
[{"$nulls":3},93,23.25,93.25,0,{"$f":"MMULT(H102:T102, OFFSET(C.rngTPMroot, MIN(4, INT(($F102-70)/5))*13, $G103*16))","v":{"v":1.9662427072804807E-3,"d":"0.00197"}},0,{"v":6.3984481372863272E-5,"d":"0.00006"},{"v":7.4255711203599051E-6,"d":"0.00001"},{"v":2.8116680828523728E-6,"d":"0.00000"},{"v":3.26301641712158e-07,"d":"0.00000"},{"v":1.5255189925753004E-5,"d":"0.00002"},{"v":1.7704058127494625E-6,"d":"0.00000"},{"v":0.005766423764330545,"d":"0.00577"},{"v":5.2340736667193165E-5,"d":"0.00005"},{"v":1.7061358804341198E-6,"d":"0.00000"},{"v":0.000912052486029324,"d":"0.00091"},{"v":0.9912096605518541,"d":"0.99121"},{"v":0.9999999999999983,"d":"1.000"},{"v":8.2051339381468652E-5,"d":"0.000"},{"v":5.4046872547627288E-5,"d":"0.000"},null,{"$f":"MMULT(Y102:AK102, OFFSET(C.rngTPMroot, MIN(4, INT(($F102-70)/5))*13, $G103*16))","v":{"v":0.003659948208334461,"d":"0.00366"}},0,{"v":7.07321757434395e-05,"d":"0.00007"},{"v":8.2086591969074227E-6,"d":"0.00001"},{"v":3.1081818075480963E-6,"d":"0.00000"},{"v":3.60712856801333e-07,"d":"0.00000"},{"v":1.686397625917997E-5,"d":"0.00002"},{"v":1.9571097928397275E-6,"d":"0.00000"},{"v":0.004888192092250391,"d":"0.00489"},{"v":5.3208574746144933E-5,"d":"0.00005"},{"v":1.7294323405279579E-6,"d":"0.00000"},{"v":7.3304132078913216E-4,"d":"0.00073"},{"v":0.9905626495558827,"d":"0.99056"},{"v":1,"d":"1.00000"},{"v":9.0704333810167568E-5,"d":"0.000"},{"v":5.4938007086672891E-5,"d":"0.000"}]
[{"$nulls":3},94,{"v":23.5,"d":"23.50"},{"v":93.5,"d":"93.50"},0,{"$f":"MMULT(H103:T103, OFFSET(C.rngTPMroot, MIN(4, INT(($F103-70)/5))*13, $G104*16))","v":{"v":1.6949464483465811E-3,"d":"0.00169"}},0,{"v":5.5655765734337647E-5,"d":"0.00006"},{"v":6.4590012742322569E-6,"d":"0.00001"},{"v":2.4456795895561272E-6,"d":"0.00000"},{"v":2.8382769290623331E-7,"d":"0.00000"},{"v":1.3269456257570393E-5,"d":"0.00001"},{"v":1.5399560808331113E-6,"d":"0.00000"},{"v":0.005031176267844964,"d":"0.00503"},{"v":4.5218176431452015E-5,"d":"0.00005"},{"v":1.4736317181301049E-6,"d":"0.00000"},{"v":7.7502444918265355E-4,"d":"0.00078"},{"v":0.9923725073398452,"d":"0.99237"},{"v":0.9999999999999983,"d":"1.000"},{"v":7.1370901581464165E-5,"d":"0.000"},{"v":4.6691808149582116E-5,"d":"0.000"},null,{"$f":"MMULT(Y103:AK103, OFFSET(C.rngTPMroot, MIN(4, INT(($F103-70)/5))*13, $G104*16))","v":{"v":3.154959555033214E-3,"d":"0.00315"}},0,{"v":6.1525127946515787E-5,"d":"0.00006"},{"v":7.1401565419244946E-6,"d":"0.00001"},{"v":2.7035967914243929E-6,"d":"0.00000"},{"v":3.1375967773356189E-7,"d":"0.00000"},{"v":1.466883050221012E-5,"d":"0.00001"},{"v":1.7023572249014487E-6,"d":"0.00000"},{"v":0.004280488600921908,"d":"0.00428"},{"v":4.6096887998259845E-5,"d":"0.00005"},{"v":1.4980653390681536E-6,"d":"0.00000"},{"v":6.2664066577372069E-4,"d":"0.00063"},{"v":0.9918022623962491,"d":"0.99180"},{"v":1,"d":"1.00000"},{"v":7.88975552401503e-05,"d":"0.000"},{"v":4.7594953337328e-05,"d":"0.000"}]
[{"$nulls":3},95,23.75,93.75,0,{"$f":"MMULT(H104:T104, OFFSET(C.rngTPMroot, MIN(4, INT(($F104-70)/5))*13, $G105*16))","v":{"v":1.4610828318016409E-3,"d":"0.00146"}},0,{"v":4.8411180227041632E-5,"d":"0.00005"},{"v":5.6182476451066412E-6,"d":"0.00001"},{"v":2.1273309930322517E-6,"d":"0.00000"},{"v":2.4688248222648613E-7,"d":"0.00000"},{"v":1.1542201062625102E-5,"d":"0.00001"},{"v":1.33950347079575e-06,"d":"0.00000"},{"v":0.00438951565959333,"d":"0.00439"},{"v":3.9073438766638863E-5,"d":"0.00004"},{"v":1.2730989907361621E-6,"d":"0.00000"},{"v":6.5883201197862971E-4,"d":"0.00066"},{"v":0.9933809376129866,"d":"0.99338"},{"v":0.9999999999999984,"d":"1.000"},{"v":6.2080712282698984E-5,"d":"0.000"},{"v":4.0346537757375023E-5,"d":"0.000"},null,{"$f":"MMULT(Y104:AK104, OFFSET(C.rngTPMroot, MIN(4, INT(($F104-70)/5))*13, $G105*16))","v":{"v":2.719647718300652E-3,"d":"0.00272"}},0,{"v":5.3516540797011075E-5,"d":"0.00005"},{"v":6.2107384677870846E-6,"d":"0.00001"},{"v":2.3516756944042329E-6,"d":"0.00000"},{"v":2.729182880933142E-7,"d":"0.00000"},{"v":1.2759421917795864E-5,"d":"0.00001"},{"v":1.4807652241978677E-6,"d":"0.00000"},{"v":3.7479449200786977E-3,"d":"0.00375"},{"v":3.9941323219871206E-5,"d":"0.00004"},{"v":1.2978387502120247E-6,"d":"0.00000"},{"v":5.3588889742852851E-4,"d":"0.00054"},{"v":0.9928786872418328,"d":"0.99288"},{"v":1,"d":"1.00000"},{"v":6.8627638409211175E-5,"d":"0.000"},{"v":4.1239161970083229E-5,"d":"0.000"}]
[{"$nulls":3},96,{"$f":"D106*C.cycleLength","v":{"v":24,"d":"24.00"}},{"v":94,"d":"94.00"},{"$f":"IF(AND(E105<C.maxDurHPE, E106>=C.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H105:T105, OFFSET(C.rngTPMroot, MIN(4, INT(($F105-70)/5))*13, $G106*16))","v":{"v":1.2594870141578582E-3,"d":"0.00126"}},0,{"v":4.2109606076790751E-5,"d":"0.00004"},{"v":4.8869330197644567E-6,"d":"0.00000"},{"v":1.8504211153583446E-6,"d":"0.00000"},{"v":2.1474634629978573E-7,"d":"0.00000"},{"v":1.0039778780992548E-5,"d":"0.00001"},{"v":1.1651433249337646E-6,"d":"0.00000"},{"v":0.003829552266245649,"d":"0.00383"},{"v":3.3770938649938487E-5,"d":"0.00003"},{"v":1.1000964520055018E-6,"d":"0.00000"},{"v":5.6027180675996774E-4,"d":"0.00056"},{"v":0.9942555512490688,"d":"0.99426"},{"$f":"SUM(H106:T106)","v":{"v":0.9999999999999984,"d":"1.000"}},{"v":5.3999805973141643E-5,"d":"0.000"},{"v":3.4871035101943987E-5,"d":"0.000"},null,{"$f":"MMULT(Y105:AK105, OFFSET(C.rngTPMroot, MIN(4, INT(($F105-70)/5))*13, $G106*16))","v":{"v":2.3443989004100167E-3,"d":"0.00234"}},0,{"v":4.65504133752938E-5,"d":"0.00005"},{"v":5.4023006482787227E-6,"d":"0.00001"},{"v":2.0455633729088516E-6,"d":"0.00000"},{"v":2.373931300344968E-7,"d":"0.00000"},{"v":1.1098556742597876E-5,"d":"0.00001"},{"v":1.2880173544778164E-6,"d":"0.00000"},{"v":3.2813217903484688E-3,"d":"0.00328"},{"v":3.4612442917521554E-5,"d":"0.00003"},{"v":1.1245313785921735E-6,"d":"0.00000"},{"v":4.584543588084799E-4,"d":"0.00046"},{"v":0.9938134657315134,"d":"0.99381"},{"$f":"SUM(Y106:AK106)","v":{"v":1,"d":"1.00000"}},{"v":5.9694533490800528E-5,"d":"0.000"},{"v":3.5736974296113729E-5,"d":"0.000"}]
[{"$nulls":3},{"$f":"D106+1","v":97},24.25,{"$f":"F106+C.cycleLength","v":94.25},0,{"$f":"MMULT(H106:T106, OFFSET(C.rngTPMroot, MIN(4, INT(($F106-70)/5))*13, $G107*16))","v":{"v":1.0857067815082209E-3,"d":"0.00109"}},0,{"v":3.6628293621976263E-5,"d":"0.00004"},{"v":4.2508119698968594E-6,"d":"0.00000"},{"v":1.6095559719568796E-6,"d":"0.00000"},{"v":1.8679329871125253E-7,"d":"0.00000"},{"v":8.7329234194039782E-6,"d":"0.00001"},{"v":1.0134792460307939E-6,"d":"0.00000"},{"v":0.003340903732882907,"d":"0.00334"},{"v":2.9194100098239578E-5,"d":"0.00003"},{"v":9.5080676189198883E-7,"d":"0.00000"},{"v":4.7663790909647895E-4,"d":"0.00048"},{"v":0.9950141848121227,"d":"0.99501"},{"v":0.9999999999999983,"d":"1.000"},{"v":4.6970773013337117E-5,"d":"0.000"},{"v":3.0144906860131566E-5,"d":"0.000"},null,{"$f":"MMULT(Y106:AK106, OFFSET(C.rngTPMroot, MIN(4, INT(($F106-70)/5))*13, $G107*16))","v":{"v":0.002020925786549278,"d":"0.00202"}},0,{"v":4.049105104961785E-5,"d":"0.00004"},{"v":4.6990953564965368E-6,"d":"0.00000"},{"v":1.7792970019389874E-6,"d":"0.00000"},{"v":2.0649220168165073E-7,"d":"0.00000"},{"v":9.6538826415690173E-6,"d":"0.00001"},{"v":1.1203590402622467E-6,"d":"0.00000"},{"v":2.8725075293681997E-3,"d":"0.00287"},{"v":2.9998474136024377E-5,"d":"0.00003"},{"v":9.7449896530015216E-7,"d":"0.00000"},{"v":3.9235716885783952E-4,"d":"0.00039"},{"v":0.9946252863648318,"d":"0.99463"},{"v":1,"d":"1.00000"},{"v":5.1924230693125857E-5,"d":"0.000"},{"v":3.097297310132453E-5,"d":"0.000"}]
[{"$nulls":3},98,{"v":24.5,"d":"24.50"},{"v":94.5,"d":"94.50"},0,{"$f":"MMULT(H107:T107, OFFSET(C.rngTPMroot, MIN(4, INT(($F107-70)/5))*13, $G108*16))","v":{"v":9.3590422303885669E-4,"d":"0.00094"}},0,{"v":3.1860471247608383E-5,"d":"0.00003"},{"v":3.6974933624707915E-6,"d":"0.00000"},{"v":1.4000437010579385E-6,"d":"0.00000"},{"v":1.6247883628586803E-7,"d":"0.00000"},{"v":7.59617847293194e-06,"d":"0.00001"},{"v":8.81556938236364e-07,"d":"0.00000"},{"v":0.00291450438386119,"d":"0.00291"},{"v":2.5242658990370055E-5,"d":"0.00003"},{"v":8.2194777197311707E-7,"d":"0.00000"},{"v":4.056439056877536E-4,"d":"0.00041"},{"v":0.9956722846580897,"d":"0.99567"},{"v":0.9999999999999984,"d":"1.000"},{"v":4.0856693421598261E-5,"d":"0.000"},{"v":2.6064606762343172E-5,"d":"0.000"},null,{"$f":"MMULT(Y107:AK107, OFFSET(C.rngTPMroot, MIN(4, INT(($F107-70)/5))*13, $G108*16))","v":{"v":1.7420845206954905E-3,"d":"0.00174"}},0,{"v":3.5220422252424552E-5,"d":"0.00004"},{"v":4.087424711633349E-6,"d":"0.00000"},{"v":1.5476899239777979E-6,"d":"0.00000"},{"v":1.7961357748280006E-7,"d":"0.00000"},{"v":8.3972585101522454E-6,"d":"0.00001"},{"v":9.7452443069466448E-7,"d":"0.00000"},{"v":0.002514381616464023,"d":"0.00251"},{"v":2.6002875448800214E-5,"d":"0.00003"},{"v":8.4459458917129822E-7,"d":"0.00000"},{"v":3.3591552579705525E-4,"d":"0.00034"},{"v":0.9953303639335991,"d":"0.99533"},{"v":1,"d":"1.00000"},{"v":4.5165370686554591E-5,"d":"0.000"},{"v":2.6847470037971513E-5,"d":"0.000"}]
[{"$nulls":3},99,24.75,94.75,0,{"$f":"MMULT(H108:T108, OFFSET(C.rngTPMroot, MIN(4, INT(($F108-70)/5))*13, $G109*16))","v":{"v":0.000806770971334615,"d":"0.00081"}},0,{"v":2.7713265559022564E-5,"d":"0.00003"},{"v":3.2161989902948536E-6,"d":"0.00000"},{"v":1.2178031699568147E-6,"d":"0.00000"},{"v":1.4132933259890867E-7,"d":"0.00000"},{"v":6.6074010524842975E-6,"d":"0.00001"},{"v":7.6680665972814565E-7,"d":"0.00000"},{"v":0.002542438630886103,"d":"0.00254"},{"v":2.1830353472804848E-5,"d":"0.00002"},{"v":7.1069658752944275E-7,"d":"0.00000"},{"v":3.4535726562394755E-4,"d":"0.00035"},{"v":0.9962432292773293,"d":"0.99624"},{"v":0.9999999999999984,"d":"1.000"},{"v":3.5538469781463673E-5,"d":"0.000"},{"v":2.2541050060334292E-5,"d":"0.000"},null,{"$f":"MMULT(Y108:AK108, OFFSET(C.rngTPMroot, MIN(4, INT(($F108-70)/5))*13, $G109*16))","v":{"v":1.5017169346078977E-3,"d":"0.00150"}},0,{"v":3.0635859319112186E-5,"d":"0.00003"},{"v":3.5553738551343411E-6,"d":"0.00000"},{"v":1.3462306170201364E-6,"d":"0.00000"},{"v":1.5623368317756956E-7,"d":"0.00000"},{"v":7.3042063079051339E-6,"d":"0.00001"},{"v":8.4767278335921757E-7,"d":"0.00000"},{"v":2.2006946049245974E-3,"d":"0.00220"},{"v":2.254224254113901E-5,"d":"0.00002"},{"v":7.3210016640741079E-7,"d":"0.00000"},{"v":2.8770029523607327E-4,"d":"0.00029"},{"v":0.9959427682459582,"d":"0.99594"},{"v":1,"d":"1.00000"},{"v":3.9286296244037456E-5,"d":"0.000"},{"v":2.3274342707546421E-5,"d":"0.000"}]
[{"$nulls":3},100,{"v":25,"d":"25.00"},{"v":95,"d":"95.00"},0,{"$f":"MMULT(H109:T109, OFFSET(C.rngTPMroot, MIN(4, INT(($F109-70)/5))*13, $G110*16))","v":{"v":6.9545513757252823E-4,"d":"0.00070"}},0,{"v":2.4105892281883878E-5,"d":"0.00002"},{"v":2.7975536211000705E-6,"d":"0.00000"},{"v":1.0592844777889497E-6,"d":"0.00000"},{"v":1.2293281210920532E-7,"d":"0.00000"},{"v":5.747330558904018E-6,"d":"0.00001"},{"v":6.6699316618138047E-7,"d":"0.00000"},{"v":2.2177954040728176E-3,"d":"0.00222"},{"v":1.888294551945536E-5,"d":"0.00002"},{"v":6.1462454187582719E-7,"d":"0.00000"},{"v":2.941440598319078E-4,"d":"0.00029"},{"v":0.9967386078415419,"d":"0.99674"},{"v":0.9999999999999984,"d":"1.000"},{"v":3.0912507318576842E-5,"d":"0.000"},{"v":1.9497570061331188E-5,"d":"0.000"},null,{"$f":"MMULT(Y109:AK109, OFFSET(C.rngTPMroot, MIN(4, INT(($F109-70)/5))*13, $G110*16))","v":{"v":1.2945145455903705E-3,"d":"0.00129"}},0,{"v":2.6648058603437762E-5,"d":"0.00003"},{"v":3.0925788587116415E-6,"d":"0.00000"},{"v":1.1709948137056013E-6,"d":"0.00000"},{"v":1.3589709698625988E-7,"d":"0.00000"},{"v":6.3534342457052537E-6,"d":"0.00001"},{"v":7.3733312887370465E-7,"d":"0.00000"},{"v":1.925962433749844E-3,"d":"0.00193"},{"v":1.9544504726249891E-5,"d":"0.00002"},{"v":6.3466748314273641E-7,"d":"0.00000"},{"v":2.4649659245701972E-4,"d":"0.00025"},{"v":0.996474708959246,"d":"0.99647"},{"v":1,"d":"1.00000"},{"v":3.4172487662848617E-5,"d":"0.000"},{"v":2.0179172209392628E-5,"d":"0.000"}]
[{"$nulls":3},101,25.25,95.25,0,{"$f":"MMULT(H110:T110, OFFSET(C.rngTPMroot, MIN(4, INT(($F110-70)/5))*13, $G111*16))","v":{"v":5.9949832797767211E-4,"d":"0.00060"}},0,{"v":2.0968082648657872E-5,"d":"0.00002"},{"v":2.4334023754583106E-6,"d":"0.00000"},{"v":9.2139980627936694E-7,"d":"0.00000"},{"v":1.0693092520267004E-7,"d":"0.00000"},{"v":4.9992135017886411E-6,"d":"0.00000"},{"v":5.80172169984002e-07,"d":"0.00000"},{"v":1.9345409608054226E-3,"d":"0.00193"},{"v":1.633652554074516E-5,"d":"0.00002"},{"v":5.3164149419841173E-7,"d":"0.00000"},{"v":2.506223859674302E-4,"d":"0.00025"},{"v":0.9971684609567856,"d":"0.99717"},{"v":0.9999999999999984,"d":"1.000"},{"v":2.6888695956725881E-5,"d":"0.000"},{"v":1.686816703494357E-5,"d":"0.000"},null,{"$f":"MMULT(Y110:AK110, OFFSET(C.rngTPMroot, MIN(4, INT(($F110-70)/5))*13, $G111*16))","v":{"v":1.1159013194338057E-3,"d":"0.00112"}},0,{"v":2.3179340913386608E-5,"d":"0.00002"},{"v":2.6900248432492387E-6,"d":"0.00000"},{"v":1.0185690597058418E-6,"d":"0.00000"},{"v":1.1820767835513961E-7,"d":"0.00000"},{"v":5.5264220386016727E-6,"d":"0.00001"},{"v":6.41356138367723e-07,"d":"0.00000"},{"v":1.6853734345255776E-3,"d":"0.00169"},{"v":1.6947371525217989E-5,"d":"0.00002"},{"v":5.50267419101843e-07,"d":"0.00000"},{"v":2.1127127104965653E-4,"d":"0.00021"},{"v":0.996936782415375,"d":"0.99694"},{"v":1,"d":"1.00000"},{"v":2.972433201169412E-5,"d":"0.000"},{"v":1.7497638944319832E-5,"d":"0.000"}]
[{"$nulls":3},102,{"v":25.5,"d":"25.50"},{"v":95.5,"d":"95.50"},0,{"$f":"MMULT(H111:T111, OFFSET(C.rngTPMroot, MIN(4, INT(($F111-70)/5))*13, $G112*16))","v":{"v":5.167813505591413E-4,"d":"0.00052"}},0,{"v":1.8238714618805544E-5,"d":"0.00002"},{"v":2.1166518762052119E-6,"d":"0.00000"},{"v":8.0146327149410358E-7,"d":"0.00000"},{"v":9.3011967826308366E-8,"d":"0.00000"},{"v":4.3484771547978795E-6,"d":"0.00000"},{"v":5.0465246705752864E-7,"d":"0.00000"},{"v":1.6874077589259903E-3,"d":"0.00169"},{"v":1.4136059017763407E-5,"d":"0.00001"},{"v":4.599480965267742E-7,"d":"0.00000"},{"v":2.1362311828952241E-4,"d":"0.00021"},{"v":0.9975414887937533,"d":"0.99754"},{"v":0.9999999999999984,"d":"1.000"},{"v":2.338865504509753E-5,"d":"0.000"},{"v":1.4596007114290181E-5,"d":"0.000"},null,{"$f":"MMULT(Y111:AK111, OFFSET(C.rngTPMroot, MIN(4, INT(($F111-70)/5))*13, $G112*16))","v":{"v":9.6193260937536384E-4,"d":"0.00096"}},0,{"v":2.0162138382181644E-5,"d":"0.00002"},{"v":2.3398703761147373E-6,"d":"0.00000"},{"v":8.8598422234419524E-7,"d":"0.00000"},{"v":1.0282085145295568E-7,"d":"0.00000"},{"v":4.8070601453674241E-6,"d":"0.00000"},{"v":5.5787225626262959E-7,"d":"0.00000"},{"v":1.4747065274700927E-3,"d":"0.00147"},{"v":1.469699425301739E-5,"d":"0.00001"},{"v":4.77146211703013e-07,"d":"0.00000"},{"v":1.8114540074079156E-4,"d":"0.00018"},{"v":0.9973381855757153,"d":"0.99734"},{"v":1,"d":"1.00000"},{"v":2.5855182749893264E-5,"d":"0.000"},{"v":1.5174140464720404E-5,"d":"0.000"}]
[{"$nulls":3},103,25.75,95.75,0,{"$f":"MMULT(H112:T112, OFFSET(C.rngTPMroot, MIN(4, INT(($F112-70)/5))*13, $G113*16))","v":{"v":4.4547741306740835E-4,"d":"0.00045"}},0,{"v":1.5864622269958644E-5,"d":"0.00002"},{"v":1.8411320750844721E-6,"d":"0.00000"},{"v":6.9713860495350893E-7,"d":"0.00000"},{"v":8.0904809740729734E-8,"d":"0.00000"},{"v":3.7824456905138414E-6,"d":"0.00000"},{"v":4.3896299354426559E-7,"d":"0.00000"},{"v":1.4717973710603467E-3,"d":"0.00147"},{"v":1.2234140162071567E-5,"d":"0.00001"},{"v":3.9799487482170278E-7,"d":"0.00000"},{"v":1.8215682225261834E-4,"d":"0.00018"},{"v":0.9978652310521373,"d":"0.99787"},{"v":0.9999999999999983,"d":"1.000"},{"v":2.0344206565425996E-5,"d":"0.000"},{"v":1.263213503689327E-5,"d":"0.000"},null,{"$f":"MMULT(Y112:AK112, OFFSET(C.rngTPMroot, MIN(4, INT(($F112-70)/5))*13, $G113*16))","v":{"v":8.292080391563559E-4,"d":"0.00083"}},0,{"v":1.7537678299880915E-5,"d":"0.00002"},{"v":2.0352947262770123E-6,"d":"0.00000"},{"v":7.7065765424834668E-7,"d":"0.00000"},{"v":8.94368931073005e-08,"d":"0.00000"},{"v":4.1813359674258168E-6,"d":"0.00000"},{"v":4.8525528281311555E-7,"d":"0.00000"},{"v":1.2902592765059826E-3,"d":"0.00129"},{"v":1.2746812526886337E-5,"d":"0.00001"},{"v":4.1378777356791317E-7,"d":"0.00000"},{"v":1.5537096094243681E-4,"d":"0.00016"},{"v":0.997686901464271,"d":"0.99769"},{"v":1,"d":"1.00000"},{"v":2.2489671921555079E-5,"d":"0.000"},{"v":1.3160600300454251E-5,"d":"0.000"}]
[{"$nulls":3},104,{"v":26,"d":"26.00"},{"v":96,"d":"96.00"},0,{"$f":"MMULT(H113:T113, OFFSET(C.rngTPMroot, MIN(4, INT(($F113-70)/5))*13, $G114*16))","v":{"v":3.8401177855685681E-4,"d":"0.00038"}},0,{"v":1.3799560167960492E-5,"d":"0.00001"},{"v":1.6014760651062359E-6,"d":"0.00000"},{"v":6.0639364497703011E-7,"d":"0.00000"},{"v":7.0373613118335311E-8,"d":"0.00000"},{"v":3.2900932653863111E-6,"d":"0.00000"},{"v":3.8182417065123964E-7,"d":"0.00000"},{"v":1.2836956708782686E-3,"d":"0.00128"},{"v":1.0589922730124506E-5,"d":"0.00001"},{"v":3.4444713878431644E-7,"d":"0.00000"},{"v":1.5538585845439615E-4,"d":"0.00016"},{"v":0.9981462226013127,"d":"0.99815"},{"v":0.9999999999999983,"d":"1.000"},{"v":1.7696047078323832E-5,"d":"0.000"},{"v":1.0934369868908823E-5,"d":"0.000"},null,{"$f":"MMULT(Y113:AK113, OFFSET(C.rngTPMroot, MIN(4, INT(($F113-70)/5))*13, $G114*16))","v":{"v":7.1479640621396163E-4,"d":"0.00071"}},0,{"v":1.525483826764775E-5,"d":"0.00002"},{"v":1.7703650018807239E-6,"d":"0.00000"},{"v":6.7034288542988912E-7,"d":"0.00000"},{"v":7.7795094435164367E-8,"d":"0.00000"},{"v":3.6370608945548041E-6,"d":"0.00000"},{"v":4.2209069702721197E-7,"d":"0.00000"},{"v":1.1287846289230572E-3,"d":"0.00113"},{"v":1.1056559872769091E-5,"d":"0.00001"},{"v":3.5888121644362743E-7,"d":"0.00000"},{"v":1.3331109754384778E-4,"d":"0.00013"},{"v":0.9979898599333888,"d":"0.99799"},{"v":0.9999999999999999,"d":"1.00000"},{"v":1.9562242047632446E-5,"d":"0.000"},{"v":1.1415441089212718E-5,"d":"0.000"}]
[{"$nulls":3},105,26.25,96.25,0,{"$f":"MMULT(H114:T114, OFFSET(C.rngTPMroot, MIN(4, INT(($F114-70)/5))*13, $G115*16))","v":{"v":3.3102698755253492E-4,"d":"0.00033"}},0,{"v":1.2003302542523013E-5,"d":"0.00001"},{"v":1.3930155374597347E-6,"d":"0.00000"},{"v":5.2746075178701459E-7,"d":"0.00000"},{"v":6.1213238609668676E-8,"d":"0.00000"},{"v":2.8618292450538353E-6,"d":"0.00000"},{"v":3.321229794711735E-7,"d":"0.00000"},{"v":1.1195987443071331E-3,"d":"0.00112"},{"v":9.1682024883097035E-6,"d":"0.00001"},{"v":2.9815487937983008E-7,"d":"0.00000"},{"v":1.3260085586181084E-4,"d":"0.00013"},{"v":0.9983901281106142,"d":"0.99839"},{"v":0.9999999999999983,"d":"1.000"},{"v":1.5392592539363862E-5,"d":"0.000"},{"v":9.4663573676895337E-6,"d":"0.000"},null,{"$f":"MMULT(Y114:AK114, OFFSET(C.rngTPMroot, MIN(4, INT(($F114-70)/5))*13, $G115*16))","v":{"v":6.1617094650484074E-4,"d":"0.00062"}},0,{"v":1.326915037400762E-5,"d":"0.00001"},{"v":1.5399205822231174E-6,"d":"0.00000"},{"v":5.830858638324275E-7,"d":"0.00000"},{"v":6.7668682440872119E-8,"d":"0.00000"},{"v":3.1636328804364332E-6,"d":"0.00000"},{"v":3.6714810292035889E-7,"d":"0.00000"},{"v":0.000987435303046949,"d":"0.00099"},{"v":9.5914062542290879E-6,"d":"0.00001"},{"v":3.1129285446472564E-7,"d":"0.00000"},{"v":1.1442339239425985E-4,"d":"0.00011"},{"v":0.9982530770524592,"d":"0.99825"},{"v":0.9999999999999999,"d":"1.00000"},{"v":1.7015869118276482E-5,"d":"0.000"},{"v":9.9026991086938138E-6,"d":"0.000"}]
[{"$nulls":3},106,{"v":26.5,"d":"26.50"},{"v":96.5,"d":"96.50"},0,{"$f":"MMULT(H115:T115, OFFSET(C.rngTPMroot, MIN(4, INT(($F115-70)/5))*13, $G116*16))","v":{"v":2.8535287875781093E-4,"d":"0.00029"}},0,{"v":1.0440859721156872E-5,"d":"0.00001"},{"v":1.2116898465638378E-6,"d":"0.00000"},{"v":4.58802375289176e-07,"d":"0.00000"},{"v":5.3245249391749126E-8,"d":"0.00000"},{"v":2.4893113864003963E-6,"d":"0.00000"},{"v":2.8889128025780054E-7,"d":"0.00000"},{"v":9.764481731270126E-4,"d":"0.00098"},{"v":7.9386295447733853E-6,"d":"0.00001"},{"v":2.5812693602153406E-7,"d":"0.00000"},{"v":1.1320086467017877E-4,"d":"0.00011"},{"v":0.9986018585271035,"d":"0.99860"},{"v":0.9999999999999983,"d":"1.000"},{"v":1.3388973482846444E-5,"d":"0.000"},{"v":8.1967564807949189E-6,"d":"0.000"},null,{"$f":"MMULT(Y115:AK115, OFFSET(C.rngTPMroot, MIN(4, INT(($F115-70)/5))*13, $G116*16))","v":{"v":5.3115353129381127E-4,"d":"0.00053"}},0,{"v":1.1541934995235847E-5,"d":"0.00001"},{"v":1.3394725929597603E-6,"d":"0.00000"},{"v":5.0718689194884808E-7,"d":"0.00000"},{"v":5.8860402658163051E-8,"d":"0.00000"},{"v":2.7518299232115616E-6,"d":"0.00000"},{"v":3.1935726237844134E-7,"d":"0.00000"},{"v":0.000863714909306324,"d":"0.00086"},{"v":8.32121847494852e-06,"d":"0.00001"},{"v":2.7004206241068574E-7,"d":"0.00000"},{"v":9.8245680794785393E-5,"d":"0.00010"},{"v":0.9984817759759992,"d":"0.99848"},{"v":0.9999999999999999,"d":"1.00000"},{"v":1.4800951810396257E-5,"d":"0.000"},{"v":8.5912605373592052E-6,"d":"0.000"}]
[{"$nulls":3},107,26.75,96.75,0,{"$f":"MMULT(H116:T116, OFFSET(C.rngTPMroot, MIN(4, INT(($F116-70)/5))*13, $G117*16))","v":{"v":2.4598074621467943E-4,"d":"0.00025"}},0,{"v":9.08179655812978e-06,"d":"0.00001"},{"v":1.0539669119148897E-6,"d":"0.00000"},{"v":3.9908110481742203E-7,"d":"0.00000"},{"v":4.6314435360421568E-8,"d":"0.00000"},{"v":2.1652833372824434E-6,"d":"0.00000"},{"v":2.5128695383221679E-7,"d":"0.00000"},{"v":8.5157450843846853E-4,"d":"0.00085"},{"v":6.87503193454043e-06,"d":"0.00001"},{"v":2.2350882010026109E-7,"d":"0.00000"},{"v":9.66766087246673e-05,"d":"0.00010"},{"v":0.9987856718665645,"d":"0.99879"},{"v":0.9999999999999983,"d":"1.000"},{"v":1.1646161000229645E-5,"d":"0.000"},{"v":7.0985407546406916E-6,"d":"0.000"},null,{"$f":"MMULT(Y116:AK116, OFFSET(C.rngTPMroot, MIN(4, INT(($F116-70)/5))*13, $G117*16))","v":{"v":4.5786656350190206E-4,"d":"0.00046"}},0,{"v":1.0039547346995302E-5,"d":"0.00001"},{"v":1.1651164663960481E-6,"d":"0.00000"},{"v":4.4116751806327455E-7,"d":"0.00000"},{"v":5.11986767897891e-08,"d":"0.00000"},{"v":2.3936304282050227E-6,"d":"0.00000"},{"v":2.7778724776899053E-7,"d":"0.00000"},{"v":7.5543499797933278E-4,"d":"0.00076"},{"v":7.2199220863035215E-6,"d":"0.00001"},{"v":2.3428045264522153E-7,"d":"0.00000"},{"v":8.4384024684630313E-5,"d":"0.00008"},{"v":0.9986804917636108,"d":"0.99868"},{"v":0.9999999999999999,"d":"1.00000"},{"v":1.2874345293263599E-5,"d":"0.000"},{"v":7.4542025389487432E-6,"d":"0.000"}]
[{"$nulls":3},108,{"v":27,"d":"27.00"},{"v":97,"d":"97.00"},0,{"$f":"MMULT(H117:T117, OFFSET(C.rngTPMroot, MIN(4, INT(($F117-70)/5))*13, $G118*16))","v":{"v":2.120410621814142E-4,"d":"0.00021"}},0,{"v":7.8996395819901934E-6,"d":"0.00001"},{"v":9.16774415962628e-07,"d":"0.00000"},{"v":3.4713361743585468E-7,"d":"0.00000"},{"v":4.0285789760749244E-8,"d":"0.00000"},{"v":1.8834332885499744E-6,"d":"0.00000"},{"v":2.1857749776983663E-7,"d":"0.00000"},{"v":7.4264790024837328E-4,"d":"0.00074"},{"v":5.9548345472573805E-6,"d":"0.00001"},{"v":1.9356367080416667E-7,"d":"0.00000"},{"v":8.2596349500846036E-5,"d":"0.00008"},{"v":0.9989452604456581,"d":"0.99895"},{"v":0.9999999999999983,"d":"1.000"},{"v":1.0130206487976023E-5,"d":"0.000"},{"v":6.1483982180615475E-6,"d":"0.000"},null,{"$f":"MMULT(Y117:AK117, OFFSET(C.rngTPMroot, MIN(4, INT(($F117-70)/5))*13, $G118*16))","v":{"v":3.9469151125171844E-4,"d":"0.00039"}},0,{"v":8.7327221106482091E-6,"d":"0.00001"},{"v":1.0134558836083588E-6,"d":"0.00000"},{"v":3.8374173718538996E-7,"d":"0.00000"},{"v":4.4534260498500916E-8,"d":"0.00000"},{"v":2.0820569536297164E-6,"d":"0.00000"},{"v":2.4162830820997082E-7,"d":"0.00000"},{"v":6.6067732228461027E-4,"d":"0.00066"},{"v":6.2649507300840476E-6,"d":"0.00001"},{"v":2.0327390988888629E-7,"d":"0.00000"},{"v":7.2502510207653813E-5,"d":"0.00007"},{"v":0.9988531622923621,"d":"0.99885"},{"v":0.9999999999999998,"d":"1.00000"},{"v":1.1198520801463316E-5,"d":"0.000"},{"v":6.4682246399729337E-6,"d":"0.000"}]
[{"$nulls":3},109,27.25,97.25,0,{"$f":"MMULT(H118:T118, OFFSET(C.rngTPMroot, MIN(4, INT(($F118-70)/5))*13, $G119*16))","v":{"v":1.8278427374060545E-4,"d":"0.00018"}},0,{"v":6.8713613133607951E-6,"d":"0.00001"},{"v":7.9743995780342682E-7,"d":"0.00000"},{"v":3.01948017331543e-07,"d":"0.00000"},{"v":3.5041879362609949E-8,"d":"0.00000"},{"v":1.63827102501526E-6,"d":"0.00000"},{"v":1.901257578346978E-7,"d":"0.00000"},{"v":6.4763497952359278E-4,"d":"0.00065"},{"v":5.1585597920338846E-6,"d":"0.00001"},{"v":1.6765589527049316E-7,"d":"0.00000"},{"v":7.0593951011333018E-5,"d":"0.00007"},{"v":0.9990838263920847,"d":"0.99908"},{"v":0.9999999999999982,"d":"1.000"},{"v":8.8115803557075974E-6,"d":"0.000"},{"v":5.3262156873043777E-6,"d":"0.000"},null,{"$f":"MMULT(Y118:AK118, OFFSET(C.rngTPMroot, MIN(4, INT(($F118-70)/5))*13, $G119*16))","v":{"v":3.4023316282958549E-4,"d":"0.00034"}},0,{"v":7.5960033680829035E-6,"d":"0.00001"},{"v":8.8153661684776912E-7,"d":"0.00000"},{"v":3.3379094069418871E-7,"d":"0.00000"},{"v":3.8737336245843795E-8,"d":"0.00000"},{"v":1.8110402955600091E-6,"d":"0.00000"},{"v":2.1017609626546041E-7,"d":"0.00000"},{"v":5.7776068977871957E-4,"d":"0.00058"},{"v":5.43677081829913e-06,"d":"0.00001"},{"v":1.7638708769188785E-7,"d":"0.00000"},{"v":6.2314589778559188E-5,"d":"0.00006"},{"v":0.9990032071150533,"d":"0.99900"},{"v":0.9999999999999999,"d":"1.00000"},{"v":9.740834604337101E-6,"d":"0.000"},{"v":5.6131579059910175E-6,"d":"0.000"}]
[{"$nulls":3},110,{"v":27.5,"d":"27.50"},{"v":97.5,"d":"97.50"},0,{"$f":"MMULT(H119:T119, OFFSET(C.rngTPMroot, MIN(4, INT(($F119-70)/5))*13, $G120*16))","v":{"v":1.5756424903350181E-4,"d":"0.00016"}},0,{"v":5.9769317079218118E-6,"d":"0.00001"},{"v":6.9363899693232029E-7,"d":"0.00000"},{"v":2.6264412488743531E-7,"d":"0.00000"},{"v":3.0480556954603727E-8,"d":"0.00000"},{"v":1.4250209804196822E-6,"d":"0.00000"},{"v":1.6537751672078341E-7,"d":"0.00000"},{"v":5.6476120284641869E-4,"d":"0.00056"},{"v":4.4693983606031373E-6,"d":"0.00000"},{"v":1.4523711001141755E-7,"d":"0.00000"},{"v":6.0358800036438533E-5,"d":"0.00006"},{"v":0.9992041470187274,"d":"0.99920"},{"v":0.9999999999999982,"d":"1.000"},{"v":7.66459681322893e-06,"d":"0.000"},{"v":4.6146354706145546E-6,"d":"0.000"},null,{"$f":"MMULT(Y119:AK119, OFFSET(C.rngTPMroot, MIN(4, INT(($F119-70)/5))*13, $G120*16))","v":{"v":2.9328881364057771E-4,"d":"0.00029"}},0,{"v":6.607248740638553E-6,"d":"0.00001"},{"v":7.6678898352887378E-7,"d":"0.00000"},{"v":2.9034212673010569E-7,"d":"0.00000"},{"v":3.3694984549571109E-8,"d":"0.00000"},{"v":1.5753012646576202E-6,"d":"0.00000"},{"v":1.8281794781678332E-7,"d":"0.00000"},{"v":5.0521184949050776E-4,"d":"0.00051"},{"v":4.7184711442042715E-6,"d":"0.00000"},{"v":1.5307002599127548E-7,"d":"0.00000"},{"v":5.3575732145614E-5,"d":"0.00005"},{"v":0.999133595869505,"d":"0.99913"},{"v":0.9999999999999998,"d":"1.00000"},{"v":8.47289213202628e-06,"d":"0.000"},{"v":4.8715411701955468E-6,"d":"0.000"}]
[{"$nulls":3},111,27.75,97.75,0,{"$f":"MMULT(H120:T120, OFFSET(C.rngTPMroot, MIN(4, INT(($F120-70)/5))*13, $G121*16))","v":{"v":1.3582400753318297E-4,"d":"0.00014"}},0,{"v":5.1989279870495729E-6,"d":"0.00001"},{"v":6.03349573039426e-07,"d":"0.00000"},{"v":2.2845633148219558E-7,"d":"0.00000"},{"v":2.6512971597469821E-8,"d":"0.00000"},{"v":1.2395292131943535E-6,"d":"0.00000"},{"v":1.4385069833889542E-7,"d":"0.00000"},{"v":4.9247796930879063E-4,"d":"0.00049"},{"v":3.872840128696507E-6,"d":"0.00000"},{"v":1.2583405592897764E-7,"d":"0.00000"},{"v":5.1627290745850368E-5,"d":"0.00005"},{"v":0.9993086314314511,"d":"0.99931"},{"v":0.9999999999999982,"d":"1.000"},{"v":6.6669135317261212E-6,"d":"0.000"},{"v":3.9986741846254846E-6,"d":"0.000"},null,{"$f":"MMULT(Y120:AK120, OFFSET(C.rngTPMroot, MIN(4, INT(($F120-70)/5))*13, $G121*16))","v":{"v":2.5282170465488107E-4,"d":"0.00025"}},0,{"v":5.7471980731477318E-6,"d":"0.00001"},{"v":6.6697779085310335E-7,"d":"0.00000"},{"v":2.525489468912611E-7,"d":"0.00000"},{"v":2.930898440177724E-8,"d":"0.00000"},{"v":1.3702478517544786E-6,"d":"0.00000"},{"v":1.5902094785187339E-7,"d":"0.00000"},{"v":4.4173992798476528E-4,"d":"0.00044"},{"v":4.0954084713806792E-6,"d":"0.00000"},{"v":1.3284659677973807E-7,"d":"0.00000"},{"v":4.6077180540227739E-5,"d":"0.00005"},{"v":0.9992469076291569,"d":"0.99925"},{"v":0.9999999999999999,"d":"1.00000"},{"v":7.3699948717934711E-6,"d":"0.000"},{"v":4.2282550681604169E-6,"d":"0.000"}]
[{"$nulls":3},112,{"v":28,"d":"28.00"},{"v":98,"d":"98.00"},0,{"$f":"MMULT(H121:T121, OFFSET(C.rngTPMroot, MIN(4, INT(($F121-70)/5))*13, $G122*16))","v":{"v":1.1708341921175049E-4,"d":"0.00012"}},0,{"v":4.522195255920917E-6,"d":"0.00000"},{"v":5.2481291982834825E-7,"d":"0.00000"},{"v":1.987186860420789E-7,"d":"0.00000"},{"v":2.30618378783289e-08,"d":"0.00000"},{"v":1.0781824909761815E-6,"d":"0.00000"},{"v":1.2512597735715878E-7,"d":"0.00000"},{"v":4.2943390629037993E-4,"d":"0.00043"},{"v":3.3563566688811748E-6,"d":"0.00000"},{"v":1.0903820649646012E-7,"d":"0.00000"},{"v":4.417562874528466E-5,"d":"0.00004"},{"v":0.9993993695537075,"d":"0.99940"},{"v":0.9999999999999982,"d":"1.000"},{"v":5.7990964329391773E-6,"d":"0.000"},{"v":3.4653948753776349E-6,"d":"0.000"},null,{"$f":"MMULT(Y121:AK121, OFFSET(C.rngTPMroot, MIN(4, INT(($F121-70)/5))*13, $G122*16))","v":{"v":2.1793812573749142E-4,"d":"0.00022"}},0,{"v":4.99909826140446e-06,"d":"0.00000"},{"v":5.8015879602753154E-7,"d":"0.00000"},{"v":2.196752200385104E-7,"d":"0.00000"},{"v":2.5493900001641508E-8,"d":"0.00000"},{"v":1.1918857791597349E-6,"d":"0.00000"},{"v":1.3832154970392217E-7,"d":"0.00000"},{"v":3.8621398560002347E-4,"d":"0.00039"},{"v":3.55490139521202e-06,"d":"0.00000"},{"v":1.1530452581321947E-7,"d":"0.00000"},{"v":3.96406498824269e-05,"d":"0.00004"},{"v":0.9993453823993526,"d":"0.99935"},{"v":0.9999999999999999,"d":"1.00000"},{"v":6.4106592606027058E-6,"d":"0.000"},{"v":3.6702059210252397E-6,"d":"0.000"}]
[{"$nulls":3},113,28.25,98.25,0,{"$f":"MMULT(H122:T122, OFFSET(C.rngTPMroot, MIN(4, INT(($F122-70)/5))*13, $G123*16))","v":{"v":1.0092860093945759E-4,"d":"0.00010"}},0,{"v":3.9335512981935547E-6,"d":"0.00000"},{"v":4.5649920564501386E-7,"d":"0.00000"},{"v":1.7285192284271559E-7,"d":"0.00000"},{"v":2.0059930452197247E-8,"d":"0.00000"},{"v":9.3783790770999076E-7,"d":"0.00000"},{"v":1.0883861107646E-7,"d":"0.00000"},{"v":3.7444979684190724E-4,"d":"0.00037"},{"v":2.9091280724670485E-6,"d":"0.00000"},{"v":9.4496829039109474E-8,"d":"0.00000"},{"v":3.7813748239210512E-5,"d":"0.00004"},{"v":0.9994781745902003,"d":"0.99948"},{"v":0.9999999999999982,"d":"1.000"},{"v":5.0442411287462615E-6,"d":"0.000"},{"v":3.003624901506158E-6,"d":"0.000"},null,{"$f":"MMULT(Y122:AK122, OFFSET(C.rngTPMroot, MIN(4, INT(($F122-70)/5))*13, $G123*16))","v":{"v":1.8786767819166204E-4,"d":"0.00019"}},0,{"v":4.3483769149946094E-6,"d":"0.00000"},{"v":5.0464083395881006E-7,"d":"0.00000"},{"v":1.9108059207130982E-7,"d":"0.00000"},{"v":2.2175416533855947E-8,"d":"0.00000"},{"v":1.0367406953014146E-6,"d":"0.00000"},{"v":1.2031654553032028E-7,"d":"0.00000"},{"v":3.3764331533444708E-4,"d":"0.00034"},{"v":3.0859658427853962E-6,"d":"0.00000"},{"v":1.0008677340785168E-7,"d":"0.00000"},{"v":3.4113820074980996E-5,"d":"0.00003"},{"v":0.9994309658027842,"d":"0.99943"},{"v":0.9999999999999999,"d":"1.00000"},{"v":5.5761982023673337E-6,"d":"0.000"},{"v":3.186052616193248E-6,"d":"0.000"}]
[{"$nulls":3},114,{"v":28.5,"d":"28.50"},{"v":98.5,"d":"98.50"},0,{"$f":"MMULT(H123:T123, OFFSET(C.rngTPMroot, MIN(4, INT(($F123-70)/5))*13, $G124*16))","v":{"v":8.7002775936816446E-5,"d":"0.00009"}},0,{"v":3.4215297968971166E-6,"d":"0.00000"},{"v":3.9707773357158926E-7,"d":"0.00000"},{"v":1.5035217787268103E-7,"d":"0.00000"},{"v":1.7448774545636913E-8,"d":"0.00000"},{"v":8.1576166233373134E-7,"d":"0.00000"},{"v":9.4671334532238852E-8,"d":"0.00000"},{"v":3.2649668790826265E-4,"d":"0.00033"},{"v":2.5218078243274584E-6,"d":"0.00000"},{"v":8.1905293518293e-08,"d":"0.00000"},{"v":3.2380168516983115E-5,"d":"0.00003"},{"v":0.9995466198130386,"d":"0.99955"},{"v":0.9999999999999982,"d":"1.000"},{"v":4.3876436371035285E-6,"d":"0.000"},{"v":2.6037131178457516E-6,"d":"0.000"},null,{"$f":"MMULT(Y123:AK123, OFFSET(C.rngTPMroot, MIN(4, INT(($F123-70)/5))*13, $G124*16))","v":{"v":1.6194626061728261E-4,"d":"0.00016"}},0,{"v":3.7823584986996962E-6,"d":"0.00000"},{"v":4.3895287469977144E-7,"d":"0.00000"},{"v":1.6620806233821717E-7,"d":"0.00000"},{"v":1.9288892575021819E-8,"d":"0.00000"},{"v":9.0179049711609447E-7,"d":"0.00000"},{"v":1.0465521214399143E-7,"d":"0.00000"},{"v":2.9516015204659383E-4,"d":"0.00030"},{"v":2.6790864981801849E-6,"d":"0.00000"},{"v":8.6884087549441246E-8,"d":"0.00000"},{"v":2.936650442472714E-5,"d":"0.00003"},{"v":0.999505347858288,"d":"0.99951"},{"v":1,"d":"1.00000"},{"v":4.8503570581540076E-6,"d":"0.000"},{"v":2.7659705857296263E-6,"d":"0.000"}]
[{"$nulls":3},115,28.75,98.75,0,{"$f":"MMULT(H124:T124, OFFSET(C.rngTPMroot, MIN(4, INT(($F124-70)/5))*13, $G125*16))","v":{"v":7.4998394412030653E-5,"d":"0.00007"}},0,{"v":2.9761569796817161E-6,"d":"0.00000"},{"v":3.4539102050696456E-7,"d":"0.00000"},{"v":1.3078117396257229E-7,"d":"0.00000"},{"v":1.5177506914592411E-8,"d":"0.00000"},{"v":7.0957580650416212E-7,"d":"0.00000"},{"v":8.23481804248562e-08,"d":"0.00000"},{"v":2.8467677677403055E-4,"d":"0.00028"},{"v":2.1863203688534771E-6,"d":"0.00000"},{"v":7.10004526796604e-08,"d":"0.00000"},{"v":2.7737643326009874E-5,"d":"0.00003"},{"v":0.9996060704339966,"d":"0.99961"},{"v":0.9999999999999982,"d":"1.000"},{"v":3.8165139601484506E-6,"d":"0.000"},{"v":2.2573208215331374E-6,"d":"0.000"},null,{"$f":"MMULT(Y124:AK124, OFFSET(C.rngTPMroot, MIN(4, INT(($F124-70)/5))*13, $G125*16))","v":{"v":1.3960140232938061E-4,"d":"0.00014"}},0,{"v":3.2900174231339727E-6,"d":"0.00000"},{"v":3.8181536895391272E-7,"d":"0.00000"},{"v":1.4457313370640596E-7,"d":"0.00000"},{"v":1.6778100930040858E-8,"d":"0.00000"},{"v":7.8440646188048132E-7,"d":"0.00000"},{"v":9.1032479204148368E-8,"d":"0.00000"},{"v":2.5800449949283684E-4,"d":"0.00026"},{"v":2.3260192317654165E-6,"d":"0.00000"},{"v":7.5428568467340755E-8,"d":"0.00000"},{"v":2.5287390814698539E-5,"d":"0.00003"},{"v":0.999569996636595,"d":"0.99957"},{"v":0.9999999999999999,"d":"1.00000"},{"v":4.21899701872086e-06,"d":"0.000"},{"v":2.4014478002327572E-6,"d":"0.000"}]
[{"$nulls":3},116,{"v":29,"d":"29.00"},{"v":99,"d":"99.00"},0,{"$f":"MMULT(H125:T125, OFFSET(C.rngTPMroot, MIN(4, INT(($F125-70)/5))*13, $G126*16))","v":{"v":6.4650341369192041E-5,"d":"0.00006"}},0,{"v":2.5887573376507803E-6,"d":"0.00000"},{"v":3.0043225031487365E-7,"d":"0.00000"},{"v":1.1375768349369781E-7,"d":"0.00000"},{"v":1.3201885068777018E-8,"d":"0.00000"},{"v":6.17211924050985e-07,"d":"0.00000"},{"v":7.1629103495688315E-8,"d":"0.00000"},{"v":2.4820672394538482E-4,"d":"0.00025"},{"v":1.8956867701096626E-6,"d":"0.00000"},{"v":6.1554942606602962E-8,"d":"0.00000"},{"v":2.3769479715491789E-5,"d":"0.00002"},{"v":0.9996577112230713,"d":"0.99966"},{"v":0.9999999999999982,"d":"1.000"},{"v":3.319726945195463E-6,"d":"0.000"},{"v":1.9572417127162657E-6,"d":"0.000"},null,{"$f":"MMULT(Y125:AK125, OFFSET(C.rngTPMroot, MIN(4, INT(($F125-70)/5))*13, $G126*16))","v":{"v":1.2033962042745563E-4,"d":"0.00012"}},0,{"v":2.8617632750164402E-6,"d":"0.00000"},{"v":3.3211532347093741E-7,"d":"0.00000"},{"v":1.2575437494216159E-7,"d":"0.00000"},{"v":1.4594133370993667E-8,"d":"0.00000"},{"v":6.8230204177971448E-7,"d":"0.00000"},{"v":7.9182986688250511E-8,"d":"0.00000"},{"v":2.2551081786011072E-4,"d":"0.00023"},{"v":2.0196202928719489E-6,"d":"0.00000"},{"v":6.5488106113313366E-8,"d":"0.00000"},{"v":2.1781268951376761E-5,"d":"0.00002"},{"v":0.9996261874722268,"d":"0.99963"},{"v":1,"d":"1.00000"},{"v":3.6698196917383162E-6,"d":"0.000"},{"v":2.0851083989852623E-6,"d":"0.000"}]
[{"$nulls":3},117,29.25,99.25,0,{"$f":"MMULT(H126:T126, OFFSET(C.rngTPMroot, MIN(4, INT(($F126-70)/5))*13, $G127*16))","v":{"v":5.5730081582687786E-5,"d":"0.00006"}},0,{"v":2.2517846333352563E-6,"d":"0.00000"},{"v":2.6132566184487382E-7,"d":"0.00000"},{"v":9.8950102386722708E-8,"d":"0.00000"},{"v":1.1483425463086217E-8,"d":"0.00000"},{"v":5.3687083987196832E-7,"d":"0.00000"},{"v":6.23053046360616e-08,"d":"0.00000"},{"v":2.1640308511459302E-4,"d":"0.00022"},{"v":1.6438745235871006E-6,"d":"0.00000"},{"v":5.3372274254293913E-8,"d":"0.00000"},{"v":2.0376422309308725E-5,"d":"0.00002"},{"v":0.9997025704442263,"d":"0.99970"},{"v":0.9999999999999982,"d":"1.000"},{"v":2.8876055755939477E-6,"d":"0.000"},{"v":1.6972467978413945E-6,"d":"0.000"},null,{"$f":"MMULT(Y126:AK126, OFFSET(C.rngTPMroot, MIN(4, INT(($F126-70)/5))*13, $G127*16))","v":{"v":1.0373552129838657E-4,"d":"0.00010"}},0,{"v":2.4892540035339892E-6,"d":"0.00000"},{"v":2.8888462082184897E-7,"d":"0.00000"},{"v":1.0938521156502429E-7,"d":"0.00000"},{"v":1.269444794368824E-8,"d":"0.00000"},{"v":5.9348832377122891E-7,"d":"0.00000"},{"v":6.8875915889434924E-8,"d":"0.00000"},{"v":1.9709634542069545E-4,"d":"0.00020"},{"v":1.7536986107649142E-6,"d":"0.00000"},{"v":5.68615711521073E-8,"d":"0.00000"},{"v":1.8766670279403463E-5,"d":"0.00002"},{"v":0.999675028320296,"d":"0.99968"},{"v":0.9999999999999999,"d":"1.00000"},{"v":3.1921275388702425E-6,"d":"0.000"},{"v":1.8105601819170215E-6,"d":"0.000"}]
[{"$nulls":3},118,{"v":29.5,"d":"29.50"},{"v":99.5,"d":"99.50"},0,{"$f":"MMULT(H127:T127, OFFSET(C.rngTPMroot, MIN(4, INT(($F127-70)/5))*13, $G128*16))","v":{"v":4.8040612430440617E-5,"d":"0.00005"}},0,{"v":1.9586749059786927E-6,"d":"0.00000"},{"v":2.2730948980040451E-7,"d":"0.00000"},{"v":8.6069990717465129E-8,"d":"0.00000"},{"v":9.988653868691255E-9,"d":"0.00000"},{"v":4.6698757343032679E-7,"d":"0.00000"},{"v":5.419516364638168E-8,"d":"0.00000"},{"v":1.8866959368948983E-4,"d":"0.00019"},{"v":1.425668136939508E-6,"d":"0.00000"},{"v":4.6282604961927339E-8,"d":"0.00000"},{"v":1.7474015277417012E-5,"d":"0.00002"},{"v":0.9997415406020815,"d":"0.99974"},{"v":0.9999999999999982,"d":"1.000"},{"v":2.5117324701264843E-6,"d":"0.000"},{"v":1.4719507419014353E-6,"d":"0.000"},null,{"$f":"MMULT(Y127:AK127, OFFSET(C.rngTPMroot, MIN(4, INT(($F127-70)/5))*13, $G128*16))","v":{"v":8.9422405861211e-05,"d":"0.00009"}},0,{"v":2.1652334238143428E-6,"d":"0.00000"},{"v":2.5128116124002424E-7,"d":"0.00000"},{"v":9.5146785267934123E-8,"d":"0.00000"},{"v":1.1042040284166494E-8,"d":"0.00000"},{"v":5.1623528713768989E-7,"d":"0.00000"},{"v":5.9910493251354354E-8,"d":"0.00000"},{"v":1.7225085522177514E-4,"d":"0.00017"},{"v":1.5228880526820217E-6,"d":"0.00000"},{"v":4.9374656556633922E-8,"d":"0.00000"},{"v":1.6173858371779033E-5,"d":"0.00002"},{"v":0.9997174817686449,"d":"0.99972"},{"v":0.9999999999999999,"d":"1.00000"},{"v":2.7766154962199669E-6,"d":"0.000"},{"v":1.5722627092386557E-6,"d":"0.000"}]
[{"$nulls":3},119,29.75,99.75,0,{"$f":"MMULT(H128:T128, OFFSET(C.rngTPMroot, MIN(4, INT(($F128-70)/5))*13, $G129*16))","v":{"v":4.1412113120048629E-5,"d":"0.00004"}},0,{"v":1.7037186107928553E-6,"d":"0.00000"},{"v":1.9772112615557788E-7,"d":"0.00000"},{"v":7.48664541361663e-08,"d":"0.00000"},{"v":8.6884533216368614E-9,"d":"0.00000"},{"v":4.06200854176307e-07,"d":"0.00000"},{"v":4.7140701418834266E-8,"d":"0.00000"},{"v":1.6448605931282238E-4,"d":"0.00016"},{"v":1.2365575765209846E-6,"d":"0.00000"},{"v":4.0139094707055382E-8,"d":"0.00000"},{"v":1.4990368009383074E-5,"d":"0.00001"},{"v":0.9997753964266848,"d":"0.99978"},{"v":0.9999999999999982,"d":"1.000"},{"v":2.1847859191053286E-6,"d":"0.000"},{"v":1.27669667122804E-6,"d":"0.000"},null,{"$f":"MMULT(Y128:AK128, OFFSET(C.rngTPMroot, MIN(4, INT(($F128-70)/5))*13, $G129*16))","v":{"v":7.708417107199241E-5,"d":"0.00008"}},0,{"v":1.8833898722054488E-6,"d":"0.00000"},{"v":2.1857245918630599E-7,"d":"0.00000"},{"v":8.2761742810552073E-8,"d":"0.00000"},{"v":9.6047228030722182E-9,"d":"0.00000"},{"v":4.4903810405688812E-7,"d":"0.00000"},{"v":5.2112079458694267E-8,"d":"0.00000"},{"v":1.5052767175762673E-4,"d":"0.00015"},{"v":1.3225369213621394E-6,"d":"0.00000"},{"v":4.2876281086052281E-8,"d":"0.00000"},{"v":1.3943117087368167E-5,"d":"0.00001"},{"v":0.9997543841479,"d":"0.99975"},{"v":0.9999999999999999,"d":"1.00000"},{"v":2.4151897190728887E-6,"d":"0.000"},{"v":1.3654132024481917E-6,"d":"0.000"}]
[{"$nulls":3},120,{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},0,{"$f":"MMULT(H129:T129, OFFSET(C.rngTPMroot, MIN(4, INT(($F129-70)/5))*13, $G130*16))","v":{"v":3.5698194221625473E-5,"d":"0.00004"}},0,{"v":1.4819494015580718E-6,"d":"0.00000"},{"v":1.7198421307688136E-7,"d":"0.00000"},{"v":6.5121256644742971E-8,"d":"0.00000"},{"v":7.55749694749944e-09,"d":"0.00000"},{"v":3.5332660507759491E-7,"d":"0.00000"},{"v":4.1004502629784947E-8,"d":"0.00000"},{"v":1.4339867746001683E-4,"d":"0.00014"},{"v":1.0726420871612086E-6,"d":"0.00000"},{"v":3.4814765364156205E-8,"d":"0.00000"},{"v":1.2864262061040227E-5,"d":"0.00001"},{"v":0.9998048104659272,"d":"0.99980"},{"v":0.9999999999999983,"d":"1.000"},{"v":1.9003972632804096E-6,"d":"0.000"},{"v":1.1074568525253647E-6,"d":"0.000"},null,{"$f":"MMULT(Y129:AK129, OFFSET(C.rngTPMroot, MIN(4, INT(($F129-70)/5))*13, $G130*16))","v":{"v":6.64483288347049e-05,"d":"0.00007"}},0,{"v":1.6382332600783861E-6,"d":"0.00000"},{"v":1.9012137511222204E-7,"d":"0.00000"},{"v":7.1988833398329777E-8,"d":"0.00000"},{"v":8.35449769696425e-09,"d":"0.00000"},{"v":3.9058782675044971E-7,"d":"0.00000"},{"v":4.5328767601957176E-8,"d":"0.00000"},{"v":1.3153579373816014E-4,"d":"0.00013"},{"v":1.1486123478545744E-6,"d":"0.00000"},{"v":3.7235478134547679E-8,"d":"0.00000"},{"v":1.2023291809414147E-5,"d":"0.00001"},{"v":0.999786462123231,"d":"0.99979"},{"v":0.9999999999999999,"d":"1.00000"},{"v":2.1008099202271656E-6,"d":"0.000"},{"v":1.1858478259891222E-6,"d":"0.000"}]

{"sheet":"C.QALYs","index":22,"n_rows":234,"n_cols":35,"rows_kept":234,"merged":[[6,3,9,3],[6,4,9,4],[6,5,9,5],[6,6,6,19],[6,21,6,34],[7,6,9,6],[7,7,9,7],[7,8,9,8],[7,9,9,9],[7,10,9,10],[7,11,9,11],[7,12,9,12],[7,13,9,13],[7,14,9,14],[7,15,9,15],[7,16,9,16],[7,17,9,17],[7,18,9,18],[7,19,9,19],[7,21,9,21],[7,22,9,22],[7,23,9,23],[7,24,9,24],[7,25,9,25],[7,26,9,26],[7,27,9,27],[7,28,9,28],[7,29,9,29],[7,30,9,30],[7,31,9,31],[7,32,9,32],[7,33,9,33],[7,34,9,34]]}
[{"$nulls":3},{"$f":"C.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- C: NSAIDs - DOAC/warfarin"}]
[{"$nulls":3},{"$f":"COLUMNS(G2:U2)","v":15},null,"StratID",{"$f":"MAX($F$2:F2)+1","v":1},{"$f":"G2","v":1},1,1,1,1,1,{"$f":"J2","v":1},{"$f":"N2","v":1},{"$f":"O2","v":1},{"$f":"M2","v":1},{"$f":"Q2","v":1},{"$f":"R2","v":1},null,null,{"$f":"MAX($F$2:U2)+1","v":2},{"$f":"V2","v":2},2,2,2,2,2,{"$f":"Y2","v":2},{"$f":"AC2","v":2},{"$f":"AD2","v":2},{"$f":"AB2","v":2},{"$f":"AF2","v":2},{"$f":"AG2","v":2}]
[{"$nulls":5},"StateID",1,{"$f":"G3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,null,null,1,{"$f":"V3+1","v":2},3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":5},"QALYs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":0.016335106211559113,"d":"0.016"}},{"v":3.7079997110908587,"d":"3.708"},{"v":0.06016510850543344,"d":"0.060"},{"v":0.00598983556144275,"d":"0.006"},{"v":2.1347319512971074E-3,"d":"0.002"},{"v":2.1236998685556961E-4,"d":"0.000"},{"v":0.014876679675350337,"d":"0.015"},{"v":1.4822206889906623E-3,"d":"0.001"},{"v":1.4387676127234463,"d":"1.439"},{"v":0.01805661976965167,"d":"0.018"},{"v":3.733662704798098E-4,"d":"0.000"},{"v":0.28815200411482755,"d":"0.288"},{"v":0,"d":"0.000"},{"v":5.554545366550193,"d":"5.555"},null,{"$f":"SUM(OFFSET(V$11, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":4.727713941758036,"d":"4.728"}},{"v":0,"d":"0.000"},{"v":0.03526616343950446,"d":"0.035"},{"v":0.003497957394013021,"d":"0.003"},{"v":0.001495423324948179,"d":"0.001"},{"v":1.4832372942319053E-4,"d":"0.000"},{"v":0.006382834457336203,"d":"0.006"},{"v":6.3297139365134966E-4,"d":"0.001"},{"v":0.7501163561394392,"d":"0.750"},{"v":0.008443809815323488,"d":"0.008"},{"v":1.7386248309881315E-4,"d":"0.000"},{"v":0.12630050980237717,"d":"0.126"},{"v":0,"d":"0.000"},{"v":5.660172153737153,"d":"5.660"}]
[{"$nulls":5},"Discounted QALYs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.01168028802327424,"d":"0.012"}},{"$f":"SUM(OFFSET(H$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":3.3034268870304317,"d":"3.303"}},{"$f":"SUM(OFFSET(I$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.05273197117027199,"d":"0.053"}},{"$f":"SUM(OFFSET(J$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":5.2174821815658395E-3,"d":"0.005"}},{"$f":"SUM(OFFSET(K$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":1.8666498427021784E-3,"d":"0.002"}},{"$f":"SUM(OFFSET(L$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":1.8457549388732392E-4,"d":"0.000"}},{"$f":"SUM(OFFSET(M$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.01308687166142272,"d":"0.013"}},{"$f":"SUM(OFFSET(N$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":1.2956722269085257E-3,"d":"0.001"}},{"$f":"SUM(OFFSET(O$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":1.1782607537046386,"d":"1.178"}},{"$f":"SUM(OFFSET(P$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.015757797639945233,"d":"0.016"}},{"$f":"SUM(OFFSET(Q$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":3.2389109271382775E-4,"d":"0.000"}},{"$f":"SUM(OFFSET(R$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.23580884700717777,"d":"0.236"}},{"$f":"SUM(OFFSET(S$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0,"d":"0.000"}},{"$f":"SUM(OFFSET(T$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":4.819641687074941,"d":"4.820"}},null,{"$f":"SUM(OFFSET(V$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":4.144209773018064,"d":"4.144"}},{"$f":"SUM(OFFSET(W$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0,"d":"0.000"}},{"$f":"SUM(OFFSET(X$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.030527641207783465,"d":"0.031"}},{"$f":"SUM(OFFSET(Y$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":3.0108255557790855E-3,"d":"0.003"}},{"$f":"SUM(OFFSET(Z$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.001294561843460869,"d":"0.001"}},{"$f":"SUM(OFFSET(AA$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":1.2767474326280675E-4,"d":"0.000"}},{"$f":"SUM(OFFSET(AB$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.005527834846335239,"d":"0.006"}},{"$f":"SUM(OFFSET(AC$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":5.4507801189625736E-4,"d":"0.001"}},{"$f":"SUM(OFFSET(AD$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.6109360413497165,"d":"0.611"}},{"$f":"SUM(OFFSET(AE$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.007269872927693526,"d":"0.007"}},{"$f":"SUM(OFFSET(AF$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":1.4887927054415312E-4,"d":"0.000"}},{"$f":"SUM(OFFSET(AG$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.10276556414329588,"d":"0.103"}},{"$f":"SUM(OFFSET(AH$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0,"d":"0.000"}},{"$f":"SUM(OFFSET(AI$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":4.906363746917832,"d":"4.906"}}]
[{"$nulls":5},"uDec ",{"$f":"INDEX(C.rngU.ByState, G$3)","v":0},0,{"v":-0.07869070100143072,"d":"-0.079"},{"v":-0.07869070100143072,"d":"-0.079"},{"v":-0.10199999999999998,"d":"-0.102"},{"v":-0.10199999999999998,"d":"-0.102"},-0.239,-0.239,0,{"v":-0.22,"d":"-0.220"},{"v":-0.22,"d":"-0.220"},{"v":-0.18,"d":"-0.180"},{"$nulls":3},{"$f":"INDEX(C.rngU.ByState, V$3)","v":0},0,{"v":-0.07869070100143072,"d":"-0.079"},{"v":-0.07869070100143072,"d":"-0.079"},{"v":-0.10199999999999998,"d":"-0.102"},{"v":-0.10199999999999998,"d":"-0.102"},-0.239,-0.239,0,{"v":-0.22,"d":"-0.220"},{"v":-0.22,"d":"-0.220"},{"v":-0.18,"d":"-0.180"}]
[{"$nulls":3},"Cycle","Age","NoEventU",{"$f":"INDEX(rngStrats, G2)","v":"HPE"},{"$nulls":14},{"$f":"INDEX(rngStrats, V2)","v":"No HPE"}]
[{"$nulls":6},{"$f":"INDEX(C.rngStates, G$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-GI event","Stroke","Recurrent stroke","Post-stroke","Dead","Total",null,{"$f":"INDEX(C.rngStates, V$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-GI event","Stroke","Recurrent stroke","Post-stroke","Dead","Total"]
[]
[]
[{"$nulls":3},0,{"$f":"C.cohortAge+D11*C.cycleLength","v":{"v":70,"d":"70.000"}},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E11, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D11, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F11+G$6, C.cycleLength)","v":0},{"v":0.1851121704948709,"d":"0.185"},{"v":1.2790335389421328E-3,"d":"0.001"},0,{"v":4.3856675439305013E-5,"d":"0.000"},0,{"v":3.323796227793222E-4,"d":"0.000"},0,0,{"v":3.5991704697718377E-4,"d":"0.000"},0,0,0,{"$f":"SUM(G11:S11)","v":{"v":0.18712735737900882,"d":"0.187"}},null,{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D11, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F11+V$6, C.cycleLength)","v":{"v":0.1865267641640808,"d":"0.187"}},0,{"v":6.081811629053426E-4,"d":"0.001"},0,{"v":2.5803755940832982E-5,"d":"0.000"},0,{"v":1.1061578228452424E-4,"d":"0.000"},0,0,{"v":1.3303702633966157E-4,"d":"0.000"},0,0,0,{"$f":"SUM(V11:AH11)","v":{"v":0.18740440189155114,"d":"0.187"}}]
[{"$nulls":3},{"$f":"D11+1","v":1},{"v":70.25,"d":"70.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E12, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.1781290112510631,"d":"0.178"},{"v":0.002509816901481891,"d":"0.003"},{"v":1.2911379572917435E-4,"d":"0.000"},{"v":8.605890456274694E-5,"d":"0.000"},{"v":4.4271722840938838E-6,"d":"0.000"},{"v":6.5222057871107972E-4,"d":"0.001"},{"v":3.3552517125988373E-5,"d":"0.000"},{"v":1.7163665552755486E-3,"d":"0.002"},{"v":7.0625660714254083E-4,"d":"0.001"},{"v":7.5582579865208659E-6,"d":"0.000"},{"v":3.5690432628330388E-4,"d":"0.000"},0,{"v":0.184331286867646,"d":"0.184"},null,{"v":0.18228727652191287,"d":"0.182"},0,{"v":1.2025392343316072E-3,"d":"0.001"},{"v":6.139368205984533E-5,"d":"0.000"},{"v":5.1021029266568178E-5,"d":"0.000"},{"v":2.6047955523869263E-6,"d":"0.000"},{"v":2.187174254098474E-4,"d":"0.000"},{"v":1.116626193408447E-5,"d":"0.000"},{"v":7.6294349117733229E-4,"d":"0.001"},{"v":2.6305031058179967E-4,"d":"0.000"},{"v":2.7937775531328948E-6,"d":"0.000"},{"v":1.3192342695427E-4,"d":"0.000"},0,{"v":0.1849954299567338,"d":"0.185"}]
[{"$nulls":3},2,{"v":70.5,"d":"70.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E13, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.17140928424347193,"d":"0.171"},{"v":2.4262021612249185E-3,"d":"0.002"},{"v":2.533569111906011E-4,"d":"0.000"},{"v":8.3281905242488274E-5,"d":"0.000"},{"v":8.6873342145359716E-6,"d":"0.000"},{"v":6.2962882877279087E-4,"d":"0.001"},{"v":6.58393013209923e-05,"d":"0.000"},{"v":0.005238626257452555,"d":"0.005"},{"v":6.842751423866522E-4,"d":"0.001"},{"v":1.483138874999337E-5,"d":"0.000"},{"v":1.0573021614990455E-3,"d":"0.001"},0,{"v":0.18187131563552647,"d":"0.182"},null,{"v":0.1781441463947034,"d":"0.178"},0,{"v":1.1801259320894973E-3,"d":"0.001"},{"v":1.2139197318173956E-4,"d":"0.000"},{"v":5.0070083370577742E-5,"d":"0.000"},{"v":5.1503878123980505E-6,"d":"0.000"},{"v":2.1464090164964619E-4,"d":"0.000"},{"v":2.2078730640741703E-5,"d":"0.000"},{"v":2.3400381585487614E-3,"d":"0.002"},{"v":2.5897576836296233E-4,"d":"0.000"},{"v":5.5240565222177965E-6,"d":"0.000"},{"v":3.9279144638782034E-4,"d":"0.000"},0,{"v":0.18273493383326977,"d":"0.183"}]
[{"$nulls":3},3,{"v":70.75,"d":"70.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E14, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.16494305177188823,"d":"0.165"},{"v":0.002357801733882782,"d":"0.002"},{"v":0.000244916306495891,"d":"0.000"},{"v":8.112134540529307E-5,"d":"0.000"},{"v":8.4070062074436143E-6,"d":"0.000"},{"v":6.1008280374123174E-4,"d":"0.001"},{"v":6.3558746122174492E-5,"d":"0.000"},{"v":0.008753651364362782,"d":"0.009"},{"v":0.000668002117133347,"d":"0.001"},{"v":1.436977799011971E-5,"d":"0.000"},{"v":1.7283398461759298E-3,"d":"0.002"},0,{"v":0.17947330281940527,"d":"0.179"},null,{"v":0.17409518371339863,"d":"0.174"},0,{"v":1.1635826851674259E-3,"d":"0.001"},{"v":1.1912943163048558E-4,"d":"0.000"},{"v":4.9368190691089234E-5,"d":"0.000"},{"v":5.05439327400154e-06,"d":"0.000"},{"v":2.1163202154709721E-4,"d":"0.000"},{"v":2.1667220355800251E-5,"d":"0.000"},{"v":0.003937107741546584,"d":"0.004"},{"v":2.5699484494051938E-4,"d":"0.000"},{"v":5.4384911356222129E-6,"d":"0.000"},{"v":6.4682391035239409E-4,"d":"0.001"},0,{"v":0.18051198264403964,"d":"0.181"}]
[{"$nulls":3},4,{"v":71,"d":"71.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E15, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.15872075102524635,"d":"0.159"},{"v":0.002292791634487851,"d":"0.002"},{"v":2.3801153149605381E-4,"d":"0.000"},{"v":7.9076656636200478E-5,"d":"0.000"},{"v":8.18890552987186e-06,"d":"0.000"},{"v":5.9142145323257415E-4,"d":"0.001"},{"v":6.15856458035313e-05,"d":"0.000"},{"v":0.012082265554859507,"d":"0.012"},{"v":6.5250170882932422E-4,"d":"0.001"},{"v":1.40280444598003e-05,"d":"0.000"},{"v":0.002368459694297375,"d":"0.002"},0,{"v":0.17710908185487842,"d":"0.177"},null,{"v":0.17013824818609463,"d":"0.170"},0,{"v":1.1477753147757575E-3,"d":"0.001"},{"v":1.1745945086863609E-4,"d":"0.000"},{"v":4.8697519594167339E-5,"d":"0.000"},{"v":4.9835397543055407E-6,"d":"0.000"},{"v":2.0875698241667982E-4,"d":"0.000"},{"v":2.1363484824943577E-5,"d":"0.000"},{"v":0.00547395997793889,"d":"0.005"},{"v":2.5513197481775388E-4,"d":"0.000"},{"v":5.396891743750911E-6,"d":"0.000"},{"v":8.9338688085526094E-4,"d":"0.001"},0,{"v":0.1783151602036848,"d":"0.178"}]
[{"$nulls":3},5,{"v":71.25,"d":"71.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E16, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.1527331799393313,"d":"0.153"},{"v":2.2298870561518456E-3,"d":"0.002"},{"v":2.3144899780319007E-4,"d":"0.000"},{"v":7.7094382722830442E-5,"d":"0.000"},{"v":7.9825016162726067E-6,"d":"0.000"},{"v":5.7340098537852623E-4,"d":"0.001"},{"v":5.9701850168587951E-5,"d":"0.000"},{"v":0.01523544327609797,"d":"0.015"},{"v":6.3747496844698348E-4,"d":"0.001"},{"v":1.3702535885415817E-5,"d":"0.000"},{"v":2.979208895333985E-3,"d":"0.003"},0,{"v":0.17477852538893693,"d":"0.175"},null,{"v":0.16627124816667357,"d":"0.166"},0,{"v":1.1321730224145839E-3,"d":"0.001"},{"v":1.1586375417294718E-4,"d":"0.000"},{"v":4.8035549495846642E-5,"d":"0.000"},{"v":4.9158379401052222E-6,"d":"0.000"},{"v":2.0591924280843795E-4,"d":"0.000"},{"v":2.1073260054680623E-5,"d":"0.000"},{"v":0.006953715639860952,"d":"0.007"},{"v":2.5326706796071252E-4,"d":"0.000"},{"v":5.3577714711728364E-6,"d":"0.000"},{"v":1.1328013334891568E-3,"d":"0.001"},0,{"v":0.17614437064634217,"d":"0.176"}]
[{"$nulls":3},6,{"v":71.5,"d":"71.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E17, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.1469714835879882,"d":"0.147"},{"v":2.1690339863331353E-3,"d":"0.002"},{"v":2.2509900882289931E-4,"d":"0.000"},{"v":7.5173247474693658E-5,"d":"0.000"},{"v":7.7823982559324125E-6,"d":"0.000"},{"v":5.5600184621685048E-4,"d":"0.001"},{"v":5.7882749312658815E-5,"d":"0.000"},{"v":0.018220615306710288,"d":"0.018"},{"v":6.2291197812997109E-4,"d":"0.001"},{"v":1.3386974337386663E-5,"d":"0.000"},{"v":3.561700067240233E-3,"d":"0.004"},0,{"v":0.17248107115082226,"d":"0.172"},null,{"v":0.16249213954915437,"d":"0.162"},0,{"v":1.1167824428658817E-3,"d":"0.001"},{"v":1.1428875936046276E-4,"d":"0.000"},{"v":4.7382561894972026E-5,"d":"0.000"},{"v":4.8490144601485586E-6,"d":"0.000"},{"v":2.0312000945425259E-4,"d":"0.000"},{"v":2.078680053586756E-5,"d":"0.000"},{"v":0.008378033637230437,"d":"0.008"},{"v":2.5140359092165311E-4,"d":"0.000"},{"v":5.3186084271749686E-6,"d":"0.000"},{"v":1.3652202368006879E-3,"d":"0.001"},0,{"v":0.1739993252111059,"d":"0.174"}]
[{"$nulls":3},7,{"v":71.75,"d":"71.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E18, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.1414271410877092,"d":"0.141"},{"v":2.11016027305836E-3,"d":"0.002"},{"v":2.1895611218504844E-4,"d":"0.000"},{"v":7.3311166779709783E-5,"d":"0.000"},{"v":7.5884666220510986E-6,"d":"0.000"},{"v":0.000539201549652309,"d":"0.001"},{"v":5.612636933419313E-5,"d":"0.000"},{"v":0.02104478213897414,"d":"0.021"},{"v":6.087964185519676E-4,"d":"0.001"},{"v":1.3081151540729407E-5,"d":"0.000"},{"v":0.004117005894531915,"d":"0.004"},0,{"v":0.17021615062893966,"d":"0.170"},null,{"v":0.15879892468717305,"d":"0.159"},0,{"v":1.1016010927681814E-3,"d":"0.001"},{"v":1.1273513618835403E-4,"d":"0.000"},{"v":4.6738451428113707E-5,"d":"0.000"},{"v":4.7830977307227309E-6,"d":"0.000"},{"v":2.0035883068118731E-4,"d":"0.000"},{"v":2.0504228083710043E-5,"d":"0.000"},{"v":0.009748468537681968,"d":"0.010"},{"v":2.4954196087786462E-4,"d":"0.000"},{"v":5.2794754093547205E-6,"d":"0.000"},{"v":1.590794176434992E-3,"d":"0.002"},0,{"v":0.17187972967445747,"d":"0.172"}]
[{"$nulls":3},8,{"v":72,"d":"72.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E19, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.13609195299623084,"d":"0.136"},{"v":0.002053195519364773,"d":"0.002"},{"v":2.130130244096768E-4,"d":"0.000"},{"v":7.1506094125622921E-5,"d":"0.000"},{"v":7.4004963310748083E-6,"d":"0.000"},{"v":5.2297828200407429E-4,"d":"0.001"},{"v":5.4430440343450782E-5,"d":"0.000"},{"v":0.023714675279282182,"d":"0.024"},{"v":5.951123873234967E-4,"d":"0.001"},{"v":1.278472478959133E-5,"d":"0.000"},{"v":4.6461597880046125E-3,"d":"0.005"},0,{"v":0.1679832090322094,"d":"0.168"},null,{"v":0.15518965133802184,"d":"0.155"},0,{"v":0.001086626115590098,"d":"0.001"},{"v":1.1120263397028963E-4,"d":"0.000"},{"v":4.6103096899083432E-5,"d":"0.000"},{"v":4.7180771157717324E-6,"d":"0.000"},{"v":1.9763518694428916E-4,"d":"0.000"},{"v":2.0225497103463712E-5,"d":"0.000"},{"v":0.011066537397427237,"d":"0.011"},{"v":2.4768249841643951E-4,"d":"0.000"},{"v":5.2403811784351614E-6,"d":"0.000"},{"v":1.809671013645809E-3,"d":"0.002"},0,{"v":0.1697852932363128,"d":"0.170"}]
[{"$nulls":3},9,{"v":72.25,"d":"72.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E20, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.13095802918650587,"d":"0.131"},{"v":1.9980719523510783E-3,"d":"0.002"},{"v":2.0726263917877837E-4,"d":"0.000"},{"v":6.9756058862423847E-5,"d":"0.000"},{"v":7.2182807950155667E-6,"d":"0.000"},{"v":0.000507311046743788,"d":"0.001"},{"v":5.2792760328487005E-5,"d":"0.000"},{"v":0.026236763444388394,"d":"0.026"},{"v":5.8184458253071722E-4,"d":"0.001"},{"v":1.249736013379344E-5,"d":"0.000"},{"v":0.005150156999527284,"d":"0.005"},0,{"v":0.16578170431134562,"d":"0.166"},null,{"v":0.1516624116306888,"d":"0.152"},0,{"v":1.0718547056815253E-3,"d":"0.001"},{"v":1.0969096434978913E-4,"d":"0.000"},{"v":4.5476379270470955E-5,"d":"0.000"},{"v":4.6539403809800332E-6,"d":"0.000"},{"v":1.9494856795287447E-4,"d":"0.000"},{"v":1.9950555148950336E-5,"d":"0.000"},{"v":0.01233371885801881,"d":"0.012"},{"v":2.4582551814963732E-4,"d":"0.000"},{"v":5.2013324667452352E-6,"d":"0.000"},{"v":2.0219957826773296E-3,"d":"0.002"},0,{"v":0.16771572823478595,"d":"0.168"}]
[{"$nulls":3},10,{"v":72.5,"d":"72.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E21, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D21, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F21+G$6, C.cycleLength)","v":0},{"v":0.12601777717811652,"d":"0.126"},{"v":1.9447242987156521E-3,"d":"0.002"},{"v":2.0169811506383134E-4,"d":"0.000"},{"v":6.8059162259813963E-5,"d":"0.000"},{"v":7.0416210839039866E-6,"d":"0.000"},{"v":4.9217962903654359E-4,"d":"0.000"},{"v":5.1211209765934448E-5,"d":"0.000"},{"v":0.028617262499863932,"d":"0.029"},{"v":5.6897827220854806E-4,"d":"0.001"},{"v":1.2218736233145072E-5,"d":"0.000"},{"v":0.005629956040280233,"d":"0.006"},0,{"v":0.16361110676262805,"d":"0.164"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D21, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F21+V$6, C.cycleLength)","v":{"v":0.1482153410573522,"d":"0.148"}},0,{"v":1.0572840957974092E-3,"d":"0.001"},{"v":1.0819984410665243E-4,"d":"0.000"},{"v":4.4858181134305834E-5,"d":"0.000"},{"v":4.5906755099529052E-6,"d":"0.000"},{"v":1.922984704013576E-4,"d":"0.000"},{"v":1.9679350708176607E-5,"d":"0.000"},{"v":0.013551454030589483,"d":"0.014"},{"v":2.43971325341483E-4,"d":"0.000"},{"v":5.1623358811423885E-6,"d":"0.000"},{"v":2.2279107430807185E-3,"d":"0.002"},0,{"v":0.1656707501099029,"d":"0.166"}]
[{"$nulls":3},11,{"v":72.75,"d":"72.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E22, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.12126389090887274,"d":"0.121"},{"v":1.8930896906229617E-3,"d":"0.002"},{"v":1.9631286296183247E-4,"d":"0.000"},{"v":6.6413574800948445E-5,"d":"0.000"},{"v":6.8703255278045662E-6,"d":"0.000"},{"v":4.7756456628164466E-4,"d":"0.000"},{"v":4.9683748041543854E-5,"d":"0.000"},{"v":0.030862145123192963,"d":"0.031"},{"v":5.564992727416883E-4,"d":"0.001"},{"v":1.1948543716379518E-5,"d":"0.000"},{"v":6.0864800423805565E-3,"d":"0.006"},0,{"v":0.16147089865914105,"d":"0.161"},null,{"v":0.1448466174877973,"d":"0.145"},0,{"v":1.0429115562966052E-3,"d":"0.001"},{"v":1.0672899389753028E-4,"d":"0.000"},{"v":4.4248386678066744E-5,"d":"0.000"},{"v":4.5282706507816627E-6,"d":"0.000"},{"v":1.8968439782353911E-4,"d":"0.000"},{"v":1.9411832974269544E-5,"d":"0.000"},{"v":0.014721147404228753,"d":"0.015"},{"v":2.4212021606098575E-4,"d":"0.000"},{"v":5.1233978321711469E-6,"d":"0.000"},{"v":0.002427555429499534,"d":"0.002"},0,{"v":0.16365007737373957,"d":"0.164"}]
[{"$nulls":3},12,{"v":73,"d":"73.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E23, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.11668933992999014,"d":"0.117"},{"v":1.8431075757629313E-3,"d":"0.002"},{"v":1.9110053659285431E-4,"d":"0.000"},{"v":6.4817533605502137E-5,"d":"0.000"},{"v":6.7042094436288684E-6,"d":"0.000"},{"v":4.6344711988142117E-4,"d":"0.000"},{"v":4.820841047638055E-5,"d":"0.000"},{"v":0.032977150096112524,"d":"0.033"},{"v":5.4439392820130586E-4,"d":"0.001"},{"v":1.1686484727575464E-5,"d":"0.000"},{"v":0.006520618069396537,"d":"0.007"},0,{"v":0.1593605738941908,"d":"0.159"},null,{"v":0.14155446020623336,"d":"0.142"},0,{"v":0.001028734394644124,"d":"0.001"},{"v":1.0527813817505169E-4,"d":"0.000"},{"v":4.3646881663562851E-5,"d":"0.000"},{"v":4.466714112612417E-6,"d":"0.000"},{"v":1.871058605020741E-4,"d":"0.000"},{"v":1.914795183076736E-5,"d":"0.000"},{"v":0.015844167730946226,"d":"0.016"},{"v":2.4027247738583139E-4,"d":"0.000"},{"v":5.0845245372807056E-6,"d":"0.000"},{"v":2.6210667004733434E-3,"d":"0.003"},0,{"v":0.16165343158050427,"d":"0.162"}]
[{"$nulls":3},13,{"v":73.25,"d":"73.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E24, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.11228735900886795,"d":"0.112"},{"v":1.7947196307630741E-3,"d":"0.002"},{"v":1.8605502342086382E-4,"d":"0.000"},{"v":6.32693399482445e-05,"d":"0.000"},{"v":6.543094875003374E-6,"d":"0.000"},{"v":4.498092480677377E-4,"d":"0.000"},{"v":4.6783305476988908E-5,"d":"0.000"},{"v":0.03496779124474942,"d":"0.035"},{"v":0.000532649090454047,"d":"0.001"},{"v":1.1432272492227433E-5,"d":"0.000"},{"v":0.006933226377959109,"d":"0.007"},0,{"v":0.1572796376370747,"d":"0.157"},null,{"v":0.13833712897000294,"d":"0.138"},0,{"v":1.0147499549068488E-3,"d":"0.001"},{"v":1.038470051375772E-4,"d":"0.000"},{"v":4.3053553405538364E-5,"d":"0.000"},{"v":4.4059943635142327E-6,"d":"0.000"},{"v":1.8456237537675427E-4,"d":"0.000"},{"v":1.8887657842480671E-5,"d":"0.000"},{"v":0.016921848889783514,"d":"0.017"},{"v":2.3842838759848353E-4,"d":"0.000"},{"v":5.0457220251024643E-6,"d":"0.000"},{"v":2.8085787864056337E-3,"d":"0.003"},0,{"v":0.15968053729684842,"d":"0.160"}]
[{"$nulls":3},14,{"v":73.5,"d":"73.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E25, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.1080514381240914,"d":"0.108"},{"v":1.7478696778563682E-3,"d":"0.002"},{"v":1.8117043591299177E-4,"d":"0.000"},{"v":6.1767356870769935E-5,"d":"0.000"},{"v":6.3868103417786288E-6,"d":"0.000"},{"v":4.3663357975164585E-4,"d":"0.000"},{"v":4.5406611792326847E-5,"d":"0.000"},{"v":0.036839366040918704,"d":"0.037"},{"v":5.212521000224294E-4,"d":"0.001"},{"v":1.1185630899534996E-5,"d":"0.000"},{"v":0.007325129632299285,"d":"0.007"},0,{"v":0.15522760600075722,"d":"0.155"},null,{"v":0.13519292308968534,"d":"0.135"},0,{"v":1.0009556172559662E-3,"d":"0.001"},{"v":1.0243532667829392E-4,"d":"0.000"},{"v":4.2468290750561635E-5,"d":"0.000"},{"v":4.3461000283193326E-6,"d":"0.000"},{"v":1.8205346595400926E-4,"d":"0.000"},{"v":1.8630902246233877E-5,"d":"0.000"},{"v":0.017955490730583234,"d":"0.018"},{"v":2.3658821637850426E-4,"d":"0.000"},{"v":5.0069961395681585E-6,"d":"0.000"},{"v":0.002990223336707391,"d":"0.003"},0,{"v":0.15773112207240741,"d":"0.158"}]
[{"$nulls":3},15,{"v":73.75,"d":"73.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E26, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.10397531283786188,"d":"0.104"},{"v":1.7025036046825516E-3,"d":"0.002"},{"v":1.764411031274568E-4,"d":"0.000"},{"v":6.0310006882890305E-5,"d":"0.000"},{"v":6.2351905989420777E-6,"d":"0.000"},{"v":4.2390338935767696E-4,"d":"0.000"},{"v":4.40765758739832E-5,"d":"0.000"},{"v":0.03859696387738279,"d":"0.039"},{"v":0.000510190767668285,"d":"0.001"},{"v":1.0946294100471027E-5,"d":"0.000"},{"v":0.007697122073477128,"d":"0.008"},0,{"v":0.15320400572101406,"d":"0.153"},null,{"v":0.13212018053010766,"d":"0.132"},0,{"v":9.8734879747616744E-4,"d":"0.001"},{"v":1.0104283833498714E-4,"d":"0.000"},{"v":4.1890984056201773E-5,"d":"0.000"},{"v":4.287019886492028E-6,"d":"0.000"},{"v":1.7957866221764092E-4,"d":"0.000"},{"v":1.8377636941729649E-5,"d":"0.000"},{"v":0.01894635989788488,"d":"0.019"},{"v":2.347522249911825E-4,"d":"0.000"},{"v":4.9683525439485931E-6,"d":"0.000"},{"v":0.003166129466130023,"d":"0.003"},0,{"v":0.1558049164105709,"d":"0.156"}]
[{"$nulls":3},16,{"v":74,"d":"74.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E27, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.10005295503161682,"d":"0.100"},{"v":1.6585692871047392E-3,"d":"0.002"},{"v":1.7186156261779709E-4,"d":"0.000"},{"v":5.88957697503122e-05,"d":"0.000"},{"v":6.0880764045819893E-6,"d":"0.000"},{"v":4.1160257260564954E-4,"d":"0.000"},{"v":4.2791509335790752E-5,"d":"0.000"},{"v":0.04024547402939207,"d":"0.040"},{"v":4.9945335667193587E-4,"d":"0.000"},{"v":1.0714006121033997E-5,"d":"0.000"},{"v":0.008049968645001689,"d":"0.008"},0,{"v":0.15120837384662242,"d":"0.151"},null,{"v":0.12911727703178896,"d":"0.129"},0,{"v":9.7392694648152582E-4,"d":"0.001"},{"v":9.9669279240496432E-5,"d":"0.000"},{"v":4.1321525170488355E-5,"d":"0.000"},{"v":4.2287428700266787E-6,"d":"0.000"},{"v":1.7713750054077114E-4,"d":"0.000"},{"v":1.812781448253789E-5,"d":"0.000"},{"v":0.019895690635408816,"d":"0.020"},{"v":2.329206664725318E-4,"d":"0.000"},{"v":4.9297967248148366E-6,"d":"0.000"},{"v":3.3364238003011693E-3,"d":"0.003"},0,{"v":0.15390165373948214,"d":"0.154"}]
[{"$nulls":3},17,{"v":74.25,"d":"74.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E28, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.09627856399113857,"d":"0.096"},{"v":0.001616016514927753,"d":"0.002"},{"v":1.6742655264148792E-4,"d":"0.000"},{"v":5.7523180365349553E-5,"d":"0.000"},{"v":5.945314296561487E-6,"d":"0.000"},{"v":3.9971562320427262E-4,"d":"0.000"},{"v":4.154978650908766E-5,"d":"0.000"},{"v":0.04178959331436263,"d":"0.042"},{"v":4.8902856578082288E-4,"d":"0.000"},{"v":1.0488520490110664E-5,"d":"0.000"},{"v":0.008384406076477353,"d":"0.008"},0,{"v":0.14924025744019398,"d":"0.149"},null,{"v":0.1261826252523525,"d":"0.126"},0,{"v":0.000960687549837953,"d":"0.001"},{"v":9.8314392073844915E-5,"d":"0.000"},{"v":4.0759807411650438E-5,"d":"0.000"},{"v":4.1712580613742204E-6,"d":"0.000"},{"v":1.7472952359898642E-4,"d":"0.000"},{"v":1.7881388067207191E-5,"d":"0.000"},{"v":0.02080468557157882,"d":"0.021"},{"v":2.3109378581072314E-4,"d":"0.000"},{"v":4.8913339959231717E-6,"d":"0.000"},{"v":3.5012305204767265E-3,"d":"0.004"},0,{"v":0.15202107038326568,"d":"0.152"}]
[{"$nulls":3},18,{"v":74.5,"d":"74.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E29, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.09264655782796796,"d":"0.093"},{"v":0.001574796920408837,"d":"0.002"},{"v":1.631310046614767E-4,"d":"0.000"},{"v":5.61908266975448E-5,"d":"0.000"},{"v":5.80675637757472E-6,"d":"0.000"},{"v":3.8822761042217342E-4,"d":"0.000"},{"v":4.0349842090021218E-5,"d":"0.000"},{"v":0.0432338334610993,"d":"0.043"},{"v":4.7890551280230638E-4,"d":"0.000"},{"v":1.0269599881397289E-5,"d":"0.000"},{"v":8.70114392685057E-3,"d":"0.009"},0,{"v":0.14729921328925916,"d":"0.147"},null,{"v":0.12331467392745266,"d":"0.123"},0,{"v":9.4762812729214942E-4,"d":"0.001"},{"v":9.6977923012033155E-5,"d":"0.000"},{"v":4.0205725548130804E-5,"d":"0.000"},{"v":4.1145546913968913E-6,"d":"0.000"},{"v":1.7235428028466321E-4,"d":"0.000"},{"v":1.7638311530497057E-5,"d":"0.000"},{"v":0.02167451648652342,"d":"0.022"},{"v":2.2927182012401698E-4,"d":"0.000"},{"v":4.8529695020251896E-6,"d":"0.000"},{"v":3.6606714075221904E-3,"d":"0.004"},0,{"v":0.15016290553348322,"d":"0.150"}]
[{"$nulls":3},19,{"v":74.75,"d":"74.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E30, Parameters!$D$427:$D$433, 1))","v":{"v":0.754683497077478,"d":"0.75468"}},0,{"v":0.08915156522443586,"d":"0.089"},{"v":0.001534863909455546,"d":"0.002"},{"v":1.5897003612959877E-4,"d":"0.000"},{"v":5.4897347821190286E-5,"d":"0.000"},{"v":5.6722601082695085E-6,"d":"0.000"},{"v":3.7712415750327334E-4,"d":"0.000"},{"v":3.9190168875424464E-5,"d":"0.000"},{"v":0.04458252819954137,"d":"0.045"},{"v":4.690737188163043E-4,"d":"0.000"},{"v":1.0057015768848443E-5,"d":"0.000"},{"v":0.00900086558877167,"d":"0.009"},0,{"v":0.14538480762722733,"d":"0.145"},null,{"v":0.12051190705077258,"d":"0.121"},0,{"v":9.3474623230695424E-4,"d":"0.001"},{"v":9.56596216824883e-05,"d":"0.000"},{"v":3.965917577887209E-5,"d":"0.000"},{"v":4.058622137350745E-6,"d":"0.000"},{"v":1.7001132562245803E-4,"d":"0.000"},{"v":1.7398539334729416E-5,"d":"0.000"},{"v":0.022506325060985998,"d":"0.023"},{"v":2.2745499883525722E-4,"d":"0.000"},{"v":4.8147082226043608E-6,"d":"0.000"},{"v":3.8148658851362097E-3,"d":"0.004"},0,{"v":0.14832690122081552,"d":"0.148"}]
[{"$nulls":3},20,{"v":75,"d":"75.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E31, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D31, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F31+G$6, C.cycleLength)","v":0},{"v":0.0825899754221638,"d":"0.083"},{"v":0.001441066435661775,"d":"0.001"},{"v":1.4923232239330932E-4,"d":"0.000"},{"v":5.1595184099638728E-5,"d":"0.000"},{"v":5.330290549887876E-6,"d":"0.000"},{"v":3.4870163479288187E-4,"d":"0.000"},{"v":3.6231286603670524E-5,"d":"0.000"},{"v":0.04411366908977912,"d":"0.044"},{"v":0.000438125196588648,"d":"0.000"},{"v":9.3918529592529333E-6,"d":"0.000"},{"v":0.008823339137034852,"d":"0.009"},0,{"v":0.13800665785262684,"d":"0.138"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D31, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F31+V$6, C.cycleLength)","v":{"v":0.11338576187136863,"d":"0.113"}},0,{"v":8.8807943023268851E-4,"d":"0.001"},{"v":9.0883856370721952E-5,"d":"0.000"},{"v":3.7627751546810174E-5,"d":"0.000"},{"v":3.8507311966875378E-6,"d":"0.000"},{"v":1.5960346714866277E-4,"d":"0.000"},{"v":1.6333424793779658E-5,"d":"0.000"},{"v":0.02242376189845505,"d":"0.022"},{"v":2.1513635226278843E-4,"d":"0.000"},{"v":4.5541325770680363E-6,"d":"0.000"},{"v":3.7665884374275998E-3,"d":"0.004"},0,{"v":0.14099218135338049,"d":"0.141"}]
[{"$nulls":3},21,{"v":75.25,"d":"75.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E32, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.07875506277759567,"d":"0.079"},{"v":1.3986088613274518E-3,"d":"0.001"},{"v":1.4547042883651993E-4,"d":"0.000"},{"v":5.0193641809679538E-5,"d":"0.000"},{"v":5.2083466599004415E-6,"d":"0.000"},{"v":3.3730362628083563E-4,"d":"0.000"},{"v":3.5200165026410806E-5,"d":"0.000"},{"v":0.04481951058355728,"d":"0.045"},{"v":0.000427228656681362,"d":"0.000"},{"v":9.2006291283616181E-6,"d":"0.000"},{"v":0.008962729475697413,"d":"0.009"},0,{"v":0.13494571719260087,"d":"0.135"},null,{"v":0.10982116399449078,"d":"0.110"},0,{"v":0.000872087621813431,"d":"0.001"},{"v":8.9648396742732e-05,"d":"0.000"},{"v":3.695018175575404E-5,"d":"0.000"},{"v":3.7983850141890408E-6,"d":"0.000"},{"v":1.5672945838007555E-4,"d":"0.000"},{"v":1.611139100554325E-5,"d":"0.000"},{"v":0.022940644096146916,"d":"0.023"},{"v":2.1240564706032975E-4,"d":"0.000"},{"v":4.5178633975185608E-6,"d":"0.000"},{"v":3.8532798957416747E-3,"d":"0.004"},0,{"v":0.13800733693154893,"d":"0.138"}]
[{"$nulls":3},22,{"v":75.5,"d":"75.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E33, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.07509821720371372,"d":"0.075"},{"v":0.001351352733574881,"d":"0.001"},{"v":1.4118449073337059E-4,"d":"0.000"},{"v":4.8612332009889329E-5,"d":"0.000"},{"v":5.0668660501884725E-6,"d":"0.000"},{"v":3.2481998502707418E-4,"d":"0.000"},{"v":3.404957741636197E-5,"d":"0.000"},{"v":0.045441082265703224,"d":"0.045"},{"v":4.1465637105860903E-4,"d":"0.000"},{"v":8.9718017903086115E-6,"d":"0.000"},{"v":0.009087091655651292,"d":"0.009"},0,{"v":0.13195510528272894,"d":"0.132"},null,{"v":0.1063686292004386,"d":"0.106"},0,{"v":8.5251701258922449E-4,"d":"0.001"},{"v":8.80340816972549e-05,"d":"0.000"},{"v":3.6120978875426991E-5,"d":"0.000"},{"v":3.7299868018426811E-6,"d":"0.000"},{"v":1.5321227626768661E-4,"d":"0.000"},{"v":1.5821270246569148E-5,"d":"0.000"},{"v":0.023419828248007004,"d":"0.023"},{"v":2.0871036686742725E-4,"d":"0.000"},{"v":4.460518588266928E-6,"d":"0.000"},{"v":0.003934542966911306,"d":"0.004"},0,{"v":0.13508560690729063,"d":"0.135"}]
[{"$nulls":3},23,{"v":75.75,"d":"75.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E34, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.07161117048567149,"d":"0.072"},{"v":1.305960184159935E-3,"d":"0.001"},{"v":1.364141560706505E-4,"d":"0.000"},{"v":4.7090436875228246E-5,"d":"0.000"},{"v":4.90723856251249e-06,"d":"0.000"},{"v":0.000312856570896724,"d":"0.000"},{"v":3.27893991194523e-05,"d":"0.000"},{"v":0.04597411593591889,"d":"0.046"},{"v":4.0254271892463535E-4,"d":"0.000"},{"v":8.7077837922307982E-6,"d":"0.000"},{"v":0.009195285628130675,"d":"0.009"},0,{"v":0.12903184053812242,"d":"0.129"},null,{"v":0.10302463447344253,"d":"0.103"},0,{"v":8.3342393120296242E-4,"d":"0.001"},{"v":8.6058499693549513E-5,"d":"0.000"},{"v":3.5312008756079605E-5,"d":"0.000"},{"v":3.6462817792229151E-6,"d":"0.000"},{"v":1.4978091429255271E-4,"d":"0.000"},{"v":1.5466223471816953E-5,"d":"0.000"},{"v":0.023857558320549723,"d":"0.024"},{"v":2.0508452190324254E-4,"d":"0.000"},{"v":4.3829177042159746E-6,"d":"0.000"},{"v":0.004009617802113422,"d":"0.004"},0,{"v":0.13222496589490929,"d":"0.132"}]
[{"$nulls":3},24,{"v":76,"d":"76.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E35, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.0682860383278754,"d":"0.068"},{"v":0.001262292147051735,"d":"0.001"},{"v":1.3183194288049824E-4,"d":"0.000"},{"v":4.5622971731075425E-5,"d":"0.000"},{"v":4.7536087697391316E-6,"d":"0.000"},{"v":3.0137978678441431E-4,"d":"0.000"},{"v":3.1581735863391713E-5,"d":"0.000"},{"v":0.046423198982623815,"d":"0.046"},{"v":3.9084352924563927E-4,"d":"0.000"},{"v":8.45339709741735e-06,"d":"0.000"},{"v":0.009288235015838977,"d":"0.009"},0,{"v":0.1261742314457621,"d":"0.126"},null,{"v":0.09978576755356623,"d":"0.100"},0,{"v":8.1476163594921939E-4,"d":"0.001"},{"v":8.41311223927281e-05,"d":"0.000"},{"v":3.4521290960806423E-5,"d":"0.000"},{"v":3.5646191804244404E-6,"d":"0.000"},{"v":1.4642697214948451E-4,"d":"0.000"},{"v":1.5119839928585768E-5,"d":"0.000"},{"v":0.024255228658550818,"d":"0.024"},{"v":2.0151323645811416E-4,"d":"0.000"},{"v":4.3067749599680963E-6,"d":"0.000"},{"v":0.00407875067957705,"d":"0.004"},0,{"v":0.12942409238367344,"d":"0.129"}]
[{"$nulls":3},25,{"v":76.25,"d":"76.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E36, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.0651153025274049,"d":"0.065"},{"v":0.001220271606161132,"d":"0.001"},{"v":1.2742381295159476E-4,"d":"0.000"},{"v":4.4207538807405673E-5,"d":"0.000"},{"v":4.605473487048625E-6,"d":"0.000"},{"v":2.9036758658275018E-4,"d":"0.000"},{"v":3.0423196142275273E-5,"d":"0.000"},{"v":0.04679357145052346,"d":"0.047"},{"v":3.7954130123504668E-4,"d":"0.000"},{"v":8.2077141141584328E-6,"d":"0.000"},{"v":0.009366835209593413,"d":"0.009"},0,{"v":0.12338075741700318,"d":"0.123"},null,{"v":0.09664872345478784,"d":"0.097"},0,{"v":7.9651716898244452E-4,"d":"0.001"},{"v":8.22472313891957E-5,"d":"0.000"},{"v":3.3748276468228962E-5,"d":"0.000"},{"v":3.4847990875262017E-6,"d":"0.000"},{"v":1.4314812108611328E-4,"d":"0.000"},{"v":1.4781271636541029E-5,"d":"0.000"},{"v":0.024614697018127966,"d":"0.025"},{"v":1.9799524570627435E-4,"d":"0.000"},{"v":4.2317779656204011E-6,"d":"0.000"},{"v":0.004142186892495452,"d":"0.004"},0,{"v":0.1266817612577332,"d":"0.127"}]
[{"$nulls":3},26,{"v":76.5,"d":"76.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E37, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.06209179397517676,"d":"0.062"},{"v":1.179830680270255E-3,"d":"0.001"},{"v":1.231819917891364E-4,"d":"0.000"},{"v":4.2842087194276404E-5,"d":"0.000"},{"v":4.4625906682554642E-6,"d":"0.000"},{"v":2.7979994686341288E-4,"d":"0.000"},{"v":2.9311554481539457E-5,"d":"0.000"},{"v":0.04709018434370903,"d":"0.047"},{"v":3.6862064208920695E-4,"d":"0.000"},{"v":7.9703673259359883E-6,"d":"0.000"},{"v":0.009431935148262129,"d":"0.009"},0,{"v":0.12064993332782993,"d":"0.121"},null,{"v":0.09361030109254516,"d":"0.094"},0,{"v":7.7868123705684478E-4,"d":"0.001"},{"v":8.0405518635451832E-5,"d":"0.000"},{"v":3.29925715253429e-05,"d":"0.000"},{"v":3.4067660788117584E-6,"d":"0.000"},{"v":1.399426909429927E-4,"d":"0.000"},{"v":1.4450283516579267E-5,"d":"0.000"},{"v":0.024937740243556588,"d":"0.025"},{"v":1.9453007217261621E-4,"d":"0.000"},{"v":4.1579001598317642E-6,"d":"0.000"},{"v":0.004200162299683718,"d":"0.004"},0,{"v":0.12399677067587392,"d":"0.124"}]
[{"$nulls":3},27,{"v":76.75,"d":"76.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E38, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.05920867644641886,"d":"0.059"},{"v":0.001140904346456675,"d":"0.001"},{"v":1.1909962703043588E-4,"d":"0.000"},{"v":4.1524648770344377E-5,"d":"0.000"},{"v":4.3247532814411533E-6,"d":"0.000"},{"v":2.6965772117606512E-4,"d":"0.000"},{"v":2.8244789588735692E-5,"d":"0.000"},{"v":0.04731772909011545,"d":"0.047"},{"v":0.00035806677964603,"d":"0.000"},{"v":7.7410334838733542E-6,"d":"0.000"},{"v":0.009484341364087868,"d":"0.009"},0,{"v":0.11798031060005579,"d":"0.118"},null,{"v":0.09066740001730318,"d":"0.091"},0,{"v":7.6124469455221555E-4,"d":"0.001"},{"v":7.8605046012047454E-5,"d":"0.000"},{"v":3.2253788634011127E-5,"d":"0.000"},{"v":3.3304804063437645E-6,"d":"0.000"},{"v":1.3680903809158652E-4,"d":"0.000"},{"v":1.4126706972163308E-5,"d":"0.000"},{"v":0.025226066040679368,"d":"0.025"},{"v":1.9111721131575567E-4,"d":"0.000"},{"v":4.0851315156249444E-6,"d":"0.000"},{"v":0.004252904655017412,"d":"0.004"},0,{"v":0.12136794281049973,"d":"0.121"}]
[{"$nulls":3},28,{"v":77,"d":"77.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E39, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.05645943114380334,"d":"0.056"},{"v":1.1034304103948239E-3,"d":"0.001"},{"v":1.1517015484736155E-4,"d":"0.000"},{"v":4.025333872371317E-5,"d":"0.000"},{"v":4.1917626518959639E-6,"d":"0.000"},{"v":2.5992261784219819E-4,"d":"0.000"},{"v":2.7220968699161159E-5,"d":"0.000"},{"v":0.04748065093937744,"d":"0.047"},{"v":3.478655676904148E-4,"d":"0.000"},{"v":7.5194023725666372E-6,"d":"0.000"},{"v":0.009524819985534779,"d":"0.010"},0,{"v":0.1153704762919377,"d":"0.115"},null,{"v":0.08781701725081119,"d":"0.088"},0,{"v":7.4419859810066389E-4,"d":"0.001"},{"v":7.6844890301800962E-5,"d":"0.000"},{"v":3.1531548865487389E-5,"d":"0.000"},{"v":3.2559029535910296E-6,"d":"0.000"},{"v":1.3374555525165032E-4,"d":"0.000"},{"v":1.3810376084955113E-5,"d":"0.000"},{"v":0.025481315843123332,"d":"0.025"},{"v":1.8775615167513648E-4,"d":"0.000"},{"v":4.0134614376308714E-6,"d":"0.000"},{"v":0.004300633859882539,"d":"0.004"},0,{"v":0.118794123438488,"d":"0.119"}]
[{"$nulls":3},29,{"v":77.25,"d":"77.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E40, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.05383784195829076,"d":"0.054"},{"v":1.067349383651592E-3,"d":"0.001"},{"v":1.1138729694837342E-4,"d":"0.000"},{"v":3.902635204952983E-5,"d":"0.000"},{"v":4.0634285146965989E-6,"d":"0.000"},{"v":2.5057716181747114E-4,"d":"0.000"},{"v":2.6238245334228219E-5,"d":"0.000"},{"v":0.04758316100838264,"d":"0.048"},{"v":3.3800345897093859E-4,"d":"0.000"},{"v":7.3051769214987173E-6,"d":"0.000"},{"v":0.00955409865007428,"d":"0.010"},0,{"v":0.11281905212095601,"d":"0.113"},null,{"v":0.08505624422182094,"d":"0.085"},0,{"v":0.000727534204676076,"d":"0.001"},{"v":7.5124148704168e-05,"d":"0.000"},{"v":3.0825481779467392E-5,"d":"0.000"},{"v":3.1829954690712836E-6,"d":"0.000"},{"v":1.307506711478751E-4,"d":"0.000"},{"v":1.3501128605844834E-5,"d":"0.000"},{"v":0.025705067166017857,"d":"0.026"},{"v":1.8444637603695253E-4,"d":"0.000"},{"v":3.9428791851778695E-6,"d":"0.000"},{"v":4.3435622099630665E-3,"d":"0.004"},0,{"v":0.11627418148340649,"d":"0.116"}]
[{"$nulls":3},30,{"v":77.5,"d":"77.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E41, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D41, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F41+G$6, C.cycleLength)","v":0},{"v":0.05133798141435961,"d":"0.051"},{"v":1.0326043619905826E-3,"d":"0.001"},{"v":1.0774504819195887E-4,"d":"0.000"},{"v":3.7841960011541425E-5,"d":"0.000"},{"v":3.9395686611512776E-6,"d":"0.000"},{"v":2.4160465748222535E-4,"d":"0.000"},{"v":2.529485545160593E-5,"d":"0.000"},{"v":0.0476292477731975,"d":"0.048"},{"v":3.2846747847253697E-4,"d":"0.000"},{"v":7.0980726383897164E-6,"d":"0.000"},{"v":0.009572868329637382,"d":"0.010"},0,{"v":0.11032469352009448,"d":"0.110"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D41, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F41+V$6, C.cycleLength)","v":{"v":0.08238226379813895,"d":"0.082"}},0,{"v":7.1124296703129971E-4,"d":"0.001"},{"v":7.3441938642379931E-5,"d":"0.000"},{"v":3.0135225230763112E-5,"d":"0.000"},{"v":3.1117205581796752E-6,"d":"0.000"},{"v":0.000127822849689869,"d":"0.000"},{"v":1.3198805920290238E-5,"d":"0.000"},{"v":0.025898835890966393,"d":"0.026"},{"v":1.8118736199032614E-4,"d":"0.000"},{"v":3.8733738967760069E-6,"d":"0.000"},{"v":0.00438189463556555,"d":"0.004"},0,{"v":0.1138070085676308,"d":"0.114"}]
[{"$nulls":3},31,{"v":77.75,"d":"77.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E42, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.04895419726784324,"d":"0.049"},{"v":9.9914090936359043E-4,"d":"0.001"},{"v":1.0423766430188853E-4,"d":"0.000"},{"v":3.6698506769499553E-5,"d":"0.000"},{"v":3.8200085816067064E-6,"d":"0.000"},{"v":2.3298915316631298E-4,"d":"0.000"},{"v":2.4389113689057459E-5,"d":"0.000"},{"v":0.04762268801395896,"d":"0.048"},{"v":3.1924519794740311E-4,"d":"0.000"},{"v":6.8978170479232837E-6,"d":"0.000"},{"v":0.009581785071141555,"d":"0.010"},0,{"v":0.10788608872381106,"d":"0.108"},null,{"v":0.07979234741198475,"d":"0.080"},0,{"v":6.9531652931248281E-4,"d":"0.001"},{"v":7.1797397302844165E-5,"d":"0.000"},{"v":2.946042518348314E-5,"d":"0.000"},{"v":3.0420416636732488E-6,"d":"0.000"},{"v":1.2496058918397664E-4,"d":"0.000"},{"v":1.2903252965538833E-5,"d":"0.000"},{"v":0.026064078473284374,"d":"0.026"},{"v":1.7797858248140764E-4,"d":"0.000"},{"v":3.8049346017968524E-6,"d":"0.000"},{"v":0.00441582893472445,"d":"0.004"},0,{"v":0.11139151857268875,"d":"0.111"}]
[{"$nulls":3},32,{"$f":"C.cohortAge+D43*C.cycleLength","v":{"v":78,"d":"78.000"}},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E43, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.046681099726071186,"d":"0.047"},{"v":0.000966906947202496,"d":"0.001"},{"v":1.0085965015657699E-4,"d":"0.000"},{"v":3.559440615951181E-5,"d":"0.000"},{"v":3.7045811249968017E-6,"d":"0.000"},{"v":2.2471540730565405E-4,"d":"0.000"},{"v":2.3519409783350217E-5,"d":"0.000"},{"v":0.047567057237946735,"d":"0.048"},{"v":3.1032471160880037E-4,"d":"0.000"},{"v":6.7041491568954713E-6,"d":"0.000"},{"v":0.009581471656036828,"d":"0.010"},0,{"$f":"SUM(G43:S43)","v":{"v":0.10550195788255302,"d":"0.106"}},null,{"v":0.07728385227572125,"d":"0.077"},0,{"v":6.7974672277340174E-4,"d":"0.001"},{"v":7.018968119242731E-5,"d":"0.000"},{"v":2.8800735529449676E-5,"d":"0.000"},{"v":2.9739230469131256E-6,"d":"0.000"},{"v":1.22162421563069E-4,"d":"0.000"},{"v":1.2614318151063893E-5,"d":"0.000"},{"v":0.026202194073796186,"d":"0.026"},{"v":1.7481950634395423E-4,"d":"0.000"},{"v":3.737550232109564E-6,"d":"0.000"},{"v":4.445555999307107E-3,"d":"0.004"},0,{"$f":"SUM(V43:AH43)","v":{"v":0.10902664720765698,"d":"0.109"}}]
[{"$nulls":3},{"$f":"D43+1","v":33},{"v":78.25,"d":"78.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E44, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.044513549261419816,"d":"0.045"},{"v":9.3585264876426923E-4,"d":"0.001"},{"v":9.7605748613501225E-5,"d":"0.000"},{"v":3.4528138620187674E-5,"d":"0.000"},{"v":3.5931261738308461E-6,"d":"0.000"},{"v":2.1676885615453989E-4,"d":"0.000"},{"v":2.268420515388307E-5,"d":"0.000"},{"v":0.047465739605392326,"d":"0.047"},{"v":3.0169461293354195E-4,"d":"0.000"},{"v":6.5168189437848131E-6,"d":"0.000"},{"v":0.009572519182618198,"d":"0.010"},0,{"v":0.10317105220478788,"d":"0.103"},null,{"v":0.07485421868511662,"d":"0.075"},0,{"v":6.64525561585675E-4,"d":"0.001"},{"v":6.8617965705832382E-5,"d":"0.000"},{"v":2.815581791067804E-5,"d":"0.000"},{"v":2.9073297695343533E-6,"d":"0.000"},{"v":1.1942691163356488E-4,"d":"0.000"},{"v":1.233185328081454E-5,"d":"0.000"},{"v":0.0263145266177113,"d":"0.026"},{"v":1.7170959880686852E-4,"d":"0.000"},{"v":3.6712096332230422E-6,"d":"0.000"},{"v":0.004471260034322407,"d":"0.004"},0,{"v":0.10671135158547651,"d":"0.107"}]
[{"$nulls":3},34,{"v":78.5,"d":"78.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E45, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.042446644990718034,"d":"0.042"},{"v":9.0593033829654236E-4,"d":"0.001"},{"v":9.4470929843711761E-5,"d":"0.000"},{"v":3.3498248257898109E-5,"d":"0.000"},{"v":3.485490333899072E-6,"d":"0.000"},{"v":2.0913558298182262E-4,"d":"0.000"},{"v":2.1882029643360505E-5,"d":"0.000"},{"v":0.04732193738141241,"d":"0.047"},{"v":2.9334397252202878E-4,"d":"0.000"},{"v":6.3355868716043871E-6,"d":"0.000"},{"v":0.009555488574676935,"d":"0.010"},0,{"v":0.10089215312555824,"d":"0.101"},null,{"v":0.07250096740738549,"d":"0.073"},0,{"v":6.4964523874279161E-4,"d":"0.001"},{"v":6.7081444702654912E-5,"d":"0.000"},{"v":2.7525341545831214E-5,"d":"0.000"},{"v":2.84222767552586e-06,"d":"0.000"},{"v":1.1675265633931334E-4,"d":"0.000"},{"v":1.2055713477205294E-5,"d":"0.000"},{"v":0.026402366783004064,"d":"0.026"},{"v":1.6864832197952643E-4,"d":"0.000"},{"v":3.6059015749442419E-6,"d":"0.000"},{"v":4.4931187706305446E-3,"d":"0.004"},0,{"v":0.10444460980705789,"d":"0.104"}]
[{"$nulls":3},35,{"v":78.75,"d":"78.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E46, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.04047571359423387,"d":"0.040"},{"v":8.7709439480183687E-4,"d":"0.001"},{"v":9.145038115296329E-5,"d":"0.000"},{"v":3.2503340044770354E-5,"d":"0.000"},{"v":3.3815266380212614E-6,"d":"0.000"},{"v":2.0180228868243197E-4,"d":"0.000"},{"v":2.1111478408259702E-5,"d":"0.000"},{"v":0.04713867993636046,"d":"0.047"},{"v":0.00028526231696707,"d":"0.000"},{"v":6.16022342296261e-06,"d":"0.000"},{"v":0.009530912019898218,"d":"0.010"},0,{"v":0.09866407150061088,"d":"0.099"},null,{"v":0.07022169715134449,"d":"0.070"},0,{"v":6.3509812205586093E-4,"d":"0.001"},{"v":6.557933009390958E-5,"d":"0.000"},{"v":2.6908983060560517E-5,"d":"0.000"},{"v":2.7785833737116696E-6,"d":"0.000"},{"v":1.141382840419593E-4,"d":"0.000"},{"v":1.1785757106807662E-5,"d":"0.000"},{"v":0.026466953920642747,"d":"0.026"},{"v":1.6563513531567495E-4,"d":"0.000"},{"v":3.5416147615700576E-6,"d":"0.000"},{"v":0.004511303671245711,"d":"0.005"},0,{"v":0.10222542055304298,"d":"0.102"}]
[{"$nulls":3},36,{"v":79,"d":"79.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E47, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.0385962987491873,"d":"0.039"},{"v":8.4930116018877534E-4,"d":"0.001"},{"v":8.8539497267062421E-5,"d":"0.000"},{"v":3.1542077143333676E-5,"d":"0.000"},{"v":3.2810942631944845E-6,"d":"0.000"},{"v":1.9475626373883793E-4,"d":"0.000"},{"v":2.0371208952169795E-5,"d":"0.000"},{"v":0.046918832315849875,"d":"0.047"},{"v":2.7743960868496879E-4,"d":"0.000"},{"v":5.9905086563084747E-6,"d":"0.000"},{"v":0.00949929434125514,"d":"0.009"},0,{"v":0.09648564682518697,"d":"0.096"},null,{"v":0.06801408211710051,"d":"0.068"},0,{"v":6.2087675023902685E-4,"d":"0.001"},{"v":6.4110851437815632E-5,"d":"0.000"},{"v":2.6306426321645367E-5,"d":"0.000"},{"v":2.7163642206244066E-6,"d":"0.000"},{"v":1.115824538174238E-4,"d":"0.000"},{"v":1.1521845707705674E-5,"d":"0.000"},{"v":0.026509477908936648,"d":"0.027"},{"v":1.626694960566556E-4,"d":"0.000"},{"v":3.4783378416291767E-6,"d":"0.000"},{"v":4.525980131418101E-3,"d":"0.005"},0,{"v":0.1000528026830978,"d":"0.100"}]
[{"$nulls":3},37,{"v":79.25,"d":"79.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E48, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.036804151053898525,"d":"0.037"},{"v":8.2250885160840815E-4,"d":"0.001"},{"v":8.5733871060065671E-5,"d":"0.000"},{"v":3.06131783520128e-05,"d":"0.000"},{"v":3.1840582605257982E-6,"d":"0.000"},{"v":1.8798536147010428E-4,"d":"0.000"},{"v":1.9659938295403206E-5,"d":"0.000"},{"v":0.046665103400707654,"d":"0.047"},{"v":2.6986622666451193E-4,"d":"0.000"},{"v":5.82623178238435e-06,"d":"0.000"},{"v":0.00946111430449881,"d":"0.009"},0,{"v":0.0943557464765984,"d":"0.094"},null,{"v":0.06587586962277119,"d":"0.066"},0,{"v":0.000606973829082538,"d":"0.001"},{"v":6.267525554463365E-5,"d":"0.000"},{"v":2.5717362274846997E-5,"d":"0.000"},{"v":2.6555383037623089E-6,"d":"0.000"},{"v":1.0908385476813749E-4,"d":"0.000"},{"v":1.1263843918478116E-5,"d":"0.000"},{"v":0.02653108094419588,"d":"0.027"},{"v":1.5975085965468471E-4,"d":"0.000"},{"v":3.4160594171897704E-6,"d":"0.000"},{"v":0.004537307672676332,"d":"0.005"},0,{"v":0.09792579484260767,"d":"0.098"}]
[{"$nulls":3},38,{"v":79.5,"d":"79.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E49, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},0,{"v":0.03509521841978958,"d":"0.035"},{"v":0.000796677477783109,"d":"0.001"},{"v":8.3029284704949727E-5,"d":"0.000"},{"v":2.9715415665933113E-5,"d":"0.000"},{"v":3.0902892973640691E-6,"d":"0.000"},{"v":1.8147797250906729E-4,"d":"0.000"},{"v":1.8976440274584662E-5,"d":"0.000"},{"v":0.04638005367617147,"d":"0.046"},{"v":2.6253294809155681E-4,"d":"0.000"},{"v":5.667190759954755E-6,"d":"0.000"},{"v":0.009416825864701097,"d":"0.009"},0,{"v":0.09227326497974865,"d":"0.092"},null,{"v":0.06380487780581619,"d":"0.064"},0,{"v":5.9338222771151245E-4,"d":"0.001"},{"v":6.1271806090350858E-5,"d":"0.000"},{"v":2.5141488786393117E-5,"d":"0.000"},{"v":2.5960744252211492E-6,"d":"0.000"},{"v":1.0664120535067511E-4,"d":"0.000"},{"v":1.101161940877098E-5,"d":"0.000"},{"v":0.026532859269826695,"d":"0.027"},{"v":1.568786801768988E-4,"d":"0.000"},{"v":3.3547680527483818E-6,"d":"0.000"},{"v":0.004545440131006212,"d":"0.005"},0,{"v":0.09584345507665165,"d":"0.096"}]
[{"$nulls":3},39,{"v":79.75,"d":"79.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E50, Parameters!$D$427:$D$433, 1))","v":{"v":0.72978572316876,"d":"0.72979"}},{"v":0.016335106211559113,"d":"0.016"},{"v":0.017130530697956604,"d":"0.017"},{"v":7.7176875914439723E-4,"d":"0.001"},{"v":8.0421701227317011E-5,"d":"0.000"},{"v":2.8847611947757445E-5,"d":"0.000"},{"v":2.9996634110721132E-6,"d":"0.000"},{"v":1.7522300045092767E-4,"d":"0.000"},{"v":1.8319542966215e-05,"d":"0.000"},{"v":0.046066102628739676,"d":"0.046"},{"v":0.000255430930808871,"d":"0.000"},{"v":5.5131919099226969E-6,"d":"0.000"},{"v":0.009366859354669936,"d":"0.009"},0,{"v":0.0902371232947918,"d":"0.090"},null,{"v":0.061798993396633646,"d":"0.062"},0,{"v":5.8009497492847808E-4,"d":"0.001"},{"v":5.989978323901705E-5,"d":"0.000"},{"v":2.4578510488011991E-5,"d":"0.000"},{"v":2.5379420856926811E-6,"d":"0.000"},{"v":1.0425325271844564E-4,"d":"0.000"},{"v":1.0765042811424623E-5,"d":"0.000"},{"v":0.026515864845915935,"d":"0.027"},{"v":1.5405241069085077E-4,"d":"0.000"},{"v":3.2944522837148778E-6,"d":"0.000"},{"v":0.004550525839336813,"d":"0.005"},0,{"v":0.09380486045113202,"d":"0.094"}]
[{"$nulls":3},40,{"v":80,"d":"80.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E51, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D51, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F51+G$6, C.cycleLength)","v":{"v":0.029573010478149874,"d":"0.030"}},0,{"v":5.8050680448173627E-4,"d":"0.001"},{"v":7.1554803017407384E-5,"d":"0.000"},{"v":2.2793630779184775E-5,"d":"0.000"},{"v":2.6657999438267616E-6,"d":"0.000"},{"v":1.1720081777624227E-4,"d":"0.000"},{"v":1.57747610665628E-5,"d":"0.000"},{"v":0.042036688233751215,"d":"0.042"},{"v":2.2167908647581879E-4,"d":"0.000"},{"v":5.1799638355544133E-6,"d":"0.000"},{"v":0.008308746262395757,"d":"0.008"},0,{"v":0.08095580064167318,"d":"0.081"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D51, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F51+V$6, C.cycleLength)","v":{"v":0.055046961554538774,"d":"0.055"}},0,{"v":5.2086425205690075E-4,"d":"0.001"},{"v":5.3783702916936683E-5,"d":"0.000"},{"v":2.1996171637537463E-5,"d":"0.000"},{"v":2.2712934435247536E-6,"d":"0.000"},{"v":9.0893984867441532E-5,"d":"0.000"},{"v":9.3855837864506916E-6,"d":"0.000"},{"v":0.024343672951000473,"d":"0.024"},{"v":1.6566808556274545E-4,"d":"0.000"},{"v":3.1251261739195457E-6,"d":"0.000"},{"v":0.004061352895333765,"d":"0.004"},0,{"v":0.08431997560131847,"d":"0.084"}]
[{"$nulls":3},41,{"v":80.25,"d":"80.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E52, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.028166177079680624,"d":"0.028"},0,{"v":4.5547461694761364E-4,"d":"0.000"},{"v":5.8600055972919775E-5,"d":"0.000"},{"v":1.923475802256989E-5,"d":"0.000"},{"v":2.3009343373309559E-6,"d":"0.000"},{"v":7.94830952150225e-05,"d":"0.000"},{"v":1.1830997378043389E-5,"d":"0.000"},{"v":0.040850980044923824,"d":"0.041"},{"v":2.1406466462347252E-4,"d":"0.000"},{"v":5.3909765083627059E-6,"d":"0.000"},{"v":0.00805299167433842,"d":"0.008"},0,{"v":0.0779165288979482,"d":"0.078"},null,{"v":0.052428293290907126,"d":"0.052"},0,{"v":5.0496538166035947E-4,"d":"0.001"},{"v":5.2579356674513661E-5,"d":"0.000"},{"v":2.1324760073575725E-5,"d":"0.000"},{"v":2.2204337299722369E-6,"d":"0.000"},{"v":8.8119535134088044E-5,"d":"0.000"},{"v":9.1754180307827455E-6,"d":"0.000"},{"v":0.023884471634108062,"d":"0.024"},{"v":1.9105958538385558E-4,"d":"0.000"},{"v":4.0288543752710114E-6,"d":"0.000"},{"v":0.003986722272899714,"d":"0.004"},0,{"v":0.08117296052297733,"d":"0.081"}]
[{"$nulls":3},42,{"v":80.5,"d":"80.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E53, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.026826268900492348,"d":"0.027"},0,{"v":0.000438984715333233,"d":"0.000"},{"v":4.597851022815029E-5,"d":"0.000"},{"v":1.8538387126000084E-5,"d":"0.000"},{"v":1.9416790432878132E-6,"d":"0.000"},{"v":7.66055069338452e-05,"d":"0.000"},{"v":8.0235301163429678E-6,"d":"0.000"},{"v":0.03953619049281929,"d":"0.040"},{"v":2.0671943490789107E-4,"d":"0.000"},{"v":5.2058026609630766E-6,"d":"0.000"},{"v":7.8047536934839805E-3,"d":"0.008"},0,{"v":0.07496921065314534,"d":"0.075"},null,{"v":0.04993419908697461,"d":"0.050"},0,{"v":4.8538854369817265E-4,"d":"0.000"},{"v":5.09744233852729e-05,"d":"0.000"},{"v":2.0498027414853197E-5,"d":"0.000"},{"v":2.152657168310484E-6,"d":"0.000"},{"v":8.4703257655915136E-5,"d":"0.000"},{"v":8.8953473952391744E-6,"d":"0.000"},{"v":0.02342637302891992,"d":"0.023"},{"v":1.8439646359111342E-4,"d":"0.000"},{"v":4.6463459989683705E-6,"d":"0.000"},{"v":0.003939059576171818,"d":"0.004"},0,{"v":0.07814128675837419,"d":"0.078"}]
[{"$nulls":3},43,{"v":80.75,"d":"80.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E54, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.025550102205410232,"d":"0.026"},0,{"v":4.2209946858562532E-4,"d":"0.000"},{"v":4.4313914481588206E-5,"d":"0.000"},{"v":1.7825320748079463E-5,"d":"0.000"},{"v":1.8713829275457509E-6,"d":"0.000"},{"v":7.3658928518645359E-5,"d":"0.000"},{"v":7.7330480185585088E-6,"d":"0.000"},{"v":0.0382452730170782,"d":"0.038"},{"v":1.9932070777549707E-4,"d":"0.000"},{"v":5.0271752519695512E-6,"d":"0.000"},{"v":0.007563501357690534,"d":"0.008"},0,{"v":0.07213072652648647,"d":"0.072"},null,{"v":0.04755875276394056,"d":"0.048"},0,{"v":4.6661107482067458E-4,"d":"0.000"},{"v":4.8998212613064762E-5,"d":"0.000"},{"v":1.9705052226563943E-5,"d":"0.000"},{"v":2.0692015056003235E-6,"d":"0.000"},{"v":8.1426474952436934E-5,"d":"0.000"},{"v":8.5504865772532658E-6,"d":"0.000"},{"v":0.022964361735895243,"d":"0.023"},{"v":1.7822029417188432E-4,"d":"0.000"},{"v":4.48430665809915e-06,"d":"0.000"},{"v":0.003888754292616968,"d":"0.004"},0,{"v":0.07522193389597835,"d":"0.075"}]
[{"$nulls":3},44,{"v":81,"d":"81.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E55, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.0243346447144175,"d":"0.024"},0,{"v":4.0577148926983377E-4,"d":"0.000"},{"v":4.2609410078044213E-5,"d":"0.000"},{"v":1.7135787853268564E-5,"d":"0.000"},{"v":1.7994014635285272E-6,"d":"0.000"},{"v":7.0809596664933653E-5,"d":"0.000"},{"v":7.43560161702414e-06,"d":"0.000"},{"v":0.03699321734848905,"d":"0.037"},{"v":1.9215531975550311E-4,"d":"0.000"},{"v":4.8472468482729179E-6,"d":"0.000"},{"v":0.007328812945844117,"d":"0.007"},0,{"v":0.06939923886230108,"d":"0.069"},null,{"v":0.04529631006040561,"d":"0.045"},0,{"v":4.4856338094642785E-4,"d":"0.000"},{"v":4.7102695250036569E-5,"d":"0.000"},{"v":1.8942895540725004E-5,"d":"0.000"},{"v":1.989153537066392E-6,"d":"0.000"},{"v":7.8277042432505043E-5,"d":"0.000"},{"v":8.2197072507191887E-6,"d":"0.000"},{"v":0.022499084260556832,"d":"0.022"},{"v":1.7224377905459927E-4,"d":"0.000"},{"v":4.3341094302954157E-6,"d":"0.000"},{"v":0.003835675451385974,"d":"0.004"},0,{"v":0.0724107425357908,"d":"0.072"}]
[{"$nulls":3},45,{"v":81.25,"d":"81.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E56, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.023177008397701617,"d":"0.023"},0,{"v":3.9007683293989495E-4,"d":"0.000"},{"v":4.0961159800109427E-5,"d":"0.000"},{"v":1.6473000278459557E-5,"d":"0.000"},{"v":1.7297956192573949E-6,"d":"0.000"},{"v":6.807078353018754E-5,"d":"0.000"},{"v":7.1479719030847883E-6,"d":"0.000"},{"v":0.03577879102398783,"d":"0.036"},{"v":1.8524276400525694E-4,"d":"0.000"},{"v":4.6729929792986579E-6,"d":"0.000"},{"v":0.00710053221372831,"d":"0.007"},0,{"v":0.0667707069364733,"d":"0.067"},null,{"v":0.0431414952211291,"d":"0.043"},0,{"v":4.3121367377043409E-4,"d":"0.000"},{"v":4.5280846026137845E-5,"d":"0.000"},{"v":1.821021493268342E-5,"d":"0.000"},{"v":1.9122165845526828E-6,"d":"0.000"},{"v":7.5249412843256432E-5,"d":"0.000"},{"v":7.901783463218178E-6,"d":"0.000"},{"v":0.02203168234908372,"d":"0.022"},{"v":1.6645601092936892E-4,"d":"0.000"},{"v":4.188767561960565E-6,"d":"0.000"},{"v":3.7801586294367103E-3,"d":"0.004"},0,{"v":0.06970374912576115,"d":"0.070"}]
[{"$nulls":3},46,{"v":81.5,"d":"81.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E57, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.022074442613451147,"d":"0.022"},0,{"v":3.749892911359444E-4,"d":"0.000"},{"v":3.9376841180052504E-5,"d":"0.000"},{"v":1.5835851236655162E-5,"d":"0.000"},{"v":1.6628896180148455E-6,"d":"0.000"},{"v":6.5437915578509876E-5,"d":"0.000"},{"v":6.8714986528895946E-6,"d":"0.000"},{"v":0.03460104138109676,"d":"0.035"},{"v":1.7857361423947833E-4,"d":"0.000"},{"v":4.5048876958695435E-6,"d":"0.000"},{"v":6.878534648394944E-3,"d":"0.007"},0,{"v":0.06424127143228027,"d":"0.064"},null,{"v":0.04108918822377998,"d":"0.041"},0,{"v":4.1453502281134542E-4,"d":"0.000"},{"v":4.352945602729936E-5,"d":"0.000"},{"v":1.7505873124371691E-5,"d":"0.000"},{"v":1.8382551351604721E-6,"d":"0.000"},{"v":7.2338886651646849E-5,"d":"0.000"},{"v":7.5961552396978139E-6,"d":"0.000"},{"v":0.021563195732526946,"d":"0.022"},{"v":1.6085176057496631E-4,"d":"0.000"},{"v":4.0480158000555422E-6,"d":"0.000"},{"v":3.722505348590018E-3,"d":"0.004"},0,{"v":0.0670971327302615,"d":"0.067"}]
[{"$nulls":3},47,{"v":81.75,"d":"81.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E58, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.021024327572098118,"d":"0.021"},0,{"v":3.6048530893270111E-4,"d":"0.000"},{"v":3.7853808568928167E-5,"d":"0.000"},{"v":1.5223346000001914E-5,"d":"0.000"},{"v":1.5985717336686606E-6,"d":"0.000"},{"v":6.2906882331952534E-5,"d":"0.000"},{"v":6.60572018458144e-06,"d":"0.000"},{"v":0.03345903991905375,"d":"0.033"},{"v":1.7213954149735938E-4,"d":"0.000"},{"v":4.3427017617354862E-6,"d":"0.000"},{"v":0.006662694754222905,"d":"0.007"},0,{"v":0.061807218126385705,"d":"0.062"},null,{"v":0.039134512613330626,"d":"0.039"},0,{"v":3.9850147531218577E-4,"d":"0.000"},{"v":4.1845806719126373E-5,"d":"0.000"},{"v":1.6828774127161959E-5,"d":"0.000"},{"v":1.7671543847946193E-6,"d":"0.000"},{"v":6.954093494349082E-5,"d":"0.000"},{"v":7.3023481793460586E-6,"d":"0.000"},{"v":0.02109457796913701,"d":"0.021"},{"v":1.5542579214238104E-4,"d":"0.000"},{"v":3.911726976026744E-6,"d":"0.000"},{"v":0.003662995896806752,"d":"0.004"},0,{"v":0.0645872104920589,"d":"0.065"}]
[{"$nulls":3},48,{"v":82,"d":"82.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E59, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.020024168111476448,"d":"0.020"},0,{"v":3.4654231737361342E-4,"d":"0.000"},{"v":3.638968418248088E-5,"d":"0.000"},{"v":1.4634531478246401E-5,"d":"0.000"},{"v":1.536741552050667E-6,"d":"0.000"},{"v":6.0473745370116772E-5,"d":"0.000"},{"v":6.3502215603232863E-6,"d":"0.000"},{"v":0.032351870414846814,"d":"0.032"},{"v":1.6593250980757897E-4,"d":"0.000"},{"v":4.1862326262961196E-6,"d":"0.000"},{"v":0.006452886430675801,"d":"0.006"},0,{"v":0.05946497094094977,"d":"0.059"},null,{"v":0.03727282391518718,"d":"0.037"},0,{"v":3.830880796261946E-4,"d":"0.000"},{"v":4.0227278264952523E-5,"d":"0.000"},{"v":1.6177864229453519E-5,"d":"0.000"},{"v":1.6988036973791257E-6,"d":"0.000"},{"v":6.6851203504433791E-5,"d":"0.000"},{"v":7.0199051047057015E-6,"d":"0.000"},{"v":0.020626702380891964,"d":"0.021"},{"v":1.5017298548844658E-4,"d":"0.000"},{"v":3.7797737601406095E-6,"d":"0.000"},{"v":3.6018906044550797E-3,"d":"0.004"},0,{"v":0.062170432794209925,"d":"0.062"}]
[{"$nulls":3},49,{"v":82.25,"d":"82.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E60, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.019071587768105525,"d":"0.019"},0,{"v":3.3313861828950593E-4,"d":"0.000"},{"v":3.4982189766421555E-5,"d":"0.000"},{"v":1.4068491354610263E-5,"d":"0.000"},{"v":1.477302862157366E-6,"d":"0.000"},{"v":5.8134718230305473E-5,"d":"0.000"},{"v":6.1046052108635255E-6,"d":"0.000"},{"v":0.031278629886053844,"d":"0.031"},{"v":1.5994474432333669E-4,"d":"0.000"},{"v":4.0352848641132444E-6,"d":"0.000"},{"v":6.2489832840761156E-3,"d":"0.006"},0,{"v":0.057211086893136795,"d":"0.057"},null,{"v":0.035499698599525065,"d":"0.035"},0,{"v":3.6827084927774044E-4,"d":"0.000"},{"v":3.8671351886555935E-5,"d":"0.000"},{"v":1.5552130478960074E-5,"d":"0.000"},{"v":1.6330967045505134E-6,"d":"0.000"},{"v":6.4265506548362685E-5,"d":"0.000"},{"v":6.7483864736336958E-6,"d":"0.000"},{"v":0.02016036720738266,"d":"0.020"},{"v":1.4508833663930075E-4,"d":"0.000"},{"v":3.6520316364945837E-6,"d":"0.000"},{"v":3.53943103346221E-3,"d":"0.004"},0,{"v":0.05984337853001553,"d":"0.060"}]
[{"$nulls":3},50,{"v":82.5,"d":"82.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E61, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D61, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F61+G$6, C.cycleLength)","v":{"v":0.018164323130511997,"d":"0.018"}},0,{"v":3.2025335271304323E-4,"d":"0.000"},{"v":3.3629134969287678E-5,"d":"0.000"},{"v":1.3524344751928526E-5,"d":"0.000"},{"v":1.4201631651341597E-6,"d":"0.000"},{"v":5.5886160895654621E-5,"d":"0.000"},{"v":5.8684889065292618E-6,"d":"0.000"},{"v":0.03023842914230614,"d":"0.030"},{"v":1.541687244543398E-4,"d":"0.000"},{"v":3.8896693999920652E-6,"d":"0.000"},{"v":6.0508588771225665E-3,"d":"0.006"},0,{"v":0.05504225118919662,"d":"0.055"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D61, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F61+V$6, C.cycleLength)","v":{"v":0.03381092357060795,"d":"0.034"}},0,{"v":3.5402672555117119E-4,"d":"0.000"},{"v":3.7175606236238804E-5,"d":"0.000"},{"v":1.4950599102831558E-5,"d":"0.000"},{"v":1.5699311524502288E-6,"d":"0.000"},{"v":6.177982018893228E-5,"d":"0.000"},{"v":6.48736974620696e-06,"d":"0.000"},{"v":0.019696300474489174,"d":"0.020"},{"v":1.4016695702066115E-4,"d":"0.000"},{"v":3.5283789142879331E-6,"d":"0.000"},{"v":3.4758411046698122E-3,"d":"0.003"},0,{"v":0.05760275053767972,"d":"0.058"}]
[{"$nulls":3},51,{"v":82.75,"d":"82.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E62, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.017300218461172617,"d":"0.017"},0,{"v":3.0786646847053603E-4,"d":"0.000"},{"v":3.2328414153998063E-5,"d":"0.000"},{"v":1.3001244864046926E-5,"d":"0.000"},{"v":1.3652335396268549E-6,"d":"0.000"},{"v":5.3724574139706165E-5,"d":"0.000"},{"v":5.6415052008231825E-6,"d":"0.000"},{"v":0.029230393256853657,"d":"0.029"},{"v":1.4859717618770547E-4,"d":"0.000"},{"v":3.7492033419591396E-6,"d":"0.000"},{"v":0.005858386958128041,"d":"0.006"},0,{"v":0.05295527249605272,"d":"0.053"},null,{"v":0.03220248615611588,"d":"0.032"},0,{"v":3.4033354160475492E-4,"d":"0.000"},{"v":3.573771362030752E-5,"d":"0.000"},{"v":1.4372333992180726E-5,"d":"0.000"},{"v":1.5092087422416721E-6,"d":"0.000"},{"v":5.9390276177229434E-5,"d":"0.000"},{"v":6.2364487256966369E-6,"d":"0.000"},{"v":0.019235164581567987,"d":"0.019"},{"v":1.3540407259982586E-4,"d":"0.000"},{"v":3.4086967091029381E-6,"d":"0.000"},{"v":3.4113281630348924E-3,"d":"0.003"},0,{"v":0.05544537119289009,"d":"0.055"}]
[{"$nulls":3},52,{"v":83,"d":"83.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E63, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.01647722057429957,"d":"0.016"},0,{"v":2.9595868897412257E-4,"d":"0.000"},{"v":3.1078003126363266E-5,"d":"0.000"},{"v":1.2498377637911306E-5,"d":"0.000"},{"v":1.3124285036261889E-6,"d":"0.000"},{"v":5.1646594080453424E-5,"d":"0.000"},{"v":5.4233008595287e-06,"d":"0.000"},{"v":0.028253661972426864,"d":"0.028"},{"v":1.4322306459413944E-4,"d":"0.000"},{"v":3.6137097945156766E-6,"d":"0.000"},{"v":0.005671441670923601,"d":"0.006"},0,{"v":0.050947078385220695,"d":"0.051"},null,{"v":0.030670564572696433,"d":"0.031"},0,{"v":3.2716998797452021E-4,"d":"0.000"},{"v":3.4355436376505242E-5,"d":"0.000"},{"v":1.3816435245305427E-5,"d":"0.000"},{"v":1.4508349771286544E-6,"d":"0.000"},{"v":5.70931558819829e-05,"d":"0.000"},{"v":5.99523292640802E-6,"d":"0.000"},{"v":0.018777560622174106,"d":"0.019"},{"v":1.3079502289479845E-4,"d":"0.000"},{"v":3.29286892203936e-06,"d":"0.000"},{"v":3.3460839839628735E-3,"d":"0.003"},0,{"v":0.05336817815403211,"d":"0.053"}]
[{"$nulls":3},53,{"v":83.25,"d":"83.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E64, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.015693373957297342,"d":"0.016"},0,{"v":2.8451148322333221E-4,"d":"0.000"},{"v":2.987595598476948E-5,"d":"0.000"},{"v":1.2014960506729332E-5,"d":"0.000"},{"v":1.2616658814295331E-6,"d":"0.000"},{"v":4.9648986945431294E-5,"d":"0.000"},{"v":5.2135363109606005E-6,"d":"0.000"},{"v":0.027307390045852267,"d":"0.027"},{"v":1.3803958653064297E-4,"d":"0.000"},{"v":3.483017676396567E-6,"d":"0.000"},{"v":0.005489897746626709,"d":"0.005"},0,{"v":0.04901471094283601,"d":"0.049"},null,{"v":0.029211518845084182,"d":"0.029"},0,{"v":3.1451557941226509E-4,"d":"0.000"},{"v":3.3026623391749692E-5,"d":"0.000"},{"v":1.3282037767252969E-5,"d":"0.000"},{"v":1.3947190152989711E-6,"d":"0.000"},{"v":5.4884884502594029E-5,"d":"0.000"},{"v":5.7633469660045857E-6,"d":"0.000"},{"v":0.01832403245287327,"d":"0.018"},{"v":1.2633525986300212E-4,"d":"0.000"},{"v":3.18078221561751E-6,"d":"0.000"},{"v":3.280285723866501E-3,"d":"0.003"},0,{"v":0.05136822025495775,"d":"0.051"}]
[{"$nulls":3},54,{"v":83.5,"d":"83.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E65, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.014946816124299388,"d":"0.015"},0,{"v":0.000273507036966967,"d":"0.000"},{"v":2.8720402091945219E-5,"d":"0.000"},{"v":1.1550241172132681E-5,"d":"0.000"},{"v":1.2128666757581665E-6,"d":"0.000"},{"v":4.7728644039288908E-5,"d":"0.000"},{"v":5.01188511751988e-06,"d":"0.000"},{"v":0.026390747535952788,"d":"0.026"},{"v":1.3304016353549126E-4,"d":"0.000"},{"v":3.3569615431087249E-6,"d":"0.000"},{"v":0.005313630678437923,"d":"0.005"},0,{"v":0.04715532253983232,"d":"0.047"},null,{"v":0.027821882157211573,"d":"0.028"},0,{"v":3.0235062300621726E-4,"d":"0.000"},{"v":3.1749206754550428E-5,"d":"0.000"},{"v":1.2768309923551084E-5,"d":"0.000"},{"v":1.3407735285555052E-6,"d":"0.000"},{"v":5.2762025505997739E-5,"d":"0.000"},{"v":5.5404299813344151E-6,"d":"0.000"},{"v":0.017875070523921528,"d":"0.018"},{"v":1.2202034668160343E-4,"d":"0.000"},{"v":3.0723259867530837E-6,"d":"0.000"},{"v":3.2140968178852977E-3,"d":"0.003"},0,{"v":0.04944265354038696,"d":"0.049"}]
[{"$nulls":3},55,{"v":83.75,"d":"83.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E66, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.014235773190744167,"d":"0.014"},0,{"v":2.6292822498039396E-4,"d":"0.000"},{"v":2.7609543163857878E-5,"d":"0.000"},{"v":1.1103496433443107E-5,"d":"0.000"},{"v":1.1659549448209651E-6,"d":"0.000"},{"v":4.58825769060082E-5,"d":"0.000"},{"v":4.8180334676884716E-6,"d":"0.000"},{"v":0.02550292003899101,"d":"0.026"},{"v":1.2821843491219519E-4,"d":"0.000"},{"v":3.2353814141452684E-6,"d":"0.000"},{"v":5.142516880563352E-3,"d":"0.005"},0,{"v":0.045366171756521086,"d":"0.045"},null,{"v":0.026498352614760693,"d":"0.026"},0,{"v":2.906561875347369E-4,"d":"0.000"},{"v":3.0521198536905227E-5,"d":"0.000"},{"v":1.2274452246010392E-5,"d":"0.000"},{"v":1.2889145664152517E-6,"d":"0.000"},{"v":5.0721275278696882E-5,"d":"0.000"},{"v":5.3261350668515083E-6,"d":"0.000"},{"v":0.01743111548486448,"d":"0.017"},{"v":1.1784595643062244E-4,"d":"0.000"},{"v":2.9673923370960495E-6,"d":"0.000"},{"v":3.1476678275509772E-3,"d":"0.003"},0,{"v":0.047588737439173474,"d":"0.048"}]
[{"$nulls":3},56,{"v":84,"d":"84.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E67, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.013558555658475371,"d":"0.014"},0,{"v":2.52758584415106E-4,"d":"0.000"},{"v":2.654165047120697E-5,"d":"0.000"},{"v":1.0674031062220628E-5,"d":"0.000"},{"v":1.1208576841330587E-6,"d":"0.000"},{"v":4.4107912678240041E-5,"d":"0.000"},{"v":4.631679687672754E-6,"d":"0.000"},{"v":0.024643108875649883,"d":"0.025"},{"v":1.2356825099909795E-4,"d":"0.000"},{"v":3.118122604795544E-6,"d":"0.000"},{"v":0.004976433832297372,"d":"0.005"},0,{"v":0.0436446194560251,"d":"0.044"},null,{"v":0.025237785399583067,"d":"0.025"},0,{"v":2.7941407400536739E-4,"d":"0.000"},{"v":2.9340687700667456E-5,"d":"0.000"},{"v":1.179969618858436E-5,"d":"0.000"},{"v":1.2390614254647719E-6,"d":"0.000"},{"v":4.8759457985647282E-5,"d":"0.000"},{"v":5.1201287347580468E-6,"d":"0.000"},{"v":0.016992561577420965,"d":"0.017"},{"v":1.1380787068925174E-4,"d":"0.000"},{"v":2.8658760410054322E-6,"d":"0.000"},{"v":0.003081137241042217,"d":"0.003"},0,{"v":0.045803831070817,"d":"0.046"}]
[{"$nulls":3},57,{"v":84.25,"d":"84.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E68, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.012913554401351392,"d":"0.013"},0,{"v":2.4298228917907989E-4,"d":"0.000"},{"v":2.5515062149158977E-5,"d":"0.000"},{"v":1.0261176720342357E-5,"d":"0.000"},{"v":1.0775047129055525E-6,"d":"0.000"},{"v":4.2401889606520538E-5,"d":"0.000"},{"v":4.4525337719359036E-6,"d":"0.000"},{"v":0.023810531233297662,"d":"0.024"},{"v":1.1908366662120358E-4,"d":"0.000"},{"v":3.005035562469574E-6,"d":"0.000"},{"v":0.004815260208240665,"d":"0.005"},0,{"v":0.04198812500121333,"d":"0.042"},null,{"v":0.024037185297345724,"d":"0.024"},0,{"v":2.6860678733338974E-4,"d":"0.000"},{"v":2.8205837123570216E-5,"d":"0.000"},{"v":1.1343302931350567E-5,"d":"0.000"},{"v":1.1911365237687687E-6,"d":"0.000"},{"v":4.6873520627992855E-5,"d":"0.000"},{"v":4.9220903960274881E-6,"d":"0.000"},{"v":0.016559759827363643,"d":"0.017"},{"v":1.0990197805509582E-4,"d":"0.000"},{"v":2.7676745114134272E-6,"d":"0.000"},{"v":3.0146322285373615E-3,"d":"0.003"},0,{"v":0.044085389680749335,"d":"0.044"}]
[{"$nulls":3},58,{"v":84.5,"d":"84.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E69, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.0122992368418255,"d":"0.012"},0,{"v":2.3358412530806013E-4,"d":"0.000"},{"v":2.4528180611137411E-5,"d":"0.000"},{"v":9.8642909199283324E-6,"d":"0.000"},{"v":1.0358285648295127E-6,"d":"0.000"},{"v":4.07618527614101e-05,"d":"0.000"},{"v":4.2803169318885105E-6,"d":"0.000"},{"v":0.0230044202670497,"d":"0.023"},{"v":1.1475893472079222E-4,"d":"0.000"},{"v":2.8959757074541748E-6,"d":"0.000"},{"v":0.004658875995572454,"d":"0.005"},0,{"v":0.04039424260997315,"d":"0.040"},null,{"v":0.02289369958064856,"d":"0.023"},0,{"v":2.5821750911580392E-4,"d":"0.000"},{"v":2.7114880740279097E-5,"d":"0.000"},{"v":1.090456223075209E-5,"d":"0.000"},{"v":1.1450652801363351E-6,"d":"0.000"},{"v":4.5060528291959548E-5,"d":"0.000"},{"v":4.7317118615008587E-6,"d":"0.000"},{"v":0.016133021046490035,"d":"0.016"},{"v":1.061242725953739E-4,"d":"0.000"},{"v":2.6726877638150316E-6,"d":"0.000"},{"v":0.002948269355045413,"d":"0.003"},0,{"v":0.04243096120006362,"d":"0.042"}]
[{"$nulls":3},59,{"v":84.75,"d":"84.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E70, Parameters!$D$427:$D$433, 1))","v":{"v":0.6766963064295485,"d":"0.67670"}},{"v":0.011714143309411954,"d":"0.012"},0,{"v":2.2454946728944203E-4,"d":"0.000"},{"v":2.3579470062643306E-5,"d":"0.000"},{"v":9.4827560234957247E-6,"d":"0.000"},{"v":9.9576438308424858E-7,"d":"0.000"},{"v":3.918524990186681E-5,"d":"0.000"},{"v":4.11476116203509e-06,"d":"0.000"},{"v":0.02222402516291917,"d":"0.022"},{"v":1.1058850016334397E-4,"d":"0.000"},{"v":2.7908032780169596E-6,"d":"0.000"},{"v":0.004507162599242562,"d":"0.005"},0,{"v":0.03886061784383761,"d":"0.039"},null,{"v":0.021804611230702774,"d":"0.022"},0,{"v":2.4823007145836906E-4,"d":"0.000"},{"v":2.6066120794024381E-5,"d":"0.000"},{"v":1.0482791314309657E-5,"d":"0.000"},{"v":1.1007759980569935E-6,"d":"0.000"},{"v":4.3317659581514378E-5,"d":"0.000"},{"v":4.5486968622798292E-6,"d":"0.000"},{"v":0.01571261865519074,"d":"0.016"},{"v":1.0247085223849959E-4,"d":"0.000"},{"v":2.5808183786031077E-6,"d":"0.000"},{"v":0.00288215525297395,"d":"0.003"},0,{"v":0.04083818292549313,"d":"0.041"}]
[{"$nulls":3},60,{"v":85,"d":"85.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E71, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D71, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F71+G$6, C.cycleLength)","v":{"v":0.010219982938384295,"d":"0.010"}},0,{"v":1.9879861071505102E-4,"d":"0.000"},{"v":2.0875426454734802E-5,"d":"0.000"},{"v":8.3660631913657829E-6,"d":"0.000"},{"v":8.7850280361037759E-7,"d":"0.000"},{"v":3.3600833886722128E-5,"d":"0.000"},{"v":3.5283533124153947E-6,"d":"0.000"},{"v":0.019658150054905586,"d":"0.020"},{"v":9.5535293975774157E-5,"d":"0.000"},{"v":2.4109811465608081E-6,"d":"0.000"},{"v":3.8623516339583385E-3,"d":"0.004"},0,{"v":0.034104478692734454,"d":"0.034"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D71, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F71+V$6, C.cycleLength)","v":{"v":0.019023393249495046,"d":"0.019"}},0,{"v":2.1976357343129563E-4,"d":"0.000"},{"v":2.3076913355146466E-5,"d":"0.000"},{"v":9.2483339590429912E-6,"d":"0.000"},{"v":9.7114821223552734E-7,"d":"0.000"},{"v":3.714432056973306E-5,"d":"0.000"},{"v":3.9004474401281621E-6,"d":"0.000"},{"v":0.014005636734383795,"d":"0.014"},{"v":8.8695971119142272E-5,"d":"0.000"},{"v":2.2340052759023729E-6,"d":"0.000"},{"v":0.002492817250926051,"d":"0.002"},0,{"v":0.035906881948167525,"d":"0.036"}]
[{"$nulls":3},61,{"v":85.25,"d":"85.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E72, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":0.009431083127267087,"d":"0.009"},0,{"v":1.8816200995576786E-4,"d":"0.000"},{"v":2.0067998557986226E-5,"d":"0.000"},{"v":7.9184419842888316E-6,"d":"0.000"},{"v":8.4452372909686184E-7,"d":"0.000"},{"v":3.1803041367214355E-5,"d":"0.000"},{"v":3.3918822850949792E-6,"d":"0.000"},{"v":0.018391509948853378,"d":"0.018"},{"v":9.0445013813070851E-5,"d":"0.000"},{"v":2.3233067842829817E-6,"d":"0.000"},{"v":3.5782083032729175E-3,"d":"0.004"},0,{"v":0.03174575759787019,"d":"0.032"},null,{"v":0.017554941547391952,"d":"0.018"},0,{"v":2.0800525488161208E-4,"d":"0.000"},{"v":2.2184335488332688E-5,"d":"0.000"},{"v":8.753507382252365E-6,"d":"0.000"},{"v":9.33585762427053e-07,"d":"0.000"},{"v":3.515693591470957E-5,"d":"0.000"},{"v":3.7495844108247895E-6,"d":"0.000"},{"v":0.01320177478246788,"d":"0.013"},{"v":8.4168603482578577E-5,"d":"0.000"},{"v":2.1569824393058896E-6,"d":"0.000"},{"v":0.002329153822143146,"d":"0.002"},0,{"v":0.03345097894176502,"d":"0.033"}]
[{"$nulls":3},62,{"v":85.5,"d":"85.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E73, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":0.008703079984542866,"d":"0.009"},0,{"v":1.7521693997948209E-4,"d":"0.000"},{"v":1.8994272298374046E-5,"d":"0.000"},{"v":7.3736732203184946E-6,"d":"0.000"},{"v":7.9933799210486668E-7,"d":"0.000"},{"v":2.9615072626584519E-5,"d":"0.000"},{"v":3.2104016522109144E-6,"d":"0.000"},{"v":0.017209619570811956,"d":"0.017"},{"v":8.4058651983215572E-5,"d":"0.000"},{"v":2.1995171151068073E-6,"d":"0.000"},{"v":3.3164130525749668E-3,"d":"0.003"},0,{"v":0.02955058047479718,"d":"0.030"},null,{"v":0.01619984240932034,"d":"0.016"},0,{"v":1.9369501988512905E-4,"d":"0.000"},{"v":2.0997375887102808E-5,"d":"0.000"},{"v":8.151288232766087E-6,"d":"0.000"},{"v":8.8363481461222628E-7,"d":"0.000"},{"v":3.2738227719178e-05,"d":"0.000"},{"v":3.5489651396552262E-6,"d":"0.000"},{"v":0.01244556628369513,"d":"0.012"},{"v":7.8447760496488161E-5,"d":"0.000"},{"v":2.0468821454015353E-6,"d":"0.000"},{"v":2.1772084969940257E-3,"d":"0.002"},0,{"v":0.031163126344329828,"d":"0.031"}]
[{"$nulls":3},63,{"v":85.75,"d":"85.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E74, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":8.031272781210172E-3,"d":"0.008"},0,{"v":1.6318909996185216E-4,"d":"0.000"},{"v":1.7687514445878324E-5,"d":"0.000"},{"v":6.8675043427735568E-6,"d":"0.000"},{"v":7.4434556167252966E-7,"d":"0.000"},{"v":2.7582133598515874E-5,"d":"0.000"},{"v":2.9895341452703623E-6,"d":"0.000"},{"v":0.01610299402644763,"d":"0.016"},{"v":7.8144513102754759E-5,"d":"0.000"},{"v":2.0442082533373428E-6,"d":"0.000"},{"v":3.0739700444698316E-3,"d":"0.003"},0,{"v":0.02750748570553969,"d":"0.028"},null,{"v":0.014949345936489458,"d":"0.015"},0,{"v":1.8039874435570366E-4,"d":"0.000"},{"v":1.9552809578309564E-5,"d":"0.000"},{"v":7.59173964795014e-06,"d":"0.000"},{"v":8.2284297617828034E-7,"d":"0.000"},{"v":3.0490898405510489E-5,"d":"0.000"},{"v":3.3048053218097676E-6,"d":"0.000"},{"v":0.011730079521857737,"d":"0.012"},{"v":7.31333536055426e-05,"d":"0.000"},{"v":1.9077579247258552E-6,"d":"0.000"},{"v":2.0350345462363567E-3,"d":"0.002"},0,{"v":0.029031662956399282,"d":"0.029"}]
[{"$nulls":3},64,{"$f":"C.cohortAge+D75*C.cycleLength","v":{"v":86,"d":"86.000"}},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E75, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":0.007411323646429216,"d":"0.007"},0,{"v":1.5198915381886582E-4,"d":"0.000"},{"v":1.6473347630218519E-5,"d":"0.000"},{"v":6.3961758116782272E-6,"d":"0.000"},{"v":6.9324964974370328E-7,"d":"0.000"},{"v":2.5689124746305483E-5,"d":"0.000"},{"v":2.7843163254022343E-6,"d":"0.000"},{"v":0.015066560559107975,"d":"0.015"},{"v":7.264931270899592E-5,"d":"0.000"},{"v":1.9003833022396818E-6,"d":"0.000"},{"v":0.002849418824319629,"d":"0.003"},0,{"$f":"SUM(G75:S75)","v":{"v":0.02560587809385027,"d":"0.026"}},null,{"v":0.013795377651344082,"d":"0.014"},0,{"v":1.6801767097814012E-4,"d":"0.000"},{"v":1.8210598799313939E-5,"d":"0.000"},{"v":7.0707056131494571E-6,"d":"0.000"},{"v":7.6635857644922568E-7,"d":"0.000"},{"v":2.8398256065594304E-5,"d":"0.000"},{"v":3.07794558036699e-06,"d":"0.000"},{"v":0.011052985918279894,"d":"0.011"},{"v":6.8178628419056237E-5,"d":"0.000"},{"v":1.778517755251891E-6,"d":"0.000"},{"v":1.9020043539645657E-3,"d":"0.002"},0,{"$f":"SUM(V75:AH75)","v":{"v":0.027045866605375862,"d":"0.027"}}]
[{"$nulls":3},{"$f":"D75+1","v":65},{"v":86.25,"d":"86.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E76, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":0.006839229557814149,"d":"0.007"},0,{"v":1.4155783671679738E-4,"d":"0.000"},{"v":1.5342753697803495E-5,"d":"0.000"},{"v":5.9571935786979049E-6,"d":"0.000"},{"v":6.4567074439654057E-7,"d":"0.000"},{"v":2.3926029159743682E-5,"d":"0.000"},{"v":2.5932239491538669E-6,"d":"0.000"},{"v":0.014095952617252425,"d":"0.014"},{"v":6.7542392442741835E-5,"d":"0.000"},{"v":1.7667464459062323E-6,"d":"0.000"},{"v":0.002641426578090081,"d":"0.003"},0,{"v":0.023835940599891896,"d":"0.024"},null,{"v":0.012730486360521983,"d":"0.013"},0,{"v":1.5648628495034037E-4,"d":"0.000"},{"v":1.6960774357414782E-5,"d":"0.000"},{"v":6.5854290619421445E-6,"d":"0.000"},{"v":7.1376208082265834E-7,"d":"0.000"},{"v":2.6449227422938741E-5,"d":"0.000"},{"v":2.8667009277571548E-6,"d":"0.000"},{"v":0.010412484451393601,"d":"0.010"},{"v":6.3558476754757462E-5,"d":"0.000"},{"v":1.6580246247975004E-6,"d":"0.000"},{"v":1.7775432640017028E-3,"d":"0.002"},0,{"v":0.02519579275609806,"d":"0.025"}]
[{"$nulls":3},66,{"v":86.5,"d":"86.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E77, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":0.006311296493847625,"d":"0.006"},0,{"v":1.3184244001241205E-4,"d":"0.000"},{"v":1.4289750078667251E-5,"d":"0.000"},{"v":5.5483395003634377E-6,"d":"0.000"},{"v":6.0135708049947323E-7,"d":"0.000"},{"v":2.2283938052399012E-5,"d":"0.000"},{"v":2.4152458457785431E-6,"d":"0.000"},{"v":0.013187062376394589,"d":"0.013"},{"v":6.279618361208223E-5,"d":"0.000"},{"v":1.6425521088438571E-6,"d":"0.000"},{"v":0.002448759843120428,"d":"0.002"},0,{"v":0.02218853851965369,"d":"0.022"},null,{"v":0.011747796042368308,"d":"0.012"},0,{"v":0.000145746319065374,"d":"0.000"},{"v":1.5796722771012283E-5,"d":"0.000"},{"v":6.1334579292286972E-6,"d":"0.000"},{"v":6.6477517344526406E-7,"d":"0.000"},{"v":2.4633964185676615E-5,"d":"0.000"},{"v":2.6699535568897161E-6,"d":"0.000"},{"v":0.009806826527465427,"d":"0.010"},{"v":5.9250421437900044E-5,"d":"0.000"},{"v":1.545667931690934E-6,"d":"0.000"},{"v":0.001661110574659607,"d":"0.002"},0,{"v":0.02347217442654456,"d":"0.023"}]
[{"$nulls":3},67,{"v":86.75,"d":"86.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E78, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":0.005824115581519389,"d":"0.006"},0,{"v":1.2279383041395562E-4,"d":"0.000"},{"v":1.3309016026489549E-5,"d":"0.000"},{"v":5.1675458951043344E-6,"d":"0.000"},{"v":5.6008474451618323E-7,"d":"0.000"},{"v":2.0754546941817603E-5,"d":"0.000"},{"v":2.2494827056049485E-6,"d":"0.000"},{"v":0.01233603203299254,"d":"0.012"},{"v":5.838506717428054E-5,"d":"0.000"},{"v":1.5271298526597559E-6,"d":"0.000"},{"v":2.2702780089187556E-3,"d":"0.002"},0,{"v":0.020655172327185115,"d":"0.021"},null,{"v":0.010840961448343732,"d":"0.011"},0,{"v":1.357434585182658E-4,"d":"0.000"},{"v":1.4712562176946279E-5,"d":"0.000"},{"v":5.7125064792637028E-6,"d":"0.000"},{"v":6.1915032724075191E-7,"d":"0.000"},{"v":2.2943286094785998E-5,"d":"0.000"},{"v":2.4867093184279244E-6,"d":"0.000"},{"v":0.009234324387156358,"d":"0.009"},{"v":5.5233465242178547E-5,"d":"0.000"},{"v":1.4409010572909947E-6,"d":"0.000"},{"v":1.5521986873210081E-3,"d":"0.002"},0,{"v":0.021866376562035498,"d":"0.022"}]
[{"$nulls":3},68,{"v":87,"d":"87.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E79, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":5.3745410851737205E-3,"d":"0.005"},0,{"v":1.1436624493931459E-4,"d":"0.000"},{"v":1.2395591713711616E-5,"d":"0.000"},{"v":4.8128869144510788E-6,"d":"0.000"},{"v":5.216450114931822E-7,"d":"0.000"},{"v":1.9330120993461984E-5,"d":"0.000"},{"v":2.0950962212560363E-6,"d":"0.000"},{"v":0.011539239380936105,"d":"0.012"},{"v":5.4285254791989352E-5,"d":"0.000"},{"v":1.4198566521522489E-6,"d":"0.000"},{"v":0.002104926252136519,"d":"0.002"},0,{"v":0.019227933415484177,"d":"0.019"},null,{"v":0.010004127131643847,"d":"0.010"},0,{"v":1.2642711424079255E-4,"d":"0.000"},{"v":1.3702809692695608E-5,"d":"0.000"},{"v":5.3204457668798658E-6,"d":"0.000"},{"v":5.7665680547772429E-7,"d":"0.000"},{"v":2.1368642613259937E-5,"d":"0.000"},{"v":2.316041498527294E-6,"d":"0.000"},{"v":0.008693351799899433,"d":"0.009"},{"v":5.1488015769826992E-5,"d":"0.000"},{"v":1.3432133735742954E-6,"d":"0.000"},{"v":1.4503311732619885E-3,"d":"0.001"},0,{"v":0.0203703530445663,"d":"0.020"}]
[{"$nulls":3},69,{"v":87.25,"d":"87.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E80, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":0.004959670094439413,"d":"0.005"},0,{"v":1.0651706146326382E-4,"d":"0.000"},{"v":1.1544857533306209E-5,"d":"0.000"},{"v":4.4825688869504312E-6,"d":"0.000"},{"v":4.8584347401398919E-7,"d":"0.000"},{"v":1.8003456238730789E-5,"d":"0.000"},{"v":1.9513055892453745E-6,"d":"0.000"},{"v":0.010793283886350456,"d":"0.011"},{"v":5.0474657579471511E-5,"d":"0.000"},{"v":1.3201540027368413E-6,"d":"0.000"},{"v":0.001951729013785841,"d":"0.002"},0,{"v":0.017899462899343428,"d":"0.018"},null,{"v":0.009231889638476948,"d":"0.009"},0,{"v":1.1775016925103466E-4,"d":"0.000"},{"v":1.276235853534815E-5,"d":"0.000"},{"v":4.9552929630890526E-6,"d":"0.000"},{"v":5.3707969886484473E-7,"d":"0.000"},{"v":1.9902070054244524E-5,"d":"0.000"},{"v":2.1570869514962718E-6,"d":"0.000"},{"v":0.00818234402475173,"d":"0.008"},{"v":4.7995792662587169E-5,"d":"0.000"},{"v":1.2521284163069834E-6,"d":"0.000"},{"v":1.355060943513704E-3,"d":"0.001"},0,{"v":0.018976606585275353,"d":"0.019"}]
[{"$nulls":3},70,{"v":87.5,"d":"87.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E81, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D81, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F81+G$6, C.cycleLength)","v":{"v":0.004576823780086809,"d":"0.005"}},0,{"v":9.9206583103161891E-5,"d":"0.000"},{"v":1.0752510936354713E-5,"d":"0.000"},{"v":4.1749212444455809E-6,"d":"0.000"},{"v":4.5249906745240963E-7,"d":"0.000"},{"v":1.6767843131945307E-5,"d":"0.000"},{"v":1.8173835950769255E-6,"d":"0.000"},{"v":0.0100949735521603,"d":"0.010"},{"v":4.69327637985665e-05,"d":"0.000"},{"v":1.2274847285075968E-6,"d":"0.000"},{"v":1.809783978587636E-3,"d":"0.002"},0,{"v":0.016662913300440257,"d":"0.017"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D81, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F81+V$6, C.cycleLength)","v":{"v":0.008519262617868558,"d":"0.009"}},0,{"v":1.0966874030075415E-4,"d":"0.000"},{"v":1.1886452416508236E-5,"d":"0.000"},{"v":4.6152013244634274E-6,"d":"0.000"},{"v":5.0021884800898974E-7,"d":"0.000"},{"v":1.8536151294807415E-5,"d":"0.000"},{"v":2.0090417720373026E-6,"d":"0.000"},{"v":0.007699797459045056,"d":"0.008"},{"v":4.4739740288227867E-5,"d":"0.000"},{"v":1.1672016285238473E-6,"d":"0.000"},{"v":0.001265968519063782,"d":"0.001"},0,{"v":0.01767815134385073,"d":"0.018"}]
[{"$nulls":3},71,{"v":87.75,"d":"87.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E82, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":0.004223530096780714,"d":"0.004"},0,{"v":9.2397837452537265E-5,"d":"0.000"},{"v":1.0014544666565242E-5,"d":"0.000"},{"v":3.8883880732016939E-6,"d":"0.000"},{"v":4.2144315401343421E-7,"d":"0.000"},{"v":1.5617032616918609E-5,"d":"0.000"},{"v":1.6926529344550473E-6,"d":"0.000"},{"v":0.009441312523913592,"d":"0.009"},{"v":4.3640525448187072E-5,"d":"0.000"},{"v":1.1413500079458637E-6,"d":"0.000"},{"v":1.6782565165899227E-3,"d":"0.002"},0,{"v":0.015511912911638054,"d":"0.016"},null,{"v":0.007861644624706145,"d":"0.008"},0,{"v":1.0214195593649714E-4,"d":"0.000"},{"v":1.1070661481464144E-5,"d":"0.000"},{"v":4.2984508532570871E-6,"d":"0.000"},{"v":4.6588783086066156E-7,"d":"0.000"},{"v":1.7263978263945135E-5,"d":"0.000"},{"v":1.8711572284979101E-6,"d":"0.000"},{"v":0.0072442690127109,"d":"0.007"},{"v":4.1703946211104447E-5,"d":"0.000"},{"v":1.0880182371664299E-6,"d":"0.000"},{"v":0.001182660395781322,"d":"0.001"},0,{"v":0.01646847808924116,"d":"0.016"}]
[{"$nulls":3},72,{"v":88,"d":"88.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E83, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":0.003897507821040506,"d":"0.004"},0,{"v":8.6056389594909818E-5,"d":"0.000"},{"v":9.3272264936315254E-6,"d":"0.000"},{"v":3.6215202449465654E-6,"d":"0.000"},{"v":3.925186698500134E-7,"d":"0.000"},{"v":1.4545204522652566E-5,"d":"0.000"},{"v":1.5764827878277466E-6,"d":"0.000"},{"v":0.00882948939817099,"d":"0.009"},{"v":4.0580253074431692E-5,"d":"0.000"},{"v":1.0612866159092752E-6,"d":"0.000"},{"v":0.001556374551189154,"d":"0.002"},0,{"v":0.01444053265240481,"d":"0.014"},null,{"v":0.007254789408127692,"d":"0.007"},0,{"v":9.5131749794171569E-5,"d":"0.000"},{"v":1.0310859905261547E-5,"d":"0.000"},{"v":4.0034395985996819E-6,"d":"0.000"},{"v":4.3391301988715091E-7,"d":"0.000"},{"v":1.6079117005344161E-5,"d":"0.000"},{"v":1.7427359761711188E-6,"d":"0.000"},{"v":0.006814375249934609,"d":"0.007"},{"v":3.88735650450815e-05,"d":"0.000"},{"v":1.0141912703822436E-6,"d":"0.000"},{"v":0.001104767499598621,"d":"0.001"},0,{"v":0.01534152172927582,"d":"0.015"}]
[{"$nulls":3},73,{"v":88.25,"d":"88.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E84, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":3.5966518213402963E-3,"d":"0.004"},0,{"v":8.0150167950792661E-5,"d":"0.000"},{"v":8.687080337656517E-6,"d":"0.000"},{"v":3.3729680879713788E-6,"d":"0.000"},{"v":3.6557933072015813E-7,"d":"0.000"},{"v":1.3546938128092103E-5,"d":"0.000"},{"v":1.4682856300469474E-6,"d":"0.000"},{"v":0.008256866196680408,"d":"0.008"},{"v":3.773551819987772E-5,"d":"0.000"},{"v":9.86864365536522e-07,"d":"0.000"},{"v":0.001443423820493917,"d":"0.001"},0,{"v":0.013443255240545316,"d":"0.013"},null,{"v":0.006694778493405768,"d":"0.007"},0,{"v":8.8602668080170547E-5,"d":"0.000"},{"v":9.603205026540983E-6,"d":"0.000"},{"v":3.7286755547039373E-6,"d":"0.000"},{"v":4.0413270395958951E-7,"d":"0.000"},{"v":1.4975575137944311E-5,"d":"0.000"},{"v":1.6231285305079283E-6,"d":"0.000"},{"v":0.006408791335391112,"d":"0.006"},{"v":3.6234747337096747E-5,"d":"0.000"},{"v":9.4535970571677678E-7,"d":"0.000"},{"v":1.0319437276118965E-3,"d":"0.001"},0,{"v":0.014291631048485418,"d":"0.014"}]
[{"$nulls":3},74,{"v":88.5,"d":"88.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E85, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":3.3190194652379197E-3,"d":"0.003"},0,{"v":7.464930207716093E-5,"d":"0.000"},{"v":8.09086868903901e-06,"d":"0.000"},{"v":3.1414745612284057E-6,"d":"0.000"},{"v":3.4048889216114876E-7,"d":"0.000"},{"v":1.2617184747078943E-5,"d":"0.000"},{"v":1.3675142589872159E-6,"d":"0.000"},{"v":0.007720967971189486,"d":"0.008"},{"v":3.5091062815368243E-5,"d":"0.000"},{"v":9.1768373544170491E-7,"d":"0.000"},{"v":1.3387435015595375E-3,"d":"0.001"},0,{"v":0.01251494651776341,"d":"0.013"},null,{"v":0.006177995880287792,"d":"0.006"},0,{"v":8.2521690265449581E-5,"d":"0.000"},{"v":8.9441179134557051E-6,"d":"0.000"},{"v":3.4727691151153366E-6,"d":"0.000"},{"v":3.7639627050639127E-7,"d":"0.000"},{"v":1.3947771549748448E-5,"d":"0.000"},{"v":1.511729982379237E-6,"d":"0.000"},{"v":0.00602624981810636,"d":"0.006"},{"v":3.3774573152646307E-5,"d":"0.000"},{"v":8.81186740644814e-07,"d":"0.000"},{"v":9.6386457090334471E-4,"d":"0.001"},0,{"v":0.013313540504287442,"d":"0.013"}]
[{"$nulls":3},75,{"v":88.75,"d":"88.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E86, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":0.003062818075763343,"d":"0.003"},0,{"v":6.9525971599066551E-5,"d":"0.000"},{"v":7.5355762349184576E-6,"d":"0.000"},{"v":2.9258688969039981E-6,"d":"0.000"},{"v":3.171204604394607E-7,"d":"0.000"},{"v":1.1751242194854671E-5,"d":"0.000"},{"v":1.2736590280962975E-6,"d":"0.000"},{"v":0.007219473005346994,"d":"0.007"},{"v":3.2632715418645754E-5,"d":"0.000"},{"v":8.5337366866028594E-7,"d":"0.000"},{"v":1.2417221694071803E-3,"d":"0.001"},0,{"v":0.011650828778019102,"d":"0.012"},null,{"v":0.005701104694419292,"d":"0.006"},0,{"v":7.6858062085726847E-5,"d":"0.000"},{"v":8.3302652633892349E-6,"d":"0.000"},{"v":3.2344260448416915E-6,"d":"0.000"},{"v":3.5056344379713183E-7,"d":"0.000"},{"v":1.299050817160647E-5,"d":"0.000"},{"v":1.4079769387758692E-6,"d":"0.000"},{"v":0.005665539282205177,"d":"0.006"},{"v":3.1480990055612482E-5,"d":"0.000"},{"v":8.2135817744699781E-7,"d":"0.000"},{"v":0.000900225815031388,"d":"0.001"},0,{"v":0.012402343941837056,"d":"0.012"}]
[{"$nulls":3},76,{"v":89,"d":"89.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E87, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":0.002826393356072171,"d":"0.003"},0,{"v":6.4754265509377542E-5,"d":"0.000"},{"v":7.0183946093694968E-6,"d":"0.000"},{"v":2.725060679314473E-6,"d":"0.000"},{"v":2.9535585079157087E-7,"d":"0.000"},{"v":1.0944731006978639E-5,"d":"0.000"},{"v":1.1862452688812292E-6,"d":"0.000"},{"v":0.006750203581695222,"d":"0.007"},{"v":3.03473131221899e-05,"d":"0.000"},{"v":7.9358953080670808E-7,"d":"0.000"},{"v":1.1517940649375857E-3,"d":"0.001"},0,{"v":0.010846455958282689,"d":"0.011"},null,{"v":5.2610256410879335E-3,"d":"0.005"},0,{"v":7.1583140003212835E-5,"d":"0.000"},{"v":7.75854254493142E-6,"d":"0.000"},{"v":3.0124409348194817E-6,"d":"0.000"},{"v":3.2650357550452418E-7,"d":"0.000"},{"v":1.2098943688220788E-5,"d":"0.000"},{"v":1.3113446734744708E-6,"d":"0.000"},{"v":0.00532550289039957,"d":"0.005"},{"v":2.9342755194686359E-5,"d":"0.000"},{"v":7.655809149516658E-7,"d":"0.000"},{"v":8.4074231428266934E-4,"d":"0.001"},0,{"v":0.011553470097299975,"d":"0.012"}]
[{"$nulls":3},77,{"v":89.25,"d":"89.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E88, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":2.6082187076220463E-3,"d":"0.003"},0,{"v":6.0310051125056964E-5,"d":"0.000"},{"v":6.53670819022108e-06,"d":"0.000"},{"v":2.538034330179188E-6,"d":"0.000"},{"v":2.7508498970997851E-7,"d":"0.000"},{"v":1.019357229038892E-5,"d":"0.000"},{"v":1.104830890294374E-6,"d":"0.000"},{"v":0.006311117283258338,"d":"0.006"},{"v":2.8222629387791588E-5,"d":"0.000"},{"v":7.380112158279711E-7,"d":"0.000"},{"v":1.0684356478726231E-3,"d":"0.001"},0,{"v":0.01009769056117248,"d":"0.010"},null,{"v":0.00485491712216381,"d":"0.005"},0,{"v":6.6670246343241647E-5,"d":"0.000"},{"v":7.2260582968542951E-6,"d":"0.000"},{"v":2.8056911056132175E-6,"d":"0.000"},{"v":3.040949839565408E-7,"d":"0.000"},{"v":1.1268569053417948E-5,"d":"0.000"},{"v":1.2213444732588814E-6,"d":"0.000"},{"v":0.005005036843006613,"d":"0.005"},{"v":2.7349381227216267E-5,"d":"0.000"},{"v":7.1358154014428041E-7,"d":"0.000"},{"v":7.8514683592710533E-4,"d":"0.001"},0,{"v":0.010762659768121232,"d":"0.011"}]
[{"$nulls":3},78,{"v":89.5,"d":"89.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E89, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":0.00240688537289921,"d":"0.002"},0,{"v":5.61708520372336E-5,"d":"0.000"},{"v":6.0880808706682138E-6,"d":"0.000"},{"v":2.363843972380314E-6,"d":"0.000"},{"v":2.56205358251527E-7,"d":"0.000"},{"v":9.4939670945891541E-6,"d":"0.000"},{"v":1.0290041428783772E-6,"d":"0.000"},{"v":0.005900298800684776,"d":"0.006"},{"v":2.6247306977954247E-5,"d":"0.000"},{"v":6.8634138859286535E-7,"d":"0.000"},{"v":9.9116241272126523E-4,"d":"0.001"},0,{"v":0.009400682188147798,"d":"0.009"},null,{"v":0.004480156887850716,"d":"0.004"},0,{"v":6.2094534373164213E-5,"d":"0.000"},{"v":6.7301195046805475E-6,"d":"0.000"},{"v":2.6131309295160793E-6,"d":"0.000"},{"v":2.8322433873698106E-7,"d":"0.000"},{"v":1.0495184685855979E-5,"d":"0.000"},{"v":1.1375211662756292E-6,"d":"0.000"},{"v":0.004703088772530069,"d":"0.005"},{"v":2.549108582871547E-5,"d":"0.000"},{"v":6.6510501309857173E-7,"d":"0.000"},{"v":7.3318897086509629E-4,"d":"0.001"},0,{"v":0.010025944537085923,"d":"0.010"}]
[{"$nulls":3},79,{"v":89.75,"d":"89.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E90, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":2.2210933390466423E-3,"d":"0.002"},0,{"v":5.2315734437802786E-5,"d":"0.000"},{"v":5.6702437387743723E-6,"d":"0.000"},{"v":2.2016086462330239E-6,"d":"0.000"},{"v":2.38621473552587e-07,"d":"0.000"},{"v":8.8423771986319661E-6,"d":"0.000"},{"v":9.5838153636231257E-7,"d":"0.000"},{"v":0.005515952217304543,"d":"0.006"},{"v":2.4410795744351934E-5,"d":"0.000"},{"v":6.38303854348348e-07,"d":"0.000"},{"v":9.195259474830365E-4,"d":"0.001"},0,{"v":0.00875184757046428,"d":"0.009"},null,{"v":4.134325104773429E-3,"d":"0.004"},0,{"v":5.7832862641146169E-5,"d":"0.000"},{"v":6.2682179808872416E-6,"d":"0.000"},{"v":2.4337865423361094E-6,"d":"0.000"},{"v":2.6378608752212795E-7,"d":"0.000"},{"v":9.7748792298358268E-6,"d":"0.000"},{"v":1.0594508200233168E-6,"d":"0.000"},{"v":4.418656091365946E-3,"d":"0.004"},{"v":2.3758744552561252E-5,"d":"0.000"},{"v":6.1991343910672788E-7,"d":"0.000"},{"v":6.84634107202937E-4,"d":"0.001"},0,{"v":0.00933962694463573,"d":"0.009"}]
[{"$nulls":3},80,{"v":90,"d":"90.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E91, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D91, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F91+G$6, C.cycleLength)","v":{"v":1.9848482524000514E-3,"d":"0.002"}},0,{"v":4.8725201247659378E-5,"d":"0.000"},{"v":5.2810836025542269E-6,"d":"0.000"},{"v":2.0505078540725996E-6,"d":"0.000"},{"v":2.2224440592888571E-7,"d":"0.000"},{"v":8.2355072167300409E-6,"d":"0.000"},{"v":8.9260590017736e-07,"d":"0.000"},{"v":4.9894576140084605E-3,"d":"0.005"},{"v":2.7607263360580484E-5,"d":"0.000"},{"v":6.3876195327281478E-7,"d":"0.000"},{"v":8.1436283467964464E-4,"d":"0.001"},0,{"v":0.007882321876629133,"d":"0.008"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D91, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F91+V$6, C.cycleLength)","v":{"v":0.003694580418932532,"d":"0.004"}},0,{"v":5.38636779393446e-05,"d":"0.000"},{"v":5.8380176798633385E-6,"d":"0.000"},{"v":2.2667509181230668E-6,"d":"0.000"},{"v":2.4568192225474934E-7,"d":"0.000"},{"v":9.1040097738006615E-6,"d":"0.000"},{"v":9.8673859733358545E-7,"d":"0.000"},{"v":0.004015223859336212,"d":"0.004"},{"v":2.6934227222123837E-5,"d":"0.000"},{"v":6.2174832892245942E-7,"d":"0.000"},{"v":6.0934001459392068E-4,"d":"0.001"},0,{"v":0.008419005145244431,"d":"0.008"}]
[{"$nulls":3},81,{"v":90.25,"d":"90.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E92, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.7109848562721136E-3,"d":"0.002"},0,{"v":4.3921734004077457E-5,"d":"0.000"},{"v":4.9186323026028421E-6,"d":"0.000"},{"v":1.8483630284477212E-6,"d":"0.000"},{"v":2.0699132911773883E-7,"d":"0.000"},{"v":7.4236277757652765E-6,"d":"0.000"},{"v":8.31344577083159e-07,"d":"0.000"},{"v":0.004353172365684216,"d":"0.004"},{"v":2.9451678005075463E-5,"d":"0.000"},{"v":7.7727104220186324E-7,"d":"0.000"},{"v":6.8640386931704774E-4,"d":"0.001"},0,{"v":0.006839940733337749,"d":"0.007"},null,{"v":3.1848133173049014E-3,"d":"0.003"},0,{"v":4.8553645225771826E-5,"d":"0.000"},{"v":5.4373428834669653E-6,"d":"0.000"},{"v":2.0432882436597889E-6,"d":"0.000"},{"v":2.2882028195564088E-7,"d":"0.000"},{"v":8.20651091050347e-06,"d":"0.000"},{"v":9.1901675950038262E-7,"d":"0.000"},{"v":0.003518859591438542,"d":"0.004"},{"v":2.8811606678364954E-5,"d":"0.000"},{"v":7.5832198905070312E-7,"d":"0.000"},{"v":5.1588194777818118E-4,"d":"0.001"},0,{"v":0.007314513409493899,"d":"0.007"}]
[{"$nulls":3},82,{"v":90.5,"d":"90.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E93, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.4749083084072804E-3,"d":"0.001"},0,{"v":3.8189936828628057E-5,"d":"0.000"},{"v":4.4337397101907855E-6,"d":"0.000"},{"v":1.6071511950379061E-6,"d":"0.000"},{"v":1.8658554230387099E-7,"d":"0.000"},{"v":6.4548425107580062E-6,"d":"0.000"},{"v":7.4938829282173172E-7,"d":"0.000"},{"v":0.00379971306592479,"d":"0.004"},{"v":2.5328994851660123E-5,"d":"0.000"},{"v":8.2919977103870978E-7,"d":"0.000"},{"v":0.000580839883920465,"d":"0.001"},0,{"v":5.933241096954975E-3,"d":"0.006"},null,{"v":2.7453823481837373E-3,"d":"0.003"},0,{"v":4.2217382487670123E-5,"d":"0.000"},{"v":4.9013143445574107E-6,"d":"0.000"},{"v":1.7766386213440837E-6,"d":"0.000"},{"v":2.0626253563758127E-7,"d":"0.000"},{"v":7.1355592023411357E-6,"d":"0.000"},{"v":8.2841750516123373E-7,"d":"0.000"},{"v":0.003085491607881322,"d":"0.003"},{"v":2.4872190717277093E-5,"d":"0.000"},{"v":8.1117882848102824E-7,"d":"0.000"},{"v":4.3898272259829119E-4,"d":"0.000"},0,{"v":0.006352605622905821,"d":"0.006"}]
[{"$nulls":3},83,{"v":90.75,"d":"90.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E94, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.2714048930558494E-3,"d":"0.001"},0,{"v":3.3217716775438134E-5,"d":"0.000"},{"v":3.8551355789151368E-6,"d":"0.000"},{"v":1.3979047268823133E-6,"d":"0.000"},{"v":1.622360827798518E-7,"d":"0.000"},{"v":5.6144405609931992E-6,"d":"0.000"},{"v":6.51592934839925e-07,"d":"0.000"},{"v":0.003316634166737958,"d":"0.003"},{"v":2.1822673110662452E-5,"d":"0.000"},{"v":7.1312733787249016E-7,"d":"0.000"},{"v":4.9172165308750376E-4,"d":"0.000"},0,{"v":0.005147195539989694,"d":"0.005"},null,{"v":2.3665827434108527E-3,"d":"0.002"},0,{"v":3.6720800580757247E-5,"d":"0.000"},{"v":4.2616916075881525E-6,"d":"0.000"},{"v":1.5453253772306052E-6,"d":"0.000"},{"v":1.7934522360571197E-7,"d":"0.000"},{"v":6.2065298950706353E-6,"d":"0.000"},{"v":7.2030881537828524E-7,"d":"0.000"},{"v":0.00270530309721948,"d":"0.003"},{"v":2.1508571924697476E-5,"d":"0.000"},{"v":7.0026620705425057E-7,"d":"0.000"},{"v":3.73736718733156E-4,"d":"0.000"},0,{"v":0.00551746539899487,"d":"0.006"}]
[{"$nulls":3},84,{"v":91,"d":"91.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E95, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.0959802672967146E-3,"d":"0.001"},0,{"v":2.8893861990648994E-5,"d":"0.000"},{"v":3.353208002567889E-6,"d":"0.000"},{"v":1.215943483643622E-6,"d":"0.000"},{"v":1.411134109155648E-7,"d":"0.000"},{"v":4.8836249589553475E-6,"d":"0.000"},{"v":5.6675740678795726E-7,"d":"0.000"},{"v":0.002894844213020097,"d":"0.003"},{"v":1.8808083728293552E-5,"d":"0.000"},{"v":6.1440830446725339E-7,"d":"0.000"},{"v":4.1641613023856133E-4,"d":"0.000"},0,{"v":4.465717611841653E-3,"d":"0.004"},null,{"v":0.002040048769569493,"d":"0.002"},0,{"v":3.1940959438581062E-5,"d":"0.000"},{"v":3.7068316043666629E-6,"d":"0.000"},{"v":1.3441748113574184E-6,"d":"0.000"},{"v":1.5599499076144917E-7,"d":"0.000"},{"v":5.3986437250139011E-6,"d":"0.000"},{"v":6.2652667710492234E-7,"d":"0.000"},{"v":2.3716412597367094E-3,"d":"0.002"},{"v":1.8604495678894536E-5,"d":"0.000"},{"v":6.05564915936377E-7,"d":"0.000"},{"v":3.1831033351812206E-4,"d":"0.000"},0,{"v":0.004792383554666341,"d":"0.005"}]
[{"$nulls":3},85,{"v":91.25,"d":"91.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E96, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":9.4476020413664812E-4,"d":"0.001"},0,{"v":2.5132813879827705E-5,"d":"0.000"},{"v":2.9167305479519497E-6,"d":"0.000"},{"v":1.0576668938439149E-6,"d":"0.000"},{"v":1.2274508352238458E-7,"d":"0.000"},{"v":4.2479346371914013E-6,"d":"0.000"},{"v":4.92984222986029e-07,"d":"0.000"},{"v":2.5265876503998063E-3,"d":"0.003"},{"v":1.6214377221119173E-5,"d":"0.000"},{"v":5.2953379153779524E-7,"d":"0.000"},{"v":0.000352763815981879,"d":"0.000"},0,{"v":0.003874826456796314,"d":"0.004"},null,{"v":1.7585689719953684E-3,"d":"0.002"},0,{"v":2.7783277603138873E-5,"d":"0.000"},{"v":3.2243239811816854E-6,"d":"0.000"},{"v":1.1692066421142238E-6,"d":"0.000"},{"v":1.3568957086257856E-7,"d":"0.000"},{"v":4.6959145851871808E-6,"d":"0.000"},{"v":5.4497349905503128E-7,"d":"0.000"},{"v":0.002078861311808096,"d":"0.002"},{"v":1.6095510995006468E-5,"d":"0.000"},{"v":5.2380185450117576E-7,"d":"0.000"},{"v":2.712089243982088E-4,"d":"0.000"},0,{"v":4.1628119069327205E-3,"d":"0.004"}]
[{"$nulls":3},86,{"v":91.5,"d":"91.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E97, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":8.1440503077841956E-4,"d":"0.001"},0,{"v":2.1861332155925336E-5,"d":"0.000"},{"v":2.5370663853453838E-6,"d":"0.000"},{"v":9.1999277865205585E-7,"d":"0.000"},{"v":1.0676763597162552E-7,"d":"0.000"},{"v":3.6949905619138754E-6,"d":"0.000"},{"v":4.2881359113604068E-7,"d":"0.000"},{"v":2.2050853022655484E-3,"d":"0.002"},{"v":1.3982120959281687E-5,"d":"0.000"},{"v":4.5650906128235868E-7,"d":"0.000"},{"v":2.9894466514011122E-4,"d":"0.000"},0,{"v":0.003362422591313588,"d":"0.003"},null,{"v":1.5159269108637357E-3,"d":"0.002"},0,{"v":2.4166790991517259E-5,"d":"0.000"},{"v":2.8046210829667012E-6,"d":"0.000"},{"v":1.0170136493426494E-6,"d":"0.000"},{"v":1.1802716892004785E-7,"d":"0.000"},{"v":4.0846579699946864E-6,"d":"0.000"},{"v":4.7403554172236542E-7,"d":"0.000"},{"v":1.8219937272343457E-3,"d":"0.002"},{"v":1.3927411580896935E-5,"d":"0.000"},{"v":4.5316243201865754E-7,"d":"0.000"},{"v":2.3116698988856041E-4,"d":"0.000"},0,{"v":3.616133348404021E-3,"d":"0.004"}]
[{"$nulls":3},87,{"v":91.75,"d":"91.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E98, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":7.0203587243950676E-4,"d":"0.001"},0,{"v":1.9015691851802167E-5,"d":"0.000"},{"v":2.2068221734688044E-6,"d":"0.000"},{"v":8.0023939346207907E-7,"d":"0.000"},{"v":9.28699334916902e-08,"d":"0.000"},{"v":3.2140219735706919E-6,"d":"0.000"},{"v":3.7299589268531254E-7,"d":"0.000"},{"v":1.9244142136977938E-3,"d":"0.002"},{"v":1.2060362132604328E-5,"d":"0.000"},{"v":3.9366081267335294E-7,"d":"0.000"},{"v":2.5342519881444461E-4,"d":"0.000"},0,{"v":2.9180319491155034E-3,"d":"0.003"},null,{"v":1.3067638720324932E-3,"d":"0.001"},0,{"v":2.1021054310134709E-5,"d":"0.000"},{"v":2.4395498792698815E-6,"d":"0.000"},{"v":8.8463127622050546E-7,"d":"0.000"},{"v":1.0266383841944728E-7,"d":"0.000"},{"v":3.5529672539362706E-6,"d":"0.000"},{"v":4.1233140391113565E-7,"d":"0.000"},{"v":1.5966671644942008E-3,"d":"0.002"},{"v":1.2053483743535861E-5,"d":"0.000"},{"v":3.9212049283071134E-7,"d":"0.000"},{"v":1.9711353916172341E-4,"d":"0.000"},0,{"v":3.141403377886676E-3,"d":"0.003"}]
[{"$nulls":3},88,{"v":92,"d":"92.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E99, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":6.0517107282702137E-4,"d":"0.001"},0,{"v":1.6540462128844616E-5,"d":"0.000"},{"v":1.9195651080683584E-6,"d":"0.000"},{"v":6.9607403636563769E-7,"d":"0.000"},{"v":8.0781263693332918E-8,"d":"0.000"},{"v":2.7956599817367266E-6,"d":"0.000"},{"v":3.2444385853079556E-7,"d":"0.000"},{"v":1.6793999289313214E-3,"d":"0.002"},{"v":1.0405419407559683E-5,"d":"0.000"},{"v":3.3955449048696096E-7,"d":"0.000"},{"v":2.149130754057367E-4,"d":"0.000"},0,{"v":2.5325860374393653E-3,"d":"0.003"},null,{"v":1.1264605206305033E-3,"d":"0.001"},0,{"v":1.828479107859632E-5,"d":"0.000"},{"v":2.1219991732628102E-6,"d":"0.000"},{"v":7.69480818071314e-07,"d":"0.000"},{"v":8.9300318104278187E-8,"d":"0.000"},{"v":3.0904855193679613E-6,"d":"0.000"},{"v":3.5865915497148481E-7,"d":"0.000"},{"v":1.3990374458697067E-3,"d":"0.001"},{"v":1.0433477541244427E-5,"d":"0.000"},{"v":3.393608322974445E-7,"d":"0.000"},{"v":1.6814190082146355E-4,"d":"0.000"},0,{"v":0.00272912742175759,"d":"0.003"}]
[{"$nulls":3},89,{"v":92.25,"d":"92.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E100, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":5.2167138712440309E-4,"d":"0.001"},0,{"v":1.4387427476611515E-5,"d":"0.000"},{"v":1.669699647075798E-6,"d":"0.000"},{"v":6.0546764888136809E-7,"d":"0.000"},{"v":7.0266148781389333E-8,"d":"0.000"},{"v":2.4317552268602688E-6,"d":"0.000"},{"v":2.8221173317216175E-7,"d":"0.000"},{"v":1.4655221596415967E-3,"d":"0.001"},{"v":8.9798321171495381E-6,"d":"0.000"},{"v":2.9296026490658111E-7,"d":"0.000"},{"v":1.8231889948454967E-4,"d":"0.000"},0,{"v":0.002198232066513988,"d":"0.002"},null,{"v":9.7103488372809273E-4,"d":"0.001"},0,{"v":1.5904701060893144E-5,"d":"0.000"},{"v":1.8457833265460015E-6,"d":"0.000"},{"v":6.693192353639547E-7,"d":"0.000"},{"v":7.7676297092372416E-8,"d":"0.000"},{"v":2.6882039891669298E-6,"d":"0.000"},{"v":3.1197330163966813E-7,"d":"0.000"},{"v":0.001225724708132793,"d":"0.001"},{"v":9.0327030669616465E-6,"d":"0.000"},{"v":2.9375023001563716E-7,"d":"0.000"},{"v":1.4348425287188211E-4,"d":"0.000"},0,{"v":2.3710679552404468E-3,"d":"0.002"}]
[{"$nulls":3},90,{"v":92.5,"d":"92.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E101, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D101, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F101+G$6, C.cycleLength)","v":{"v":4.4969273708508217E-4,"d":"0.000"}},0,{"v":1.2514648489401813E-5,"d":"0.000"},{"v":1.4523586096263994E-6,"d":"0.000"},{"v":5.2665529051476034E-7,"d":"0.000"},{"v":6.111976266310344E-8,"d":"0.000"},{"v":2.1152191332254221E-6,"d":"0.000"},{"v":2.4547686832658877E-7,"d":"0.000"},{"v":0.001278832307340808,"d":"0.001"},{"v":7.7514629213596238E-6,"d":"0.000"},{"v":2.5282344640000656E-7,"d":"0.000"},{"v":1.5472411663873027E-4,"d":"0.000"},0,{"v":1.9081689255861381E-3,"d":"0.002"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D101, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F101+V$6, C.cycleLength)","v":{"v":8.3705440905205021E-4,"d":"0.001"}},0,{"v":1.3834421993067211E-5,"d":"0.000"},{"v":1.6055218736548291E-6,"d":"0.000"},{"v":5.8219545998697576E-7,"d":"0.000"},{"v":6.7565348680273059E-8,"d":"0.000"},{"v":2.3382865385018156E-6,"d":"0.000"},{"v":2.7136444054681951E-7,"d":"0.000"},{"v":1.0737579410050972E-3,"d":"0.001"},{"v":7.8212541507278934E-6,"d":"0.000"},{"v":2.5431200604917987E-7,"d":"0.000"},{"v":1.2249013695214938E-4,"d":"0.000"},0,{"v":0.002060077408820512,"d":"0.002"}]
[{"$nulls":3},91,{"v":92.75,"d":"92.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E102, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":3.8764548483631622E-4,"d":"0.000"},0,{"v":1.0885644919349627E-5,"d":"0.000"},{"v":1.2633083648607514E-6,"d":"0.000"},{"v":4.5810175909420466E-7,"d":"0.000"},{"v":5.3163940998335438E-8,"d":"0.000"},{"v":1.8398858290271509E-6,"d":"0.000"},{"v":2.1352369799120988E-7,"d":"0.000"},{"v":1.1158813528337897E-3,"d":"0.001"},{"v":6.6927316352764368E-6,"d":"0.000"},{"v":2.1823922149694778E-7,"d":"0.000"},{"v":1.3135401911352113E-4,"d":"0.000"},0,{"v":1.6565054561517218E-3,"d":"0.002"},null,{"v":0.000721560157574807,"d":"0.001"},0,{"v":1.2033626482478146E-5,"d":"0.000"},{"v":1.3965347122339145E-6,"d":"0.000"},{"v":5.0641238996386471E-7,"d":"0.000"},{"v":5.8770519620136372E-8,"d":"0.000"},{"v":2.0339170532341953E-6,"d":"0.000"},{"v":2.3604154331879538E-7,"d":"0.000"},{"v":0.000940526058258199,"d":"0.001"},{"v":6.7733417339164089E-6,"d":"0.000"},{"v":2.2020416459467911E-7,"d":"0.000"},{"v":1.0460832823394908E-4,"d":"0.000"},0,{"v":1.7899533926663152E-3,"d":"0.002"}]
[{"$nulls":3},92,{"v":93,"d":"93.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E103, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":3.341593259611655E-4,"d":"0.000"},0,{"v":9.4686850701810117E-6,"d":"0.000"},{"v":1.0988663640983856E-6,"d":"0.000"},{"v":3.98471686252477e-07,"d":"0.000"},{"v":4.6243710697206795E-8,"d":"0.000"},{"v":1.6003920400875848E-6,"d":"0.000"},{"v":1.8572979977561149E-7,"d":"0.000"},{"v":9.7365681409661384E-4,"d":"0.001"},{"v":5.7799607863497818E-6,"d":"0.000"},{"v":1.8843108153764194E-7,"d":"0.000"},{"v":1.1155504436119276E-4,"d":"0.000"},0,{"v":1.438137964957952E-3,"d":"0.001"},null,{"v":6.2200145578231473E-4,"d":"0.001"},0,{"v":1.0467236462236478E-5,"d":"0.000"},{"v":1.2147509382943244E-6,"d":"0.000"},{"v":4.4049383125497129E-7,"d":"0.000"},{"v":5.1120493624112542E-8,"d":"0.000"},{"v":1.7691666574308772E-6,"d":"0.000"},{"v":2.0531654796054977E-7,"d":"0.000"},{"v":8.2373474577586642E-4,"d":"0.001"},{"v":5.866721214004359E-6,"d":"0.000"},{"v":1.9070062540961266E-7,"d":"0.000"},{"v":8.937153263087015E-5,"d":"0.000"},0,{"v":1.5553132409592667E-3,"d":"0.002"}]
[{"$nulls":3},93,{"v":93.25,"d":"93.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E104, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":2.880530265274986E-4,"d":"0.000"},0,{"v":8.2361676889627424E-6,"d":"0.000"},{"v":9.5582940771543375E-7,"d":"0.000"},{"v":3.4660352551110987E-7,"d":"0.000"},{"v":4.0224271167442486E-8,"d":"0.000"},{"v":1.3920726175330008E-6,"d":"0.000"},{"v":1.615537706082105E-7,"d":"0.000"},{"v":8.49527636047219E-4,"d":"0.001"},{"v":4.9928163917005519E-6,"d":"0.000"},{"v":1.6273239710919077E-7,"d":"0.000"},{"v":9.4775680079609909E-5,"d":"0.000"},0,{"v":1.2486443427246353E-3,"d":"0.001"},null,{"v":5.361795644255881E-4,"d":"0.001"},0,{"v":9.104739898309521E-6,"d":"0.000"},{"v":1.056629548238383E-6,"d":"0.000"},{"v":3.8315574266958321E-7,"d":"0.000"},{"v":4.4466254259176932E-8,"d":"0.000"},{"v":1.5388782235677256E-6,"d":"0.000"},{"v":1.7859095595516746E-7,"d":"0.000"},{"v":7.213684162899204E-4,"d":"0.001"},{"v":5.082200348771189E-6,"d":"0.000"},{"v":1.6517510094202498E-7,"d":"0.000"},{"v":7.6383466739943207E-5,"d":"0.000"},0,{"v":1.3514852835281644E-3,"d":"0.001"}]
[{"$nulls":3},94,{"v":93.5,"d":"93.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E105, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":2.4830833571077627E-4,"d":"0.000"},0,{"v":7.1640843156078348E-6,"d":"0.000"},{"v":8.3141124935901527E-7,"d":"0.000"},{"v":3.0148692627714606E-7,"d":"0.000"},{"v":3.4988368505853377E-8,"d":"0.000"},{"v":1.2108696643974355E-6,"d":"0.000"},{"v":1.405246806342462E-7,"d":"0.000"},{"v":7.4119601755921814E-4,"d":"0.001"},{"v":4.3138299175023093E-6,"d":"0.000"},{"v":1.4057067336275216E-7,"d":"0.000"},{"v":8.0550399573821763E-5,"d":"0.000"},0,{"v":1.0841925186394626E-3,"d":"0.001"},null,{"v":4.621991196885999E-4,"d":"0.000"},0,{"v":7.919596439321985E-6,"d":"0.000"},{"v":9.1909046292083529E-7,"d":"0.000"},{"v":3.3328122376293329E-7,"d":"0.000"},{"v":3.8678182225320719E-8,"d":"0.000"},{"v":1.3385659157797488E-6,"d":"0.000"},{"v":1.5534417398790928E-7,"d":"0.000"},{"v":6.3165667647755233E-4,"d":"0.001"},{"v":4.4032162478903686E-6,"d":"0.000"},{"v":1.4308724157746417E-7,"d":"0.000"},{"v":6.5307946345257342E-5,"d":"0.000"},0,{"v":1.1744146023988762E-3,"d":"0.001"}]
[{"$nulls":3},95,{"v":93.75,"d":"93.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E106, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":2.1404749787473445E-4,"d":"0.000"},0,{"v":6.231551617133466E-6,"d":"0.000"},{"v":7.2318832208028634E-7,"d":"0.000"},{"v":2.6224305301570797E-7,"d":"0.000"},{"v":3.0434011485390146E-8,"d":"0.000"},{"v":1.053253491011362E-6,"d":"0.000"},{"v":1.2223289987608185E-7,"d":"0.000"},{"v":6.4665530532183476E-4,"d":"0.001"},{"v":3.727989478941413E-6,"d":"0.000"},{"v":1.214540909783278E-7,"d":"0.000"},{"v":6.8486143753771685E-5,"d":"0.000"},0,{"v":9.4146129391486292E-4,"d":"0.001"},null,{"v":3.9842627435787752E-4,"d":"0.000"},0,{"v":6.888720431581654E-6,"d":"0.000"},{"v":7.9945453015237736E-7,"d":"0.000"},{"v":2.8989875850224651E-7,"d":"0.000"},{"v":3.3643530474491706E-8,"d":"0.000"},{"v":1.1643278093397642E-6,"d":"0.000"},{"v":1.3512337320174124E-7,"d":"0.000"},{"v":5.5304477975291766E-4,"d":"0.001"},{"v":3.8154716346358451E-6,"d":"0.000"},{"v":1.239707260128069E-7,"d":"0.000"},{"v":5.5859668504445114E-5,"d":"0.000"},0,{"v":1.0205813334091412E-3,"d":"0.001"}]
[{"$nulls":3},96,{"$f":"C.cohortAge+D107*C.cycleLength","v":{"v":94,"d":"94.000"}},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E107, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.8451386746758363E-4,"d":"0.000"},0,{"v":5.4204045969137935E-6,"d":"0.000"},{"v":6.2905252917435644E-7,"d":"0.000"},{"v":2.2810746623148877E-7,"d":"0.000"},{"v":2.6472484847011536E-8,"d":"0.000"},{"v":9.1615385944916127E-7,"d":"0.000"},{"v":1.0632211896644667E-7,"d":"0.000"},{"v":5.6415319294735543E-4,"d":"0.001"},{"v":3.2223901187592217E-6,"d":"0.000"},{"v":1.0495999656930307E-7,"d":"0.000"},{"v":5.8250943659010978E-5,"d":"0.000"},0,{"$f":"SUM(G107:S107)","v":{"v":8.175718672448609E-4,"d":"0.001"}},null,{"v":3.4345261454770814E-4,"d":"0.000"},0,{"v":5.9920312288732238E-6,"d":"0.000"},{"v":6.9539133694199695E-7,"d":"0.000"},{"v":2.5216329090571086E-7,"d":"0.000"},{"v":2.9264227987608497E-8,"d":"0.000"},{"v":1.0127698842624632E-6,"d":"0.000"},{"v":1.1753466845070178E-7,"d":"0.000"},{"v":4.8416759826615431E-4,"d":"0.000"},{"v":3.3066219733461618E-6,"d":"0.000"},{"v":1.0742302035556389E-7,"d":"0.000"},{"v":4.7796422007284154E-5,"d":"0.000"},0,{"$f":"SUM(V107:AH107)","v":{"v":8.8692983445227015E-4,"d":"0.001"}}]
[{"$nulls":3},{"$f":"D107+1","v":97},{"v":94.25,"d":"94.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E108, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.5905519861656668E-4,"d":"0.000"},0,{"v":4.7148427549669313E-6,"d":"0.000"},{"v":5.4717018013009924E-7,"d":"0.000"},{"v":1.98415231794274E-7,"d":"0.000"},{"v":2.3026621196869535E-8,"d":"0.000"},{"v":7.9690017773180052E-7,"d":"0.000"},{"v":9.2482408524836508E-8,"d":"0.000"},{"v":4.9215955898465526E-4,"d":"0.000"},{"v":2.7859345133729109E-6,"d":"0.000"},{"v":9.0725056419945784E-8,"d":"0.000"},{"v":4.9564342486575187E-5,"d":"0.000"},0,{"v":7.1002859703193477E-4,"d":"0.001"},null,{"v":2.9606405508714488E-4,"d":"0.000"},0,{"v":5.2120620374121178E-6,"d":"0.000"},{"v":6.04873814902029E-7,"d":"0.000"},{"v":2.1933976402284379E-7,"d":"0.000"},{"v":2.5454969428967665E-8,"d":"0.000"},{"v":8.8093991248962e-07,"d":"0.000"},{"v":1.0223544572996478E-7,"d":"0.000"},{"v":4.2382670112528996E-4,"d":"0.000"},{"v":2.8660062651758677E-6,"d":"0.000"},{"v":9.3096569327482659E-8,"d":"0.000"},{"v":4.091250284958416E-5,"d":"0.000"},0,{"v":7.7080726784050789E-4,"d":"0.001"}]
[{"$nulls":3},98,{"v":94.5,"d":"94.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E109, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.3710924037403345E-4,"d":"0.000"},0,{"v":4.1011223067593649E-6,"d":"0.000"},{"v":4.7594627179476926E-7,"d":"0.000"},{"v":1.7258796854997855E-7,"d":"0.000"},{"v":2.0029297846740597E-8,"d":"0.000"},{"v":6.9316947881527219E-7,"d":"0.000"},{"v":8.0444181979235425E-8,"d":"0.000"},{"v":4.2933836089024149E-4,"d":"0.000"},{"v":2.409076739049155E-6,"d":"0.000"},{"v":7.8436829990452637E-8,"d":"0.000"},{"v":4.2189330709276111E-5,"d":"0.000"},0,{"v":0.000616667745048336,"d":"0.001"},null,{"v":2.5521402662802609E-4,"d":"0.000"},0,{"v":4.5336196765684979E-6,"d":"0.000"},{"v":5.2613875456526141E-7,"d":"0.000"},{"v":1.9078880160866127E-7,"d":"0.000"},{"v":2.2141553466028403E-8,"d":"0.000"},{"v":7.662699508313005E-7,"d":"0.000"},{"v":8.8927688327027927E-8,"d":"0.000"},{"v":3.7097017339062145E-4,"d":"0.000"},{"v":2.4844153459574758E-6,"d":"0.000"},{"v":8.0691216930654747E-8,"d":"0.000"},{"v":3.5033146570398e-05,"d":"0.000"},0,{"v":6.6991033957730054E-4,"d":"0.001"}]
[{"$nulls":3},99,{"v":94.75,"d":"94.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E110, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.1819131948816697E-4,"d":"0.000"},0,{"v":3.5672884651944704E-6,"d":"0.000"},{"v":4.1399341897886344E-7,"d":"0.000"},{"v":1.5012258191494343E-7,"d":"0.000"},{"v":1.7422129317348e-08,"d":"0.000"},{"v":6.0294117103678763E-7,"d":"0.000"},{"v":6.9972944233718343E-8,"d":"0.000"},{"v":3.7452307500738087E-4,"d":"0.000"},{"v":2.0836028212330012E-6,"d":"0.000"},{"v":6.7826555759912541E-8,"d":"0.000"},{"v":3.5925553699941514E-5,"d":"0.000"},0,{"v":5.3561311828315833E-4,"d":"0.001"},null,{"v":2.2000036231523921E-4,"d":"0.000"},0,{"v":3.9434886277705026E-6,"d":"0.000"},{"v":4.5765245946432805E-7,"d":"0.000"},{"v":1.659542535820276E-7,"d":"0.000"},{"v":1.925943738636329E-8,"d":"0.000"},{"v":6.6652631947121826E-7,"d":"0.000"},{"v":7.73521716927496e-08,"d":"0.000"},{"v":3.2467485259651553E-4,"d":"0.000"},{"v":2.1538924015841238E-6,"d":"0.000"},{"v":6.994768296998151E-8,"d":"0.000"},{"v":3.0009818918638989E-5,"d":"0.000"},0,{"v":5.8223910718431494E-4,"d":"0.001"}]
[{"$nulls":3},100,{"v":95,"d":"95.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E111, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D111, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F111+G$6, C.cycleLength)","v":{"v":1.0188363646568289E-4,"d":"0.000"}},0,{"v":3.1029425708508137E-6,"d":"0.000"},{"v":3.6010482929407914E-7,"d":"0.000"},{"v":1.3058146399285436E-7,"d":"0.000"},{"v":1.5154330035577892E-8,"d":"0.000"},{"v":5.2445767859333961E-7,"d":"0.000"},{"v":6.0864723890148933E-8,"d":"0.000"},{"v":3.2669523649851153E-4,"d":"0.000"},{"v":1.8024427172388656E-6,"d":"0.000"},{"v":5.866297268373887E-8,"d":"0.000"},{"v":3.0603589740083155E-5,"d":"0.000"},0,{"v":4.6523767399085696E-4,"d":"0.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D111, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F111+V$6, C.cycleLength)","v":{"v":1.8964537356475184E-4,"d":"0.000"}},0,{"v":3.4301736066943163E-6,"d":"0.000"},{"v":3.9808087094213289E-7,"d":"0.000"},{"v":1.4435236266360429E-7,"d":"0.000"},{"v":1.6752479856860836E-8,"d":"0.000"},{"v":5.7976609165724e-07,"d":"0.000"},{"v":6.7283413952930578E-8,"d":"0.000"},{"v":2.8413069700734421E-4,"d":"0.000"},{"v":1.8675611702234836E-6,"d":"0.000"},{"v":6.0641946646564135E-8,"d":"0.000"},{"v":2.5716231238134983E-5,"d":"0.000"},0,{"v":5.0605691375286814E-4,"d":"0.001"}]
[{"$nulls":3},101,{"v":95.25,"d":"95.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E112, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":8.7826038531625653E-5,"d":"0.000"},0,{"v":2.6990395343521433E-6,"d":"0.000"},{"v":3.1323079579566583E-7,"d":"0.000"},{"v":1.1358396932033969E-7,"d":"0.000"},{"v":1.3181725071833883E-8,"d":"0.000"},{"v":4.5619020536040438E-7,"d":"0.000"},{"v":5.29421000472772e-08,"d":"0.000"},{"v":2.8496568909653649E-4,"d":"0.000"},{"v":1.5595091709085016E-6,"d":"0.000"},{"v":5.0747026644366159E-8,"d":"0.000"},{"v":2.6080128577139086E-5,"d":"0.000"},0,{"v":4.0413028073280175E-4,"d":"0.000"},null,{"v":1.6347867492590479E-4,"d":"0.000"},0,{"v":2.9836756442516714E-6,"d":"0.000"},{"v":3.4626358174832227E-7,"d":"0.000"},{"v":1.2556234116810485E-7,"d":"0.000"},{"v":1.4571847335127253E-8,"d":"0.000"},{"v":5.0429924703074815E-7,"d":"0.000"},{"v":5.8525283700415412E-8,"d":"0.000"},{"v":2.486270330290681E-4,"d":"0.000"},{"v":1.6194779456264326E-6,"d":"0.000"},{"v":5.2580409662336645E-8,"d":"0.000"},{"v":2.2044967936713421E-5,"d":"0.000"},0,{"v":4.3985563219220951E-4,"d":"0.000"}]
[{"$nulls":3},102,{"v":95.5,"d":"95.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E113, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":7.5708065708438623E-5,"d":"0.000"},0,{"v":2.3477116452072679E-6,"d":"0.000"},{"v":2.7245824952450667E-7,"d":"0.000"},{"v":9.8799000195539617E-8,"d":"0.000"},{"v":1.146588964747909E-8,"d":"0.000"},{"v":3.968089551571507E-7,"d":"0.000"},{"v":4.6050746282438304E-8,"d":"0.000"},{"v":2.4855820347744433E-4,"d":"0.000"},{"v":1.349559548540285E-6,"d":"0.000"},{"v":4.39073334710249e-08,"d":"0.000"},{"v":2.2233907798659983E-5,"d":"0.000"},0,{"v":3.5106693835256869E-4,"d":"0.000"},null,{"v":1.4092237871758402E-4,"d":"0.000"},0,{"v":2.5952973146102243E-6,"d":"0.000"},{"v":3.0119123222729815E-7,"d":"0.000"},{"v":1.0921817439425003E-7,"d":"0.000"},{"v":1.2675062830849707E-8,"d":"0.000"},{"v":4.3865575137176724E-7,"d":"0.000"},{"v":5.0907179510990361E-8,"d":"0.000"},{"v":2.1754045863930119E-4,"d":"0.000"},{"v":1.4045040477523415E-6,"d":"0.000"},{"v":4.5595729434644061E-8,"d":"0.000"},{"v":1.890463106380895E-5,"d":"0.000"},0,{"v":3.8232551291282651E-4,"d":"0.000"}]
[{"$nulls":3},103,{"v":95.75,"d":"95.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E114, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":6.5262094353137689E-5,"d":"0.000"},0,{"v":2.0421153150558852E-6,"d":"0.000"},{"v":2.3699297364868329E-7,"d":"0.000"},{"v":8.59385571577333e-08,"d":"0.000"},{"v":9.9734006506538471E-9,"d":"0.000"},{"v":3.4515722837256761E-7,"d":"0.000"},{"v":4.0056424495359076E-8,"d":"0.000"},{"v":2.1679516587826714E-4,"d":"0.000"},{"v":1.1680773361849128E-6,"d":"0.000"},{"v":3.7996288987671953E-8,"d":"0.000"},{"v":1.896228704939431E-5,"d":"0.000"},0,{"v":3.0498585480535255E-4,"d":"0.000"},null,{"v":1.2147833246399349E-4,"d":"0.000"},0,{"v":2.2574733162432519E-6,"d":"0.000"},{"v":2.6198584879346124E-7,"d":"0.000"},{"v":9.5001490948966939E-8,"d":"0.000"},{"v":1.1025178487747642E-8,"d":"0.000"},{"v":3.8155692149942379E-7,"d":"0.000"},{"v":4.4280706763080624E-8,"d":"0.000"},{"v":1.9032420578182064E-4,"d":"0.000"},{"v":1.2181958994826331E-6,"d":"0.000"},{"v":3.9543228559625105E-8,"d":"0.000"},{"v":1.6217421890354761E-5,"d":"0.000"},0,{"v":3.3232902272694708E-4,"d":"0.000"}]
[{"$nulls":3},104,{"v":96,"d":"96.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E115, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":5.6257426728617516E-5,"d":"0.000"},0,{"v":1.7762977700004671E-6,"d":"0.000"},{"v":2.06144132750121e-07,"d":"0.000"},{"v":7.4752128986487626E-8,"d":"0.000"},{"v":8.67518558059138e-09,"d":"0.000"},{"v":3.0022889037534855E-7,"d":"0.000"},{"v":3.484237005653681E-8,"d":"0.000"},{"v":1.8908507605153269E-4,"d":"0.000"},{"v":1.0111704643544284E-6,"d":"0.000"},{"v":3.288673261853265E-8,"d":"0.000"},{"v":1.617835922804635E-5,"d":"0.000"},0,{"v":2.6496585968291907E-4,"d":"0.000"},null,{"v":1.0471711727068076E-4,"d":"0.000"},0,{"v":1.9636231058620267E-6,"d":"0.000"},{"v":2.2788374170278892E-7,"d":"0.000"},{"v":8.2635361125408043E-8,"d":"0.000"},{"v":9.5900558686654354E-9,"d":"0.000"},{"v":3.3189051753873266E-7,"d":"0.000"},{"v":3.8516787028333016E-8,"d":"0.000"},{"v":1.6649878776814318E-4,"d":"0.000"},{"v":1.0567102529106173E-6,"d":"0.000"},{"v":3.4297799967703623E-8,"d":"0.000"},{"v":1.3917091907909535E-5,"d":"0.000"},0,{"v":2.8887814456873774E-4,"d":"0.000"}]
[{"$nulls":3},105,{"v":96.25,"d":"96.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E116, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":4.8495196078144344E-5,"d":"0.000"},0,{"v":1.5450810952966608E-6,"d":"0.000"},{"v":1.7931081589910088E-7,"d":"0.000"},{"v":6.5021812941964778E-8,"d":"0.000"},{"v":7.5459562383836118E-9,"d":"0.000"},{"v":2.611487728100467E-7,"d":"0.000"},{"v":3.0307017324956339E-8,"d":"0.000"},{"v":1.6491162642677767E-4,"d":"0.000"},{"v":8.7548404007415545E-7,"d":"0.000"},{"v":2.8469084762481244E-8,"d":"0.000"},{"v":1.3808513851343975E-5,"d":"0.000"},0,{"v":2.302077049516137E-4,"d":"0.000"},null,{"v":9.0268564171571639E-5,"d":"0.000"},0,{"v":1.7080227146568635E-6,"d":"0.000"},{"v":1.9822062898291758E-7,"d":"0.000"},{"v":7.1878902532117129E-8,"d":"0.000"},{"v":8.3417399243314161E-9,"d":"0.000"},{"v":2.8868907737084295E-7,"d":"0.000"},{"v":3.3503143726307407E-8,"d":"0.000"},{"v":1.4564377817131776E-4,"d":"0.000"},{"v":9.167224554438031E-7,"d":"0.000"},{"v":2.9751238609112171E-8,"d":"0.000"},{"v":1.1947206213722291E-5,"d":"0.000"},0,{"v":2.5111467845785796E-4,"d":"0.000"}]
[{"$nulls":3},106,{"v":96.5,"d":"96.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E117, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":4.1803974682356742E-5,"d":"0.000"},0,{"v":1.3439613736848305E-6,"d":"0.000"},{"v":1.5597033138641378E-7,"d":"0.000"},{"v":5.6558070192543849E-8,"d":"0.000"},{"v":6.56371613294282E-9,"d":"0.000"},{"v":2.2715562601230968E-7,"d":"0.000"},{"v":2.6362021230036273E-8,"d":"0.000"},{"v":1.438241630254321E-4,"d":"0.000"},{"v":7.581254188454892E-7,"d":"0.000"},{"v":2.46488898001815e-08,"d":"0.000"},{"v":1.1790381256019885E-5,"d":"0.000"},0,{"v":2.0001786441109346E-4,"d":"0.000"},null,{"v":7.7813579001936289E-5,"d":"0.000"},0,{"v":1.4856932499289846E-6,"d":"0.000"},{"v":1.7241869674769606E-7,"d":"0.000"},{"v":6.2522587895280785E-8,"d":"0.000"},{"v":7.2559144511916362E-9,"d":"0.000"},{"v":2.5111107123903397E-7,"d":"0.000"},{"v":2.9142115065826428E-8,"d":"0.000"},{"v":1.2739058578235913E-4,"d":"0.000"},{"v":7.9535594314671669E-7,"d":"0.000"},{"v":2.5809940269924451E-8,"d":"0.000"},{"v":1.0259671137864062E-5,"d":"0.000"},0,{"v":2.1829314544090413E-4,"d":"0.000"}]
[{"$nulls":3},107,{"v":96.75,"d":"96.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E118, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":3.6035987903360878E-5,"d":"0.000"},0,{"v":1.1690209526575131E-6,"d":"0.000"},{"v":1.3566802510383153E-7,"d":"0.000"},{"v":4.9196033748856237E-8,"d":"0.000"},{"v":5.7093320068183083E-9,"d":"0.000"},{"v":1.9758729046977623E-7,"d":"0.000"},{"v":2.2930536379791521E-8,"d":"0.000"},{"v":1.254293537591208E-4,"d":"0.000"},{"v":6.5659984966088324E-7,"d":"0.000"},{"v":2.1344706526296102E-8,"d":"0.000"},{"v":1.0071097637033179E-5,"d":"0.000"},0,{"v":1.7379449602606862E-4,"d":"0.000"},null,{"v":6.7077095250812373E-5,"d":"0.000"},0,{"v":1.2923039102135041E-6,"d":"0.000"},{"v":1.4997534384141174E-7,"d":"0.000"},{"v":5.4384163633779017E-8,"d":"0.000"},{"v":6.3114284310693558E-9,"d":"0.000"},{"v":2.1842450941714707E-7,"d":"0.000"},{"v":2.5348751670817316E-8,"d":"0.000"},{"v":1.1141610619270023E-4,"d":"0.000"},{"v":6.9012140356237767E-7,"d":"0.000"},{"v":2.2392916486384245E-8,"d":"0.000"},{"v":8.8134854608046768E-6,"d":"0.000"},0,{"v":1.897659493315738E-4,"d":"0.000"}]
[{"$nulls":3},108,{"v":97,"d":"97.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E119, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":3.106385060364222E-5,"d":"0.000"},0,{"v":1.016852131698809E-6,"d":"0.000"},{"v":1.1800842424302978E-7,"d":"0.000"},{"v":4.2792296985721204E-8,"d":"0.000"},{"v":4.966161135531231E-9,"d":"0.000"},{"v":1.7186779848046588E-7,"d":"0.000"},{"v":1.9945720173605178E-8,"d":"0.000"},{"v":1.0938391168131022E-4,"d":"0.000"},{"v":5.6875518250742092E-7,"d":"0.000"},{"v":1.8486296261592606E-8,"d":"0.000"},{"v":8.605840438934895E-6,"d":"0.000"},0,{"v":1.5101527673537353E-4,"d":"0.000"},null,{"v":5.7821999257669361E-5,"d":"0.000"},0,{"v":1.1240876247051265E-6,"d":"0.000"},{"v":1.3045339156729383E-7,"d":"0.000"},{"v":4.7305099704116619E-8,"d":"0.000"},{"v":5.4898840261228047E-9,"d":"0.000"},{"v":1.8999268363084903E-7,"d":"0.000"},{"v":2.2049161833907595E-8,"d":"0.000"},{"v":9.74371447029051e-05,"d":"0.000"},{"v":5.9886426880143714E-7,"d":"0.000"},{"v":1.9430081699393154E-8,"d":"0.000"},{"v":7.5736808860756887E-6,"d":"0.000"},0,{"v":1.649704970426184E-4,"d":"0.000"}]
[{"$nulls":3},109,{"v":97.25,"d":"97.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E120, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":2.67777538640867E-5,"d":"0.000"},0,{"v":8.84490782983715e-07,"d":"0.000"},{"v":1.0264753379924891E-7,"d":"0.000"},{"v":3.7222120194938207E-8,"d":"0.000"},{"v":4.3197271405144443E-9,"d":"0.000"},{"v":1.4949615475920694E-7,"d":"0.000"},{"v":1.7349430761435047E-8,"d":"0.000"},{"v":9.5388239950757914E-5,"d":"0.000"},{"v":4.9273434641986241E-7,"d":"0.000"},{"v":1.6013066115654233E-8,"d":"0.000"},{"v":7.3565916170201005E-6,"d":"0.000"},0,{"v":1.3122685859403928E-4,"d":"0.000"},null,{"v":4.9843893592178534E-5,"d":"0.000"},0,{"v":9.7776767370955e-07,"d":"0.000"},{"v":1.134725677935775E-7,"d":"0.000"},{"v":4.114750156103332E-8,"d":"0.000"},{"v":4.7752782035701338E-9,"d":"0.000"},{"v":1.6526176448593238E-7,"d":"0.000"},{"v":1.9179072164628297E-8,"d":"0.000"},{"v":8.5205517749121077E-5,"d":"0.000"},{"v":5.1971938720560009E-7,"d":"0.000"},{"v":1.6860774944226943E-8,"d":"0.000"},{"v":6.5104227588935521E-6,"d":"0.000"},0,{"v":1.4341801812026129E-4,"d":"0.000"}]
[{"$nulls":3},110,{"v":97.5,"d":"97.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E121, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D121, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F121+G$6, C.cycleLength)","v":{"v":2.3083039870193575E-5,"d":"0.000"}},0,{"v":7.6935861252132294E-7,"d":"0.000"},{"v":8.9286135821699975E-8,"d":"0.000"},{"v":3.237700075480248E-8,"d":"0.000"},{"v":3.7574380007508616E-9,"d":"0.000"},{"v":1.3003657744722259E-7,"d":"0.000"},{"v":1.5091094486733828E-8,"d":"0.000"},{"v":8.31808820461164e-05,"d":"0.000"},{"v":4.2693449270734992E-7,"d":"0.000"},{"v":1.3872731026186273E-8,"d":"0.000"},{"v":6.2910930093503974E-6,"d":"0.000"},0,{"v":1.1403572900842645E-4,"d":"0.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(C.Trace.Markov.Root, $D121, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))), $F121+V$6, C.cycleLength)","v":{"v":4.2966582967102958E-5,"d":"0.000"}},0,{"v":8.5049386074521865E-7,"d":"0.000"},{"v":9.87020995542764e-08,"d":"0.000"},{"v":3.5791424081237066E-8,"d":"0.000"},{"v":4.1536910093156686E-9,"d":"0.000"},{"v":1.4375001331140332E-7,"d":"0.000"},{"v":1.6682575594794445E-8,"d":"0.000"},{"v":7.4503751071727491E-5,"d":"0.000"},{"v":4.5107188283936537E-7,"d":"0.000"},{"v":1.4632483650031606E-8,"d":"0.000"},{"v":5.5982465141863455E-6,"d":"0.000"},0,{"v":1.2468385858380241E-4,"d":"0.000"}]
[{"$nulls":3},111,{"v":97.75,"d":"97.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E122, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.989811140819966E-5,"d":"0.000"},0,{"v":6.6921293703479242E-7,"d":"0.000"},{"v":7.7663960885433252E-8,"d":"0.000"},{"v":2.8162559585174654E-8,"d":"0.000"},{"v":3.2683407702008827E-9,"d":"0.000"},{"v":1.131100094274908E-7,"d":"0.000"},{"v":1.3126720751770109E-8,"d":"0.000"},{"v":7.2533675445266834E-5,"d":"0.000"},{"v":3.6997185724362312E-7,"d":"0.000"},{"v":1.2020163453520521E-8,"d":"0.000"},{"v":5.3819637142058279E-6,"d":"0.000"},0,{"v":9.9100287116824317E-5,"d":"0.000"},null,{"v":3.7038182991359147E-5,"d":"0.000"},0,{"v":7.3978699297863924E-7,"d":"0.000"},{"v":8.585426985440697E-8,"d":"0.000"},{"v":3.1132535127627e-08,"d":"0.000"},{"v":3.6130144182952254E-9,"d":"0.000"},{"v":1.250383982726242E-7,"d":"0.000"},{"v":1.4511042353201604E-8,"d":"0.000"},{"v":6.51413025920366e-05,"d":"0.000"},{"v":3.9152335025391891E-7,"d":"0.000"},{"v":1.2699741655057628E-8,"d":"0.000"},{"v":4.8154091278801175E-6,"d":"0.000"},0,{"v":1.0839905405618964E-4,"d":"0.000"}]
[{"$nulls":3},112,{"v":98,"d":"98.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E123, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.7152629802645021E-5,"d":"0.000"},0,{"v":5.8210299827159061E-7,"d":"0.000"},{"v":6.7554618249568969E-8,"d":"0.000"},{"v":2.4496702717927572E-8,"d":"0.000"},{"v":2.8429082231091151E-9,"d":"0.000"},{"v":9.8386734593039074E-8,"d":"0.000"},{"v":1.1418045115708856E-8,"d":"0.000"},{"v":6.3247519814017486E-5,"d":"0.000"},{"v":3.2065153172547519E-7,"d":"0.000"},{"v":1.0416404092979368E-8,"d":"0.000"},{"v":4.6059541214892415E-6,"d":"0.000"},0,{"v":8.6123973681141142E-5,"d":"0.000"},null,{"v":3.1927765825635594E-5,"d":"0.000"},0,{"v":6.434905885162252E-7,"d":"0.000"},{"v":7.4678813171345315E-8,"d":"0.000"},{"v":2.7080083242092364E-8,"d":"0.000"},{"v":3.1427164797604552E-9,"d":"0.000"},{"v":1.0876243196384549E-7,"d":"0.000"},{"v":1.2622172696290146E-8,"d":"0.000"},{"v":5.69512465608974e-05,"d":"0.000"},{"v":3.3986265065760679E-7,"d":"0.000"},{"v":1.1023177434267425E-8,"d":"0.000"},{"v":4.1433380441812491E-6,"d":"0.000"},0,{"v":9.4243013064875677E-5,"d":"0.000"}]
[{"$nulls":3},113,{"v":98.25,"d":"98.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E124, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.4785961497096967E-5,"d":"0.000"},0,{"v":5.0633196378144584E-7,"d":"0.000"},{"v":5.8761185945397185E-8,"d":"0.000"},{"v":2.1308022171621744E-8,"d":"0.000"},{"v":2.4728532712103552E-9,"d":"0.000"},{"v":8.5579955238943241E-8,"d":"0.000"},{"v":9.93178393368218e-09,"d":"0.000"},{"v":5.5148681967380063E-5,"d":"0.000"},{"v":2.7794145000747356E-7,"d":"0.000"},{"v":9.027810797203313E-9,"d":"0.000"},{"v":3.9433152449469547E-6,"d":"0.000"},0,{"v":7.4849313734570957E-5,"d":"0.000"},null,{"v":2.7522468660367105E-5,"d":"0.000"},0,{"v":5.5972886984904584E-7,"d":"0.000"},{"v":6.4958040481133155E-8,"d":"0.000"},{"v":2.355512987915636E-8,"d":"0.000"},{"v":2.7336361632396086E-9,"d":"0.000"},{"v":9.46050714829095e-08,"d":"0.000"},{"v":1.0979172942722577E-8,"d":"0.000"},{"v":4.9787363129284783E-5,"d":"0.000"},{"v":2.9504067760451836E-7,"d":"0.000"},{"v":9.5686918776353264E-9,"d":"0.000"},{"v":3.5661627520135676E-6,"d":"0.000"},0,{"v":8.1937163831945824E-5,"d":"0.000"}]
[{"$nulls":3},114,{"v":98.5,"d":"98.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E125, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.27458389709968E-5,"d":"0.000"},0,{"v":4.4042387396733586E-7,"d":"0.000"},{"v":5.1112374892764271E-8,"d":"0.000"},{"v":1.8534404980717956E-8,"d":"0.000"},{"v":2.1509675378293249E-9,"d":"0.000"},{"v":7.4440205470725113E-8,"d":"0.000"},{"v":8.6389860178113089E-9,"d":"0.000"},{"v":4.8085569674664678E-5,"d":"0.000"},{"v":2.4094999493662582E-7,"d":"0.000"},{"v":7.8253261722013584E-9,"d":"0.000"},{"v":3.3772653655547624E-6,"d":"0.000"},0,{"v":6.5052750145192247E-5,"d":"0.000"},null,{"v":2.3725001157227381E-5,"d":"0.000"},0,{"v":4.8687022519613835E-7,"d":"0.000"},{"v":5.6502598849115064E-8,"d":"0.000"},{"v":2.0489011745779783E-8,"d":"0.000"},{"v":2.3778049089369211E-9,"d":"0.000"},{"v":8.22905426872175e-08,"d":"0.000"},{"v":9.5500387616817187E-9,"d":"0.000"},{"v":4.3521584182304126E-5,"d":"0.000"},{"v":2.5614854795890292E-7,"d":"0.000"},{"v":8.3067478285825281E-9,"d":"0.000"},{"v":3.0703164640594681E-6,"d":"0.000"},0,{"v":7.1239437321527326E-5,"d":"0.000"}]
[{"$nulls":3},115,{"v":98.75,"d":"98.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E126, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":1.0987206419175172E-5,"d":"0.000"},0,{"v":3.8309489156430725E-7,"d":"0.000"},{"v":4.44591923247784e-08,"d":"0.000"},{"v":1.61218232843202e-08,"d":"0.000"},{"v":1.8709809444257878E-9,"d":"0.000"},{"v":6.4750491806779773E-8,"d":"0.000"},{"v":7.5144686910511176E-9,"d":"0.000"},{"v":4.1925914953854911E-5,"d":"0.000"},{"v":2.0890671602548702E-7,"d":"0.000"},{"v":6.7838471070747573E-9,"d":"0.000"},{"v":2.8935388264253049E-6,"d":"0.000"},0,{"v":5.6540162611203614E-5,"d":"0.000"},null,{"v":2.0451496806352717E-5,"d":"0.000"},0,{"v":4.234954260023551E-7,"d":"0.000"},{"v":4.914778298509916E-8,"d":"0.000"},{"v":1.7822003294924617E-8,"d":"0.000"},{"v":2.0682914065140483E-9,"d":"0.000"},{"v":7.1578968332369851E-8,"d":"0.000"},{"v":8.3069317539147035E-9,"d":"0.000"},{"v":3.8041752178211606E-5,"d":"0.000"},{"v":2.2239874924695674E-7,"d":"0.000"},{"v":7.2117560596315524E-9,"d":"0.000"},{"v":2.6441972779415951E-6,"d":"0.000"},0,{"v":6.1939476171587679E-5,"d":"0.000"}]
[{"$nulls":3},116,{"v":99,"d":"99.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E127, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":9.4712247010385067E-6,"d":"0.000"},0,{"v":3.3322829350879594E-7,"d":"0.000"},{"v":3.8672039526996331E-8,"d":"0.000"},{"v":1.4023281906338326E-8,"d":"0.000"},{"v":1.6274395744424184E-9,"d":"0.000"},{"v":5.632206631762559E-8,"d":"0.000"},{"v":6.5363272486339235E-9,"d":"0.000"},{"v":3.6554314995824904E-5,"d":"0.000"},{"v":1.8114572093201633E-7,"d":"0.000"},{"v":5.8816818881060143E-9,"d":"0.000"},{"v":2.4800042012325845E-6,"d":"0.000"},0,{"v":4.9142980748998952E-5,"d":"0.000"},null,{"v":1.7629660746837907E-5,"d":"0.000"},0,{"v":3.6836998149283987E-7,"d":"0.000"},{"v":4.2750326915064252E-8,"d":"0.000"},{"v":1.5502153319314012E-8,"d":"0.000"},{"v":1.7990665786674699E-9,"d":"0.000"},{"v":6.2261695453884349E-8,"d":"0.000"},{"v":7.2256371818165169E-9,"d":"0.000"},{"v":3.3249653935017023E-5,"d":"0.000"},{"v":1.9310883931376346E-7,"d":"0.000"},{"v":6.2615444839201255E-9,"d":"0.000"},{"v":2.277879826471003E-6,"d":"0.000"},0,{"v":5.38544737530652e-05,"d":"0.000"}]
[{"$nulls":3},117,{"v":99.25,"d":"99.250"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E128, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":8.16441358387587e-06,"d":"0.000"},0,{"v":2.8985271805991856E-7,"d":"0.000"},{"v":3.3638187357354813E-8,"d":"0.000"},{"v":1.2197902926767374E-8,"d":"0.000"},{"v":1.4155994353401468E-9,"d":"0.000"},{"v":4.8990749966085481E-8,"d":"0.000"},{"v":5.6855082718107874E-9,"d":"0.000"},{"v":3.1870085410305129E-5,"d":"0.000"},{"v":1.5709136586018611E-7,"d":"0.000"},{"v":5.1000825927671981E-9,"d":"0.000"},{"v":2.126341062888175E-6,"d":"0.000"},0,{"v":4.2714812171539404E-5,"d":"0.000"},null,{"v":1.5197173145393148E-5,"d":"0.000"},0,{"v":3.2042009177279884E-7,"d":"0.000"},{"v":3.7185613273725174E-8,"d":"0.000"},{"v":1.3484272983158763E-8,"d":"0.000"},{"v":1.5648861394891121E-9,"d":"0.000"},{"v":5.4157230973098304E-8,"d":"0.000"},{"v":6.2850922855656149E-9,"d":"0.000"},{"v":2.9059295890518102E-5,"d":"0.000"},{"v":1.6768734995585419E-7,"d":"0.000"},{"v":5.4368992258074009E-9,"d":"0.000"},{"v":1.9628697993199888E-6,"d":"0.000"},0,{"v":4.6825560271840742E-5,"d":"0.000"}]
[{"$nulls":3},118,{"v":99.5,"d":"99.500"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E129, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":7.0379123368562807E-6,"d":"0.000"},0,{"v":2.521232434439274E-7,"d":"0.000"},{"v":2.9259580371979175E-8,"d":"0.000"},{"v":1.0610129412259027E-8,"d":"0.000"},{"v":1.2313340493897671E-9,"d":"0.000"},{"v":4.2613734529984963E-8,"d":"0.000"},{"v":4.94543848238087e-09,"d":"0.000"},{"v":2.7785386211543055E-5,"d":"0.000"},{"v":1.3624592319035207E-7,"d":"0.000"},{"v":4.4228422088879468E-9,"d":"0.000"},{"v":1.8237662670582373E-6,"d":"0.000"},0,{"v":3.7128517041146735E-5,"d":"0.000"},null,{"v":1.3100312872015027E-5,"d":"0.000"},0,{"v":2.7871173105804348E-7,"d":"0.000"},{"v":3.2345245857191061E-8,"d":"0.000"},{"v":1.1729055579511667E-8,"d":"0.000"},{"v":1.3611884399403173E-9,"d":"0.000"},{"v":4.7107706356084061E-8,"d":"0.000"},{"v":5.4669759972843727E-9,"d":"0.000"},{"v":2.5395391399431827E-5,"d":"0.000"},{"v":1.4562159417865732E-7,"d":"0.000"},{"v":4.7211677434990356E-9,"d":"0.000"},{"v":1.6918948813220271E-6,"d":"0.000"},0,{"v":4.0714663817979091E-5,"d":"0.000"}]
[{"$nulls":3},119,{"v":99.75,"d":"99.750"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E130, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":6.0668423460438595E-6,"d":"0.000"},0,{"v":2.1930492944884321E-7,"d":"0.000"},{"v":2.5450926782983215E-8,"d":"0.000"},{"v":9.2290327952887e-09,"d":"0.000"},{"v":1.071054073161795E-9,"d":"0.000"},{"v":3.7066800811360015E-8,"d":"0.000"},{"v":4.3017019083896508E-9,"d":"0.000"},{"v":2.4223585965978008E-5,"d":"0.000"},{"v":1.181789501988821E-7,"d":"0.000"},{"v":3.8359474219067711E-9,"d":"0.000"},{"v":1.5648020864908676E-6,"d":"0.000"},0,{"v":3.2273669741953554E-5,"d":"0.000"},null,{"v":1.1292771076751648E-5,"d":"0.000"},0,{"v":2.4243245359423992E-7,"d":"0.000"},{"v":2.81349381509697E-8,"d":"0.000"},{"v":1.0202310866821914E-8,"d":"0.000"},{"v":1.1840056105500743E-9,"d":"0.000"},{"v":4.0975802459940424E-8,"d":"0.000"},{"v":4.75535206118199e-09,"d":"0.000"},{"v":2.2192034187586329E-5,"d":"0.000"},{"v":1.2646711802958156E-7,"d":"0.000"},{"v":4.0999155474409843E-9,"d":"0.000"},{"v":1.4587266360253807E-6,"d":"0.000"},0,{"v":3.5401783796684086E-5,"d":"0.000"}]
[{"$nulls":3},120,{"v":100,"d":"100.000"},{"$f":"INDEX(rngU.Anticoag_NoEvent, MATCH(E131, Parameters!$D$427:$D$433, 1))","v":{"v":0.6294195995522945,"d":"0.62942"}},{"v":5.6172857779288851E-6,"d":"0.000"},0,{"v":2.0403809040704716E-7,"d":"0.000"},{"v":2.3679169058991984E-8,"d":"0.000"},{"v":8.5865567754781352E-9,"d":"0.000"},{"v":9.964930034169608e-10,"d":"0.000"},{"v":3.4486407916391581E-8,"d":"0.000"},{"v":4.0022403741404123E-9,"d":"0.000"},{"v":2.2564484535803112E-5,"d":"0.000"},{"v":1.0979017344711987E-7,"d":"0.000"},{"v":3.5634618234749819E-9,"d":"0.000"},{"v":1.4453628760021186E-6,"d":"0.000"},0,{"v":3.0016275782540175E-5,"d":"0.000"},null,{"v":1.0455970131514786E-5,"d":"0.000"},0,{"v":2.255555997230901E-7,"d":"0.000"},{"v":2.6176333876632414E-8,"d":"0.000"},{"v":9.4920804207959847E-9,"d":"0.000"},{"v":1.101581457448363E-9,"d":"0.000"},{"v":3.8123285727477891E-8,"d":"0.000"},{"v":4.424309823838786E-9,"d":"0.000"},{"v":2.0697801655366491E-5,"d":"0.000"},{"v":1.1756610187486018E-7,"d":"0.000"},{"v":3.8112336367461829E-9,"d":"0.000"},{"v":1.3508757475718223E-6,"d":"0.000"},0,{"v":3.293089806099399E-5,"d":"0.000"}]
{"$rows_empty":102}
[{"$nulls":9},"D.D.uDec.PostStroke"]

{"sheet":"C.Costs","index":23,"n_rows":131,"n_cols":35,"rows_kept":131,"merged":[[6,3,9,3],[6,4,9,4],[6,5,9,5],[6,6,6,19],[6,21,6,34],[7,6,9,6],[7,7,9,7],[7,8,9,8],[7,9,9,9],[7,10,9,10],[7,11,9,11],[7,12,9,12],[7,13,9,13],[7,14,9,14],[7,15,9,15],[7,16,9,16],[7,17,9,17],[7,18,9,18],[7,19,9,19],[7,21,9,21],[7,22,9,22],[7,23,9,23],[7,24,9,24],[7,25,9,25],[7,26,9,26],[7,27,9,27],[7,28,9,28],[7,29,9,29],[7,30,9,30],[7,31,9,31],[7,32,9,32],[7,33,9,33],[7,34,9,34]]}
[{"$nulls":3},{"$f":"C.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- C: NSAIDs - DOAC/warfarin"}]
[{"$nulls":3},{"$f":"COLUMNS(G2:U2)","v":15},null,"StratID",{"$f":"MAX($F$2:F2)+1","v":1},{"$f":"G2","v":1},1,1,1,1,1,{"$f":"J2","v":1},{"$f":"N2","v":1},{"$f":"O2","v":1},{"$f":"M2","v":1},{"$f":"Q2","v":1},{"$f":"R2","v":1},null,null,{"$f":"MAX($F$2:U2)+1","v":2},{"$f":"V2","v":2},2,2,2,2,2,{"$f":"Y2","v":2},{"$f":"AC2","v":2},{"$f":"AD2","v":2},{"$f":"AB2","v":2},{"$f":"AF2","v":2},{"$f":"AG2","v":2}]
[{"$nulls":5},"StateID",1,{"$f":"G3+1","v":2},3,4,5,6,7,8,9,10,11,12,13,null,null,1,{"$f":"V3+1","v":2},3,4,5,6,7,8,9,10,11,12,13]
[{"$nulls":5},"Costs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":1.5009893493466184,"d":"£1.50"}},{"v":152.10300548127637,"d":"£152.10"},{"v":14.582317796742261,"d":"£14.58"},{"v":1.452690926675253,"d":"£1.45"},{"v":8.318971772005547,"d":"£8.32"},{"v":0.8281407859823355,"d":"£0.83"},{"v":385.0505817911566,"d":"£385.05"},{"v":38.39654604394237,"d":"£38.40"},{"v":130.67376928412176,"d":"£130.67"},{"v":1557.2850981104557,"d":"£1,557.29"},{"v":32.226496903549496,"d":"£32.23"},{"v":516.4635096992301,"d":"£516.46"},{"v":0,"d":"£0.00"},{"v":2838.8821179444853,"d":"£2,838.88"},null,{"$f":"SUM(OFFSET(V$11, 0, 0, timeHorizon*C.cyclesPerYear))","v":{"v":425.2468741265956,"d":"£425.25"}},{"v":0,"d":"£0.00"},{"v":8.565306092146397,"d":"£8.57"},{"v":0.8500989245336721,"d":"£0.85"},{"v":5.837749389375541,"d":"£5.84"},{"v":0.5793913754180434,"d":"£0.58"},{"v":165.77866804983898,"d":"£165.78"},{"v":16.45338367405353,"d":"£16.45"},{"v":68.1870734602583,"d":"£68.19"},{"v":730.3280829155107,"d":"£730.33"},{"v":15.049514766360922,"d":"£15.05"},{"v":226.64184517535023,"d":"£226.64"},{"v":0,"d":"£0.00"},{"v":1663.5179879494415,"d":"£1,663.52"}]
[{"$nulls":5},"Discounted costs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":1.0732705189164577,"d":"£1.07"}},{"$f":"SUM(OFFSET(H$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":135.35463737671785,"d":"£135.35"}},{"$f":"SUM(OFFSET(I$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":12.762655696033583,"d":"£12.76"}},{"$f":"SUM(OFFSET(J$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":1.263599779347896,"d":"£1.26"}},{"$f":"SUM(OFFSET(K$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":7.263451503259109,"d":"£7.26"}},{"$f":"SUM(OFFSET(L$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.7186959891094354,"d":"£0.72"}},{"$f":"SUM(OFFSET(M$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":338.10844109842884,"d":"£338.11"}},{"$f":"SUM(OFFSET(N$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":33.50328482613689,"d":"£33.50"}},{"$f":"SUM(OFFSET(O$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":106.89339864980204,"d":"£106.89"}},{"$f":"SUM(OFFSET(P$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":1356.5185776191129,"d":"£1,356.52"}},{"$f":"SUM(OFFSET(Q$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":27.905150396327937,"d":"£27.91"}},{"$f":"SUM(OFFSET(R$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":422.0239115947458,"d":"£422.02"}},{"$f":"SUM(OFFSET(S$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(T$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":2443.389075047938,"d":"£2,443.39"}},null,{"$f":"SUM(OFFSET(V$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":372.2838015760559,"d":"£372.28"}},{"$f":"SUM(OFFSET(W$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(X$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":7.403322426622917,"d":"£7.40"}},{"$f":"SUM(OFFSET(Y$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.7306327078495105,"d":"£0.73"}},{"$f":"SUM(OFFSET(Z$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":5.045790601108328,"d":"£5.05"}},{"$f":"SUM(OFFSET(AA$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0.49796826852657644,"d":"£0.50"}},{"$f":"SUM(OFFSET(AB$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":143.28885831113288,"d":"£143.29"}},{"$f":"SUM(OFFSET(AC$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":14.141154541108348,"d":"£14.14"}},{"$f":"SUM(OFFSET(AD$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":55.474795104413126,"d":"£55.47"}},{"$f":"SUM(OFFSET(AE$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":627.5734441578346,"d":"£627.57"}},{"$f":"SUM(OFFSET(AF$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":12.86245834347239,"d":"£12.86"}},{"$f":"SUM(OFFSET(AG$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":184.1462746333004,"d":"£184.15"}},{"$f":"SUM(OFFSET(AH$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(AI$11, 0, 0, timeHorizon*C.cyclesPerYear) / (1+DCosts)^(OFFSET($D$11, 0, 0, timeHorizon*C.cyclesPerYear)/C.cyclesPerYear))","v":{"v":1423.4485006714249,"d":"£1,423.45"}}]
[{"$nulls":6},{"$f":"INDEX(C.rngC.ByState, G$3)","v":{"v":16.764516,"d":"£16.76"}},{"$f":"INDEX(C.rngC.ByState, H$3)","v":{"v":7.663517857142858,"d":"£7.66"}},{"$f":"INDEX(C.rngC.ByState, I$3)","v":{"v":40.41,"d":"£40.41"}},{"$f":"INDEX(C.rngC.ByState, J$3)","v":{"v":40.41,"d":"£40.41"}},{"$f":"INDEX(C.rngC.ByState, K$3)","v":{"v":626.7610696236363,"d":"£626.76"}},{"$f":"INDEX(C.rngC.ByState, L$3)","v":{"v":626.7610696236363,"d":"£626.76"}},{"$f":"INDEX(C.rngC.ByState, M$3)","v":{"v":3280.4365641163554,"d":"£3,280.44"}},{"$f":"INDEX(C.rngC.ByState, N$3)","v":{"v":3280.4365641163554,"d":"£3,280.44"}},{"$f":"INDEX(C.rngC.ByState, O$3)","v":{"v":16.764516,"d":"£16.76"}},{"$f":"INDEX(C.rngC.ByState, P$3)","v":{"v":11321.105305986473,"d":"£11,321.11"}},{"$f":"INDEX(C.rngC.ByState, Q$3)","v":{"v":11321.105305986473,"d":"£11,321.11"}},{"$f":"INDEX(C.rngC.ByState, R$3)","v":{"v":250.12106515002068,"d":"£250.12"}},{"$f":"INDEX(C.rngC.ByState, S$3)","v":0},null,null,{"$f":"INDEX(C.rngC.ByState, V$3)","v":{"v":16.764516,"d":"£16.76"}},{"$f":"INDEX(C.rngC.ByState, W$3)","v":{"v":7.663517857142858,"d":"£7.66"}},{"$f":"INDEX(C.rngC.ByState, X$3)","v":{"v":40.41,"d":"£40.41"}},{"$f":"INDEX(C.rngC.ByState, Y$3)","v":{"v":40.41,"d":"£40.41"}},{"$f":"INDEX(C.rngC.ByState, Z$3)","v":{"v":626.7610696236363,"d":"£626.76"}},{"$f":"INDEX(C.rngC.ByState, AA$3)","v":{"v":626.7610696236363,"d":"£626.76"}},{"$f":"INDEX(C.rngC.ByState, AB$3)","v":{"v":3280.4365641163554,"d":"£3,280.44"}},{"$f":"INDEX(C.rngC.ByState, AC$3)","v":{"v":3280.4365641163554,"d":"£3,280.44"}},{"$f":"INDEX(C.rngC.ByState, AD$3)","v":{"v":16.764516,"d":"£16.76"}},{"$f":"INDEX(C.rngC.ByState, AE$3)","v":{"v":11321.105305986473,"d":"£11,321.11"}},{"$f":"INDEX(C.rngC.ByState, AF$3)","v":{"v":11321.105305986473,"d":"£11,321.11"}},{"$f":"INDEX(C.rngC.ByState, AG$3)","v":{"v":250.12106515002068,"d":"£250.12"}},{"$f":"INDEX(C.rngC.ByState, AH$3)","v":0}]
[{"$nulls":3},"Cycle","Age",null,{"$f":"INDEX(rngStrats, G2)","v":"HPE"},{"$nulls":14},{"$f":"INDEX(rngStrats, V2)","v":"No HPE"}]
[{"$nulls":6},{"$f":"INDEX(C.rngStates, G$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-GI event","Stroke","Recurrent stroke","Post-stroke","Dead","Total",null,{"$f":"INDEX(C.rngStates, V$3)","v":"Well no HPE"},"Well with HPE","GI discomfort","Unresolved GI discomfort","Symptomatic ulcer","Unresolved ulcer","Serious GI event","Unresolved serious GI event","Post-GI event","Stroke","Recurrent stroke","Post-stroke","Dead","Total"]
[]
[]
[{"$nulls":3},{"v":0,"d":"0.000"},{"$f":"C.cohortAge+D11*C.cycleLength","v":{"v":70,"d":"70.000"}},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D11, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, 2))*G$6","v":0},{"v":7.518968837429224,"d":"£7.52"},{"v":0.30583607167811944,"d":"£0.31"},0,{"v":0.16845933400526902,"d":"£0.17"},0,{"v":8.45751530860932,"d":"£8.46"},0,0,{"v":30.482772051279092,"d":"£30.48"},0,0,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D11, (S$2-1)*C.Trace.Markov.NumCols+S$3-1, 2))*INDEX(C.rngC.ByState, S$3)","v":0},{"$f":"SUM(G11:S11)","v":{"v":46.93355160300102,"d":"£46.93"}},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D11, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, 2))*V$6","v":{"v":16.5739992161823,"d":"£16.57"}},0,{"v":0.1454252230832359,"d":"£0.15"},0,{"v":0.09911566476677083,"d":"£0.10"},0,{"v":2.8146571207413995,"d":"£2.81"},0,0,{"v":11.267422263966829,"d":"£11.27"},0,0,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D11, (AH$2-1)*C.Trace.Markov.NumCols+AH$3-1, 2))*INDEX(C.rngC.ByState, AH$3)","v":0},{"$f":"SUM(V11:AH11)","v":{"v":30.90061948874054,"d":"£30.90"}}]
[{"$nulls":3},{"$f":"D11+1","v":{"v":1,"d":"1.000"}},{"v":70.25,"d":"70.250"},null,0,{"v":7.2353237556356875,"d":"£7.24"},{"v":0.6001348036701478,"d":"£0.60"},{"v":0.030873041935961593,"d":"£0.03"},{"v":0.3305637192661107,"d":"£0.33"},{"v":0.01700535863775587,"d":"£0.02"},{"v":16.59597987058717,"d":"£16.60"},{"v":0.853755488566241,"d":"£0.85"},{"v":0.1525092555446607,"d":"£0.15"},{"v":59.81561403119816,"d":"£59.82"},{"v":0.6401382130768615,"d":"£0.64"},{"v":0.6213457717202925,"d":"£0.62"},0,{"v":86.89324330983904,"d":"£86.89"},null,{"v":16.197295823652016,"d":"£16.20"},0,{"v":0.28754513800394693,"d":"£0.29"},{"v":0.014680148702408679,"d":"£0.01"},{"v":0.19597857166360752,"d":"£0.20"},{"v":0.010005366790336492,"d":"£0.01"},{"v":5.565341094605998,"d":"£5.57"},{"v":0.2841294254376177,"d":"£0.28"},{"v":0.06779201301986414,"d":"£0.07"},{"v":22.278752070311036,"d":"£22.28"},{"v":0.23661586754330363,"d":"£0.24"},{"v":0.22966957106544078,"d":"£0.23"},0,{"v":45.367805090795585,"d":"£45.37"}]
[{"$nulls":3},{"v":2,"d":"2.000"},{"v":70.5,"d":"70.500"},null,0,{"v":6.962378882097459,"d":"£6.96"},{"v":0.5801412672100098,"d":"£0.58"},{"v":0.060581431285314624,"d":"£0.06"},{"v":0.3198968948582442,"d":"£0.32"},{"v":0.03336920825399226,"d":"£0.03"},{"v":16.021124922038744,"d":"£16.02"},{"v":1.675303961699652,"d":"£1.68"},{"v":0.46548273044888017,"d":"£0.47"},{"v":57.95391844013199,"d":"£57.95"},{"v":1.2561278946551624,"d":"£1.26"},{"v":1.840690008774741,"d":"£1.84"},0,{"v":87.1690156414542,"d":"£87.17"},null,{"v":15.82915436262015,"d":"£15.83"},0,{"v":0.2821857818163596,"d":"£0.28"},{"v":0.02902663853667604,"d":"£0.03"},{"v":0.19232586176918579,"d":"£0.19"},{"v":0.01978332584616859,"d":"£0.02"},{"v":5.461612527194084,"d":"£5.46"},{"v":0.5618009937772619,"d":"£0.56"},{"v":0.2079261428215586,"d":"£0.21"},{"v":21.9336632707855,"d":"£21.93"},{"v":0.46785379347653205,"d":"£0.47"},{"v":0.6838227681982215,"d":"£0.68"},0,{"v":45.6691554668417,"d":"£45.67"}]
[{"$nulls":3},{"v":3,"d":"3.000"},{"v":70.75,"d":"70.750"},null,0,{"v":6.699730562867914,"d":"£6.70"},{"v":0.5637857007901287,"d":"£0.56"},{"v":0.05856315631142058,"d":"£0.06"},{"v":0.31159789664174364,"d":"£0.31"},{"v":0.03229243102669974,"d":"£0.03"},{"v":15.523769504926946,"d":"£15.52"},{"v":1.6172744400796213,"d":"£1.62"},{"v":0.7778133690458365,"d":"£0.78"},{"v":56.575692752998435,"d":"£56.58"},{"v":1.217032287242773,"d":"£1.22"},{"v":3.00892025238348,"d":"£3.01"},0,{"v":86.38647235431499,"d":"£86.39"},null,{"v":15.469380232580212,"d":"£15.47"},0,{"v":0.27823004375523563,"d":"£0.28"},{"v":0.028485630971998455,"d":"£0.03"},{"v":0.18962979846421765,"d":"£0.19"},{"v":0.019414598033482486,"d":"£0.02"},{"v":5.385050524637227,"d":"£5.39"},{"v":0.551329971199403,"d":"£0.55"},{"v":0.3498351612694955,"d":"£0.35"},{"v":21.7658911753971,"d":"£21.77"},{"v":0.4606069286864959,"d":"£0.46"},{"v":1.12607573556288,"d":"£1.13"},0,{"v":45.62392980055775,"d":"£45.62"}]
[{"$nulls":3},{"v":4,"d":"4.000"},{"v":71,"d":"71.000"},null,0,{"v":6.446990371415137,"d":"£6.45"},{"v":0.5482408125499076,"d":"£0.55"},{"v":0.05691212121540734,"d":"£0.06"},{"v":0.30374397463696046,"d":"£0.30"},{"v":0.03145467726351988,"d":"£0.03"},{"v":15.04892493928676,"d":"£15.05"},{"v":1.567068215008399,"d":"£1.57"},{"v":1.073580302180088,"d":"£1.07"},{"v":55.262902994909446,"d":"£55.26"},{"v":1.188089547812968,"d":"£1.19"},{"v":4.123324678820106,"d":"£4.12"},0,{"v":85.6512326350987,"d":"£85.65"},null,{"v":15.117783256018017,"d":"£15.12"},0,{"v":0.2744502647917009,"d":"£0.27"},{"v":0.028086313565197297,"d":"£0.03"},{"v":0.1870536614179793,"d":"£0.19"},{"v":0.01914244022351725,"d":"£0.02"},{"v":5.311894152248839,"d":"£5.31"},{"v":0.5436013147898779,"d":"£0.54"},{"v":0.4863935145734079,"d":"£0.49"},{"v":21.60811747228879,"d":"£21.61"},{"v":0.45708371468333947,"d":"£0.46"},{"v":1.5553248309160803,"d":"£1.56"},0,{"v":45.58893093551675,"d":"£45.59"}]
[{"$nulls":3},{"v":5,"d":"5.000"},{"v":71.25,"d":"71.250"},null,0,{"v":6.203784534183949,"d":"£6.20"},{"v":0.5331993859233908,"d":"£0.53"},{"v":0.0553429211406847,"d":"£0.06"},{"v":0.2961297964094184,"d":"£0.30"},{"v":0.03066185232928309,"d":"£0.03"},{"v":14.590387856088066,"d":"£14.59"},{"v":1.5191343787292635,"d":"£1.52"},{"v":1.3537586739783458,"d":"£1.35"},{"v":53.99023001207715,"d":"£53.99"},{"v":1.160520962893099,"d":"£1.16"},{"v":5.186596838049736,"d":"£5.19"},0,{"v":84.91974721180239,"d":"£84.92"},null,{"v":14.774177577883362,"d":"£14.77"},0,{"v":0.270719523056139,"d":"£0.27"},{"v":0.027704758590960357,"d":"£0.03"},{"v":0.1845109460667248,"d":"£0.18"},{"v":0.018882388534307067,"d":"£0.02"},{"v":5.239686879198026,"d":"£5.24"},{"v":0.5362164443910502,"d":"£0.54"},{"v":0.617878501678333,"d":"£0.62"},{"v":21.450171270247232,"d":"£21.45"},{"v":0.45377046691806494,"d":"£0.45"},{"v":1.972128850586935,"d":"£1.97"},0,{"v":45.54584760715113,"d":"£45.55"}]
[{"$nulls":3},{"v":6,"d":"6.000"},{"v":71.5,"d":"71.500"},null,0,{"v":5.969753377827977,"d":"£5.97"},{"v":0.5186485057030789,"d":"£0.52"},{"v":0.053824543689427476,"d":"£0.05"},{"v":0.28875045994140325,"d":"£0.29"},{"v":0.029893228659625844,"d":"£0.03"},{"v":14.147660697948782,"d":"£14.15"},{"v":1.4728467236429599,"d":"£1.47"},{"v":1.6190087527928554,"d":"£1.62"},{"v":52.756833822741854,"d":"£52.76"},{"v":1.133794830253621,"d":"£1.13"},{"v":6.20067372105466,"d":"£6.20"},0,{"v":84.19168866425623,"d":"£84.19"},null,{"v":14.438381567346593,"d":"£14.44"},0,{"v":0.26703940502427115,"d":"£0.27"},{"v":0.027328153746991955,"d":"£0.03"},{"v":0.1820027336850254,"d":"£0.18"},{"v":0.018625710643959605,"d":"£0.02"},{"v":5.168459411197946,"d":"£5.17"},{"v":0.5289273821272457,"d":"£0.53"},{"v":0.7444375264798906,"d":"£0.74"},{"v":21.292346165041693,"d":"£21.29"},{"v":0.4504535966751923,"d":"£0.45"},{"v":2.37675410224571,"d":"£2.38"},0,{"v":45.49475575421452,"d":"£45.49"}]
[{"$nulls":3},{"v":7,"d":"7.000"},{"v":71.75,"d":"71.750"},null,0,{"v":5.744550797294314,"d":"£5.74"},{"v":0.5045709192717227,"d":"£0.50"},{"v":0.05235568511829188,"d":"£0.05"},{"v":0.2815979598807187,"d":"£0.28"},{"v":0.02914831141364324,"d":"£0.03"},{"v":13.720171298341024,"d":"£13.72"},{"v":1.428155023136786,"d":"£1.43"},{"v":1.8699525735044722,"d":"£1.87"},{"v":51.56133227979936,"d":"£51.56"},{"v":1.10789351027758,"d":"£1.11"},{"v":7.167422797459639,"d":"£7.17"},0,{"v":83.46715115549755,"d":"£83.47"},null,{"v":14.110217721788077,"d":"£14.11"},0,{"v":0.2634093168871836,"d":"£0.26"},{"v":0.02695665918226082,"d":"£0.03"},{"v":0.17952861955790828,"d":"£0.18"},{"v":0.01837251570322024,"d":"£0.02"},{"v":5.098200255273364,"d":"£5.10"},{"v":0.5217372276288149,"d":"£0.52"},{"v":0.866208721448631,"d":"£0.87"},{"v":21.134677489036427,"d":"£21.13"},{"v":0.44713926946587595,"d":"£0.45"},{"v":2.76946274509586,"d":"£2.77"},0,{"v":45.43591054106763,"d":"£45.44"}]
[{"$nulls":3},{"v":8,"d":"8.000"},{"v":72,"d":"72.000"},null,0,{"v":5.527843743974118,"d":"£5.53"},{"v":0.4909497936613905,"d":"£0.49"},{"v":0.050934603838154985,"d":"£0.05"},{"v":0.2746644353011042,"d":"£0.27"},{"v":0.02842629248007256,"d":"£0.03"},{"v":13.307364600555855,"d":"£13.31"},{"v":1.3850015190754352,"d":"£1.39"},{"v":2.107188270017334,"d":"£2.11"},{"v":50.40237854814544,"d":"£50.40"},{"v":1.0827879778757874,"d":"£1.08"},{"v":8.088643164056164,"d":"£8.09"},0,{"v":82.74618294898086,"d":"£82.75"},null,{"v":13.789512572969873,"d":"£13.79"},0,{"v":0.25982857560544803,"d":"£0.26"},{"v":0.026590214953911288,"d":"£0.03"},{"v":0.17708813815466565,"d":"£0.18"},{"v":0.018122762857580653,"d":"£0.02"},{"v":5.028896191421929,"d":"£5.03"},{"v":0.5146448207216016,"d":"£0.51"},{"v":0.9833268859447221,"d":"£0.98"},{"v":20.977192393996944,"d":"£20.98"},{"v":0.4438282272697654,"d":"£0.44"},{"v":3.150512195363658,"d":"£3.15"},0,{"v":45.3695429792601,"d":"£45.37"}]
[{"$nulls":3},{"v":9,"d":"9.000"},{"v":72.25,"d":"72.250"},null,0,{"v":5.319311733162179,"d":"£5.32"},{"v":0.4777689233565372,"d":"£0.48"},{"v":0.04955960062197003,"d":"£0.05"},{"v":0.2679423166732968,"d":"£0.27"},{"v":0.027726378326925354,"d":"£0.03"},{"v":12.908706340613637,"d":"£12.91"},{"v":1.3433301804977522,"d":"£1.34"},{"v":2.3312906258317634,"d":"£2.33"},{"v":49.27867664928872,"d":"£49.28"},{"v":1.058449949511055,"d":"£1.06"},{"v":8.966067485581066,"d":"£8.97"},0,{"v":82.0288301834649,"d":"£82.03"},null,{"v":13.476096595339984,"d":"£13.48"},0,{"v":0.25629651030611145,"d":"£0.26"},{"v":0.026228752111590977,"d":"£0.03"},{"v":0.17468083223674374,"d":"£0.17"},{"v":0.017876405113404742,"d":"£0.02"},{"v":4.960534235119402,"d":"£4.96"},{"v":0.5076488268943273,"d":"£0.51"},{"v":1.0959234059601044,"d":"£1.10"},{"v":20.819917525656955,"d":"£20.82"},{"v":0.4405210402739363,"d":"£0.44"},{"v":3.5201549476470864,"d":"£3.52"},0,{"v":45.295879076659645,"d":"£45.30"}]
[{"$nulls":3},{"v":10,"d":"10.000"},{"v":72.5,"d":"72.500"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D21, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, 2))*G$6","v":0},{"v":5.118646370097053,"d":"£5.12"},{"v":0.46501270053332794,"d":"£0.47"},{"v":0.048229039581732476,"d":"£0.05"},{"v":0.2614243107212252,"d":"£0.26"},{"v":0.027047804837682973,"d":"£0.03"},{"v":12.523682144996966,"d":"£12.52"},{"v":1.3030870753931754,"d":"£1.30"},{"v":2.5428119571344805,"d":"£2.54"},{"v":48.188978875911054,"d":"£48.19"},{"v":1.034852209635064,"d":"£1.03"},{"v":9.801364463770827,"d":"£9.80"},0,{"v":81.31513695261259,"d":"£81.32"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D21, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, 2))*V$6","v":{"v":13.16980411642072,"d":"£13.17"}},0,{"v":0.25281245929944424,"d":"£0.25"},{"v":0.02587220293310905,"d":"£0.03"},{"v":0.17230625082448417,"d":"£0.17"},{"v":0.017633396314119247,"d":"£0.02"},{"v":4.893101579579797,"d":"£4.89"},{"v":0.5007479354063751,"d":"£0.50"},{"v":1.2041263326883564,"d":"£1.20"},{"v":20.662878738011887,"d":"£20.66"},{"v":0.43721826803879643,"d":"£0.44"},{"v":3.8786386659952843,"d":"£3.88"},0,{"v":45.21513994551237,"d":"£45.22"}]
[{"$nulls":3},{"v":11,"d":"11.000"},{"v":72.75,"d":"72.750"},null,0,{"v":4.925550893880826,"d":"£4.93"},{"v":0.4526660925508909,"d":"£0.45"},{"v":0.04694134516424764,"d":"£0.05"},{"v":0.25510339002691595,"d":"£0.26"},{"v":0.026389835782584255,"d":"£0.03"},{"v":12.151796781049999,"d":"£12.15"},{"v":1.2642202796211455,"d":"£1.26"},{"v":2.7422829714214556,"d":"£2.74"},{"v":47.13208396256611,"d":"£47.13"},{"v":1.011968556394133,"d":"£1.01"},{"v":10.596141207857418,"d":"£10.60"},0,{"v":80.60514531631573,"d":"£80.61"},null,{"v":12.870473229233808,"d":"£12.87"},0,{"v":0.24937576988737456,"d":"£0.25"},{"v":0.025520500623287753,"d":"£0.03"},{"v":0.16996394906656118,"d":"£0.17"},{"v":0.017393690934963707,"d":"£0.02"},{"v":4.82658559204769,"d":"£4.83"},{"v":0.49394085345915945,"d":"£0.49"},{"v":1.30806046323928,"d":"£1.31"},{"v":20.506101106295596,"d":"£20.51"},{"v":0.43392045349825004,"d":"£0.43"},{"v":4.226206270581527,"d":"£4.23"},0,{"v":45.1275418788675,"d":"£45.13"}]
[{"$nulls":3},{"v":12,"d":"12.000"},{"v":73,"d":"73.000"},null,0,{"v":4.739739738604016,"d":"£4.74"},{"v":0.44071462044516385,"d":"£0.44"},{"v":0.04569499987895431,"d":"£0.05"},{"v":0.24897278313214674,"d":"£0.25"},{"v":0.025751761769278594,"d":"£0.03"},{"v":11.792573438626164,"d":"£11.79"},{"v":1.2266798012416407,"d":"£1.23"},{"v":2.9302135931769193,"d":"£2.93"},{"v":46.10683533562329,"d":"£46.11"},{"v":0.9897737632138891,"d":"£0.99"},{"v":11.35194551608328,"d":"£11.35"},0,{"v":79.89889535179474,"d":"£79.90"},null,{"v":12.577945706715958,"d":"£12.58"},0,{"v":0.2459857982444677,"d":"£0.25"},{"v":0.025173579294624573,"d":"£0.03"},{"v":0.1676534881588622,"d":"£0.17"},{"v":0.017157244069810597,"d":"£0.02"},{"v":4.7609738114946145,"d":"£4.76"},{"v":0.48722630582184895,"d":"£0.49"},{"v":1.4078474192731019,"d":"£1.41"},{"v":20.349608944231836,"d":"£20.35"},{"v":0.4306281232322079,"d":"£0.43"},{"v":4.563096022666947,"d":"£4.56"},0,{"v":45.033296443204286,"d":"£45.03"}]
[{"$nulls":3},{"v":13,"d":"13.000"},{"v":73.25,"d":"73.250"},null,0,{"v":4.560938111026575,"d":"£4.56"},{"v":0.42914433822443876,"d":"£0.43"},{"v":0.044488542126956625,"d":"£0.04"},{"v":0.24302596500696202,"d":"£0.24"},{"v":0.02513289924362366,"d":"£0.03"},{"v":11.44555303864918,"d":"£11.45"},{"v":1.190417508000118,"d":"£1.19"},{"v":3.107093758257066,"d":"£3.11"},{"v":45.11211942862251,"d":"£45.11"},{"v":0.9682435420480899,"d":"£0.97"},{"v":12.070268072079735,"d":"£12.07"},0,{"v":79.19642520328526,"d":"£79.20"},null,{"v":12.292066918079628,"d":"£12.29"},0,{"v":0.2426419092973452,"d":"£0.24"},{"v":0.024831373955277507,"d":"£0.02"},{"v":0.16537443526230514,"d":"£0.17"},{"v":0.016924011422976632,"d":"£0.02"},{"v":4.696253946285264,"d":"£4.70"},{"v":0.4806030345988256,"d":"£0.48"},{"v":1.5036057237818936,"d":"£1.50"},{"v":20.19342582064286,"d":"£20.19"},{"v":0.427341787828869,"d":"£0.43"},{"v":4.8895416081093535,"d":"£4.89"},0,{"v":44.9326105692646,"d":"£44.93"}]
[{"$nulls":3},{"v":14,"d":"14.000"},{"v":73.5,"d":"73.500"},null,0,{"v":4.388881584190416,"d":"£4.39"},{"v":0.4179418129434031,"d":"£0.42"},{"v":0.04332056411098437,"d":"£0.04"},{"v":0.2372566478760108,"d":"£0.24"},{"v":0.024532589527516684,"d":"£0.02"},{"v":11.110293567708359,"d":"£11.11"},{"v":1.155387057529255,"d":"£1.16"},{"v":3.273394178165973,"d":"£3.27"},{"v":44.14686406126662,"d":"£44.15"},{"v":0.9473545080010735,"d":"£0.95"},{"v":12.752544559292723,"d":"£12.75"},0,{"v":78.49777113061234,"d":"£78.50"},null,{"v":12.012685747074814,"d":"£12.01"},0,{"v":0.23934347660570773,"d":"£0.24"},{"v":0.0244938204968929,"d":"£0.02"},{"v":0.16312636342174847,"d":"£0.16"},{"v":0.01669394930092671,"d":"£0.02"},{"v":4.6324138718747205,"d":"£4.63"},{"v":0.47406979899409624,"d":"£0.47"},{"v":1.595450876063406,"d":"£1.60"},{"v":20.037574575737786,"d":"£20.04"},{"v":0.4240619422335004,"d":"£0.42"},{"v":5.205772219436944,"d":"£5.21"},0,{"v":44.825686641240544,"d":"£44.83"}]
[{"$nulls":3},{"v":15,"d":"15.000"},{"v":73.75,"d":"73.750"},null,0,{"v":4.2233157063624835,"d":"£4.22"},{"v":0.40709410552642816,"d":"£0.41"},{"v":0.042189709823939756,"d":"£0.04"},{"v":0.23165877238928922,"d":"£0.23"},{"v":0.023950197892846522,"d":"£0.02"},{"v":10.786369437708409,"d":"£10.79"},{"v":1.1215438301787621,"d":"£1.12"},{"v":3.4295670753610072,"d":"£3.43"},{"v":43.210036879651646,"d":"£43.21"},{"v":0.9270841452865999,"d":"£0.93"},{"v":13.40015769652965,"d":"£13.40"},0,{"v":77.80296755671105,"d":"£77.80"},null,{"v":11.739654512108602,"d":"£11.74"},0,{"v":0.2360898822449784,"d":"£0.24"},{"v":0.024160855682595107,"d":"£0.02"},{"v":0.1609088514860059,"d":"£0.16"},{"v":0.01646701460408818,"d":"£0.02"},{"v":4.569441628537062,"d":"£4.57"},{"v":0.4676253750788364,"d":"£0.47"},{"v":1.6834954249290601,"d":"£1.68"},{"v":19.88207733708827,"d":"£19.88"},{"v":0.4207890660904938,"d":"£0.42"},{"v":5.512012636510723,"d":"£5.51"},0,{"v":44.71272258436071,"d":"£44.71"}]
[{"$nulls":3},{"v":16,"d":"16.000"},{"v":74,"d":"74.000"},null,0,{"v":4.063995624730028,"d":"£4.06"},{"v":0.39658875231186713,"d":"£0.40"},{"v":0.04109467311307794,"d":"£0.04"},{"v":0.22622649912431408,"d":"£0.23"},{"v":0.02338511267021217,"d":"£0.02"},{"v":10.473370869629095,"d":"£10.47"},{"v":1.088844864374351,"d":"£1.09"},{"v":3.576046890682501,"d":"£3.58"},{"v":42.30064385542138,"d":"£42.30"},{"v":0.9074107744726855,"d":"£0.91"},{"v":14.014439197585926,"d":"£14.01"},0,{"v":77.11204711411544,"d":"£77.11"},null,{"v":11.472828888180315,"d":"£11.47"},0,{"v":0.2328805166905416,"d":"£0.23"},{"v":0.023832417135139786,"d":"£0.02"},{"v":0.1587214840289485,"d":"£0.16"},{"v":0.016243164818776627,"d":"£0.02"},{"v":4.507325419124838,"d":"£4.51"},{"v":0.46126855556210106,"d":"£0.46"},{"v":1.7678490401870754,"d":"£1.77"},{"v":19.726955535296682,"d":"£19.73"},{"v":0.417523624078854,"d":"£0.42"},{"v":5.808483305799199,"d":"£5.81"},0,{"v":44.593911950902466,"d":"£44.59"}]
[{"$nulls":3},{"v":17,"d":"17.000"},{"v":74.25,"d":"74.250"},null,0,{"v":3.910685723291569,"d":"£3.91"},{"v":0.38641374729019495,"d":"£0.39"},{"v":0.040034195816970826,"d":"£0.04"},{"v":0.2209542004072462,"d":"£0.22"},{"v":0.022836744391097962,"d":"£0.02"},{"v":10.170903300485852,"d":"£10.17"},{"v":1.0572487944105085,"d":"£1.06"},{"v":3.71325096396113,"d":"£3.71"},{"v":41.41772784162058,"d":"£41.42"},{"v":0.8883135209638499,"d":"£0.89"},{"v":14.596671657798389,"d":"£14.60"},0,{"v":76.42504069043738,"d":"£76.43"},null,{"v":11.212067830590952,"d":"£11.21"},0,{"v":0.2297147787035552,"d":"£0.23"},{"v":0.023508443325228185,"d":"£0.02"},{"v":0.1565638512716793,"d":"£0.16"},{"v":0.0160223580092314,"d":"£0.02"},{"v":4.446053606859006,"d":"£4.45"},{"v":0.45499814956465257,"d":"£0.45"},{"v":1.8486185824407684,"d":"£1.85"},{"v":19.57222991936237,"d":"£19.57"},{"v":0.4142660662412307,"d":"£0.41"},{"v":6.095400418288576,"d":"£6.10"},0,{"v":44.469444004657255,"d":"£44.47"}]
[{"$nulls":3},{"v":18,"d":"18.000"},{"v":74.5,"d":"74.500"},null,0,{"v":3.7631592744080393,"d":"£3.76"},{"v":0.37655752500984974,"d":"£0.38"},{"v":0.03900706597251181,"d":"£0.04"},{"v":0.21583645244095342,"d":"£0.22"},{"v":0.02230452496224568,"d":"£0.02"},{"v":9.878586812616765,"d":"£9.88"},{"v":1.0267157905853228,"d":"£1.03"},{"v":3.8415801888166903,"d":"£3.84"},{"v":40.560367183105555,"d":"£40.56"},{"v":0.8697722846740329,"d":"£0.87"},{"v":15.14809037026576,"d":"£15.15"},0,{"v":75.74197747285773,"d":"£75.74"},null,{"v":10.957233500386597,"d":"£10.96"},0,{"v":0.2265920752183154,"d":"£0.23"},{"v":0.023188873559980346,"d":"£0.02"},{"v":0.15443554900576556,"d":"£0.15"},{"v":0.01580455280975943,"d":"£0.02"},{"v":4.385614713148912,"d":"£4.39"},{"v":0.448812982395862,"d":"£0.45"},{"v":1.9259081712411252,"d":"£1.93"},{"v":19.4179205717514,"d":"£19.42"},{"v":0.4110168283066101,"d":"£0.41"},{"v":6.372975986051219,"d":"£6.37"},0,{"v":44.33950380387554,"d":"£44.34"}]
[{"$nulls":3},{"v":19,"d":"19.000"},{"v":74.75,"d":"74.750"},null,0,{"v":3.621198103498795,"d":"£3.62"},{"v":0.3670089441256182,"d":"£0.37"},{"v":0.03801211608932239,"d":"£0.04"},{"v":0.2108680277284573,"d":"£0.21"},{"v":0.02178790687101108,"d":"£0.02"},{"v":9.596055584454296,"d":"£9.60"},{"v":0.9972075015890746,"d":"£1.00"},{"v":3.961419642623678,"d":"£3.96"},{"v":39.72767437945117,"d":"£39.73"},{"v":0.8517677108452175,"d":"£0.85"},{"v":15.669885074373179,"d":"£15.67"},0,{"v":75.06288499164982,"d":"£75.06"},null,{"v":10.708191191496415,"d":"£10.71"},0,{"v":0.22351182123115204,"d":"£0.22"},{"v":0.022873647971564964,"d":"£0.02"},{"v":0.1523361785175151,"d":"£0.15"},{"v":0.015589708416985806,"d":"£0.02"},{"v":4.325997415441904,"d":"£4.33"},{"v":0.4427118953336443,"d":"£0.44"},{"v":1.9998192516318678,"d":"£2.00"},{"v":19.264046923175133,"d":"£19.26"},{"v":0.40777633200677976,"d":"£0.41"},{"v":6.641417917494885,"d":"£6.64"},0,{"v":44.20427228271785,"d":"£44.20"}]
[{"$nulls":3},{"v":20,"d":"20.000"},{"v":75,"d":"75.000"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D31, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, 2))*G$6","v":0},{"v":3.4691265196065206,"d":"£3.47"},{"v":0.3577572715653569,"d":"£0.36"},{"v":0.037048221489021406,"d":"£0.04"},{"v":0.20604388778064014,"d":"£0.21"},{"v":0.021286362420538284,"d":"£0.02"},{"v":9.322957361971852,"d":"£9.32"},{"v":0.9686869990616329,"d":"£0.97"},{"v":4.053487415802959,"d":"£4.05"},{"v":38.91879479837159,"d":"£38.92"},{"v":0.8342811619684752,"d":"£0.83"},{"v":16.056459017635127,"d":"£16.06"},0,{"v":74.24592901767372,"d":"£74.25"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D31, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, 2))*V$6","v":{"v":10.418715295285018,"d":"£10.42"}},0,{"v":0.22047343969083533,"d":"£0.22"},{"v":0.022562707505983808,"d":"£0.02"},{"v":0.15026534651328147,"d":"£0.15"},{"v":0.015377784582209732,"d":"£0.02"},{"v":4.267190545102178,"d":"£4.27"},{"v":0.43669374540738487,"d":"£0.44"},{"v":2.060459683944293,"d":"£2.06"},{"v":19.11062776708285,"d":"£19.11"},{"v":0.40454498538667816,"d":"£0.40"},{"v":6.8543294032534146,"d":"£6.85"},0,{"v":43.96124070375413,"d":"£43.96"}]
[{"$nulls":3},{"v":21,"d":"21.000"},{"v":75.25,"d":"75.250"},null,0,{"v":3.3080440506065907,"d":"£3.31"},{"v":0.3472168096024389,"d":"£0.35"},{"v":0.03611429870691301,"d":"£0.04"},{"v":0.2004468688465766,"d":"£0.20"},{"v":0.0207993829936293,"d":"£0.02"},{"v":9.018217903459371,"d":"£9.02"},{"v":0.9411187242369066,"d":"£0.94"},{"v":4.118345308415755,"d":"£4.12"},{"v":37.95085183602676,"d":"£37.95"},{"v":0.8172946907658043,"d":"£0.82"},{"v":16.31011755046829,"d":"£16.31"},0,{"v":73.06856742412904,"d":"£73.07"},null,{"v":10.091173902005853,"d":"£10.09"},0,{"v":0.2165033342148569,"d":"£0.22"},{"v":0.02225599391200862,"d":"£0.02"},{"v":0.14755949098765114,"d":"£0.15"},{"v":0.015168741603864382,"d":"£0.02"},{"v":4.190350465980131,"d":"£4.19"},{"v":0.43075740518381617,"d":"£0.43"},{"v":2.1079546107329143,"d":"£2.11"},{"v":18.86805839135001,"d":"£18.87"},{"v":0.40132318310874016,"d":"£0.40"},{"v":7.01208802796233,"d":"£7.01"},0,{"v":43.50319354704217,"d":"£43.50"}]
[{"$nulls":3},{"v":22,"d":"22.000"},{"v":75.5,"d":"75.500"},null,0,{"v":3.1544411479103007,"d":"£3.15"},{"v":0.33548506503388265,"d":"£0.34"},{"v":0.03505027731002539,"d":"£0.04"},{"v":0.19413195351833218,"d":"£0.19"},{"v":0.0202343842368784,"d":"£0.02"},{"v":8.684452748615461,"d":"£8.68"},{"v":0.9103563814217667,"d":"£0.91"},{"v":4.17545987275794,"d":"£4.18"},{"v":36.83405187083818,"d":"£36.83"},{"v":0.7969678885565626,"d":"£0.80"},{"v":16.53642827192655,"d":"£16.54"},0,{"v":71.67705986212589,"d":"£71.68"},null,{"v":9.77392968657162,"d":"£9.77"},0,{"v":0.21164476032425858,"d":"£0.21"},{"v":0.021855226166799444,"d":"£0.02"},{"v":0.1442480930693581,"d":"£0.14"},{"v":0.014895595304747126,"d":"£0.01"},{"v":4.096314374386902,"d":"£4.10"},{"v":0.4230006779538305,"d":"£0.42"},{"v":2.1519855646185237,"d":"£2.15"},{"v":18.53980552511487,"d":"£18.54"},{"v":0.39622922621835055,"d":"£0.40"},{"v":7.159968229733748,"d":"£7.16"},0,{"v":42.93387695946301,"d":"£42.93"}]
[{"$nulls":3},{"v":23,"d":"23.000"},{"v":75.75,"d":"75.750"},null,0,{"v":3.007970511700124,"d":"£3.01"},{"v":0.32421596998995494,"d":"£0.32"},{"v":0.033866000255786274,"d":"£0.03"},{"v":0.188054308951071,"d":"£0.19"},{"v":0.019596916443490955,"d":"£0.02"},{"v":8.364596491253451,"d":"£8.36"},{"v":0.8766639998602364,"d":"£0.88"},{"v":4.224438915286032,"d":"£4.22"},{"v":35.75799245829629,"d":"£35.76"},{"v":0.7735150892876025,"d":"£0.77"},{"v":16.733316554025855,"d":"£16.73"},0,{"v":70.3042272153499,"d":"£70.30"},null,{"v":9.466658928457994,"d":"£9.47"},0,{"v":0.20690473687115,"d":"£0.21"},{"v":0.021364770758284787,"d":"£0.02"},{"v":0.14101749410169453,"d":"£0.14"},{"v":0.014561321697853187,"d":"£0.01"},{"v":4.004572787323033,"d":"£4.00"},{"v":0.4135080756478894,"d":"£0.41"},{"v":2.1922074137002525,"d":"£2.19"},{"v":18.21772061141769,"d":"£18.22"},{"v":0.3893359160274125,"d":"£0.39"},{"v":7.29658725751415,"d":"£7.30"},0,{"v":42.3644393135174,"d":"£42.36"}]
[{"$nulls":3},{"v":24,"d":"24.000"},{"v":76,"d":"76.000"},null,0,{"v":2.8683009683827487,"d":"£2.87"},{"v":0.3133750001194229,"d":"£0.31"},{"v":0.032728425992676856,"d":"£0.03"},{"v":0.18219402898967163,"d":"£0.18"},{"v":0.018983400272663327,"d":"£0.02"},{"v":8.057750872375946,"d":"£8.06"},{"v":0.8443756710413581,"d":"£0.84"},{"v":4.265703958888824,"d":"£4.27"},{"v":34.71874987200065,"d":"£34.72"},{"v":0.7509178416242228,"d":"£0.75"},{"v":16.902463178821026,"d":"£16.90"},0,{"v":68.9555432185092,"d":"£68.96"},null,{"v":9.169048084198819,"d":"£9.17"},0,{"v":0.2022716598207778,"d":"£0.20"},{"v":0.020886282586362152,"d":"£0.02"},{"v":0.13785978526668405,"d":"£0.14"},{"v":0.014235204451906078,"d":"£0.01"},{"v":3.914901112531723,"d":"£3.91"},{"v":0.40424709525027475,"d":"£0.40"},{"v":2.228748280601279,"d":"£2.23"},{"v":17.900482236433614,"d":"£17.90"},{"v":0.3825721328397718,"d":"£0.38"},{"v":7.422393281347772,"d":"£7.42"},0,{"v":41.797645155328986,"d":"£41.80"}]
[{"$nulls":3},{"v":25,"d":"25.000"},{"v":76.25,"d":"76.250"},null,0,{"v":2.7351167217977066,"d":"£2.74"},{"v":0.3029430355085622,"d":"£0.30"},{"v":0.03163406941268623,"d":"£0.03"},{"v":0.17654153820831447,"d":"£0.18"},{"v":0.01839182627025077,"d":"£0.02"},{"v":7.763326462801286,"d":"£7.76"},{"v":0.8134007189780138,"d":"£0.81"},{"v":4.299736497300799,"d":"£4.30"},{"v":33.71476951174383,"d":"£33.71"},{"v":0.7290937473120143,"d":"£0.73"},{"v":17.04549755279165,"d":"£17.05"},0,{"v":67.63045168212511,"d":"£67.63"},null,{"v":8.880793467441869,"d":"£8.88"},0,{"v":0.197742312275326,"d":"£0.20"},{"v":0.020418590265819853,"d":"£0.02"},{"v":0.13477277406319937,"d":"£0.13"},{"v":0.013916445200422367,"d":"£0.01"},{"v":3.827237088019126,"d":"£3.83"},{"v":0.3951950649874296,"d":"£0.40"},{"v":2.261778869577223,"d":"£2.26"},{"v":17.587978045304038,"d":"£17.59"},{"v":0.37591012696510623,"d":"£0.38"},{"v":7.537832678739061,"d":"£7.54"},0,{"v":41.23357546283863,"d":"£41.23"}]
[{"$nulls":3},{"v":26,"d":"26.000"},{"v":76.5,"d":"76.500"},null,0,{"v":2.6081166391947406,"d":"£2.61"},{"v":0.29290322405486413,"d":"£0.29"},{"v":0.03058100042988642,"d":"£0.03"},{"v":0.1710886463569707,"d":"£0.17"},{"v":0.017821227831754147,"d":"£0.02"},{"v":7.480787912104268,"d":"£7.48"},{"v":0.7836796429326222,"d":"£0.78"},{"v":4.326991465085176,"d":"£4.33"},{"v":32.74468403008425,"d":"£32.74"},{"v":0.7080101597466212,"d":"£0.71"},{"v":17.163964550495205,"d":"£17.16"},0,{"v":66.32862849831636,"d":"£66.33"},null,{"v":8.601600939062982,"d":"£8.60"},0,{"v":0.19331438710572912,"d":"£0.19"},{"v":0.01996136906249348,"d":"£0.02"},{"v":0.13175488804991192,"d":"£0.13"},{"v":0.013604822618367136,"d":"£0.01"},{"v":3.7415360600648326,"d":"£3.74"},{"v":0.38634569973694666,"d":"£0.39"},{"v":2.2914624501102856,"d":"£2.29"},{"v":17.28016562376963,"d":"£17.28"},{"v":0.369347538951385,"d":"£0.37"},{"v":7.64333465878218,"d":"£7.64"},0,{"v":40.67242843731475,"d":"£40.67"}]
[{"$nulls":3},{"v":27,"d":"27.000"},{"v":76.75,"d":"76.750"},null,0,{"v":2.4870135703654896,"d":"£2.49"},{"v":0.2832394232525136,"d":"£0.28"},{"v":0.029567517885664533,"d":"£0.03"},{"v":0.16582749379950837,"d":"£0.17"},{"v":0.017270778181145315,"d":"£0.02"},{"v":7.209623316920188,"d":"£7.21"},{"v":0.7551584012218823,"d":"£0.76"},{"v":4.347899945044379,"d":"£4.35"},{"v":31.80718121135938,"d":"£31.81"},{"v":0.6876383646317699,"d":"£0.69"},{"v":17.25933187613085,"d":"£17.26"},0,{"v":65.04975189879278,"d":"£65.05"},null,{"v":8.331185607022277,"d":"£8.33"},0,{"v":0.18898561383225762,"d":"£0.19"},{"v":0.019514386080073613,"d":"£0.02"},{"v":0.12880457976412588,"d":"£0.13"},{"v":0.013300177973492693,"d":"£0.01"},{"v":3.6577540842842082,"d":"£3.66"},{"v":0.3776944918677435,"d":"£0.38"},{"v":2.317955938736452,"d":"£2.32"},{"v":16.97700015326541,"d":"£16.98"},{"v":0.36288347809916255,"d":"£0.36"},{"v":7.739313681435228,"d":"£7.74"},0,{"v":40.114392192360434,"d":"£40.11"}]
[{"$nulls":3},{"v":28,"d":"28.000"},{"v":77,"d":"77.000"},null,0,{"v":2.371533698390038,"d":"£2.37"},{"v":0.2739361928194588,"d":"£0.27"},{"v":0.028591992252619682,"d":"£0.03"},{"v":0.16075055359368176,"d":"£0.16"},{"v":0.016739683916669617,"d":"£0.02"},{"v":6.949343627236657,"d":"£6.95"},{"v":0.7277853190581897,"d":"£0.73"},{"v":4.3628703993133,"d":"£4.36"},{"v":30.901004442968585,"d":"£30.90"},{"v":0.6679508054385477,"d":"£0.67"},{"v":17.33299370826248,"d":"£17.33"},0,{"v":63.79350042325024,"d":"£63.79"},null,{"v":8.069271535656268,"d":"£8.07"},0,{"v":0.18475377218607666,"d":"£0.18"},{"v":0.019077412121868285,"d":"£0.02"},{"v":0.12592033596476201,"d":"£0.13"},{"v":0.013002355055053719,"d":"£0.01"},{"v":3.5758481881078916,"d":"£3.58"},{"v":0.3692370053536111,"d":"£0.37"},{"v":2.3414101624145394,"d":"£2.34"},{"v":16.678436200594227,"d":"£16.68"},{"v":0.3565170032185739,"d":"£0.36"},{"v":7.826169916921466,"d":"£7.83"},0,{"v":39.55964388759434,"d":"£39.56"}]
[{"$nulls":3},{"v":29,"d":"29.000"},{"v":77.25,"d":"77.250"},null,0,{"v":2.261415920530345,"d":"£2.26"},{"v":0.2649787642349762,"d":"£0.26"},{"v":0.02765286489029238,"d":"£0.03"},{"v":0.15585061750438417,"d":"£0.16"},{"v":0.016227185220813307,"d":"£0.02"},{"v":6.699481626737393,"d":"£6.70"},{"v":0.7015110286169499,"d":"£0.70"},{"v":4.3722897761930595,"d":"£4.37"},{"v":30.02495031843739,"d":"£30.02"},{"v":0.6489210933023408,"d":"£0.65"},{"v":17.386274180651483,"d":"£17.39"},0,{"v":62.55955337631943,"d":"£62.56"},null,{"v":7.81559146410917,"d":"£7.82"},0,{"v":0.18061669163493996,"d":"£0.18"},{"v":0.01865022305979324,"d":"£0.02"},{"v":0.12310067730909055,"d":"£0.12"},{"v":0.012711201106852952,"d":"£0.01"},{"v":3.49577636160175,"d":"£3.50"},{"v":0.3609689022695665,"d":"£0.36"},{"v":2.361970074803064,"d":"£2.36"},{"v":16.38442782149598,"d":"£16.38"},{"v":0.3502471602124791,"d":"£0.35"},{"v":7.904289694826128,"d":"£7.90"},0,{"v":39.008350272428814,"d":"£39.01"}]
[{"$nulls":3},{"v":30,"d":"30.000"},{"v":77.5,"d":"77.500"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D41, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, 2))*G$6","v":0},{"v":2.156411257870738,"d":"£2.16"},{"v":0.2563530105276437,"d":"£0.26"},{"v":0.02674864497009224,"d":"£0.03"},{"v":0.1511207818729754,"d":"£0.15"},{"v":0.0157325544483921,"d":"£0.02"},{"v":6.459590937961902,"d":"£6.46"},{"v":0.6762883661059832,"d":"£0.68"},{"v":4.376524566113433,"d":"£4.38"},{"v":29.17786626322151,"d":"£29.18"},{"v":0.6305239566871857,"d":"£0.63"},{"v":17.420430704162417,"d":"£17.42"},0,{"v":61.34759104394227,"d":"£61.35"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D41, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, 2))*V$6","v":{"v":7.569886533616103,"d":"£7.57"}},0,{"v":0.17657225025043052,"d":"£0.18"},{"v":0.018232599786492366,"d":"£0.02"},{"v":0.1203441575806907,"d":"£0.12"},{"v":0.012426566794608516,"d":"£0.01"},{"v":3.417497535542704,"d":"£3.42"},{"v":0.3528859418651611,"d":"£0.35"},{"v":2.379774966220202,"d":"£2.38"},{"v":16.094928610053113,"d":"£16.09"},{"v":0.34407298425141586,"d":"£0.34"},{"v":7.974045941432292,"d":"£7.97"},0,{"v":38.46066808739321,"d":"£38.46"}]
[{"$nulls":3},{"v":31,"d":"31.000"},{"v":77.75,"d":"77.750"},null,0,{"v":2.056282292370667,"d":"£2.06"},{"v":0.24804541747521683,"d":"£0.25"},{"v":0.02587790642550348,"d":"£0.03"},{"v":0.14655443414891847,"d":"£0.15"},{"v":0.015255094700111087,"d":"£0.02"},{"v":6.229245073834123,"d":"£6.23"},{"v":0.652072271340003,"d":"£0.65"},{"v":4.375921807329756,"d":"£4.38"},{"v":28.358648272278867,"d":"£28.36"},{"v":0.6127351915276523,"d":"£0.61"},{"v":17.4366571341238,"d":"£17.44"},0,{"v":60.15729489555462,"d":"£60.16"},null,{"v":7.331906023359922,"d":"£7.33"},0,{"v":0.1726183736191821,"d":"£0.17"},{"v":0.01782432810098984,"d":"£0.02"},{"v":0.11764936294738501,"d":"£0.12"},{"v":0.012148306128019254,"d":"£0.01"},{"v":3.3409715603457695,"d":"£3.34"},{"v":0.34498397835131406,"d":"£0.34"},{"v":2.3949586664609943,"d":"£2.39"},{"v":15.80989174791147,"d":"£15.81"},{"v":0.33799350081111573,"d":"£0.34"},{"v":8.035798603919224,"d":"£8.04"},0,{"v":37.91674445195539,"d":"£37.92"}]
[{"$nulls":3},{"v":32,"d":"32.000"},{"$f":"C.cohortAge+D43*C.cycleLength","v":{"v":78,"d":"78.000"}},null,0,{"v":1.9608026300568602,"d":"£1.96"},{"v":0.2400430561203787,"d":"£0.24"},{"v":0.02503928504481685,"d":"£0.03"},{"v":0.14214524003220547,"d":"£0.14"},{"v":0.01479413846298231,"d":"£0.01"},{"v":6.008036532817301,"d":"£6.01"},{"v":0.628819691995874,"d":"£0.63"},{"v":4.37081004367124,"d":"£4.37"},{"v":27.566238750943537,"d":"£27.57"},{"v":0.5955316137178567,"d":"£0.60"},{"v":17.436086790322385,"d":"£17.44"},{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D43, (S$2-1)*C.Trace.Markov.NumCols+S$3-1, 2))*INDEX(C.rngC.ByState, S$3)","v":0},{"$f":"SUM(G43:S43)","v":{"v":58.98834777318544,"d":"£58.99"}},null,{"v":7.1014070946321155,"d":"£7.10"},0,{"v":0.1687530337789241,"d":"£0.17"},{"v":0.017425198598781794,"d":"£0.02"},{"v":0.11501491123609299,"d":"£0.12"},{"v":0.011876276385855904,"d":"£0.01"},{"v":3.2661591854715675,"d":"£3.27"},{"v":0.3372589587730746,"d":"£0.34"},{"v":2.4076497406824857,"d":"£2.41"},{"v":15.529270051411746,"d":"£15.53"},{"v":0.3320077267061412,"d":"£0.33"},{"v":8.089895061821718,"d":"£8.09"},{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D43, (AH$2-1)*C.Trace.Markov.NumCols+AH$3-1, 2))*INDEX(C.rngC.ByState, AH$3)","v":0},{"$f":"SUM(V43:AH43)","v":{"v":37.376717239498504,"d":"£37.38"}}]
[{"$nulls":3},{"$f":"D43+1","v":{"v":33,"d":"33.000"}},{"v":78.25,"d":"78.250"},null,0,{"v":1.869756389141167,"d":"£1.87"},{"v":0.23233355654096868,"d":"£0.23"},{"v":0.024231475696694395,"d":"£0.02"},{"v":0.13788713119800944,"d":"£0.14"},{"v":0.014349046312399293,"d":"£0.01"},{"v":5.795575935663605,"d":"£5.80"},{"v":0.6064894922717783,"d":"£0.61"},{"v":4.361500236597101,"d":"£4.36"},{"v":26.79962445428297,"d":"£26.80"},{"v":0.5788910137698148,"d":"£0.58"},{"v":17.419795336449855,"d":"£17.42"},0,{"v":57.84043406792436,"d":"£57.84"},null,{"v":6.878154543036722,"d":"£6.88"},0,{"v":0.16497424817833037,"d":"£0.16"},{"v":0.017035006564433984,"d":"£0.02"},{"v":0.11243945122390803,"d":"£0.11"},{"v":0.01161033804276018,"d":"£0.01"},{"v":3.193022039294534,"d":"£3.19"},{"v":0.3297069209308839,"d":"£0.33"},{"v":2.4179716785883616,"d":"£2.42"},{"v":15.253016016674307,"d":"£15.25"},{"v":0.326114671079647,"d":"£0.33"},{"v":8.136670526121701,"d":"£8.14"},0,{"v":36.84071543973559,"d":"£36.84"}]
[{"$nulls":3},{"v":34,"d":"34.000"},{"v":78.5,"d":"78.500"},null,0,{"v":1.7829377119066987,"d":"£1.78"},{"v":0.22490508281695923,"d":"£0.22"},{"v":0.023453229682369087,"d":"£0.02"},{"v":0.13377429357688272,"d":"£0.13"},{"v":0.013919205672985184,"d":"£0.01"},{"v":5.591491201837231,"d":"£5.59"},{"v":0.5850423657452222,"d":"£0.59"},{"v":4.348286633709507,"d":"£4.35"},{"v":26.05783452039837,"d":"£26.06"},{"v":0.5627921135399429,"d":"£0.56"},{"v":17.388803525503075,"d":"£17.39"},0,{"v":56.71323988438924,"d":"£56.71"},null,{"v":6.661920558484403,"d":"£6.66"},0,{"v":0.16128007866015898,"d":"£0.16"},{"v":0.01665355186658225,"d":"£0.02"},{"v":0.10992166194504867,"d":"£0.11"},{"v":0.011350354697681572,"d":"£0.01"},{"v":3.121522609421934,"d":"£3.12"},{"v":0.3223239913483443,"d":"£0.32"},{"v":2.4260430771358648,"d":"£2.43"},{"v":14.98108186271101,"d":"£14.98"},{"v":0.32031333635016074,"d":"£0.32"},{"v":8.176448426331355,"d":"£8.18"},0,{"v":36.308859508952544,"d":"£36.31"}]
[{"$nulls":3},{"v":35,"d":"35.000"},{"v":78.75,"d":"78.750"},null,0,{"v":1.7001502992586321,"d":"£1.70"},{"v":0.21774630913908838,"d":"£0.22"},{"v":0.022703352208652043,"d":"£0.02"},{"v":0.1298011561650294,"d":"£0.13"},{"v":0.013504029635521289,"d":"£0.01"},{"v":5.395426763777976,"d":"£5.40"},{"v":0.5644407522359352,"d":"£0.56"},{"v":4.33144759577189,"d":"£4.33"},{"v":25.33993859333561,"d":"£25.34"},{"v":0.5472145249283662,"d":"£0.55"},{"v":17.344079817338805,"d":"£17.34"},0,{"v":55.6064531937955,"d":"£55.61"},null,{"v":6.452484492731787,"d":"£6.45"},0,{"v":0.1576686304671621,"d":"£0.16"},{"v":0.01628063885528419,"d":"£0.02"},{"v":0.1074602520133289,"d":"£0.11"},{"v":0.01109619300391659,"d":"£0.01"},{"v":3.0516242234535707,"d":"£3.05"},{"v":0.31510638328549506,"d":"£0.32"},{"v":2.4319778169805217,"d":"£2.43"},{"v":14.71341957263339,"d":"£14.71"},{"v":0.3146027191169315,"d":"£0.31"},{"v":8.209540785916811,"d":"£8.21"},0,{"v":35.7812617084582,"d":"£35.78"}]
[{"$nulls":3},{"v":36,"d":"36.000"},{"v":79,"d":"79.000"},null,0,{"v":1.6212069668872855,"d":"£1.62"},{"v":0.21084639700659982,"d":"£0.21"},{"v":0.021980699976185587,"d":"£0.02"},{"v":0.12596238034035515,"d":"£0.13"},{"v":0.013102955827384678,"d":"£0.01"},{"v":5.207042817257234,"d":"£5.21"},{"v":0.5446487584886286,"d":"£0.54"},{"v":4.311246384185517,"d":"£4.31"},{"v":24.645045031474424,"d":"£24.65"},{"v":0.5321387104600482,"d":"£0.53"},{"v":17.286542874297087,"d":"£17.29"},0,{"v":54.51976397620075,"d":"£54.52"},null,{"v":6.249632634228847,"d":"£6.25"},0,{"v":0.15413805127025604,"d":"£0.15"},{"v":0.015916076261669364,"d":"£0.02"},{"v":0.10505395895980008,"d":"£0.11"},{"v":0.010847722600714595,"d":"£0.01"},{"v":2.983291030172339,"d":"£2.98"},{"v":0.3080503947965751,"d":"£0.31"},{"v":2.4358852328671547,"d":"£2.44"},{"v":14.449980933024323,"d":"£14.45"},{"v":0.3089818110253014,"d":"£0.31"},{"v":8.236248586401643,"d":"£8.24"},0,{"v":35.25802643160863,"d":"£35.26"}]
[{"$nulls":3},{"v":37,"d":"37.000"},{"v":79.25,"d":"79.250"},null,0,{"v":1.5459292220399423,"d":"£1.55"},{"v":0.20419497346397356,"d":"£0.20"},{"v":0.021284178877637845,"d":"£0.02"},{"v":0.12225284966111816,"d":"£0.12"},{"v":0.012715445334042168,"d":"£0.01"},{"v":5.026014606159294,"d":"£5.03"},{"v":0.5256320824991532,"d":"£0.53"},{"v":4.287931910785874,"d":"£4.29"},{"v":23.972299197455264,"d":"£23.97"},{"v":0.5175459456609633,"d":"£0.52"},{"v":17.217063940534167,"d":"£17.22"},0,{"v":53.45286435247143,"d":"£53.45"},null,{"v":6.0531579900445855,"d":"£6.05"},0,{"v":0.15068653021845277,"d":"£0.15"},{"v":0.01555967709983658,"d":"£0.02"},{"v":0.10270154858522439,"d":"£0.10"},{"v":0.010604816046415153,"d":"£0.01"},{"v":2.9164879811559623,"d":"£2.92"},{"v":0.30115240683127725,"d":"£0.30"},{"v":2.4378702781688326,"d":"£2.44"},{"v":14.190717571538151,"d":"£14.19"},{"v":0.303449599593511,"d":"£0.30"},{"v":8.256862120479681,"d":"£8.26"},0,{"v":34.739250519761924,"d":"£34.74"}]
[{"$nulls":3},{"v":38,"d":"38.000"},{"v":79.5,"d":"79.500"},null,0,{"v":1.474146859944489,"d":"£1.47"},{"v":0.19778211032884688,"d":"£0.20"},{"v":0.02061274180077967,"d":"£0.02"},{"v":0.11866766012507492,"d":"£0.12"},{"v":0.012340981669261142,"d":"£0.01"},{"v":4.852031740098029,"d":"£4.85"},{"v":0.5073579413157648,"d":"£0.51"},{"v":4.261739451733465,"d":"£4.26"},{"v":23.32088182588579,"d":"£23.32"},{"v":0.5034182831465609,"d":"£0.50"},{"v":17.136469110445166,"d":"£17.14"},0,{"v":52.40544870649323,"d":"£52.41"},null,{"v":5.862860074648495,"d":"£5.86"},0,{"v":0.1473122970100656,"d":"£0.15"},{"v":0.01521125857094792,"d":"£0.02"},{"v":0.10040181432704838,"d":"£0.10"},{"v":0.010367348753082591,"d":"£0.01"},{"v":2.8511808128004903,"d":"£2.85"},{"v":0.29440888137851995,"d":"£0.29"},{"v":2.4380336837688303,"d":"£2.44"},{"v":13.935580992792154,"d":"£13.94"},{"v":0.2980050690023014,"d":"£0.30"},{"v":8.271661334457331,"d":"£8.27"},0,{"v":34.22502356750927,"d":"£34.23"}]
[{"$nulls":3},{"v":39,"d":"39.000"},{"v":79.75,"d":"79.750"},null,{"v":1.5009893493466184,"d":"£1.50"},{"v":0.7195543773375043,"d":"£0.72"},{"v":0.19159830436553443,"d":"£0.19"},{"v":0.019965386531618615,"d":"£0.02"},{"v":0.11520211086803367,"d":"£0.12"},{"v":0.011979069791805675,"d":"£0.01"},{"v":4.684797543352728,"d":"£4.68"},{"v":0.48979500215500626,"d":"£0.49"},{"v":4.23289132719064,"d":"£4.23"},{"v":22.690007465243053,"d":"£22.69"},{"v":0.489738518343602,"d":"£0.49"},{"v":17.045541491308086,"d":"£17.05"},0,{"v":52.19205994583423,"d":"£52.19"},null,{"v":5.678544705332261,"d":"£5.68"},0,{"v":0.14401362098471318,"d":"£0.14"},{"v":0.01487064196947035,"d":"£0.01"},{"v":0.09815357664055104,"d":"£0.10"},{"v":0.010135198922604255,"d":"£0.01"},{"v":2.787336028746331,"d":"£2.79"},{"v":0.28781635965178465,"d":"£0.29"},{"v":2.436472111474291,"d":"£2.44"},{"v":13.684522612610301,"d":"£13.68"},{"v":0.29264720084863555,"d":"£0.29"},{"v":8.28091616033648,"d":"£8.28"},0,{"v":33.71542821751743,"d":"£33.72"}]
[{"$nulls":3},{"v":40,"d":"40.000"},{"v":80,"d":"80.000"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D51, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, 2))*G$6","v":{"v":2.9305743366325117,"d":"£2.93"}},0,{"v":0.15691010088317123,"d":"£0.16"},{"v":0.01934115375298771,"d":"£0.02"},{"v":0.09943450304404847,"d":"£0.10"},{"v":0.011629235166489208,"d":"£0.01"},{"v":3.513576352643108,"d":"£3.51"},{"v":0.4729133166791399,"d":"£0.47"},{"v":4.165678020026868,"d":"£4.17"},{"v":21.9809290926663,"d":"£21.98"},{"v":0.5136272418928316,"d":"£0.51"},{"v":16.736121757381753,"d":"£16.74"},0,{"v":50.60073511076921,"d":"£50.60"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D51, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, 2))*V$6","v":{"v":5.4549472722947545,"d":"£5.45"}},0,{"v":0.1407888102356553,"d":"£0.14"},{"v":0.014537652591516792,"d":"£0.01"},{"v":0.09595568239384972,"d":"£0.10"},{"v":0.009908247484219665,"d":"£0.01"},{"v":2.724920882697808,"d":"£2.72"},{"v":0.28137146031508714,"d":"£0.28"},{"v":2.4123666159144515,"d":"£2.41"},{"v":16.427072573982787,"d":"£16.43"},{"v":0.30987666868635466,"d":"£0.31"},{"v":8.180692298142445,"d":"£8.18"},0,{"v":36.05243816473893,"d":"£36.05"}]
[{"$nulls":3},{"v":41,"d":"41.000"},{"v":80.25,"d":"80.250"},null,{"v":2.7911624273675537,"d":"£2.79"},0,{"v":0.12311409193347768,"d":"£0.12"},{"v":0.015839505451928963,"d":"£0.02"},{"v":0.0839093439599519,"d":"£0.08"},{"v":0.01003755235775884,"d":"£0.01"},{"v":2.3828325525472085,"d":"£2.38"},{"v":0.3546827863866861,"d":"£0.35"},{"v":4.048178789048001,"d":"£4.05"},{"v":21.225909440253893,"d":"£21.23"},{"v":0.5345505264136698,"d":"£0.53"},{"v":16.2209610110356,"d":"£16.22"},0,{"v":47.79117802675573,"d":"£47.79"},null,{"v":5.1954470764921306,"d":"£5.20"},0,{"v":0.13649136989802316,"d":"£0.14"},{"v":0.014212119645239657,"d":"£0.01"},{"v":0.09302672930834437,"d":"£0.09"},{"v":0.009686378033448555,"d":"£0.01"},{"v":2.6417453455328803,"d":"£2.64"},{"v":0.2750708777486747,"d":"£0.28"},{"v":2.36686148901413,"d":"£2.37"},{"v":18.944805599669685,"d":"£18.94"},{"v":0.3994872216201169,"d":"£0.40"},{"v":8.030365504611826,"d":"£8.03"},0,{"v":38.1071997115745,"d":"£38.11"}]
[{"$nulls":3},{"v":42,"d":"42.000"},{"v":80.5,"d":"80.500"},null,{"v":2.6583825561307575,"d":"£2.66"},0,{"v":0.11865689676213761,"d":"£0.12"},{"v":0.012427920952275354,"d":"£0.01"},{"v":0.08087150875477737,"d":"£0.08"},{"v":0.008470343869774327,"d":"£0.01"},{"v":2.2965650133847215,"d":"£2.30"},{"v":0.24053830183441863,"d":"£0.24"},{"v":3.917888079472898,"d":"£3.92"},{"v":20.497581946152852,"d":"£20.50"},{"v":0.5161893301717706,"d":"£0.52"},{"v":15.720940798456791,"d":"£15.72"},0,{"v":46.06851269594317,"d":"£46.07"},null,{"v":4.948291702419244,"d":"£4.95"},0,{"v":0.1311997805559091,"d":"£0.13"},{"v":0.013778308633238935,"d":"£0.01"},{"v":0.08942020642189707,"d":"£0.09"},{"v":0.009390710845006376,"d":"£0.01"},{"v":2.5393283830139652,"d":"£2.54"},{"v":0.26667460901278295,"d":"£0.27"},{"v":2.3214656367046933,"d":"£2.32"},{"v":18.284113560603377,"d":"£18.28"},{"v":0.46071554862013636,"d":"£0.46"},{"v":7.934359600648498,"d":"£7.93"},0,{"v":36.998738047478746,"d":"£37.00"}]
[{"$nulls":3},{"v":43,"d":"43.000"},{"v":80.75,"d":"80.750"},null,{"v":2.5319192267163912,"d":"£2.53"},0,{"v":0.11409284040629569,"d":"£0.11"},{"v":0.011977983269364055,"d":"£0.01"},{"v":0.07776084149808452,"d":"£0.08"},{"v":0.008163685426349772,"d":"£0.01"},{"v":2.208229211320434,"d":"£2.21"},{"v":0.23182990671391518,"d":"£0.23"},{"v":3.7899630030620126,"d":"£3.79"},{"v":19.763949833811576,"d":"£19.76"},{"v":0.49847725604915516,"d":"£0.50"},{"v":15.234991614478743,"d":"£15.23"},0,{"v":44.47135540275232,"d":"£44.47"},null,{"v":4.712893888000752,"d":"£4.71"},0,{"v":0.12612425945408623,"d":"£0.13"},{"v":0.01324414188577001,"d":"£0.01"},{"v":0.0859609464848708,"d":"£0.09"},{"v":0.009026645443219898,"d":"£0.01"},{"v":2.441093349861963,"d":"£2.44"},{"v":0.2563359881906843,"d":"£0.26"},{"v":2.2756820517168577,"d":"£2.28"},{"v":17.67170602939868,"d":"£17.67"},{"v":0.4446482897799244,"d":"£0.44"},{"v":7.833030793145497,"d":"£7.83"},0,{"v":35.86974638336231,"d":"£35.87"}]
[{"$nulls":3},{"v":44,"d":"44.000"},{"v":81,"d":"81.000"},null,{"v":2.411471951556399,"d":"£2.41"},0,{"v":0.10967941258446938,"d":"£0.11"},{"v":0.011517258337544049,"d":"£0.01"},{"v":0.07475283626222458,"d":"£0.07"},{"v":0.007849674851541658,"d":"£0.01"},{"v":2.1228087747399687,"d":"£2.12"},{"v":0.22291272795663694,"d":"£0.22"},{"v":3.6658889858728037,"d":"£3.67"},{"v":19.053454818278805,"d":"£19.05"},{"v":0.48063617980561996,"d":"£0.48"},{"v":14.762263995694097,"d":"£14.76"},0,{"v":42.92323661594011,"d":"£42.92"},null,{"v":4.4886943081176085,"d":"£4.49"},0,{"v":0.121245995418844,"d":"£0.12"},{"v":0.012731786443314703,"d":"£0.01"},{"v":0.08263612859902085,"d":"£0.08"},{"v":0.008677445701942796,"d":"£0.01"},{"v":2.346676162027963,"d":"£2.35"},{"v":0.2464195179671383,"d":"£0.25"},{"v":2.2295748003212865,"d":"£2.23"},{"v":17.07909552606813,"d":"£17.08"},{"v":0.4297552537847176,"d":"£0.43"},{"v":7.72611527045068,"d":"£7.73"},0,{"v":34.771622194900644,"d":"£34.77"}]
[{"$nulls":3},{"v":45,"d":"45.000"},{"v":81.25,"d":"81.250"},null,{"v":2.296754537736527,"d":"£2.30"},0,{"v":0.1054371709965245,"d":"£0.11"},{"v":0.011071738809788713,"d":"£0.01"},{"v":0.07186150430360184,"d":"£0.07"},{"v":0.007546027635303429,"d":"£0.01"},{"v":2.0407015911286357,"d":"£2.04"},{"v":0.21428984476870352,"d":"£0.21"},{"v":3.5455438954416554,"d":"£3.55"},{"v":18.368029773405038,"d":"£18.37"},{"v":0.46335777073718587,"d":"£0.46"},{"v":14.302443222872377,"d":"£14.30"},0,{"v":41.42703707783534,"d":"£41.43"},null,{"v":4.275160245603264,"d":"£4.28"},0,{"v":0.11655639611998804,"d":"£0.12"},{"v":0.012239343386129368,"d":"£0.01"},{"v":0.0794398965964758,"d":"£0.08"},{"v":0.008341817398008416,"d":"£0.01"},{"v":2.25591051780135,"d":"£2.26"},{"v":0.23688844537821716,"d":"£0.24"},{"v":2.183257025278799,"d":"£2.18"},{"v":16.505200519606348,"d":"£16.51"},{"v":0.4153436583886292,"d":"£0.42"},{"v":7.614288977724556,"d":"£7.61"},0,{"v":33.70262684328176,"d":"£33.70"}]
[{"$nulls":3},{"v":46,"d":"46.000"},{"v":81.5,"d":"81.500"},null,{"v":2.187494406977743,"d":"£2.19"},0,{"v":0.10135903153586737,"d":"£0.10"},{"v":0.01064349991132109,"d":"£0.01"},{"v":0.06908201739558949,"d":"£0.07"},{"v":0.007254158163139622,"d":"£0.01"},{"v":1.9617705499450495,"d":"£1.96"},{"v":0.20600142244831654,"d":"£0.21"},{"v":3.428833326492822,"d":"£3.43"},{"v":17.70674002144667,"d":"£17.71"},{"v":0.4466890340787054,"d":"£0.45"},{"v":13.855278492367027,"d":"£13.86"},0,{"v":39.98114596076225,"d":"£39.98"},null,{"v":4.071784325462619,"d":"£4.07"},0,{"v":0.1120481822896226,"d":"£0.11"},{"v":0.011765945349651794,"d":"£0.01"},{"v":0.07636728923694182,"d":"£0.08"},{"v":0.00801916937251491,"d":"£0.01"},{"v":2.1686555293582503,"d":"£2.17"},{"v":0.22772598286953702,"d":"£0.23"},{"v":2.1368317600339406,"d":"£2.14"},{"v":15.949502498579402,"d":"£15.95"},{"v":0.40138720202060985,"d":"£0.40"},{"v":7.498159263626806,"d":"£7.50"},0,{"v":32.662247148199896,"d":"£32.66"}]
[{"$nulls":3},{"v":47,"d":"47.000"},{"v":81.75,"d":"81.750"},null,{"v":2.0834319479671954,"d":"£2.08"},0,{"v":0.09743862734224137,"d":"£0.10"},{"v":0.010231826527279993,"d":"£0.01"},{"v":0.06641003615624648,"d":"£0.07"},{"v":0.0069735790430879,"d":"£0.01"},{"v":1.8858924227135851,"d":"£1.89"},{"v":0.19803362018372744,"d":"£0.20"},{"v":3.3156652680858913,"d":"£3.32"},{"v":17.068759691547573,"d":"£17.07"},{"v":0.43060723955896196,"d":"£0.43"},{"v":13.420517021155359,"d":"£13.42"},0,{"v":38.583961280281144,"d":"£38.58"},null,{"v":3.8780833093061213,"d":"£3.88"},0,{"v":0.1077143389372534,"d":"£0.11"},{"v":0.011310857518195347,"d":"£0.01"},{"v":0.07341352540039427,"d":"£0.07"},{"v":0.007709000806252805,"d":"£0.01"},{"v":2.0847754238765357,"d":"£2.08"},{"v":0.21891790832638502,"d":"£0.22"},{"v":2.0903934986301733,"d":"£2.09"},{"v":15.411482294365358,"d":"£15.41"},{"v":0.3878732750880993,"d":"£0.39"},{"v":7.378290705927872,"d":"£7.38"},0,{"v":31.64996413818264,"d":"£31.65"}]
[{"$nulls":3},{"v":48,"d":"48.000"},{"v":82,"d":"82.000"},null,{"v":1.9843198994997693,"d":"£1.98"},0,{"v":0.0936698580612286,"d":"£0.09"},{"v":0.009836075946219953,"d":"£0.01"},{"v":0.06384140284270938,"d":"£0.06"},{"v":6.7038522302835584E-3,"d":"£0.01"},{"v":1.8129491390910284,"d":"£1.81"},{"v":0.19037399850736514,"d":"£0.19"},{"v":3.2059489259594005,"d":"£3.21"},{"v":16.453291964672587,"d":"£16.45"},{"v":0.4150923029631785,"d":"£0.42"},{"v":12.997904807747364,"d":"£13.00"},0,{"v":37.23393222752114,"d":"£37.23"},null,{"v":3.6935969471344703,"d":"£3.69"},0,{"v":0.10354812167094538,"d":"£0.10"},{"v":0.01087337175391833,"d":"£0.01"},{"v":0.07057400839531071,"d":"£0.07"},{"v":0.00741082906250037,"d":"£0.01"},{"v":2.004139665879741,"d":"£2.00"},{"v":0.21045051597491854,"d":"£0.21"},{"v":2.0440287839975237,"d":"£2.04"},{"v":14.890632211332317,"d":"£14.89"},{"v":0.37478925201649216,"d":"£0.37"},{"v":7.255207682265634,"d":"£7.26"},0,{"v":30.66525138948377,"d":"£30.67"}]
[{"$nulls":3},{"v":49,"d":"49.000"},{"v":82.25,"d":"82.250"},null,{"v":1.8899227629645492,"d":"£1.89"},0,{"v":0.09004685871090636,"d":"£0.09"},{"v":0.009455632359493113,"d":"£0.01"},{"v":0.06137212013202559,"d":"£0.06"},{"v":0.006444558015667827,"d":"£0.01"},{"v":1.742827184291005,"d":"£1.74"},{"v":0.18301063864641304,"d":"£0.18"},{"v":3.0995948179446473,"d":"£3.10"},{"v":15.859565913988048,"d":"£15.86"},{"v":0.40012484658293773,"d":"£0.40"},{"v":12.587187260185425,"d":"£12.59"},0,{"v":35.92955259382112,"d":"£35.93"},null,{"v":3.5178868837456894,"d":"£3.52"},0,{"v":0.0995430469830426,"d":"£0.10"},{"v":0.010452807234921934,"d":"£0.01"},{"v":0.06784431933782964,"d":"£0.07"},{"v":0.00712419012192411,"d":"£0.01"},{"v":1.9266227692203874,"d":"£1.93"},{"v":0.20231062873233985,"d":"£0.20"},{"v":1.997816718683268,"d":"£2.00"},{"v":14.386456072793539,"d":"£14.39"},{"v":0.3621227862409027,"d":"£0.36"},{"v":7.12939676542713,"d":"£7.13"},0,{"v":29.707576988520977,"d":"£29.71"}]
[{"$nulls":3},{"v":50,"d":"50.000"},{"v":82.5,"d":"82.500"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D61, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, 2))*G$6","v":{"v":1.8000162427801987,"d":"£1.80"}},0,{"v":0.086563991144325,"d":"£0.09"},{"v":0.009089903718451118,"d":"£0.01"},{"v":0.05899834530234042,"d":"£0.06"},{"v":6.195292883989967E-3,"d":"£0.01"},{"v":1.6754174338430612,"d":"£1.68"},{"v":0.17593208169499114,"d":"£0.18"},{"v":2.9965148286136527,"d":"£3.00"},{"v":15.286835823853444,"d":"£15.29"},{"v":0.3856861223779258,"d":"£0.39"},{"v":12.188109698641556,"d":"£12.19"},0,{"v":34.66935976485394,"d":"£34.67"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D61, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, 2))*V$6","v":{"v":3.3505356171660834,"d":"£3.35"}},0,{"v":0.0956928821379918,"d":"£0.10"},{"v":0.010048509474628913,"d":"£0.01"},{"v":0.06522021025971984,"d":"£0.07"},{"v":0.006848637914228862,"d":"£0.01"},{"v":1.852104101362145,"d":"£1.85"},{"v":0.1944855792272947,"d":"£0.19"},{"v":1.9518294473194895,"d":"£1.95"},{"v":13.898469144684244,"d":"£13.90"},{"v":0.34986181132374,"d":"£0.35"},{"v":7.001308994155375,"d":"£7.00"},0,{"v":28.776404935024942,"d":"£28.78"}]
[{"$nulls":3},{"v":51,"d":"51.000"},{"v":82.75,"d":"82.750"},null,{"v":1.7143867134496855,"d":"£1.71"},0,{"v":0.08321583528962284,"d":"£0.08"},{"v":0.008738320872613253,"d":"£0.01"},{"v":0.056716384262530825,"d":"£0.06"},{"v":0.005955668926419224,"d":"£0.01"},{"v":1.610614984047983,"d":"£1.61"},{"v":0.1691273119336845,"d":"£0.17"},{"v":2.8966222560095094,"d":"£2.90"},{"v":14.73438042838872,"d":"£14.73"},{"v":0.3717579954146054,"d":"£0.37"},{"v":11.800417817166228,"d":"£11.80"},0,{"v":33.4519337157616,"d":"£33.45"},null,{"v":3.1911455066302383,"d":"£3.19"},0,{"v":0.0919916354723955,"d":"£0.09"},{"v":0.009659849300996023,"d":"£0.01"},{"v":0.06269759749730791,"d":"£0.06"},{"v":0.00658374362243229,"d":"£0.01"},{"v":1.7804676956405718,"d":"£1.78"},{"v":0.1869631900428665,"d":"£0.19"},{"v":1.9061326111961117,"d":"£1.91"},{"v":13.42619805048535,"d":"£13.43"},{"v":0.33799453909861615,"d":"£0.34"},{"v":6.871362018759648,"d":"£6.87"},0,{"v":27.871196437746534,"d":"£27.87"}]
[{"$nulls":3},{"v":52,"d":"52.000"},{"v":83,"d":"83.000"},null,{"v":1.632830711968032,"d":"£1.63"},0,{"v":0.07999718071460042,"d":"£0.08"},{"v":0.008400336685387798,"d":"£0.01"},{"v":0.05452268580297708,"d":"£0.05"},{"v":0.005725313237858004,"d":"£0.01"},{"v":1.54831898871292,"d":"£1.55"},{"v":0.16258573971462295,"d":"£0.16"},{"v":2.7998318518657666,"d":"£2.80"},{"v":14.201502168412958,"d":"£14.20"},{"v":0.35832292534906074,"d":"£0.36"},{"v":11.423858106493338,"d":"£11.42"},0,{"v":32.27589600895752,"d":"£32.28"},null,{"v":3.039337827752923,"d":"£3.04"},0,{"v":0.08843354707075275,"d":"£0.09"},{"v":0.009286221877339613,"d":"£0.01"},{"v":0.06027255533645864,"d":"£0.06"},{"v":0.006329095015501117,"d":"£0.01"},{"v":1.7116020707951551,"d":"£1.71"},{"v":0.1797317547649789,"d":"£0.18"},{"v":1.860785776428242,"d":"£1.86"},{"v":12.969180672971783,"d":"£12.97"},{"v":0.32650945760139205,"d":"£0.33"},{"v":6.739942128149717,"d":"£6.74"},0,{"v":26.991411107764243,"d":"£26.99"}]
[{"$nulls":3},{"v":53,"d":"53.000"},{"v":83.25,"d":"83.250"},null,{"v":1.5551544543770042,"d":"£1.56"},0,{"v":0.07690301851818908,"d":"£0.08"},{"v":0.008075425182546418,"d":"£0.01"},{"v":0.05241383606913146,"d":"£0.05"},{"v":0.005503867336578131,"d":"£0.01"},{"v":1.4884325022134406,"d":"£1.49"},{"v":0.15629718498048412,"d":"£0.16"},{"v":2.7060598557565356,"d":"£2.71"},{"v":13.68752646787011,"d":"£13.69"},{"v":0.345363948356615,"d":"£0.35"},{"v":11.058178240314634,"d":"£11.06"},0,{"v":31.13990880097527,"d":"£31.14"},null,{"v":2.8947518726479124,"d":"£2.89"},0,{"v":0.0850130798018238,"d":"£0.09"},{"v":0.008927045761085455,"d":"£0.01"},{"v":0.057941309903341225,"d":"£0.06"},{"v":6.0842958068349435E-3,"d":"£0.01"},{"v":1.6454000574811136,"d":"£1.65"},{"v":0.17278001976481067,"d":"£0.17"},{"v":1.8158428371601905,"d":"£1.82"},{"v":12.526966044021195,"d":"£12.53"},{"v":0.31539532868080966,"d":"£0.32"},{"v":6.607406164525376,"d":"£6.61"},0,{"v":26.136508055554494,"d":"£26.14"}]
[{"$nulls":3},{"v":54,"d":"54.000"},{"v":83.5,"d":"83.500"},null,{"v":1.4811733753180332,"d":"£1.48"},0,{"v":0.07392853353555177,"d":"£0.07"},{"v":0.007763080733697325,"d":"£0.01"},{"v":0.05038655324884566,"d":"£0.05"},{"v":5.290986606347658E-3,"d":"£0.01"},{"v":1.4308623286258328,"d":"£1.43"},{"v":0.15025186142217703,"d":"£0.15"},{"v":2.615224023626337,"d":"£2.62"},{"v":13.191801029319722,"d":"£13.19"},{"v":0.3328646595353486,"d":"£0.33"},{"v":10.703127427368806,"d":"£10.70"},0,{"v":30.0426738593407,"d":"£30.04"},null,{"v":2.757044092855544,"d":"£2.76"},0,{"v":0.08172491070169328,"d":"£0.08"},{"v":0.008581761998922278,"d":"£0.01"},{"v":0.05570023329149069,"d":"£0.06"},{"v":0.005848965037561262,"d":"£0.01"},{"v":1.5817586314914363,"d":"£1.58"},{"v":0.16609716668579072,"d":"£0.17"},{"v":1.771352395171434,"d":"£1.77"},{"v":12.099114223675114,"d":"£12.10"},{"v":0.30464118531877,"d":"£0.30"},{"v":6.474083331632666,"d":"£6.47"},0,{"v":25.305946897860423,"d":"£25.31"}]
[{"$nulls":3},{"v":55,"d":"55.000"},{"v":83.75,"d":"83.750"},null,{"v":1.4107116894893137,"d":"£1.41"},0,{"v":0.07106909684467745,"d":"£0.07"},{"v":0.007462817265418477,"d":"£0.01"},{"v":0.04843768246518327,"d":"£0.05"},{"v":0.005086339760135842,"d":"£0.01"},{"v":1.3755188766947186,"d":"£1.38"},{"v":0.1444403612492955,"d":"£0.14"},{"v":2.5272436511216423,"d":"£2.53"},{"v":12.713695148166556,"d":"£12.71"},{"v":0.3208091957732563,"d":"£0.32"},{"v":10.358456731555417,"d":"£10.36"},0,{"v":28.982931590385615,"d":"£28.98"},null,{"v":2.6258872830425117,"d":"£2.63"},0,{"v":0.07856392269012304,"d":"£0.08"},{"v":0.00824983325695327,"d":"£0.01"},{"v":0.05354583791602506,"d":"£0.05"},{"v":0.005622736483683604,"d":"£0.01"},{"v":1.5205787534296227,"d":"£1.52"},{"v":0.15967279560796838,"d":"£0.16"},{"v":1.7273581171779726,"d":"£1.73"},{"v":11.685196169560705,"d":"£11.69"},{"v":0.29423632868924054,"d":"£0.29"},{"v":6.340276902197359,"d":"£6.34"},0,{"v":24.499188680052168,"d":"£24.50"}]
[{"$nulls":3},{"v":56,"d":"56.000"},{"v":84,"d":"84.000"},null,{"v":1.3436019739650558,"d":"£1.34"},0,{"v":0.06832025856280831,"d":"£0.07"},{"v":7.1741675048254865E-3,"d":"£0.01"},{"v":0.04656419086677008,"d":"£0.05"},{"v":4.88960832456109E-3,"d":"£0.00"},{"v":1.3223160204102822,"d":"£1.32"},{"v":0.13885364054962465,"d":"£0.14"},{"v":2.44203959211996,"d":"£2.44"},{"v":12.25259904529716,"d":"£12.25"},{"v":0.30918221907111293,"d":"£0.31"},{"v":10.023919362157512,"d":"£10.02"},0,{"v":27.95946007882967,"d":"£27.96"},null,{"v":2.5009698035343186,"d":"£2.50"},0,{"v":0.07552519660730254,"d":"£0.08"},{"v":0.007930742984491918,"d":"£0.01"},{"v":0.051474771086232454,"d":"£0.05"},{"v":0.005405258086160261,"d":"£0.01"},{"v":1.4617652145836277,"d":"£1.46"},{"v":0.15349690886355818,"d":"£0.15"},{"v":1.683899071054364,"d":"£1.68"},{"v":11.284793597706646,"d":"£11.28"},{"v":0.28417032498274575,"d":"£0.28"},{"v":6.206265829860247,"d":"£6.21"},0,{"v":23.715696719349694,"d":"£23.72"}]
[{"$nulls":3},{"v":57,"d":"57.000"},{"v":84.25,"d":"84.250"},null,{"v":1.2796847703844518,"d":"£1.28"},0,{"v":0.06567774092148963,"d":"£0.07"},{"v":0.006896682252397057,"d":"£0.01"},{"v":0.0447631629080417,"d":"£0.04"},{"v":0.00470048614427963,"d":"£0.00"},{"v":1.2711709649781495,"d":"£1.27"},{"v":0.1334830052149181,"d":"£0.13"},{"v":2.359534272827757,"d":"£2.36"},{"v":11.807923217785897,"d":"£11.81"},{"v":0.2979689003129735,"d":"£0.30"},{"v":9.69927093613689,"d":"£9.70"},0,{"v":26.97107413986724,"d":"£26.97"},null,{"v":2.38199483983305,"d":"£2.38"},0,{"v":0.07260400355860552,"d":"£0.07"},{"v":0.007623994610200889,"d":"£0.01"},{"v":0.04948380978808162,"d":"£0.05"},{"v":0.005196191403026623,"d":"£0.01"},{"v":1.4052264887611527,"d":"£1.41"},{"v":0.14755989547847354,"d":"£0.15"},{"v":1.64101004213711,"d":"£1.64"},{"v":10.897498835716032,"d":"£10.90"},{"v":0.274433002021571,"d":"£0.27"},{"v":6.072306270667195,"d":"£6.07"},0,{"v":22.9549373739745,"d":"£22.95"}]
[{"$nulls":3},{"v":58,"d":"58.000"},{"v":84.5,"d":"84.500"},null,{"v":1.2188082060651224,"d":"£1.22"},0,{"v":0.06313743160946557,"d":"£0.06"},{"v":6.6299296829264E-3,"d":"£0.01"},{"v":0.04303179581204369,"d":"£0.04"},{"v":0.004518678905543643,"d":"£0.00"},{"v":1.2220041179733367,"d":"£1.22"},{"v":0.12832009741104353,"d":"£0.13"},{"v":2.279651701795303,"d":"£2.28"},{"v":11.37909780732886,"d":"£11.38"},{"v":0.28715490347610256,"d":"£0.29"},{"v":9.384269714352945,"d":"£9.38"},0,{"v":26.016624384412694,"d":"£26.02"},null,{"v":2.2686796973610144,"d":"£2.27"},0,{"v":0.06979579755543883,"d":"£0.07"},{"v":7.3291107693229576E-3,"d":"£0.01"},{"v":0.047569855668536665,"d":"£0.05"},{"v":4.9952110827085556E-3,"d":"£0.00"},{"v":1.3508745898557075,"d":"£1.35"},{"v":0.14185251621563694,"d":"£0.14"},{"v":1.5987218307087185,"d":"£1.60"},{"v":10.522914669193026,"d":"£10.52"},{"v":0.26501444568909943,"d":"£0.27"},{"v":5.938633018908665,"d":"£5.94"},0,{"v":22.216380743007875,"d":"£22.22"}]
[{"$nulls":3},{"v":59,"d":"59.000"},{"v":84.75,"d":"84.750"},null,{"v":1.160827633140777,"d":"£1.16"},0,{"v":0.06069537737306097,"d":"£0.06"},{"v":0.006373494673510722,"d":"£0.01"},{"v":0.04136739520872323,"d":"£0.04"},{"v":4.3439036781873774E-3,"d":"£0.00"},{"v":1.1747389654777562,"d":"£1.17"},{"v":0.12335688257144098,"d":"£0.12"},{"v":2.2023174761746693,"d":"£2.20"},{"v":10.96557198606076,"d":"£10.97"},{"v":0.276726370272024,"d":"£0.28"},{"v":9.078676813448679,"d":"£9.08"},0,{"v":25.094996298079586,"d":"£25.09"},null,{"v":2.1607551297545227,"d":"£2.16"},0,{"v":0.06709620844073141,"d":"£0.07"},{"v":0.007045632560801399,"d":"£0.01"},{"v":0.045729930213870416,"d":"£0.05"},{"v":0.004802004357707172,"d":"£0.00"},{"v":1.2986249349217889,"d":"£1.30"},{"v":0.1363658891967907,"d":"£0.14"},{"v":1.5570615317036194,"d":"£1.56"},{"v":10.160654182257478,"d":"£10.16"},{"v":0.25590499619508766,"d":"£0.26"},{"v":5.805460861858231,"d":"£5.81"},0,{"v":21.49950130146063,"d":"£21.50"}]
[{"$nulls":3},{"v":60,"d":"60.000"},{"v":85,"d":"85.000"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D71, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, 2))*G$6","v":{"v":1.0888321088961295,"d":"£1.09"}},0,{"v":0.05834777786409015,"d":"£0.06"},{"v":0.006126978157532969,"d":"£0.01"},{"v":0.039767370941924556,"d":"£0.04"},{"v":0.004175888475328528,"d":"£0.00"},{"v":1.129301953008525,"d":"£1.13"},{"v":0.11858563689365367,"d":"£0.12"},{"v":2.094369932936825,"d":"£2.09"},{"v":10.566813359407504,"d":"£10.57"},{"v":0.2666699052103056,"d":"£0.27"},{"v":8.598249881686987,"d":"£8.60"},0,{"v":23.971240793478806,"d":"£23.97"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D71, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, 2))*V$6","v":{"v":2.026743245569713,"d":"£2.03"}},0,{"v":0.06450103508805403,"d":"£0.06"},{"v":0.006773118833133773,"d":"£0.01"},{"v":0.043961170114472786,"d":"£0.04"},{"v":0.004616270557867046,"d":"£0.00"},{"v":1.248396212546092,"d":"£1.25"},{"v":0.131091476080433,"d":"£0.13"},{"v":1.4921538591475465,"d":"£1.49"},{"v":9.810340592923058,"d":"£9.81"},{"v":0.2470952441971669,"d":"£0.25"},{"v":5.5494340402340985,"d":"£5.55"},0,{"v":20.625106265291635,"d":"£20.63"}]
[{"$nulls":3},{"v":61,"d":"61.000"},{"v":85.25,"d":"85.250"},null,{"v":1.0047830992035256,"d":"£1.00"},0,{"v":0.05522591490891469,"d":"£0.06"},{"v":0.005889996503630553,"d":"£0.01"},{"v":0.03763964154565697,"d":"£0.04"},{"v":4.014371830099641E-3,"d":"£0.00"},{"v":1.0688793274799806,"d":"£1.07"},{"v":0.11399893531947261,"d":"£0.11"},{"v":1.959422700030458,"d":"£1.96"},{"v":10.003795879814886,"d":"£10.00"},{"v":0.2569725610766308,"d":"£0.26"},{"v":7.9656986302764015,"d":"£7.97"},0,{"v":22.476321057989658,"d":"£22.48"},null,{"v":1.870295101453164,"d":"£1.87"},0,{"v":0.061049945785546136,"d":"£0.06"},{"v":0.006511145497847729,"d":"£0.01"},{"v":0.04160905400190693,"d":"£0.04"},{"v":0.004437720642470441,"d":"£0.00"},{"v":1.181601519894607,"d":"£1.18"},{"v":0.12602106877436892,"d":"£0.13"},{"v":1.4065107901088871,"d":"£1.41"},{"v":9.309584832050833,"d":"£9.31"},{"v":0.23857602679743228,"d":"£0.24"},{"v":5.185091486646634,"d":"£5.19"},0,{"v":19.431288691653698,"d":"£19.43"}]
[{"$nulls":3},{"v":62,"d":"62.000"},{"v":85.5,"d":"85.500"},null,{"v":0.9272219915231698,"d":"£0.93"},0,{"v":0.05142651176070023,"d":"£0.05"},{"v":0.005574855763675932,"d":"£0.01"},{"v":0.03505012948737602,"d":"£0.04"},{"v":3.7995852664385603E-3,"d":"£0.00"},{"v":0.9953431354841241,"d":"£1.00"},{"v":0.10789949047116527,"d":"£0.11"},{"v":1.83350466273378,"d":"£1.83"},{"v":9.297423494350333,"d":"£9.30"},{"v":0.24328063345939716,"d":"£0.24"},{"v":7.382897995671066,"d":"£7.38"},0,{"v":20.883422485971227,"d":"£20.88"},null,{"v":1.7259234854567969,"d":"£1.73"},0,{"v":0.05684986405582756,"d":"£0.06"},{"v":0.006162770552484155,"d":"£0.01"},{"v":0.038746456414708766,"d":"£0.04"},{"v":0.00420028305382026,"d":"£0.00"},{"v":1.1003103264028018,"d":"£1.10"},{"v":0.1192783868663326,"d":"£0.12"},{"v":1.3259446972447362,"d":"£1.33"},{"v":8.676823079019307,"d":"£8.68"},{"v":0.22639823147083557,"d":"£0.23"},{"v":4.846835419410368,"d":"£4.85"},0,{"v":18.12747299994802,"d":"£18.13"}]
[{"$nulls":3},{"v":63,"d":"63.000"},{"v":85.75,"d":"85.750"},null,{"v":0.8556479724287708,"d":"£0.86"},0,{"v":0.04789631738454631,"d":"£0.05"},{"v":5.191319799187407E-3,"d":"£0.01"},{"v":0.03264409871135208,"d":"£0.03"},{"v":0.003538183418284016,"d":"£0.00"},{"v":0.9270173902813423,"d":"£0.93"},{"v":0.10047627866085798,"d":"£0.10"},{"v":1.7156053049273154,"d":"£1.72"},{"v":8.643281981504915,"d":"£8.64"},{"v":0.22610248193985397,"d":"£0.23"},{"v":6.843178735666916,"d":"£6.84"},0,{"v":19.400580064723343,"d":"£19.40"},null,{"v":1.592696187535801,"d":"£1.59"},0,{"v":0.052947381396516335,"d":"£0.05"},{"v":0.00573878753875862,"d":"£0.01"},{"v":0.03608668973312672,"d":"£0.04"},{"v":0.00391131421221035,"d":"£0.00"},{"v":1.024779064543824,"d":"£1.02"},{"v":0.11107233578829549,"d":"£0.11"},{"v":1.249717078815675,"d":"£1.25"},{"v":8.089015752579186,"d":"£8.09"},{"v":0.21101020457026703,"d":"£0.21"},{"v":4.530332089021397,"d":"£4.53"},0,{"v":16.907306885735057,"d":"£16.91"}]
[{"$nulls":3},{"v":64,"d":"64.000"},{"$f":"C.cohortAge+D75*C.cycleLength","v":{"v":86,"d":"86.000"}},null,{"v":0.7895988872295547,"d":"£0.79"},0,{"v":0.04460911146650584,"d":"£0.04"},{"v":0.004834959483613509,"d":"£0.00"},{"v":0.030403678563566836,"d":"£0.03"},{"v":3.2953033399472148E-3,"d":"£0.00"},{"v":0.8633946063626254,"d":"£0.86"},{"v":0.09357904255205983,"d":"£0.09"},{"v":1.6051841775362383,"d":"£1.61"},{"v":8.035477739565628,"d":"£8.04"},{"v":0.21019452424769175,"d":"£0.21"},{"v":6.343289630513014,"d":"£6.34"},{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D75, (S$2-1)*C.Trace.Markov.NumCols+S$3-1, 2))*INDEX(C.rngC.ByState, S$3)","v":0},{"$f":"SUM(G75:S75)","v":{"v":18.023861660860447,"d":"£18.02"}},null,{"v":1.4697529567017258,"d":"£1.47"},0,{"v":0.04931351234403816,"d":"£0.05"},{"v":0.005344846071572628,"d":"£0.01"},{"v":0.03360999869442279,"d":"£0.03"},{"v":0.00364282041470049,"d":"£0.00"},{"v":0.9544467302516818,"d":"£0.95"},{"v":0.10344772891294124,"d":"£0.10"},{"v":1.1775798491599576,"d":"£1.18"},{"v":7.540991518665872,"d":"£7.54"},{"v":0.19671541682704957,"d":"£0.20"},{"v":4.234184316015687,"d":"£4.23"},{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D75, (AH$2-1)*C.Trace.Markov.NumCols+AH$3-1, 2))*INDEX(C.rngC.ByState, AH$3)","v":0},{"$f":"SUM(V75:AH75)","v":{"v":15.76902969405965,"d":"£15.77"}}]
[{"$nulls":3},{"$f":"D75+1","v":{"v":65,"d":"65.000"}},{"v":86.25,"d":"86.250"},null,{"v":0.7286482558293588,"d":"£0.73"},0,{"v":0.04154749966292147,"d":"£0.04"},{"v":4.503127971382294E-3,"d":"£0.00"},{"v":0.028317013797054015,"d":"£0.03"},{"v":0.003069141053735455,"d":"£0.00"},{"v":0.8041381219563931,"d":"£0.80"},{"v":0.087156553323672,"d":"£0.09"},{"v":1.5017760702415908,"d":"£1.50"},{"v":7.470619758298866,"d":"£7.47"},{"v":0.19541343487174237,"d":"£0.20"},{"v":5.8802636100928565,"d":"£5.88"},0,{"v":16.74545258709957,"d":"£16.75"},null,{"v":1.3562999463668324,"d":"£1.36"},0,{"v":0.04592902817689508,"d":"£0.05"},{"v":0.004978020173530669,"d":"£0.00"},{"v":0.03130327781748802,"d":"£0.03"},{"v":3.3928074391846364E-3,"d":"£0.00"},{"v":0.8889411579780645,"d":"£0.89"},{"v":0.09634793491499631,"d":"£0.10"},{"v":1.109341128298539,"d":"£1.11"},{"v":7.029973252043058,"d":"£7.03"},{"v":0.1833881074357669,"d":"£0.18"},{"v":3.957112818268323,"d":"£3.96"},0,{"v":14.70700747891268,"d":"£14.71"}]
[{"$nulls":3},{"v":66,"d":"66.000"},{"v":86.5,"d":"86.500"},null,{"v":0.6724025189372049,"d":"£0.67"},0,{"v":0.03869601188476231,"d":"£0.04"},{"v":0.004194069366604062,"d":"£0.00"},{"v":0.02637356065519565,"d":"£0.03"},{"v":0.002858499815475485,"d":"£0.00"},{"v":0.748948518603273,"d":"£0.75"},{"v":0.08117482619118166,"d":"£0.08"},{"v":1.4049433373813927,"d":"£1.40"},{"v":6.945658764395718,"d":"£6.95"},{"v":0.18167674840311387,"d":"£0.18"},{"v":5.451354777299694,"d":"£5.45"},0,{"v":15.558281632933618,"d":"£15.56"},null,{"v":1.251604588462817,"d":"£1.25"},0,{"v":0.042776827356829285,"d":"£0.04"},{"v":0.00463636877495471,"d":"£0.00"},{"v":0.029154871419098952,"d":"£0.03"},{"v":0.003159952334888381,"d":"£0.00"},{"v":0.8279313531031095,"d":"£0.83"},{"v":0.08973538503248606,"d":"£0.09"},{"v":1.0448146218888696,"d":"£1.04"},{"v":6.5534748337016735,"d":"£6.55"},{"v":0.17096073995377245,"d":"£0.17"},{"v":3.6979139021058973,"d":"£3.70"},0,{"v":13.716163444134397,"d":"£13.72"}]
[{"$nulls":3},{"v":67,"d":"67.000"},{"v":86.75,"d":"86.750"},null,{"v":0.6204984968480882,"d":"£0.62"},0,{"v":0.03604022741559229,"d":"£0.04"},{"v":3.9062220199129155E-3,"d":"£0.00"},{"v":0.024563490589231997,"d":"£0.02"},{"v":2.6623152711869437E-3,"d":"£0.00"},{"v":0.6975466881035851,"d":"£0.70"},{"v":0.07560363594733359,"d":"£0.08"},{"v":1.3142749704058658,"d":"£1.31"},{"v":6.457761128191399,"d":"£6.46"},{"v":0.1689103100758461,"d":"£0.17"},{"v":5.054023939704506,"d":"£5.05"},0,{"v":14.45579142457255,"d":"£14.46"},null,{"v":1.154990863236007,"d":"£1.15"},0,{"v":0.03984096838322353,"d":"£0.04"},{"v":0.004318165537597911,"d":"£0.00"},{"v":0.02715391444849232,"d":"£0.03"},{"v":0.002943078502874343,"d":"£0.00"},{"v":0.7711087731520214,"d":"£0.77"},{"v":0.08357666655930446,"d":"£0.08"},{"v":0.9838205168557727,"d":"£0.98"},{"v":6.109173836377394,"d":"£6.11"},{"v":0.15937285487003186,"d":"£0.16"},{"v":3.4554575669058605,"d":"£3.46"},0,{"v":12.79175720482858,"d":"£12.79"}]
[{"$nulls":3},{"v":68,"d":"68.000"},{"v":87,"d":"87.000"},null,{"v":0.5726010443852805,"d":"£0.57"},0,{"v":0.03356671473139243,"d":"£0.03"},{"v":0.003638130212299539,"d":"£0.00"},{"v":0.02287764924200445,"d":"£0.02"},{"v":0.002479595264528152,"d":"£0.00"},{"v":0.6496726677498912,"d":"£0.65"},{"v":0.07041480763190767,"d":"£0.07"},{"v":1.2293850612032675,"d":"£1.23"},{"v":6.004295707723394,"d":"£6.00"},{"v":0.1570452093255771,"d":"£0.16"},{"v":4.685922881610908,"d":"£4.69"},0,{"v":13.43189946908045,"d":"£13.43"},null,{"v":1.0658349341760085,"d":"£1.07"},0,{"v":0.03710660326642424,"d":"£0.04"},{"v":0.004021801224804901,"d":"£0.00"},{"v":0.025290287145603406,"d":"£0.03"},{"v":2.7410891556837688E-3,"d":"£0.00"},{"v":0.7181860401932353,"d":"£0.72"},{"v":0.0778406332519391,"d":"£0.08"},{"v":0.9261855553701056,"d":"£0.93"},{"v":5.694903215810023,"d":"£5.69"},{"v":0.14856797346558512,"d":"£0.15"},{"v":3.2286832015153992,"d":"£3.23"},0,{"v":11.929361334574814,"d":"£11.93"}]
[{"$nulls":3},{"v":69,"d":"69.000"},{"v":87.25,"d":"87.250"},null,{"v":0.5284008868620744,"d":"£0.53"},0,{"v":0.031262964155732986,"d":"£0.03"},{"v":3.3884380801405623E-3,"d":"£0.00"},{"v":0.02130751054857694,"d":"£0.02"},{"v":0.002309415696353763,"d":"£0.00"},{"v":0.605084336890116,"d":"£0.61"},{"v":0.06558209895267043,"d":"£0.07"},{"v":1.1499113185161045,"d":"£1.15"},{"v":5.582819331225666,"d":"£5.58"},{"v":0.1460174598524012,"d":"£0.15"},{"v":4.344879843234435,"d":"£4.34"},0,{"v":12.480963604014274,"d":"£12.48"},null,{"v":0.9835611198924689,"d":"£0.98"},0,{"v":0.034559903080842946,"d":"£0.03"},{"v":0.003745776985885098,"d":"£0.00"},{"v":0.023554564301217093,"d":"£0.02"},{"v":0.002552962740250187,"d":"£0.00"},{"v":0.6688954999433014,"d":"£0.67"},{"v":0.0724982753507367,"d":"£0.07"},{"v":0.8717430306779502,"d":"£0.87"},{"v":5.308641047684274,"d":"£5.31"},{"v":0.13849339575467798,"d":"£0.14"},{"v":3.0165955100531994,"d":"£3.02"},0,{"v":11.124841086464805,"d":"£11.12"}]
[{"$nulls":3},{"v":70,"d":"70.000"},{"v":87.5,"d":"87.500"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D81, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, 2))*G$6","v":{"v":0.4876126230897322,"d":"£0.49"}},0,{"v":0.02911732457655673,"d":"£0.03"},{"v":0.003155882816982511,"d":"£0.00"},{"v":0.019845133605079137,"d":"£0.02"},{"v":2.1509158913389976E-3,"d":"£0.00"},{"v":0.5635561921018052,"d":"£0.56"},{"v":0.06108106870815052,"d":"£0.06"},{"v":1.0755136684980673,"d":"£1.08"},{"v":5.19106326952181,"d":"£5.19"},{"v":0.13576764657208104,"d":"£0.14"},{"v":4.028886117710223,"d":"£4.03"},0,{"v":11.597749843091826,"d":"£11.60"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D81, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, 2))*V$6","v":{"v":0.9076381769302893,"d":"£0.91"}},0,{"v":0.03218798800799936,"d":"£0.03"},{"v":3.4886968409683747E-3,"d":"£0.00"},{"v":0.021937967577272878,"d":"£0.02"},{"v":0.002377747815895733,"d":"£0.00"},{"v":0.6229878677731111,"d":"£0.62"},{"v":0.06752257412676863,"d":"£0.07"},{"v":0.8203327496680246,"d":"£0.82"},{"v":4.948500870201436,"d":"£4.95"},{"v":0.1290999508991467,"d":"£0.13"},{"v":2.818260661084342,"d":"£2.82"},0,{"v":10.374335250925256,"d":"£10.37"}]
[{"$nulls":3},{"v":71,"d":"71.000"},{"v":87.75,"d":"87.750"},null,{"v":0.4499728825370272,"d":"£0.45"},0,{"v":0.02711894452084713,"d":"£0.03"},{"v":2.9392882853306493E-3,"d":"£0.00"},{"v":0.01848312250769924,"d":"£0.02"},{"v":0.002003294244045844,"d":"£0.00"},{"v":0.524878206711807,"d":"£0.52"},{"v":0.05688895314592357,"d":"£0.06"},{"v":1.005872934244396,"d":"£1.01"},{"v":4.826920692099431,"d":"£4.83"},{"v":0.12624059664044682,"d":"£0.13"},{"v":3.7360836771925485,"d":"£3.74"},0,{"v":10.777402592129503,"d":"£10.78"},null,{"v":0.8375758695213621,"d":"£0.84"},0,{"v":0.029978862197024433,"d":"£0.03"},{"v":3.249260619104037E-3,"d":"£0.00"},{"v":0.02043232111054621,"d":"£0.02"},{"v":0.002214558241238903,"d":"£0.00"},{"v":0.580230967954465,"d":"£0.58"},{"v":0.06288836520107118,"d":"£0.06"},{"v":0.7718009662125613,"d":"£0.77"},{"v":4.6127226664028225,"d":"£4.61"},{"v":0.12034176235103874,"d":"£0.12"},{"v":2.632802647666006,"d":"£2.63"},0,{"v":9.674238247477241,"d":"£9.67"}]
[{"$nulls":3},{"v":72,"d":"72.000"},{"v":88,"d":"88.000"},null,{"v":0.4152386247421266,"d":"£0.42"},0,{"v":0.025257717273822193,"d":"£0.03"},{"v":0.0027375590683505,"d":"£0.00"},{"v":0.017214588948253944,"d":"£0.02"},{"v":1.8658041648150659E-3,"d":"£0.00"},{"v":0.4888547685964105,"d":"£0.49"},{"v":0.05298455083526129,"d":"£0.05"},{"v":0.9406895901732701,"d":"£0.94"},{"v":4.488435032437106,"d":"£4.49"},{"v":0.1173850743997738,"d":"£0.12"},{"v":3.464753748199801,"d":"£3.46"},0,{"v":10.015417058838992,"d":"£10.02"},null,{"v":0.7729218041236564,"d":"£0.77"},0,{"v":0.027921353096218002,"d":"£0.03"},{"v":0.003026257382664929,"d":"£0.00"},{"v":0.019030010163611045,"d":"£0.02"},{"v":2.0625686925472525E-3,"d":"£0.00"},{"v":0.5404085594424258,"d":"£0.54"},{"v":0.05857221127616054,"d":"£0.06"},{"v":0.7260002897195532,"d":"£0.73"},{"v":4.299664441816936,"d":"£4.30"},{"v":0.11217602855324986,"d":"£0.11"},{"v":2.4593998483199555,"d":"£2.46"},0,{"v":9.021183372586979,"d":"£9.02"}]
[{"$nulls":3},{"v":73,"d":"73.000"},{"v":88.25,"d":"88.250"},null,{"v":0.383185569996086,"d":"£0.38"},0,{"v":0.023524229764691734,"d":"£0.02"},{"v":2.5496749298495602E-3,"d":"£0.00"},{"v":0.01603311737688824,"d":"£0.02"},{"v":0.001737750303924689,"d":"£0.00"},{"v":0.45530369088207456,"d":"£0.46"},{"v":0.04934811544190897,"d":"£0.05"},{"v":0.8796825873396221,"d":"£0.88"},{"v":4.173789196061369,"d":"£4.17"},{"v":0.10915349843712072,"d":"£0.11"},{"v":3.2133062626062987,"d":"£3.21"},0,{"v":9.307613693139835,"d":"£9.31"},null,{"v":0.7132585083082212,"d":"£0.71"},0,{"v":0.026005054948385006,"d":"£0.03"},{"v":2.8185593030882537E-3,"d":"£0.00"},{"v":0.017723942613657298,"d":"£0.02"},{"v":1.9210104897020618E-3,"d":"£0.00"},{"v":0.5033192422462298,"d":"£0.50"},{"v":0.05455228360302091,"d":"£0.05"},{"v":0.6827895728652099,"d":"£0.68"},{"v":4.007794358527663,"d":"£4.01"},{"v":0.10456281811773885,"d":"£0.10"},{"v":2.297281779275285,"d":"£2.30"},0,{"v":8.412027130298203,"d":"£8.41"}]
[{"$nulls":3},{"v":74,"d":"74.000"},{"v":88.5,"d":"88.500"},null,{"v":0.3536067511648539,"d":"£0.35"},0,{"v":0.021909714960486826,"d":"£0.02"},{"v":0.002374685654479924,"d":"£0.00"},{"v":0.014932732555728499,"d":"£0.01"},{"v":1.6184850348909272E-3,"d":"£0.00"},{"v":0.4240552905437319,"d":"£0.42"},{"v":0.0459612558619129,"d":"£0.05"},{"v":0.8225882459368153,"d":"£0.82"},{"v":3.881295549760581,"d":"£3.88"},{"v":0.1015016791368785,"d":"£0.10"},{"v":2.980270116446285,"d":"£2.98"},0,{"v":8.650114507056644,"d":"£8.65"},null,{"v":0.6582007351324223,"d":"£0.66"},0,{"v":0.02422027616419939,"d":"£0.02"},{"v":2.6251159569347653E-3,"d":"£0.00"},{"v":0.016507513084407507,"d":"£0.02"},{"v":1.7891677086341758E-3,"d":"£0.00"},{"v":0.4687754388581412,"d":"£0.47"},{"v":0.05080825158321565,"d":"£0.05"},{"v":0.6420337820271352,"d":"£0.64"},{"v":3.735683389304995,"d":"£3.74"},{"v":0.09746487853525156,"d":"£0.10"},{"v":2.1457260286367172,"d":"£2.15"},0,{"v":7.843834576992053,"d":"£7.84"}]
[{"$nulls":3},{"v":75,"d":"75.000"},{"v":88.75,"d":"88.750"},null,{"v":0.3263111772988741,"d":"£0.33"},0,{"v":0.020406007527195687,"d":"£0.02"},{"v":2.2117062420680717E-3,"d":"£0.00"},{"v":0.013907869339393045,"d":"£0.01"},{"v":1.5074051791271678E-3,"d":"£0.00"},{"v":0.39495153024073265,"d":"£0.39"},{"v":0.04280684320946191,"d":"£0.04"},{"v":0.769159211411891,"d":"£0.77"},{"v":3.609386634921851,"d":"£3.61"},{"v":0.09438857523014213,"d":"£0.09"},{"v":2.764284174005003,"d":"£2.76"},0,{"v":8.03932113460574,"d":"£8.04"},null,{"v":0.6073929755937096,"d":"£0.61"},0,{"v":0.022557990307438897,"d":"£0.02"},{"v":2.4449490134207594E-3,"d":"£0.00"},{"v":0.015374569539731521,"d":"£0.02"},{"v":1.666373560571105E-3,"d":"£0.00"},{"v":0.436602445588874,"d":"£0.44"},{"v":0.047321179947825,"d":"£0.05"},{"v":0.603603853535647,"d":"£0.60"},{"v":3.4819984577780767,"d":"£3.48"},{"v":0.0908474575323586,"d":"£0.09"},{"v":2.004055363455469,"d":"£2.00"},0,{"v":7.313865615853123,"d":"£7.31"}]
[{"$nulls":3},{"v":76,"d":"76.000"},{"v":89,"d":"89.000"},null,{"v":0.3011226004011897,"d":"£0.30"},0,{"v":0.019005502533964255,"d":"£0.02"},{"v":2.0599124317673885E-3,"d":"£0.00"},{"v":0.01295334452952657,"d":"£0.01"},{"v":1.4039489553961438E-3,"d":"£0.00"},{"v":0.3678452190502969,"d":"£0.37"},{"v":0.039868924188338956,"d":"£0.04"},{"v":0.7191634707853407,"d":"£0.72"},{"v":3.356606552160666,"d":"£3.36"},{"v":0.08777606795390934,"d":"£0.09"},{"v":2.5640889595616225,"d":"£2.56"},0,{"v":7.4718945025520185,"d":"£7.47"},null,{"v":0.5605071631017811,"d":"£0.56"},0,{"v":0.021009790444201072,"d":"£0.02"},{"v":2.2771472865553474E-3,"d":"£0.00"},{"v":0.014319382170008103,"d":"£0.01"},{"v":1.5520070197836242E-3,"d":"£0.00"},{"v":0.4066375490117579,"d":"£0.41"},{"v":0.04407343299319866,"d":"£0.04"},{"v":0.5673765384977159,"d":"£0.57"},{"v":3.2454960328238553,"d":"£3.25"},{"v":0.08467813624847464,"d":"£0.08"},{"v":1.8716350010062757,"d":"£1.87"},0,{"v":6.819562180603607,"d":"£6.82"}]
[{"$nulls":3},{"v":77,"d":"77.000"},{"v":89.25,"d":"89.250"},null,{"v":0.27787837739105065,"d":"£0.28"},0,{"v":0.017701116991509863,"d":"£0.02"},{"v":1.9185365333970234E-3,"d":"£0.00"},{"v":0.012064330661013993,"d":"£0.01"},{"v":1.3075931386272884E-3,"d":"£0.00"},{"v":0.3425992680562247,"d":"£0.34"},{"v":0.03713264040886279,"d":"£0.04"},{"v":0.6723834259264782,"d":"£0.67"},{"v":3.1216029683034887,"d":"£3.12"},{"v":0.08162875153533422,"d":"£0.08"},{"v":2.378518983652443,"d":"£2.38"},0,{"v":6.94473599259843,"d":"£6.94"},null,{"v":0.5172405551468814,"d":"£0.52"},0,{"v":0.019567846625223505,"d":"£0.02"},{"v":0.002120862126859415,"d":"£0.00"},{"v":0.01333661441387754,"d":"£0.01"},{"v":1.4454896827768436E-3,"d":"£0.00"},{"v":0.37872920304710156,"d":"£0.38"},{"v":0.04104858538919955,"d":"£0.04"},{"v":0.5332342386214655,"d":"£0.53"},{"v":3.025016147399528,"d":"£3.03"},{"v":0.07892667345887093,"d":"£0.08"},{"v":1.7478700359030968,"d":"£1.75"},0,{"v":6.358536251814881,"d":"£6.36"}]
[{"$nulls":3},{"v":78,"d":"78.000"},{"v":89.5,"d":"89.500"},null,{"v":0.25642841991470156,"d":"£0.26"},0,{"v":0.016486254030230237,"d":"£0.02"},{"v":1.7868635448842773E-3,"d":"£0.00"},{"v":0.01123633158729871,"d":"£0.01"},{"v":1.2178504137301197E-3,"d":"£0.00"},{"v":0.3190859970280377,"d":"£0.32"},{"v":0.03458415324226875,"d":"£0.03"},{"v":0.6286150206902953,"d":"£0.63"},{"v":2.903119700384732,"d":"£2.90"},{"v":0.07591373881087823,"d":"£0.08"},{"v":2.2064956548710586,"d":"£2.21"},0,{"v":6.454969984518115,"d":"£6.45"},null,{"v":0.47731377848613243,"d":"£0.48"},0,{"v":0.018224866286277286,"d":"£0.02"},{"v":1.9753031293601024E-3,"d":"£0.00"},{"v":0.012421295968829186,"d":"£0.01"},{"v":1.3462828430412664E-3,"d":"£0.00"},{"v":0.3527362625248985,"d":"£0.35"},{"v":0.0382313391088557,"d":"£0.04"},{"v":0.5010648351756638,"d":"£0.50"},{"v":2.8194768139717894,"d":"£2.82"},{"v":0.07356486011966491,"d":"£0.07"},{"v":1.6322030150150275,"d":"£1.63"},0,{"v":5.92855865262954,"d":"£5.93"}]
[{"$nulls":3},{"v":79,"d":"79.000"},{"v":89.75,"d":"89.750"},null,{"v":0.2366342252222617,"d":"£0.24"},0,{"v":0.015354769536840347,"d":"£0.02"},{"v":1.6642275361746619E-3,"d":"£0.00"},{"v":0.010465159741329166,"d":"£0.01"},{"v":1.1342669110206904E-3,"d":"£0.00"},{"v":0.29718648868411374,"d":"£0.30"},{"v":0.03221057383248332,"d":"£0.03"},{"v":0.5876669189711468,"d":"£0.59"},{"v":2.6999898346531013,"d":"£2.70"},{"v":0.07060048087777678,"d":"£0.07"},{"v":2.047020732043326,"d":"£2.05"},0,{"v":5.999927678009574,"d":"£6.00"},null,{"v":0.4404690252256264,"d":"£0.44"},0,{"v":0.01697405736636045,"d":"£0.02"},{"v":0.001839734136154175,"d":"£0.00"},{"v":0.011568797654126202,"d":"£0.01"},{"v":1.253884766569508E-3,"d":"£0.00"},{"v":0.3285272693496518,"d":"£0.33"},{"v":0.035607446059295764,"d":"£0.04"},{"v":0.470761512955062,"d":"£0.47"},{"v":2.62786881049863,"d":"£2.63"},{"v":0.06856638355758136,"d":"£0.07"},{"v":1.5241116524710567,"d":"£1.52"},0,{"v":5.5275485740401145,"d":"£5.53"}]
[{"$nulls":3},{"v":80,"d":"80.000"},{"v":90,"d":"90.000"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D91, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, 2))*G$6","v":{"v":0.2114647863434897,"d":"£0.21"}},0,{"v":0.014300941080803408,"d":"£0.01"},{"v":0.001550008281321424,"d":"£0.00"},{"v":0.009746914957132018,"d":"£0.01"},{"v":1.0564199107966354E-3,"d":"£0.00"},{"v":0.2767899872730308,"d":"£0.28"},{"v":0.029999897911330113,"d":"£0.03"},{"v":0.5315744349928972,"d":"£0.53"},{"v":3.0535395575297835,"d":"£3.05"},{"v":0.07065114954307877,"d":"£0.07"},{"v":1.8129098048378427,"d":"£1.81"},0,{"v":6.013583902661507,"d":"£6.01"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D91, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, 2))*V$6","v":{"v":0.3936188360866898,"d":"£0.39"}},0,{"v":0.0158090939571633,"d":"£0.02"},{"v":1.713469513323453E-3,"d":"£0.00"},{"v":0.010774807998937909,"d":"£0.01"},{"v":1.1678281543597432E-3,"d":"£0.00"},{"v":0.3059797876571316,"d":"£0.31"},{"v":0.033163636022677793,"d":"£0.03"},{"v":0.42778003532971354,"d":"£0.43"},{"v":2.9790974643174972,"d":"£2.98"},{"v":0.06876933408414623,"d":"£0.07"},{"v":1.3564942306974421,"d":"£1.36"},0,{"v":5.594368523819083,"d":"£5.59"}]
[{"$nulls":3},{"v":81,"d":"81.000"},{"v":90.25,"d":"90.250"},null,{"v":0.18228751071072036,"d":"£0.18"},0,{"v":0.01289111412729577,"d":"£0.01"},{"v":1.4436281217214805E-3,"d":"£0.00"},{"v":0.008786036694472988,"d":"£0.01"},{"v":9.8391570545181277E-4,"d":"£0.00"},{"v":0.24950325262293366,"d":"£0.25"},{"v":0.027940945087498382,"d":"£0.03"},{"v":0.4637849080465918,"d":"£0.46"},{"v":3.257543590957247,"d":"£3.26"},{"v":0.08597113894580119,"d":"£0.09"},{"v":1.528051443129804,"d":"£1.53"},0,{"v":5.8191874841495395,"d":"£5.82"},null,{"v":0.3393084921597527,"d":"£0.34"},0,{"v":0.014250589055603948,"d":"£0.01"},{"v":1.5958706833729519E-3,"d":"£0.00"},{"v":0.00971259715211726,"d":"£0.01"},{"v":1.0876777790725968E-3,"d":"£0.00"},{"v":0.27581544046975515,"d":"£0.28"},{"v":0.03088754954267576,"d":"£0.03"},{"v":0.37489762291727696,"d":"£0.37"},{"v":3.186747616353627,"d":"£3.19"},{"v":0.08387525270676814,"d":"£0.08"},{"v":1.1484407213079877,"d":"£1.15"},0,{"v":5.46661943012801,"d":"£5.47"}]
[{"$nulls":3},{"v":82,"d":"82.000"},{"v":90.5,"d":"90.500"},null,{"v":0.1571360278733897,"d":"£0.16"},0,{"v":0.011208820538058828,"d":"£0.01"},{"v":1.3013112052790686E-3,"d":"£0.00"},{"v":0.007639456727841893,"d":"£0.01"},{"v":8.8691853067235252E-4,"d":"£0.00"},{"v":0.21694301630537835,"d":"£0.22"},{"v":0.02518644821430246,"d":"£0.03"},{"v":0.4048196181651489,"d":"£0.40"},{"v":2.8015485172082686,"d":"£2.80"},{"v":0.09171478784009762,"d":"£0.09"},{"v":1.2930481055345808,"d":"£1.29"},0,{"v":5.011433028143019,"d":"£5.01"},null,{"v":0.29249172625054176,"d":"£0.29"},0,{"v":0.012390883651217642,"d":"£0.01"},{"v":1.4385452674426705E-3,"d":"£0.00"},{"v":0.00844510081607517,"d":"£0.01"},{"v":9.8045144753234215E-4,"d":"£0.00"},{"v":0.23982145711556632,"d":"£0.24"},{"v":0.027842568123129862,"d":"£0.03"},{"v":0.3287268045989375,"d":"£0.33"},{"v":2.7510230639547806,"d":"£2.75"},{"v":0.08972155655725976,"d":"£0.09"},{"v":0.9772500021638636,"d":"£0.98"},0,{"v":4.730132159946347,"d":"£4.73"}]
[{"$nulls":3},{"v":83,"d":"83.000"},{"v":90.75,"d":"90.750"},null,{"v":0.1354548710416647,"d":"£0.14"},0,{"v":0.009749464307593303,"d":"£0.01"},{"v":1.1314897704034152E-3,"d":"£0.00"},{"v":0.006644821410477932,"d":"£0.01"},{"v":7.7117544255817254E-4,"d":"£0.00"},{"v":0.18869765887225207,"d":"£0.19"},{"v":0.02189961047877637,"d":"£0.02"},{"v":0.3533526226000883,"d":"£0.35"},{"v":2.413726950190843,"d":"£2.41"},{"v":0.07887643578822907,"d":"£0.08"},{"v":1.0946558071797157,"d":"£1.09"},0,{"v":4.304960907082602,"d":"£4.30"},null,{"v":0.25213459698716495,"d":"£0.25"},0,{"v":0.010777626199554533,"d":"£0.01"},{"v":1.2508147534352199E-3,"d":"£0.00"},{"v":0.007345572953085299,"d":"£0.01"},{"v":8.5250229058172089E-4,"d":"£0.00"},{"v":0.20859739242003736,"d":"£0.21"},{"v":0.02420910608106664,"d":"£0.02"},{"v":0.2882217019644456,"d":"£0.29"},{"v":2.378985353970894,"d":"£2.38"},{"v":0.07745391262122314,"d":"£0.08"},{"v":0.8320013303232306,"d":"£0.83"},0,{"v":4.0818299105647196,"d":"£4.08"}]
[{"$nulls":3},{"v":84,"d":"84.000"},{"v":91,"d":"91.000"},null,{"v":0.11676521506384074,"d":"£0.12"},0,{"v":0.008480404541068689,"d":"£0.01"},{"v":9.8417305313244731E-4,"d":"£0.00"},{"v":5.7798840927207745E-3,"d":"£0.01"},{"v":6.7077061556875038E-4,"d":"£0.00"},{"v":0.164135426593946,"d":"£0.16"},{"v":0.019048344113287284,"d":"£0.02"},{"v":0.3084153220598954,"d":"£0.31"},{"v":2.080294120991391,"d":"£2.08"},{"v":0.06795748052465109,"d":"£0.07"},{"v":0.9270129397531918,"d":"£0.93"},0,{"v":3.699544081402694,"d":"£3.70"},null,{"v":0.21734582312056885,"d":"£0.22"},0,{"v":0.009374733552638164,"d":"£0.01"},{"v":1.0879622662010888E-3,"d":"£0.00"},{"v":0.006389420819724332,"d":"£0.01"},{"v":7.4150894163637108E-4,"d":"£0.00"},{"v":0.1814448689817969,"d":"£0.18"},{"v":0.02105715002347381,"d":"£0.02"},{"v":0.2526735289043878,"d":"£0.25"},{"v":2.057775983131777,"d":"£2.06"},{"v":0.06697934530172298,"d":"£0.07"},{"v":0.7086127952329936,"d":"£0.71"},0,{"v":3.523483120276921,"d":"£3.52"}]
[{"$nulls":3},{"v":85,"d":"85.000"},{"v":91.25,"d":"91.250"},null,{"v":0.10065430164346947,"d":"£0.10"},0,{"v":0.007376529625056803,"d":"£0.01"},{"v":8.5606607354636642E-4,"d":"£0.00"},{"v":0.005027529763807293,"d":"£0.01"},{"v":5.8345833112638751E-4,"d":"£0.00"},{"v":0.14277029249349957,"d":"£0.14"},{"v":0.016568875870682252,"d":"£0.02"},{"v":0.2691814434800471,"d":"£0.27"},{"v":1.793413624477272,"d":"£1.79"},{"v":0.05856981760163094,"d":"£0.06"},{"v":0.7853120913077275,"d":"£0.79"},0,{"v":3.1803140306678657,"d":"£3.18"},null,{"v":0.18735709970957437,"d":"£0.19"},0,{"v":0.00815444586908054,"d":"£0.01"},{"v":9.463453428530641E-4,"d":"£0.00"},{"v":0.005557724485359489,"d":"£0.01"},{"v":0.000644988852464286,"d":"£0.00"},{"v":0.15782660424712563,"d":"£0.16"},{"v":0.018316201285228716,"d":"£0.02"},{"v":0.22148089286305903,"d":"£0.22"},{"v":1.7802662610914581,"d":"£1.78"},{"v":0.05793582877579248,"d":"£0.06"},{"v":0.6037570690396926,"d":"£0.60"},0,{"v":3.042243461561688,"d":"£3.04"}]
[{"$nulls":3},{"v":86,"d":"86.000"},{"v":91.5,"d":"91.500"},null,{"v":0.086766323633244,"d":"£0.09"},0,{"v":0.006416343393241078,"d":"£0.01"},{"v":7.4463390536851028E-4,"d":"£0.00"},{"v":0.004373107548399414,"d":"£0.00"},{"v":5.0751089098370161E-4,"d":"£0.00"},{"v":0.12418620537766879,"d":"£0.12"},{"v":0.014412143090826461,"d":"£0.01"},{"v":0.23492873661697436,"d":"£0.23"},{"v":1.546511832400442,"d":"£1.55"},{"v":0.05049281628496625,"d":"£0.05"},{"v":0.66550153255664,"d":"£0.67"},0,{"v":2.7348411856987545,"d":"£2.73"},null,{"v":0.16150613021953855,"d":"£0.16"},0,{"v":7.0930000334966485E-3,"d":"£0.01"},{"v":8.2316172810907682E-4,"d":"£0.00"},{"v":4.834288018305888E-3,"d":"£0.00"},{"v":0.000561032124705059,"d":"£0.00"},{"v":0.13728267097292662,"d":"£0.14"},{"v":0.015932023141665686,"d":"£0.02"},{"v":0.19411434288888582,"d":"£0.19"},{"v":1.5404606259159834,"d":"£1.54"},{"v":0.0501226577253283,"d":"£0.05"},{"v":0.5146169307796099,"d":"£0.51"},0,{"v":2.627346863548555,"d":"£2.63"}]
[{"$nulls":3},{"v":87,"d":"87.000"},{"v":91.75,"d":"91.750"},null,{"v":0.07479456708661475,"d":"£0.07"},0,{"v":0.005581142444155622,"d":"£0.01"},{"v":6.4770658859215956E-4,"d":"£0.00"},{"v":3.8038700012439125E-3,"d":"£0.00"},{"v":4.4144934242517752E-4,"d":"£0.00"},{"v":0.10802116709371276,"d":"£0.11"},{"v":0.012536146915095909,"d":"£0.01"},{"v":0.20502617267788875,"d":"£0.21"},{"v":1.3339530387001473,"d":"£1.33"},{"v":0.04354139879955599,"d":"£0.04"},{"v":0.5641674793575524,"d":"£0.56"},0,{"v":2.352514139006985,"d":"£2.35"},null,{"v":0.139221999801044,"d":"£0.14"},0,{"v":6.169720215574194E-3,"d":"£0.01"},{"v":7.1601262167789528E-4,"d":"£0.00"},{"v":0.00420501964945663,"d":"£0.00"},{"v":4.8800383781005818E-4,"d":"£0.00"},{"v":0.11941289529814664,"d":"£0.12"},{"v":0.013858187606099854,"d":"£0.01"},{"v":0.17010815834065066,"d":"£0.17"},{"v":1.3331922449612563,"d":"£1.33"},{"v":0.043371029592390385,"d":"£0.04"},{"v":0.4388081732059285,"d":"£0.44"},0,{"v":2.269551445130035,"d":"£2.27"}]
[{"$nulls":3},{"v":88,"d":"88.000"},{"v":92,"d":"92.000"},null,{"v":0.06447463752550557,"d":"£0.06"},0,{"v":4.854657719145488E-3,"d":"£0.00"},{"v":5.6339608269078854E-4,"d":"£0.00"},{"v":3.3087288219103197E-3,"d":"£0.00"},{"v":3.8398687709717734E-4,"d":"£0.00"},{"v":0.09396029538929555,"d":"£0.09"},{"v":0.010904344943213911,"d":"£0.01"},{"v":0.17892246761298278,"d":"£0.18"},{"v":1.1509058090502287,"d":"£1.15"},{"v":0.03755689418022072,"d":"£0.04"},{"v":0.4784329600996382,"d":"£0.48"},0,{"v":2.024268178301929,"d":"£2.02"},null,{"v":0.1200125667196317,"d":"£0.12"},0,{"v":0.005366621649456338,"d":"£0.01"},{"v":6.2281087349644879E-4,"d":"£0.00"},{"v":0.003657661725113259,"d":"£0.00"},{"v":4.2448147880950224E-4,"d":"£0.00"},{"v":0.10386918802470456,"d":"£0.10"},{"v":0.012054298578992723,"d":"£0.01"},{"v":0.14905278235736394,"d":"£0.15"},{"v":1.1540092177437236,"d":"£1.15"},{"v":0.037535474348250976,"d":"£0.04"},{"v":0.37431239199811517,"d":"£0.37"},0,{"v":1.9609174954976583,"d":"£1.96"}]
[{"$nulls":3},{"v":89,"d":"89.000"},{"v":92.25,"d":"92.250"},null,{"v":0.05557862082725078,"d":"£0.06"},0,{"v":0.004222737872370248,"d":"£0.00"},{"v":4.9006008521342492E-4,"d":"£0.00"},{"v":2.878039053213214E-3,"d":"£0.00"},{"v":3.3400417129694093E-4,"d":"£0.00"},{"v":0.08172969564357113,"d":"£0.08"},{"v":0.009484950954124476,"d":"£0.01"},{"v":0.1561360320596425,"d":"£0.16"},{"v":0.9932267545520306,"d":"£0.99"},{"v":0.03240327539867538,"d":"£0.03"},{"v":0.4058727957702155,"d":"£0.41"},0,{"v":1.7423569663876042,"d":"£1.74"},null,{"v":0.10345359347816264,"d":"£0.10"},0,{"v":4.6680606124854225E-3,"d":"£0.00"},{"v":5.4174098669590811E-4,"d":"£0.00"},{"v":3.181552147341405E-3,"d":"£0.00"},{"v":3.6922768203036065E-4,"d":"£0.00"},{"v":0.09034877007177972,"d":"£0.09"},{"v":0.010485217718582168,"d":"£0.01"},{"v":0.13058812592238178,"d":"£0.13"},{"v":0.9990746191008205,"d":"£1.00"},{"v":0.03249065058244732,"d":"£0.03"},{"v":0.3194202851528649,"d":"£0.32"},0,{"v":1.6946218434555922,"d":"£1.69"}]
[{"$nulls":3},{"v":90,"d":"90.000"},{"v":92.5,"d":"92.500"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D101, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, 2))*G$6","v":{"v":0.04791004977480238,"d":"£0.05"}},0,{"v":3.6730736069047636E-3,"d":"£0.00"},{"v":4.2627006913516718E-4,"d":"£0.00"},{"v":2.5034112003890323E-3,"d":"£0.00"},{"v":2.9052760158619205E-4,"d":"£0.00"},{"v":0.07109112548353771,"d":"£0.07"},{"v":0.008250316279477216,"d":"£0.01"},{"v":0.13624618421785042,"d":"£0.14"},{"v":0.8573612802525642,"d":"£0.86"},{"v":0.027963887060089915,"d":"£0.03"},{"v":0.34444212843968003,"d":"£0.34"},0,{"v":1.500158253986017,"d":"£1.50"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D101, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, 2))*V$6","v":{"v":0.0891793775942482,"d":"£0.09"}},0,{"v":0.004060429690258672,"d":"£0.00"},{"v":0.000471223784225658,"d":"£0.00"},{"v":0.002767416679556154,"d":"£0.00"},{"v":3.2116614736569404E-4,"d":"£0.00"},{"v":0.07858827443169883,"d":"£0.08"},{"v":9.12038057506925E-3,"d":"£0.01"},{"v":0.11439765901736218,"d":"£0.11"},{"v":0.8650806357301859,"d":"£0.87"},{"v":0.028128531259448825,"d":"£0.03"},{"v":0.27268382202613345,"d":"£0.27"},0,{"v":1.4647989169355529,"d":"£1.46"}]
[{"$nulls":3},{"v":91,"d":"91.000"},{"v":92.75,"d":"92.750"},null,{"v":0.0412995651072111,"d":"£0.04"},0,{"v":3.1949578992379055E-3,"d":"£0.00"},{"v":3.7078345558660091E-4,"d":"£0.00"},{"v":2.1775478102829555E-3,"d":"£0.00"},{"v":2.5271027890362476E-4,"d":"£0.00"},{"v":0.061837354008471186,"d":"£0.06"},{"v":0.00717639121600381,"d":"£0.01"},{"v":0.11888546722720508,"d":"£0.12"},{"v":0.7402588416434003,"d":"£0.74"},{"v":0.024138651018810083,"d":"£0.02"},{"v":0.292416327237523,"d":"£0.29"},0,{"v":1.2920085969026356,"d":"£1.29"},null,{"v":0.0768746751148498,"d":"£0.08"},0,{"v":3.5318927148111547E-3,"d":"£0.00"},{"v":4.0988564696617526E-4,"d":"£0.00"},{"v":2.407188291628462E-3,"d":"£0.00"},{"v":2.7936067427696205E-4,"d":"£0.00"},{"v":0.06835861598608653,"d":"£0.07"},{"v":0.007933201204461716,"d":"£0.01"},{"v":0.10020319776061558,"d":"£0.10"},{"v":0.749174833124287,"d":"£0.75"},{"v":0.024355986268553995,"d":"£0.02"},{"v":0.23287588264956202,"d":"£0.23"},0,{"v":1.2664047194360994,"d":"£1.27"}]
[{"$nulls":3},{"v":92,"d":"92.000"},{"v":93,"d":"93.000"},null,{"v":0.03560117524532051,"d":"£0.04"},0,{"v":0.002779077434961776,"d":"£0.00"},{"v":3.2251940938679183E-4,"d":"£0.00"},{"v":1.8941013227596118E-3,"d":"£0.00"},{"v":2.1981555182667067E-4,"d":"£0.00"},{"v":0.053788125096633374,"d":"£0.05"},{"v":0.006242256556060184,"d":"£0.01"},{"v":0.10373293268936752,"d":"£0.10"},{"v":0.6393005591162988,"d":"£0.64"},{"v":0.02084168046025448,"d":"£0.02"},{"v":0.24834045107311908,"d":"£0.25"},0,{"v":1.113062693955989,"d":"£1.11"},null,{"v":0.06626773850005951,"d":"£0.07"},0,{"v":0.003072154205468197,"d":"£0.00"},{"v":3.5653175670017978E-4,"d":"£0.00"},{"v":0.002093850020547863,"d":"£0.00"},{"v":2.4299692533788898E-4,"d":"£0.00"},{"v":0.059460529109777935,"d":"£0.06"},{"v":0.006900554295125458,"d":"£0.01"},{"v":0.08776030702023348,"d":"£0.09"},{"v":0.6488968162465775,"d":"£0.65"},{"v":0.021092706500036,"d":"£0.02"},{"v":0.19895619112287505,"d":"£0.20"},0,{"v":1.095100375702739,"d":"£1.10"}]
[{"$nulls":3},{"v":93,"d":"93.000"},{"v":93.25,"d":"93.250"},null,{"v":0.030689032089268188,"d":"£0.03"},0,{"v":2.4173311928009943E-3,"d":"£0.00"},{"v":2.805377852327346E-4,"d":"£0.00"},{"v":1.6475504252710432E-3,"d":"£0.00"},{"v":1.9120265718709025E-4,"d":"£0.00"},{"v":0.04678664615912805,"d":"£0.05"},{"v":5.429716098082865E-3,"d":"£0.01"},{"v":0.09050826925050343,"d":"£0.09"},{"v":0.5522373643636725,"d":"£0.55"},{"v":0.017999241915954655,"d":"£0.02"},{"v":0.21098674001262613,"d":"£0.21"},0,{"v":0.9591736319497277,"d":"£0.96"},null,{"v":0.0571243151187508,"d":"£0.06"},0,{"v":2.6722588210555463E-3,"d":"£0.00"},{"v":3.1012282200309886E-4,"d":"£0.00"},{"v":0.001821298285553878,"d":"£0.00"},{"v":2.1136656358842787E-4,"d":"£0.00"},{"v":0.051720686134639746,"d":"£0.05"},{"v":0.006002324705087995,"d":"£0.01"},{"v":0.07685424708978905,"d":"£0.08"},{"v":0.5621238005945615,"d":"£0.56"},{"v":0.018269420552767285,"d":"£0.02"},{"v":0.17004255337219842,"d":"£0.17"},0,{"v":0.9471523940599957,"d":"£0.95"}]
[{"$nulls":3},{"v":94,"d":"94.000"},{"v":93.5,"d":"93.500"},null,{"v":0.026454651681756675,"d":"£0.03"},0,{"v":2.1026726431496684E-3,"d":"£0.00"},{"v":2.4402081441524242E-4,"d":"£0.00"},{"v":1.4330925020716505E-3,"d":"£0.00"},{"v":1.6631423851316531E-4,"d":"£0.00"},{"v":0.04069653394474727,"d":"£0.04"},{"v":4.7229421990287014E-3,"d":"£0.00"},{"v":0.07896667027430507,"d":"£0.08"},{"v":0.47713712603463837,"d":"£0.48"},{"v":0.01554801380113094,"d":"£0.02"},{"v":0.17931885266894973,"d":"£0.18"},0,{"v":0.8267908908027065,"d":"£0.83"},null,{"v":0.04924247381376099,"d":"£0.05"},0,{"v":0.00232441691696296,"d":"£0.00"},{"v":2.6975483367122242E-4,"d":"£0.00"},{"v":1.5842239952284442E-3,"d":"£0.00"},{"v":1.8385345469313602E-4,"d":"£0.00"},{"v":0.04498832106420027,"d":"£0.04"},{"v":0.0052210156350425,"d":"£0.01"},{"v":0.0672964011088755,"d":"£0.07"},{"v":0.48702382476958417,"d":"£0.49"},{"v":0.01582636231008955,"d":"£0.02"},{"v":0.14538656630826743,"d":"£0.15"},0,{"v":0.8193472142103762,"d":"£0.82"}]
[{"$nulls":3},{"v":95,"d":"95.000"},{"v":93.75,"d":"93.750"},null,{"v":0.022804518355852777,"d":"£0.02"},0,{"v":1.8289724872689332E-3,"d":"£0.00"},{"v":2.1225717533372051E-4,"d":"£0.00"},{"v":1.2465500830762823E-3,"d":"£0.00"},{"v":1.4466548916811618E-4,"d":"£0.00"},{"v":0.03539915790251276,"d":"£0.04"},{"v":0.004108167464453983,"d":"£0.00"},{"v":0.06889434787390719,"d":"£0.07"},{"v":0.4123394338410475,"d":"£0.41"},{"v":0.013433597759482784,"d":"£0.01"},{"v":0.15246177283567786,"d":"£0.15"},0,{"v":0.712873441267782,"d":"£0.71"},null,{"v":0.04244814528206045,"d":"£0.04"},0,{"v":0.00202185280905142,"d":"£0.00"},{"v":2.3464145534010959E-4,"d":"£0.00"},{"v":1.3780091306099947E-3,"d":"£0.00"},{"v":1.5992166513347078E-4,"d":"£0.00"},{"v":0.039132292771731685,"d":"£0.04"},{"v":0.004541407804588041,"d":"£0.00"},{"v":0.0589211271176118,"d":"£0.06"},{"v":0.4220155186996559,"d":"£0.42"},{"v":0.013711953659134173,"d":"£0.01"},{"v":0.12435309718737024,"d":"£0.12"},0,{"v":0.7089179675822872,"d":"£0.71"}]
[{"$nulls":3},{"v":96,"d":"96.000"},{"$f":"C.cohortAge+D107*C.cycleLength","v":{"v":94,"d":"94.000"}},null,{"v":0.019658019455272353,"d":"£0.02"},0,{"v":1.5908992634135874E-3,"d":"£0.00"},{"v":1.8462813751610687E-4,"d":"£0.00"},{"v":1.084289470059482E-3,"d":"£0.00"},{"v":1.2583470870170676E-4,"d":"£0.00"},{"v":0.03079132935272416,"d":"£0.03"},{"v":3.5734165706006586E-3,"d":"£0.00"},{"v":0.060104612162343335,"d":"£0.06"},{"v":0.3564169171318213,"d":"£0.36"},{"v":0.011609245628459795,"d":"£0.01"},{"v":0.12967648129720988,"d":"£0.13"},{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D107, (S$2-1)*C.Trace.Markov.NumCols+S$3-1, 2))*INDEX(C.rngC.ByState, S$3)","v":0},{"$f":"SUM(G107:S107)","v":{"v":0.6148156731781222,"d":"£0.61"}},null,{"v":0.03659127777986205,"d":"£0.04"},0,{"v":1.7586727887053397E-3,"d":"£0.00"},{"v":2.0409870627648413E-4,"d":"£0.00"},{"v":1.1986367898503471E-3,"d":"£0.00"},{"v":1.3910502264832762E-4,"d":"£0.00"},{"v":0.03403853047521469,"d":"£0.03"},{"v":3.950262992730014E-3,"d":"£0.00"},{"v":0.0515829850458296,"d":"£0.05"},{"v":0.3657334979397754,"d":"£0.37"},{"v":0.01188167178183301,"d":"£0.01"},{"v":0.10640294277090805,"d":"£0.11"},{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D107, (AH$2-1)*C.Trace.Markov.NumCols+AH$3-1, 2))*INDEX(C.rngC.ByState, AH$3)","v":0},{"$f":"SUM(V107:AH107)","v":{"v":0.6134816820936333,"d":"£0.61"}}]
[{"$nulls":3},{"$f":"D107+1","v":{"v":97,"d":"97.000"}},{"v":94.25,"d":"94.250"},null,{"v":0.016945665015752776,"d":"£0.02"},0,{"v":1.3838154941899577E-3,"d":"£0.00"},{"v":1.6059550924048838E-4,"d":"£0.00"},{"v":9.4314995509885667E-4,"d":"£0.00"},{"v":1.0945508846026318E-4,"d":"£0.00"},{"v":0.026783291453400155,"d":"£0.03"},{"v":0.003108272994596762,"d":"£0.00"},{"v":0.05243444472984314,"d":"£0.05"},{"v":0.3081421410793829,"d":"£0.31"},{"v":0.010034770379775914,"d":"£0.01"},{"v":0.11033863363816275,"d":"£0.11"},0,{"v":0.5303842353379039,"d":"£0.53"},null,{"v":0.03154252325198492,"d":"£0.03"},0,{"v":1.5297503180677664E-3,"d":"£0.00"},{"v":1.775316379765643E-4,"d":"£0.00"},{"v":0.001042612942155729,"d":"£0.00"},{"v":1.2099803556848935E-4,"d":"£0.00"},{"v":0.029607811729065923,"d":"£0.03"},{"v":3.4360661678450176E-3,"d":"£0.00"},{"v":0.04515429463776532,"d":"£0.05"},{"v":0.31699858796358055,"d":"£0.32"},{"v":0.010297074845806265,"d":"£0.01"},{"v":0.09107817105337902,"d":"£0.09"},0,{"v":0.5309854225831956,"d":"£0.53"}]
[{"$nulls":3},{"v":98,"d":"98.000"},{"v":94.5,"d":"94.500"},null,{"v":0.014607553089438589,"d":"£0.01"},0,{"v":1.2036873521779781E-3,"d":"£0.00"},{"v":1.3969115398762986E-4,"d":"£0.00"},{"v":8.2038225249404816E-4,"d":"£0.00"},{"v":9.5207566445310482E-5,"d":"£0.00"},{"v":0.02329697080825493,"d":"£0.02"},{"v":2.703676108860585E-3,"d":"£0.00"},{"v":0.045741504240909614,"d":"£0.05"},{"v":0.2664592655828084,"d":"£0.27"},{"v":0.008675614095277336,"d":"£0.01"},{"v":0.09392060644869793,"d":"£0.09"},0,{"v":0.45766415869935234,"d":"£0.46"},null,{"v":0.027190380699128467,"d":"£0.03"},0,{"v":1.3306261691528997E-3,"d":"£0.00"},{"v":1.5442274504154116E-4,"d":"£0.00"},{"v":9.068983668408388E-4,"d":"£0.00"},{"v":1.0524799416083072E-4,"d":"£0.00"},{"v":0.025753829649670993,"d":"£0.03"},{"v":2.988801184006656E-3,"d":"£0.00"},{"v":0.039522985377344534,"d":"£0.04"},{"v":0.27479219642782016,"d":"£0.27"},{"v":0.008924963681651583,"d":"£0.01"},{"v":0.07798972670060539,"d":"£0.08"},0,{"v":0.4596600789954239,"d":"£0.46"}]
[{"$nulls":3},{"v":99,"d":"99.000"},{"v":94.75,"d":"94.750"},null,{"v":0.012592046819195773,"d":"£0.01"},0,{"v":1.0470060841755145E-3,"d":"£0.00"},{"v":1.2150787151323444E-4,"d":"£0.00"},{"v":7.1359494486395272E-4,"d":"£0.00"},{"v":8.2814612239146842E-5,"d":"£0.00"},{"v":0.020264456658921206,"d":"£0.02"},{"v":0.002351744687268637,"d":"£0.00"},{"v":0.039901509821406694,"d":"£0.04"},{"v":0.23045977262274536,"d":"£0.23"},{"v":0.007502050035122993,"d":"£0.01"},{"v":0.0799763763439343,"d":"£0.08"},0,{"v":0.3950128805013868,"d":"£0.40"},null,{"v":0.023438733694743773,"d":"£0.02"},0,{"v":1.1574215616251217E-3,"d":"£0.00"},{"v":1.3432188458325809E-4,"d":"£0.00"},{"v":0.000788849451722741,"d":"£0.00"},{"v":9.1548100122734551E-5,"d":"£0.00"},{"v":0.022401511725810928,"d":"£0.02"},{"v":2.5997556744147385E-3,"d":"£0.00"},{"v":0.034590703975685144,"d":"£0.03"},{"v":0.2382342489002741,"d":"£0.24"},{"v":7.7366602446864155E-3,"d":"£0.01"},{"v":0.0668069472748112,"d":"£0.07"},0,{"v":0.3979807024884801,"d":"£0.40"}]
[{"$nulls":3},{"v":100,"d":"100.000"},{"v":95,"d":"95.000"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D111, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, 2))*G$6","v":{"v":0.010854634046235892,"d":"£0.01"}},0,{"v":9.1071966347159607E-4,"d":"£0.00"},{"v":1.0569146591046207E-4,"d":"£0.00"},{"v":6.2070790023469231E-4,"d":"£0.00"},{"v":7.2034820932638784E-5,"d":"£0.00"},{"v":0.017626678037291826,"d":"£0.02"},{"v":2.0456233851276935E-3,"d":"£0.00"},{"v":0.03480595471319155,"d":"£0.03"},{"v":0.19936167034683658,"d":"£0.20"},{"v":6.488499251536075E-3,"d":"£0.01"},{"v":0.06812878184066072,"d":"£0.07"},0,{"v":0.3410209954714297,"d":"£0.34"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D111, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, 2))*V$6","v":{"v":0.020204727667925824,"d":"£0.02"}},0,{"v":1.0067626072374364E-3,"d":"£0.00"},{"v":1.1683750779811957E-4,"d":"£0.00"},{"v":6.8616669765431419E-4,"d":"£0.00"},{"v":7.9631490394724676E-5,"d":"£0.00"},{"v":0.019485557465743954,"d":"£0.02"},{"v":0.002261351341406782,"d":"£0.00"},{"v":0.0302711489725386,"d":"£0.03"},{"v":0.20656418692794742,"d":"£0.21"},{"v":6.7073864045248364E-3,"d":"£0.01"},{"v":0.05724869280586957,"d":"£0.06"},0,{"v":0.34463244988904157,"d":"£0.34"}]
[{"$nulls":3},{"v":101,"d":"101.000"},{"v":95.25,"d":"95.250"},null,{"v":0.009356944265652634,"d":"£0.01"},0,{"v":7.921733387890983E-4,"d":"£0.00"},{"v":9.1933846154861458E-5,"d":"£0.00"},{"v":5.3991175272018524E-4,"d":"£0.00"},{"v":6.265821074924341E-5,"d":"£0.00"},{"v":0.015332253109957623,"d":"£0.02"},{"v":1.7793492025026455E-3,"d":"£0.00"},{"v":0.030360108631558396,"d":"£0.03"},{"v":0.17249166936622642,"d":"£0.17"},{"v":0.005612945088459929,"d":"£0.01"},{"v":0.058058790007928726,"d":"£0.06"},0,{"v":0.2944787368206998,"d":"£0.29"},null,{"v":0.017416940072432094,"d":"£0.02"},0,{"v":8.7571458916695642E-4,"d":"£0.00"},{"v":1.0162903290724914E-4,"d":"£0.00"},{"v":5.9684992610644424E-4,"d":"£0.00"},{"v":6.92660388799308e-05,"d":"£0.00"},{"v":0.01694916639546858,"d":"£0.02"},{"v":1.9669963372359834E-3,"d":"£0.00"},{"v":0.026488605542077905,"d":"£0.03"},{"v":0.17912459865827865,"d":"£0.18"},{"v":5.8157289535738415E-3,"d":"£0.01"},{"v":0.04907583796542647,"d":"£0.05"},0,{"v":0.29848133351155415,"d":"£0.30"}]
[{"$nulls":3},{"v":102,"d":"102.000"},{"v":95.5,"d":"95.500"},null,{"v":0.008065901219478755,"d":"£0.01"},0,{"v":6.8905792183748035E-4,"d":"£0.00"},{"v":7.9967024735808063E-5,"d":"£0.00"},{"v":4.6963265751114703E-4,"d":"£0.00"},{"v":5.4502132766706423E-5,"d":"£0.00"},{"v":0.013336488300884781,"d":"£0.01"},{"v":1.547735329711811E-3,"d":"£0.00"},{"v":0.026481272474469013,"d":"£0.03"},{"v":0.14926990092737494,"d":"£0.15"},{"v":0.004856431362583522,"d":"£0.00"},{"v":0.049496450146706054,"d":"£0.05"},0,{"v":0.25434733949806,"d":"£0.25"},null,{"v":0.015013803030280196,"d":"£0.02"},0,{"v":7.6172479606107391E-4,"d":"£0.00"},{"v":8.8400210893825292E-5,"d":"£0.00"},{"v":5.191593172782249E-4,"d":"£0.00"},{"v":6.0249834812007e-05,"d":"£0.00"},{"v":0.014742931630584133,"d":"£0.01"},{"v":1.7109568601103933E-3,"d":"£0.00"},{"v":0.02317665673010489,"d":"£0.02"},{"v":0.15534711327621784,"d":"£0.16"},{"v":0.005043178733967178,"d":"£0.01"},{"v":0.04208491541230935,"d":"£0.04"},0,{"v":0.2585490898326191,"d":"£0.26"}]
[{"$nulls":3},{"v":103,"d":"103.000"},{"v":95.75,"d":"95.750"},null,{"v":0.00695299241240603,"d":"£0.01"},0,{"v":5.9936480615815609E-4,"d":"£0.00"},{"v":6.9557897472553249E-5,"d":"£0.00"},{"v":4.0850163362768496E-4,"d":"£0.00"},{"v":4.7407713061062184E-5,"d":"£0.00"},{"v":0.011600507696036086,"d":"£0.01"},{"v":0.001346270112392155,"d":"£0.00"},{"v":0.023097253594734295,"d":"£0.02"},{"v":0.12919680975650497,"d":"£0.13"},{"v":0.004202632109811193,"d":"£0.00"},{"v":0.0422132674160159,"d":"£0.04"},0,{"v":0.2197345651482201,"d":"£0.22"},null,{"v":0.012942243614240907,"d":"£0.01"},0,{"v":6.6257279724691665E-4,"d":"£0.00"},{"v":7.6893354807427061E-5,"d":"£0.00"},{"v":4.5158151978848412E-4,"d":"£0.00"},{"v":5.2407249693700952E-5,"d":"£0.00"},{"v":0.012823877469406901,"d":"£0.01"},{"v":0.001488245464286096,"d":"£0.00"},{"v":0.020277050128633813,"d":"£0.02"},{"v":0.13474024278705551,"d":"£0.13"},{"v":0.004373733501295431,"d":"£0.00"},{"v":0.036102731979145035,"d":"£0.04"},0,{"v":0.22399157986560025,"d":"£0.22"}]
[{"$nulls":3},{"v":104,"d":"104.000"},{"v":96,"d":"96.000"},null,{"v":0.005993639417530578,"d":"£0.01"},0,{"v":5.2134684106531918E-4,"d":"£0.00"},{"v":6.0503702829845429E-5,"d":"£0.00"},{"v":3.5532789725664779E-4,"d":"£0.00"},{"v":4.1236757968725311E-5,"d":"£0.00"},{"v":0.010090495771429168,"d":"£0.01"},{"v":1.1710291680541165E-3,"d":"£0.00"},{"v":0.02014503383804316,"d":"£0.02"},{"v":0.11184190812338034,"d":"£0.11"},{"v":3.6374825587378676E-3,"d":"£0.00"},{"v":0.036015771866912204,"d":"£0.04"},0,{"v":0.18987377594320795,"d":"£0.19"},null,{"v":0.011156511740066002,"d":"£0.01"},0,{"v":5.7632719050464674E-4,"d":"£0.00"},{"v":6.68843202268181e-05,"d":"£0.00"},{"v":3.9280017179233308E-4,"d":"£0.00"},{"v":4.55855161931593E-5,"d":"£0.00"},{"v":0.011154622260419871,"d":"£0.01"},{"v":1.2945239085836626E-3,"d":"£0.00"},{"v":0.017738701454515043,"d":"£0.02"},{"v":0.11687889943909403,"d":"£0.12"},{"v":3.7935556150475555E-3,"d":"£0.00"},{"v":0.030981807248858285,"d":"£0.03"},0,{"v":0.1940802188653014,"d":"£0.19"}]
[{"$nulls":3},{"v":105,"d":"105.000"},{"v":96.25,"d":"96.250"},null,{"v":5.1666550654188275E-3,"d":"£0.01"},0,{"v":4.5348429853765205E-4,"d":"£0.00"},{"v":5.2628072284196286E-5,"d":"£0.00"},{"v":3.0907566622831277E-4,"d":"£0.00"},{"v":3.5869062183636385E-5,"d":"£0.00"},{"v":0.008777038693575571,"d":"£0.01"},{"v":1.0185989422262889E-3,"d":"£0.00"},{"v":0.017569606042037708,"d":"£0.02"},{"v":0.09683412344917816,"d":"£0.10"},{"v":3.1488625059820853E-3,"d":"£0.00"},{"v":0.030740094077584476,"d":"£0.03"},0,{"v":0.16410603587523692,"d":"£0.16"},null,{"v":0.009617169782623574,"d":"£0.01"},0,{"v":5.0130797988556417E-4,"d":"£0.00"},{"v":5.8178139104570037E-5,"d":"£0.00"},{"v":3.4167025929749095E-4,"d":"£0.00"},{"v":3.9651752357585693E-5,"d":"£0.00"},{"v":0.009702650237378565,"d":"£0.01"},{"v":1.1260186508941197E-3,"d":"£0.00"},{"v":0.015516818676699922,"d":"£0.02"},{"v":0.10139535543281857,"d":"£0.10"},{"v":3.2906769059967127E-3,"d":"£0.00"},{"v":0.02659650755525585,"d":"£0.03"},0,{"v":0.16818600537231254,"d":"£0.17"}]
[{"$nulls":3},{"v":106,"d":"106.000"},{"v":96.5,"d":"96.500"},null,{"v":0.004453775528594657,"d":"£0.00"},0,{"v":3.9445527012298679E-4,"d":"£0.00"},{"v":4.5777594805062685E-5,"d":"£0.00"},{"v":2.6884398380202948E-4,"d":"£0.00"},{"v":3.1200067253331274E-5,"d":"£0.00"},{"v":0.007634551361356125,"d":"£0.01"},{"v":8.8601021512434836E-4,"d":"£0.00"},{"v":0.015322957746733706,"d":"£0.02"},{"v":0.08385351078727353,"d":"£0.08"},{"v":0.002726324557091631,"d":"£0.00"},{"v":0.026247388598257013,"d":"£0.03"},0,{"v":0.1418647957104144,"d":"£0.14"},null,{"v":0.008290221601762127,"d":"£0.01"},0,{"v":4.3605385072478027E-4,"d":"£0.00"},{"v":5.0605221944284105E-5,"d":"£0.00"},{"v":2.9719581220074529E-4,"d":"£0.00"},{"v":3.4490373178295628E-5,"d":"£0.00"},{"v":0.008439678137998978,"d":"£0.01"},{"v":9.7944734257449269E-4,"d":"£0.00"},{"v":0.013572132263544456,"d":"£0.01"},{"v":0.08797144443453606,"d":"£0.09"},{"v":2.8547441505639374E-3,"d":"£0.00"},{"v":0.02283976823127301,"d":"£0.02"},0,{"v":0.14576578142030117,"d":"£0.15"}]
[{"$nulls":3},{"v":107,"d":"107.000"},{"v":96.75,"d":"96.750"},null,{"v":0.003839256967602623,"d":"£0.00"},0,{"v":0.000343109917211124,"d":"£0.00"},{"v":3.9818828529765246E-5,"d":"£0.00"},{"v":2.3384916874418421E-4,"d":"£0.00"},{"v":2.7138824863296357E-5,"d":"£0.00"},{"v":0.00664077902856323,"d":"£0.01"},{"v":7.7068026360692778E-4,"d":"£0.00"},{"v":0.013363183538994551,"d":"£0.01"},{"v":0.0726241347510896,"d":"£0.07"},{"v":0.002360860794879556,"d":"£0.00"},{"v":0.022419971631980277,"d":"£0.02"},0,{"v":0.12266278371606512,"d":"£0.12"},null,{"v":0.007146361742568134,"d":"£0.01"},0,{"v":3.7929370439168712E-4,"d":"£0.00"},{"v":4.4018054331839034E-5,"d":"£0.00"},{"v":2.5851050358104507E-4,"d":"£0.00"},{"v":3.0000839086510574E-5,"d":"£0.00"},{"v":0.007341104268462439,"d":"£0.01"},{"v":8.5195489090210516E-4,"d":"£0.00"},{"v":0.011870218825431,"d":"£0.01"},{"v":0.07633183259607904,"d":"£0.08"},{"v":2.4767995076712085E-3,"d":"£0.00"},{"v":0.019620313607476996,"d":"£0.02"},0,{"v":0.126350408539982,"d":"£0.13"}]
[{"$nulls":3},{"v":108,"d":"108.000"},{"v":97,"d":"97.000"},null,{"v":3.3095278306350365E-3,"d":"£0.00"},0,{"v":2.9844807309056668E-4,"d":"£0.00"},{"v":3.4635701421943134E-5,"d":"£0.00"},{"v":2.0340954983993632E-4,"d":"£0.00"},{"v":2.3606225236005988E-5,"d":"£0.00"},{"v":0.005776363799112842,"d":"£0.01"},{"v":6.7036255177925377E-4,"d":"£0.00"},{"v":0.011653709791231601,"d":"£0.01"},{"v":0.0629079538110352,"d":"£0.06"},{"v":2.0447023730569814E-3,"d":"£0.00"},{"v":0.01915806056737899,"d":"£0.02"},0,{"v":0.10608078027381834,"d":"£0.11"},null,{"v":0.006160328228715402,"d":"£0.01"},0,{"v":3.2992189829776208E-4,"d":"£0.00"},{"v":3.8288323471716064E-5,"d":"£0.00"},{"v":2.2486077433885843E-4,"d":"£0.00"},{"v":2.60956975223768e-05,"d":"£0.00"},{"v":0.006385529281951389,"d":"£0.01"},{"v":7.4105784413500987E-4,"d":"£0.00"},{"v":0.010380906934121943,"d":"£0.01"},{"v":0.06623821095528852,"d":"£0.07"},{"v":2.14909106709391E-3,"d":"£0.00"},{"v":0.01686029832449422,"d":"£0.02"},0,{"v":0.1095345893294311,"d":"£0.11"}]
[{"$nulls":3},{"v":109,"d":"109.000"},{"v":97.25,"d":"97.250"},null,{"v":2.8528891278114432E-3,"d":"£0.00"},0,{"v":2.5959976049501506E-4,"d":"£0.00"},{"v":3.0127250280435768E-5,"d":"£0.00"},{"v":1.7693218747913352E-4,"d":"£0.00"},{"v":2.0533456135261718E-5,"d":"£0.00"},{"v":0.005024467550597051,"d":"£0.01"},{"v":0.000583102970257448,"d":"£0.00"},{"v":0.010162617598840488,"d":"£0.01"},{"v":0.05449956406381736,"d":"£0.05"},{"v":1.7711473311515465E-3,"d":"£0.00"},{"v":0.016377020788197052,"d":"£0.02"},0,{"v":0.09175800208506224,"d":"£0.09"},null,{"v":5.310344655442837E-3,"d":"£0.01"},0,{"v":0.000286976708856717,"d":"£0.00"},{"v":3.3304418755610067E-5,"d":"£0.00"},{"v":1.9559115446316592E-4,"d":"£0.00"},{"v":2.2698879428528303E-5,"d":"£0.00"},{"v":0.005554339336362369,"d":"£0.01"},{"v":6.4459601584367348E-4,"d":"£0.00"},{"v":0.009077755231069795,"d":"£0.01"},{"v":0.057484281832636874,"d":"£0.06"},{"v":1.8649093389067248E-3,"d":"£0.00"},{"v":0.014493305380126498,"d":"£0.01"},0,{"v":0.09496810295189279,"d":"£0.09"}]
[{"$nulls":3},{"v":110,"d":"110.000"},{"v":97.5,"d":"97.500"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D121, (G$2-1)*C.Trace.Markov.NumCols+G$3-1, 2))*G$6","v":{"v":0.002459256060712146,"d":"£0.00"}},0,{"v":2.2580824513689679E-4,"d":"£0.00"},{"v":2.6205654056279132E-5,"d":"£0.00"},{"v":1.5390132366344291E-4,"d":"£0.00"},{"v":1.7860662458461437E-5,"d":"£0.00"},{"v":0.004370443941027398,"d":"£0.00"},{"v":5.0720177166910317E-4,"d":"£0.00"},{"v":0.008862051508711381,"d":"£0.01"},{"v":0.047221680212507396,"d":"£0.05"},{"v":1.5344126075138738E-3,"d":"£0.00"},{"v":0.014005040154226506,"d":"£0.01"},0,{"v":0.07938386214168289,"d":"£0.08"},null,{"$f":"AVERAGE(OFFSET(C.Trace.Markov.Root, $D121, (V$2-1)*C.Trace.Markov.NumCols+V$3-1, 2))*V$6","v":{"v":0.004577639260866256,"d":"£0.00"}},0,{"v":2.4962159787255187E-4,"d":"£0.00"},{"v":2.8969257676387846E-5,"d":"£0.00"},{"v":1.7013149499602606E-4,"d":"£0.00"},{"v":1.9744217485240733E-5,"d":"£0.00"},{"v":4.831343511439436E-3,"d":"£0.00"},{"v":5.6069040619430874E-4,"d":"£0.00"},{"v":0.007937594112356328,"d":"£0.01"},{"v":0.04989142964116241,"d":"£0.05"},{"v":1.6184460975613275E-3,"d":"£0.00"},{"v":0.012462646333142372,"d":"£0.01"},0,{"v":0.08234825593075264,"d":"£0.08"}]
[{"$nulls":3},{"v":111,"d":"111.000"},{"v":97.75,"d":"97.750"},null,{"v":2.1199353010921324E-3,"d":"£0.00"},0,{"v":1.9641529512421873E-4,"d":"£0.00"},{"v":2.2794523168393375E-5,"d":"£0.00"},{"v":1.3386833545000492E-4,"d":"£0.00"},{"v":1.5535780306719795E-5,"d":"£0.00"},{"v":3.801553109720726E-3,"d":"£0.00"},{"v":4.4118046092390159E-4,"d":"£0.00"},{"v":0.007727703194536152,"d":"£0.01"},{"v":0.040921249111538556,"d":"£0.04"},{"v":1.3295068081868354E-3,"d":"£0.00"},{"v":0.011981164133802187,"d":"£0.01"},0,{"v":0.06869090605384984,"d":"£0.07"},null,{"v":0.003946030354385108,"d":"£0.00"},0,{"v":0.000217128917439627,"d":"£0.00"},{"v":2.5198394737923228E-5,"d":"£0.00"},{"v":1.4798586198351709E-4,"d":"£0.00"},{"v":1.7174157223573616E-5,"d":"£0.00"},{"v":0.004202458422501592,"d":"£0.00"},{"v":4.8770660052385495E-4,"d":"£0.00"},{"v":6.9401233157774045E-3,"d":"£0.01"},{"v":0.043304981811561644,"d":"£0.04"},{"v":1.4046724953368157E-3,"d":"£0.00"},{"v":0.010719917523831612,"d":"£0.01"},0,{"v":0.07141337785530266,"d":"£0.07"}]
[{"$nulls":3},{"v":112,"d":"112.000"},{"v":98,"d":"98.000"},null,{"v":0.001827433000008625,"d":"£0.00"},0,{"v":1.708483591258829E-4,"d":"£0.00"},{"v":1.9827411495189281E-5,"d":"£0.00"},{"v":1.1644299613266981E-4,"d":"£0.00"},{"v":1.3513522821451609E-5,"d":"£0.00"},{"v":3.3067135149272764E-3,"d":"£0.00"},{"v":3.8375299530303878E-4,"d":"£0.00"},{"v":0.00673836060165024,"d":"£0.01"},{"v":0.03546610627492733,"d":"£0.04"},{"v":1.152120785377941E-3,"d":"£0.00"},{"v":0.010253635151174261,"d":"£0.01"},0,{"v":0.05944875461294391,"d":"£0.06"},null,{"v":3.4015689464315783E-3,"d":"£0.00"},0,{"v":1.8886573593914318E-4,"d":"£0.00"},{"v":2.1918376523874029E-5,"d":"£0.00"},{"v":1.2872287607603816E-4,"d":"£0.00"},{"v":1.493863591000804E-5,"d":"£0.00"},{"v":0.00365543388729004,"d":"£0.00"},{"v":4.2422293223990856E-4,"d":"£0.00"},{"v":6.0675586516163735E-3,"d":"£0.01"},{"v":0.03759097866222214,"d":"£0.04"},{"v":1.2192337902374945E-3,"d":"£0.00"},{"v":0.009223773292661032,"d":"£0.01"},0,{"v":0.06193721578714763,"d":"£0.06"}]
[{"$nulls":3},{"v":113,"d":"113.000"},{"v":98.25,"d":"98.250"},null,{"v":1.575289287272163E-3,"d":"£0.00"},0,{"v":1.4860941352630701E-4,"d":"£0.00"},{"v":1.7246522056871464E-5,"d":"£0.00"},{"v":1.0128587393556373E-4,"d":"£0.00"},{"v":1.1754498032319986E-5,"d":"£0.00"},{"v":0.002876286074195073,"d":"£0.00"},{"v":3.3380073336805322E-4,"d":"£0.00"},{"v":0.00587551427936899,"d":"£0.01"},{"v":0.030742098598836348,"d":"£0.03"},{"v":9.985335028359426E-4,"d":"£0.00"},{"v":0.008778488613055519,"d":"£0.01"},0,{"v":0.05145890739648315,"d":"£0.05"},null,{"v":2.9322306870927873E-3,"d":"£0.00"},0,{"v":1.6428150903369343E-4,"d":"£0.00"},{"v":1.9065310883446635E-5,"d":"£0.00"},{"v":1.1196730960105243E-4,"d":"£0.00"},{"v":1.2994107364142656E-5,"d":"£0.00"},{"v":3.1796143021432374E-3,"d":"£0.00"},{"v":3.6900278988416822E-4,"d":"£0.00"},{"v":0.005304321926882469,"d":"£0.01"},{"v":0.03263338232329759,"d":"£0.03"},{"v":1.0583584030242341E-3,"d":"£0.00"},{"v":0.007938883189967976,"d":"£0.01"},0,{"v":0.0537241018591748,"d":"£0.05"}]
[{"$nulls":3},{"v":114,"d":"114.000"},{"v":98.5,"d":"98.500"},null,{"v":1.3579356061659865E-3,"d":"£0.00"},0,{"v":1.2926526132077531E-4,"d":"£0.00"},{"v":1.500158117615718E-5,"d":"£0.00"},{"v":8.810172015157073E-5,"d":"£0.00"},{"v":1.0224441532927572E-5,"d":"£0.00"},{"v":2.5018864026962588E-3,"d":"£0.00"},{"v":2.9035064471369832E-4,"d":"£0.00"},{"v":5.12301366372087E-3,"d":"£0.01"},{"v":0.026650607534542597,"d":"£0.03"},{"v":8.6553102729873554E-4,"d":"£0.00"},{"v":0.007518365566328967,"d":"£0.01"},0,{"v":0.04455028344964855,"d":"£0.04"},null,{"v":2.5276503101159713E-3,"d":"£0.00"},0,{"v":1.4289735550064927E-4,"d":"£0.00"},{"v":1.6583622363022687E-5,"d":"£0.00"},{"v":9.7392777425920493E-5,"d":"£0.00"},{"v":1.1302693713670915E-5,"d":"£0.00"},{"v":0.002765731079297087,"d":"£0.00"},{"v":3.2097052892297677E-4,"d":"£0.00"},{"v":0.004636768825683605,"d":"£0.00"},{"v":0.028331664518155227,"d":"£0.03"},{"v":0.000918779335630174,"d":"£0.00"},{"v":0.006835045245941397,"d":"£0.01"},0,{"v":0.0466047862927497,"d":"£0.05"}]
[{"$nulls":3},{"v":115,"d":"115.000"},{"v":98.75,"d":"98.750"},null,{"v":1.1705717326920403E-3,"d":"£0.00"},0,{"v":1.1243909378170308E-4,"d":"£0.00"},{"v":1.3048859186955239E-5,"d":"£0.00"},{"v":7.6633717931916888E-5,"d":"£0.00"},{"v":8.8935490373825366E-6,"d":"£0.00"},{"v":2.1762214920670315E-3,"d":"£0.00"},{"v":2.5255635610813975E-4,"d":"£0.00"},{"v":0.004466766986973326,"d":"£0.00"},{"v":0.02310641633999513,"d":"£0.02"},{"v":7.5033679445622519E-4,"d":"£0.00"},{"v":0.006441508238976785,"d":"£0.01"},0,{"v":0.03857539316120663,"d":"£0.04"},null,{"v":2.1788927175316725E-3,"d":"£0.00"},0,{"v":1.2429672900612909E-4,"d":"£0.00"},{"v":1.4424969640444095E-5,"d":"£0.00"},{"v":8.4715379234634491E-5,"d":"£0.00"},{"v":9.8314475634998649E-6,"d":"£0.00"},{"v":2.405722102153647E-3,"d":"£0.00"},{"v":2.7919051904576282E-4,"d":"£0.00"},{"v":0.004052950137004283,"d":"£0.00"},{"v":0.024598721340138307,"d":"£0.02"},{"v":7.9766625614850631E-4,"d":"£0.00"},{"v":0.005886431657937338,"d":"£0.01"},0,{"v":0.04043284325540423,"d":"£0.04"}]
[{"$nulls":3},{"v":116,"d":"116.000"},{"v":99,"d":"99.000"},null,{"v":1.0090597633317783E-3,"d":"£0.00"},0,{"v":9.7803150523772874E-5,"d":"£0.00"},{"v":1.1350318615187698E-5,"d":"£0.00"},{"v":6.6658479697843891E-5,"d":"£0.00"},{"v":7.7358958164711087E-6,"d":"£0.00"},{"v":1.8929476483946599E-3,"d":"£0.00"},{"v":2.1968166481433769E-4,"d":"£0.00"},{"v":3.8944792888714716E-3,"d":"£0.00"},{"v":0.020035873071467387,"d":"£0.02"},{"v":6.5055156230307885E-4,"d":"£0.00"},{"v":0.00552091001822578,"d":"£0.01"},0,{"v":0.03340705086206177,"d":"£0.03"},null,{"v":1.8782556493325746E-3,"d":"£0.00"},0,{"v":1.0811730411311141E-4,"d":"£0.00"},{"v":1.2547303874435746E-5,"d":"£0.00"},{"v":7.36881693750517e-05,"d":"£0.00"},{"v":8.5517102066508048E-6,"d":"£0.00"},{"v":0.002092574681650343,"d":"£0.00"},{"v":2.4284891882939028E-4,"d":"£0.00"},{"v":3.5424022752678437E-3,"d":"£0.00"},{"v":0.02135907033057118,"d":"£0.02"},{"v":6.9256679023764326E-4,"d":"£0.00"},{"v":0.00507094687502053,"d":"£0.01"},0,{"v":0.03508157000847875,"d":"£0.04"}]
[{"$nulls":3},{"v":117,"d":"117.000"},{"v":99.25,"d":"99.250"},null,{"v":8.6983273005709764E-4,"d":"£0.00"},0,{"v":8.5072334991838334E-5,"d":"£0.00"},{"v":9.87287323899285e-06,"d":"£0.00"},{"v":5.7981695727922768E-5,"d":"£0.00"},{"v":6.7289317045142116E-6,"d":"£0.00"},{"v":1.6465469220963386E-3,"d":"£0.00"},{"v":1.9108619794520234E-4,"d":"£0.00"},{"v":0.003395423702486954,"d":"£0.00"},{"v":0.017375307850519814,"d":"£0.02"},{"v":5.6410169093110173E-4,"d":"£0.00"},{"v":0.00473359588279311,"d":"£0.00"},0,{"v":0.028935550812492886,"d":"£0.03"},null,{"v":1.6190995801969542E-3,"d":"£0.00"},0,{"v":9.4043918469573055E-5,"d":"£0.00"},{"v":1.0914049626560147E-5,"d":"£0.00"},{"v":6.4096346553641609E-5,"d":"£0.00"},{"v":7.4385533753995422E-6,"d":"£0.00"},{"v":1.8201889546444246E-3,"d":"£0.00"},{"v":2.11237822753347E-4,"d":"£0.00"},{"v":3.0959635273629543E-3,"d":"£0.00"},{"v":0.01854729133053681,"d":"£0.02"},{"v":6.0135576060070864E-4,"d":"£0.00"},{"v":4.3696811215692905E-3,"d":"£0.00"},0,{"v":0.030441310965689663,"d":"£0.03"}]
[{"$nulls":3},{"v":118,"d":"118.000"},{"v":99.5,"d":"99.500"},null,{"v":0.000749815824367393,"d":"£0.00"},0,{"v":7.3998661006369125E-5,"d":"£0.00"},{"v":8.5877435953906243E-6,"d":"£0.00"},{"v":5.0434349158943693E-5,"d":"£0.00"},{"v":5.85304184004268e-06,"d":"£0.00"},{"v":1.4322196226420343E-3,"d":"£0.00"},{"v":1.662129385081478E-4,"d":"£0.00"},{"v":2.9602417976238556E-3,"d":"£0.00"},{"v":0.015069668825195604,"d":"£0.02"},{"v":0.000489194581337445,"d":"£0.00"},{"v":0.004060013063566483,"d":"£0.00"},0,{"v":0.02506624044884171,"d":"£0.03"},null,{"v":1.3957010865509598E-3,"d":"£0.00"},0,{"v":8.180243369607989E-5,"d":"£0.00"},{"v":9.4933924007140022E-6,"d":"£0.00"},{"v":5.5753069676819374E-5,"d":"£0.00"},{"v":6.4702936584117734E-6,"d":"£0.00"},{"v":0.001583259063421642,"d":"£0.00"},{"v":1.8374147176221324E-4,"d":"£0.00"},{"v":0.002705612890001307,"d":"£0.00"},{"v":0.016106677885718887,"d":"£0.02"},{"v":0.000522191289814421,"d":"£0.00"},{"v":3.7664449904694654E-3,"d":"£0.00"},0,{"v":0.02641714786717092,"d":"£0.03"}]
[{"$nulls":3},{"v":119,"d":"119.000"},{"v":99.75,"d":"99.750"},null,{"v":6.463584905972065E-4,"d":"£0.00"},0,{"v":6.4366422189550477E-5,"d":"£0.00"},{"v":7.4698963791918377E-6,"d":"£0.00"},{"v":4.3869423671603472E-5,"d":"£0.00"},{"v":5.0911645838681355E-6,"d":"£0.00"},{"v":1.2457908243934475E-3,"d":"£0.00"},{"v":1.4457737515629373E-4,"d":"£0.00"},{"v":0.002580769297892026,"d":"£0.00"},{"v":0.013071346282547329,"d":"£0.01"},{"v":4.2428027147818056E-4,"d":"£0.00"},{"v":3.4835148712870356E-3,"d":"£0.00"},0,{"v":0.02171743432017573,"d":"£0.02"},null,{"v":1.203126445602913E-3,"d":"£0.00"},0,{"v":7.1154395387794869E-5,"d":"£0.00"},{"v":8.2576589220017589E-6,"d":"£0.00"},{"v":4.8495818334776416E-5,"d":"£0.00"},{"v":5.6280701251047978E-6,"d":"£0.00"},{"v":0.00137716980180031,"d":"£0.00"},{"v":1.5982425876811534E-4,"d":"£0.00"},{"v":2.3643287401597835E-3,"d":"£0.00"},{"v":0.013988070551806968,"d":"£0.01"},{"v":4.5347683119212247E-4,"d":"£0.00"},{"v":3.247372925692083E-3,"d":"£0.00"},0,{"v":0.022926905497791975,"d":"£0.02"}]
[{"$nulls":3},{"v":120,"d":"120.000"},{"v":100,"d":"100.000"},null,{"v":5.9846294819954776E-4,"d":"£0.00"},0,{"v":5.9885575316961673E-5,"d":"£0.00"},{"v":6.9498820504367751E-6,"d":"£0.00"},{"v":4.0815468469894436E-5,"d":"£0.00"},{"v":4.7367448704921154E-6,"d":"£0.00"},{"v":1.1590655143716418E-3,"d":"£0.00"},{"v":1.345126697201518E-4,"d":"£0.00"},{"v":2.4040094226572915E-3,"d":"£0.00"},{"v":0.012143494024385163,"d":"£0.01"},{"v":3.9414162489082293E-4,"d":"£0.00"},{"v":0.003217622929076382,"d":"£0.00"},0,{"v":0.02016369680400879,"d":"£0.02"},null,{"v":1.1139740719226718E-3,"d":"£0.00"},0,{"v":6.6201006039767575E-5,"d":"£0.00"},{"v":7.6828047682848918E-6,"d":"£0.00"},{"v":4.5119798221694925E-5,"d":"£0.00"},{"v":5.2362739127175195E-6,"d":"£0.00"},{"v":1.2812985883709194E-3,"d":"£0.00"},{"v":1.4869814664779317E-4,"d":"£0.00"},{"v":2.2051339186960855E-3,"d":"£0.00"},{"v":0.013003561345818003,"d":"£0.01"},{"v":4.2154676907997106E-4,"d":"£0.00"},{"v":0.003007278553980186,"d":"£0.00"},0,{"v":0.021305731277458096,"d":"£0.02"}]

{"sheet":"D.TPMs","index":24,"n_rows":33,"n_cols":33,"rows_kept":33,"merged":[[3,5,5,5],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,26,5,26],[3,27,5,27],[3,28,5,28],[3,29,5,29],[3,30,5,30],[3,31,5,31],[3,32,5,32]]}
[{"$nulls":5},{"$f":"D.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- D: NSAIDs - HF"}]
[{"$nulls":8},"StateID",null,1,{"$f":"K2+1","v":2},3,4,5,6,7,8,9,{"$nulls":3},1,{"$f":"W2+1","v":2},3,4,5,6,7,8,9,10,11]
[{"$nulls":10},"Cycles with no correction of HPE",{"$nulls":11},"Cycle in which HPE is corrected on routine review"]
[{"$nulls":5},"Age",null,null,"To:",null,{"$f":"INDEX(D.rngStates, K$2)","v":"HF no HPE"},{"$f":"INDEX(D.rngStates, L$2)","v":"PCE no HPE"},{"$f":"INDEX(D.rngStates, M$2)","v":"SCE no HPE"},{"$f":"INDEX(D.rngStates, N$2)","v":"HF w HPE"},{"$f":"INDEX(D.rngStates, O$2)","v":"PCE w HPE"},{"$f":"INDEX(D.rngStates, P$2)","v":"SCE w HPE"},{"$f":"INDEX(D.rngStates, Q$2)","v":"HF post event no HPE"},{"$f":"INDEX(D.rngStates, R$2)","v":"HF post event w HPE"},{"$f":"INDEX(D.rngStates, S$2)","v":"Dead"},null,"chk",null,{"$f":"INDEX(D.rngStates, W$2)","v":"HF no HPE"},{"$f":"INDEX(D.rngStates, X$2)","v":"PCE no HPE"},{"$f":"INDEX(D.rngStates, Y$2)","v":"SCE no HPE"},{"$f":"INDEX(D.rngStates, Z$2)","v":"HF w HPE"},{"$f":"INDEX(D.rngStates, AA$2)","v":"PCE w HPE"},{"$f":"INDEX(D.rngStates, AB$2)","v":"SCE w HPE"},{"$f":"INDEX(D.rngStates, AC$2)","v":"HF post event no HPE"},{"$f":"INDEX(D.rngStates, AD$2)","v":"HF post event w HPE"},{"$f":"INDEX(D.rngStates, AE$2)","v":"Dead"},null,"chk"]
[]
[{"$nulls":6},"From:"]
[{"$nulls":3},1,65,{"$f":"E7&\"-\"&E7+9","v":"65-74"},{"$f":"INDEX(D.rngStates, $D7)","v":"HF no HPE"},{"$nulls":3},{"$f":"1-SUM(J7:J7, L7:T7)","v":{"v":0.5075196841553128,"d":"0.507520"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, L$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, M$2)","v":{"v":0.18078679832175515,"d":"0.180787"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, Q$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, R$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, S$2)","v":{"v":0.02168663690848327,"d":"0.021687"}},null,{"$f":"SUM(K7:S7)","v":{"v":1,"d":"1.0000"}},null,{"$f":"1-SUM(V7:V7, X7:AF7)","v":{"v":0.5075196841553128,"d":"0.507520"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, X$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, Y$2)","v":{"v":0.18078679832175515,"d":"0.180787"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, Z$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, AA$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, AB$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, AC$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E7, 95), Parameters!$E$523:$E$606, $D7, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.02168663690848327,"d":"0.021687"}},null,{"$f":"SUM(W7:AE7)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},{"$f":"D7+1","v":2},{"$f":"E7","v":65},"65-74",{"$f":"INDEX(D.rngStates, $D8)","v":"PCE no HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, L$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, M$2)","v":{"v":0.18078679832175515,"d":"0.180787"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"1-SUM(J8:P8, R8:T8)","v":{"v":0.5075196841553128,"d":"0.507520"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, R$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, S$2)","v":{"v":0.02168663690848327,"d":"0.021687"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, X$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, Y$2)","v":{"v":0.18078679832175515,"d":"0.180787"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, Z$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, AA$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, AB$2)","v":0},{"$f":"1-SUM(V8:AB8, AD8:AF8)","v":{"v":0.5075196841553128,"d":"0.507520"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E8, 95), Parameters!$E$523:$E$606, $D8, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.02168663690848327,"d":"0.021687"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},3,65,"65-74",{"$f":"INDEX(D.rngStates, $D9)","v":"SCE no HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, L$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, M$2)","v":{"v":0.18078679832175515,"d":"0.180787"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"1-SUM(J9:P9, R9:T9)","v":{"v":0.3961884425994885,"d":"0.396188"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, R$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, S$2)","v":{"v":0.13301787846430757,"d":"0.133018"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, X$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, Y$2)","v":{"v":0.18078679832175515,"d":"0.180787"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, Z$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, AA$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, AB$2)","v":0},{"$f":"1-SUM(V9:AB9, AD9:AF9)","v":{"v":0.3961884425994885,"d":"0.396188"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E9, 95), Parameters!$E$523:$E$606, $D9, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.13301787846430757,"d":"0.133018"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,65,"65-74",{"$f":"INDEX(D.rngStates, $D10)","v":"HF w HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, L$2)","v":{"v":0.3364079815127606,"d":"0.336408"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, M$2)","v":{"v":0.20971268605323595,"d":"0.209713"}},{"$f":"1-SUM(J10:M10, O10:T10)","v":{"v":0.42748511039275194,"d":"0.427485"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, Q$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, R$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, S$2)","v":{"v":0.026394222041251525,"d":"0.026394"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(V10:V10, X10:AF10)","v":{"v":0.42748511039275194,"d":"0.427485"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, X$2 + IF(D.swtchCorrectHPEafterExac=2, 3))","v":{"v":0.3364079815127606,"d":"0.336408"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, Y$2 + IF(D.swtchCorrectHPEafterExac=2, 3))","v":{"v":0.20971268605323595,"d":"0.209713"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, AC$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E10, 95), Parameters!$E$523:$E$606, $D10, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.026394222041251525,"d":"0.026394"}},null,{"v":0.9999999999999999,"d":"1.0000"}]
[{"$nulls":3},5,65,"65-74",{"$f":"INDEX(D.rngStates, $D11)","v":"PCE w HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E11, 95), Parameters!$E$523:$E$606, $D11, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E11, 95), Parameters!$E$523:$E$606, $D11, Parameters!$F$523:$F$606, L$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E11, 95), Parameters!$E$523:$E$606, $D11, Parameters!$F$523:$F$606, M$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E11, 95), Parameters!$E$523:$E$606, $D11, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E11, 95), Parameters!$E$523:$E$606, $D11, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E11, 95), Parameters!$E$523:$E$606, $D11, Parameters!$F$523:$F$606, P$2)","v":0},0,{"$f":"1-SUM(J11:Q11, S11:T11)","v":{"v":0.9736057779587485,"d":"0.973606"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E11, 95), Parameters!$E$523:$E$606, $D11, Parameters!$F$523:$F$606, S$2)","v":{"v":0.026394222041251525,"d":"0.026394"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E11, 95), Parameters!$E$523:$E$606, $D11, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E11, 95), Parameters!$E$523:$E$606, $D11, Parameters!$F$523:$F$606, X$2+3)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E11, 95), Parameters!$E$523:$E$606, $D11, Parameters!$F$523:$F$606, Y$2+3)","v":0},0,0,0,{"$f":"1-SUM(V11:AB11, AD11:AF11)","v":{"v":0.9736057779587485,"d":"0.973606"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E11, 95), Parameters!$E$523:$E$606, $D11, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E11, 95), Parameters!$E$523:$E$606, $D11, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.026394222041251525,"d":"0.026394"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,65,"65-74",{"$f":"INDEX(D.rngStates, $D12)","v":"SCE w HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E12, 95), Parameters!$E$523:$E$606, $D12, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E12, 95), Parameters!$E$523:$E$606, $D12, Parameters!$F$523:$F$606, L$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E12, 95), Parameters!$E$523:$E$606, $D12, Parameters!$F$523:$F$606, M$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E12, 95), Parameters!$E$523:$E$606, $D12, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E12, 95), Parameters!$E$523:$E$606, $D12, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E12, 95), Parameters!$E$523:$E$606, $D12, Parameters!$F$523:$F$606, P$2)","v":0},0,{"$f":"1-SUM(J12:Q12, S12:T12)","v":{"v":0.8669821215356924,"d":"0.866982"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E12, 95), Parameters!$E$523:$E$606, $D12, Parameters!$F$523:$F$606, S$2)","v":{"v":0.13301787846430757,"d":"0.133018"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E12, 95), Parameters!$E$523:$E$606, $D12, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E12, 95), Parameters!$E$523:$E$606, $D12, Parameters!$F$523:$F$606, X$2+3)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E12, 95), Parameters!$E$523:$E$606, $D12, Parameters!$F$523:$F$606, Y$2+3)","v":0},0,0,0,{"$f":"1-SUM(V12:AB12, AD12:AF12)","v":{"v":0.8669821215356924,"d":"0.866982"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E12, 95), Parameters!$E$523:$E$606, $D12, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E12, 95), Parameters!$E$523:$E$606, $D12, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.13301787846430757,"d":"0.133018"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,65,"65-74",{"$f":"INDEX(D.rngStates, $D13)","v":"HF post event no HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E13, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E13, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, L$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E13, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, M$2)","v":{"v":0.18078679832175515,"d":"0.180787"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E13, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E13, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E13, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"1-SUM(J13:P13, R13:T13)","v":{"v":0.5075196841553128,"d":"0.507520"}},0,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E13, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, S$2)","v":{"v":0.02168663690848327,"d":"0.021687"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E13, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E13, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, X$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E13, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, Y$2)","v":{"v":0.18078679832175515,"d":"0.180787"}},0,0,0,{"$f":"1-SUM(V13:AB13, AD13:AF13)","v":{"v":0.5075196841553128,"d":"0.507520"}},0,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E13, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.02168663690848327,"d":"0.021687"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,65,"65-74",{"$f":"INDEX(D.rngStates, $D14)","v":"HF post event w HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E14, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E14, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, L$2)","v":{"v":0.3364079815127606,"d":"0.336408"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E14, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, M$2)","v":{"v":0.20971268605323595,"d":"0.209713"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E14, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E14, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E14, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, P$2)","v":0},0,{"$f":"1-SUM(J14:Q14, S14:T14)","v":{"v":0.42748511039275194,"d":"0.427485"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E14, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, S$2)","v":{"v":0.026394222041251525,"d":"0.026394"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E14, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E14, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, X$2+3)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E14, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, Y$2+3)","v":0},0,0,0,{"$f":"1-SUM(V14:AB14, AD14:AE14)","v":{"v":0.9736057779587485,"d":"0.973606"}},0,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E14, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.026394222041251525,"d":"0.026394"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,{"$f":"E13","v":65},"65-74",{"$f":"INDEX(D.rngStates, $D15)","v":"Dead"},{"$nulls":3},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E15, Parameters!$E$523:$E$546, $D15-6, Parameters!$F$523:$F$546, K$2-IF(K$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(K$2,#REF!, 0)), D.cycleLength), 0)","v":0},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E15, Parameters!$E$523:$E$546, $D15-6, Parameters!$F$523:$F$546, L$2-IF(L$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(L$2,#REF!, 0)), D.cycleLength), 0)","v":0},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E15, Parameters!$E$523:$E$546, $D15-6, Parameters!$F$523:$F$546, M$2-IF(M$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(M$2,#REF!, 0)), D.cycleLength), 0)","v":0},0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"},null,{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E15, Parameters!$E$523:$E$546, $D15-6, Parameters!$F$523:$F$546, W$2-IF(W$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(W$2,#REF!, 0)), D.cycleLength), 0)","v":0},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E15, Parameters!$E$523:$E$546, $D15-6, Parameters!$F$523:$F$546, X$2-IF(X$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(X$2,#REF!, 0)), D.cycleLength), 0)","v":0},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E15, Parameters!$E$523:$E$546, $D15-6, Parameters!$F$523:$F$546, Y$2-IF(Y$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(Y$2,#REF!, 0)), D.cycleLength), 0)","v":0},0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},1,{"$f":"E7+10","v":75},"75-84",{"$f":"INDEX(D.rngStates, $D16)","v":"HF no HPE"},{"$nulls":3},{"$f":"1-SUM(J16:J16, L16:T16)","v":{"v":0.4550407075167451,"d":"0.455041"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, L$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, M$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, Q$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, R$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, S$2)","v":{"v":0.03454894836088951,"d":"0.034549"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(V16:V16, X16:AF16)","v":{"v":0.4550407075167451,"d":"0.455041"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, X$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, Y$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, Z$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, AA$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, AB$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, AC$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E16, 95), Parameters!$E$523:$E$606, $D16, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.03454894836088951,"d":"0.034549"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},{"$f":"D16+1","v":2},{"$f":"E16","v":75},"75-84",{"$f":"INDEX(D.rngStates, $D17)","v":"PCE no HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, L$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, M$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"1-SUM(J17:P17, R17:T17)","v":{"v":0.4550407075167451,"d":"0.455041"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, R$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, S$2)","v":{"v":0.03454894836088951,"d":"0.034549"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, X$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, Y$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, Z$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, AA$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, AB$2)","v":0},{"$f":"1-SUM(V17:AB17, AD17:AF17)","v":{"v":0.4550407075167451,"d":"0.455041"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E17, 95), Parameters!$E$523:$E$606, $D17, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.03454894836088951,"d":"0.034549"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},3,75,"75-84",{"$f":"INDEX(D.rngStates, $D18)","v":"SCE no HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, L$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, M$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"1-SUM(J18:P18, R18:T18)","v":{"v":0.3189857719062601,"d":"0.318986"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, R$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, S$2)","v":{"v":0.1706038839713745,"d":"0.170604"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, X$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, Y$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, Z$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, AA$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, AB$2)","v":0},{"$f":"1-SUM(V18:AB18, AD18:AF18)","v":{"v":0.3189857719062601,"d":"0.318986"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E18, 95), Parameters!$E$523:$E$606, $D18, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.1706038839713745,"d":"0.170604"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,75,"75-84",{"$f":"INDEX(D.rngStates, $D19)","v":"HF w HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, L$2)","v":{"v":0.3364079815127606,"d":"0.336408"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, M$2)","v":{"v":0.25566801766918323,"d":"0.255668"}},{"$f":"1-SUM(J19:M19, O19:T19)","v":{"v":0.3659359303969666,"d":"0.365936"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, Q$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, R$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, S$2)","v":{"v":0.04198807042108965,"d":"0.041988"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(V19:V19, X19:AF19)","v":{"v":0.3659359303969666,"d":"0.365936"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, X$2 + IF(D.swtchCorrectHPEafterExac=2, 3))","v":{"v":0.3364079815127606,"d":"0.336408"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, Y$2 + IF(D.swtchCorrectHPEafterExac=2, 3))","v":{"v":0.25566801766918323,"d":"0.255668"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, AC$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E19, 95), Parameters!$E$523:$E$606, $D19, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.04198807042108965,"d":"0.041988"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,75,"75-84",{"$f":"INDEX(D.rngStates, $D20)","v":"PCE w HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E20, 95), Parameters!$E$523:$E$606, $D20, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E20, 95), Parameters!$E$523:$E$606, $D20, Parameters!$F$523:$F$606, L$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E20, 95), Parameters!$E$523:$E$606, $D20, Parameters!$F$523:$F$606, M$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E20, 95), Parameters!$E$523:$E$606, $D20, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E20, 95), Parameters!$E$523:$E$606, $D20, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E20, 95), Parameters!$E$523:$E$606, $D20, Parameters!$F$523:$F$606, P$2)","v":0},0,{"$f":"1-SUM(J20:Q20, S20:T20)","v":{"v":0.9580119295789103,"d":"0.958012"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E20, 95), Parameters!$E$523:$E$606, $D20, Parameters!$F$523:$F$606, S$2)","v":{"v":0.04198807042108965,"d":"0.041988"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E20, 95), Parameters!$E$523:$E$606, $D20, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E20, 95), Parameters!$E$523:$E$606, $D20, Parameters!$F$523:$F$606, X$2+3)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E20, 95), Parameters!$E$523:$E$606, $D20, Parameters!$F$523:$F$606, Y$2+3)","v":0},0,0,0,{"$f":"1-SUM(V20:AB20, AD20:AF20)","v":{"v":0.9580119295789103,"d":"0.958012"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E20, 95), Parameters!$E$523:$E$606, $D20, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E20, 95), Parameters!$E$523:$E$606, $D20, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.04198807042108965,"d":"0.041988"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,75,"75-84",{"$f":"INDEX(D.rngStates, $D21)","v":"SCE w HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E21, 95), Parameters!$E$523:$E$606, $D21, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E21, 95), Parameters!$E$523:$E$606, $D21, Parameters!$F$523:$F$606, L$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E21, 95), Parameters!$E$523:$E$606, $D21, Parameters!$F$523:$F$606, M$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E21, 95), Parameters!$E$523:$E$606, $D21, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E21, 95), Parameters!$E$523:$E$606, $D21, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E21, 95), Parameters!$E$523:$E$606, $D21, Parameters!$F$523:$F$606, P$2)","v":0},0,{"$f":"1-SUM(J21:Q21, S21:T21)","v":{"v":0.8293961160286255,"d":"0.829396"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E21, 95), Parameters!$E$523:$E$606, $D21, Parameters!$F$523:$F$606, S$2)","v":{"v":0.1706038839713745,"d":"0.170604"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E21, 95), Parameters!$E$523:$E$606, $D21, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E21, 95), Parameters!$E$523:$E$606, $D21, Parameters!$F$523:$F$606, X$2+3)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E21, 95), Parameters!$E$523:$E$606, $D21, Parameters!$F$523:$F$606, Y$2+3)","v":0},0,0,0,{"$f":"1-SUM(V21:AB21, AD21:AF21)","v":{"v":0.8293961160286255,"d":"0.829396"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E21, 95), Parameters!$E$523:$E$606, $D21, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E21, 95), Parameters!$E$523:$E$606, $D21, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.1706038839713745,"d":"0.170604"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,75,"75-84",{"$f":"INDEX(D.rngStates, $D22)","v":"HF post event no HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E22, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E22, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, L$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E22, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, M$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E22, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E22, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E22, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"1-SUM(J22:P22, R22:T22)","v":{"v":0.4550407075167451,"d":"0.455041"}},0,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E22, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, S$2)","v":{"v":0.03454894836088951,"d":"0.034549"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E22, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E22, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, X$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E22, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, Y$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},0,0,0,{"$f":"1-SUM(V22:AB22, AD22:AF22)","v":{"v":0.4550407075167451,"d":"0.455041"}},0,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E22, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.03454894836088951,"d":"0.034549"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,75,"75-84",{"$f":"INDEX(D.rngStates, $D23)","v":"HF post event w HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E23, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E23, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, L$2)","v":{"v":0.3364079815127606,"d":"0.336408"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E23, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, M$2)","v":{"v":0.25566801766918323,"d":"0.255668"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E23, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E23, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E23, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, P$2)","v":0},0,{"$f":"1-SUM(J23:Q23, S23:T23)","v":{"v":0.3659359303969666,"d":"0.365936"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E23, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, S$2)","v":{"v":0.04198807042108965,"d":"0.041988"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E23, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E23, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, X$2+3)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E23, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, Y$2+3)","v":0},0,0,0,{"$f":"1-SUM(V23:AB23, AD23:AE23)","v":{"v":0.9580119295789103,"d":"0.958012"}},0,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E23, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.04198807042108965,"d":"0.041988"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,{"$f":"E22","v":75},"75-84",{"$f":"INDEX(D.rngStates, $D24)","v":"Dead"},{"$nulls":3},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E24, Parameters!$E$523:$E$546, $D24-6, Parameters!$F$523:$F$546, K$2-IF(K$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(K$2,#REF!, 0)), D.cycleLength), 0)","v":0},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E24, Parameters!$E$523:$E$546, $D24-6, Parameters!$F$523:$F$546, L$2-IF(L$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(L$2,#REF!, 0)), D.cycleLength), 0)","v":0},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E24, Parameters!$E$523:$E$546, $D24-6, Parameters!$F$523:$F$546, M$2-IF(M$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(M$2,#REF!, 0)), D.cycleLength), 0)","v":0},0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"},null,{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E24, Parameters!$E$523:$E$546, $D24-6, Parameters!$F$523:$F$546, W$2-IF(W$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(W$2,#REF!, 0)), D.cycleLength), 0)","v":0},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E24, Parameters!$E$523:$E$546, $D24-6, Parameters!$F$523:$F$546, X$2-IF(X$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(X$2,#REF!, 0)), D.cycleLength), 0)","v":0},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E24, Parameters!$E$523:$E$546, $D24-6, Parameters!$F$523:$F$546, Y$2-IF(Y$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(Y$2,#REF!, 0)), D.cycleLength), 0)","v":0},0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},1,{"$f":"E16+10","v":85},"85-94",{"$f":"INDEX(D.rngStates, $D25)","v":"HF no HPE"},{"$nulls":3},{"$f":"1-SUM(J25:J25, L25:T25)","v":{"v":0.4287553991566906,"d":"0.428755"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, L$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, M$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, Q$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, R$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, S$2)","v":{"v":0.060834256720944,"d":"0.060834"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(V25:V25, X25:AF25)","v":{"v":0.4287553991566906,"d":"0.428755"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, X$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, Y$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, Z$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, AA$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, AB$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, AC$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E25, 95), Parameters!$E$523:$E$606, $D25, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.060834256720944,"d":"0.060834"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},{"$f":"D25+1","v":2},{"$f":"E25","v":85},"85-94",{"$f":"INDEX(D.rngStates, $D26)","v":"PCE no HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, L$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, M$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"1-SUM(J26:P26, R26:T26)","v":{"v":0.4287553991566906,"d":"0.428755"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, R$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, S$2)","v":{"v":0.060834256720944,"d":"0.060834"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, X$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, Y$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, Z$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, AA$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, AB$2)","v":0},{"$f":"1-SUM(V26:AB26, AD26:AF26)","v":{"v":0.4287553991566906,"d":"0.428755"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E26, 95), Parameters!$E$523:$E$606, $D26, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.060834256720944,"d":"0.060834"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},3,85,"85-94",{"$f":"INDEX(D.rngStates, $D27)","v":"SCE no HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, L$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, M$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"1-SUM(J27:P27, R27:T27)","v":{"v":0.2307225958962824,"d":"0.230723"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, R$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, S$2)","v":{"v":0.2588670599813522,"d":"0.258867"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, X$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, Y$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, Z$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, AA$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, AB$2)","v":0},{"$f":"1-SUM(V27:AB27, AD27:AF27)","v":{"v":0.2307225958962824,"d":"0.230723"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E27, 95), Parameters!$E$523:$E$606, $D27, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.2588670599813522,"d":"0.258867"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,85,"85-94",{"$f":"INDEX(D.rngStates, $D28)","v":"HF w HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, L$2)","v":{"v":0.3364079815127606,"d":"0.336408"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, M$2)","v":{"v":0.25566801766918323,"d":"0.255668"}},{"$f":"1-SUM(J28:M28, O28:T28)","v":{"v":0.33421093146625214,"d":"0.334211"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, Q$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, R$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, S$2)","v":{"v":0.0737130693518041,"d":"0.073713"}},null,{"v":1,"d":"1.0000"},null,{"$f":"1-SUM(V28:V28, X28:AF28)","v":{"v":0.33421093146625214,"d":"0.334211"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, X$2 + IF(D.swtchCorrectHPEafterExac=2, 3))","v":{"v":0.3364079815127606,"d":"0.336408"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, Y$2 + IF(D.swtchCorrectHPEafterExac=2, 3))","v":{"v":0.25566801766918323,"d":"0.255668"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, AC$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E28, 95), Parameters!$E$523:$E$606, $D28, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.0737130693518041,"d":"0.073713"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,85,"85-94",{"$f":"INDEX(D.rngStates, $D29)","v":"PCE w HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E29, 95), Parameters!$E$523:$E$606, $D29, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E29, 95), Parameters!$E$523:$E$606, $D29, Parameters!$F$523:$F$606, L$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E29, 95), Parameters!$E$523:$E$606, $D29, Parameters!$F$523:$F$606, M$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E29, 95), Parameters!$E$523:$E$606, $D29, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E29, 95), Parameters!$E$523:$E$606, $D29, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E29, 95), Parameters!$E$523:$E$606, $D29, Parameters!$F$523:$F$606, P$2)","v":0},0,{"$f":"1-SUM(J29:Q29, S29:T29)","v":{"v":0.9262869306481959,"d":"0.926287"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E29, 95), Parameters!$E$523:$E$606, $D29, Parameters!$F$523:$F$606, S$2)","v":{"v":0.0737130693518041,"d":"0.073713"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E29, 95), Parameters!$E$523:$E$606, $D29, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E29, 95), Parameters!$E$523:$E$606, $D29, Parameters!$F$523:$F$606, X$2+3)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E29, 95), Parameters!$E$523:$E$606, $D29, Parameters!$F$523:$F$606, Y$2+3)","v":0},0,0,0,{"$f":"1-SUM(V29:AB29, AD29:AF29)","v":{"v":0.9262869306481959,"d":"0.926287"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E29, 95), Parameters!$E$523:$E$606, $D29, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E29, 95), Parameters!$E$523:$E$606, $D29, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.0737130693518041,"d":"0.073713"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,85,"85-94",{"$f":"INDEX(D.rngStates, $D30)","v":"SCE w HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E30, 95), Parameters!$E$523:$E$606, $D30, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E30, 95), Parameters!$E$523:$E$606, $D30, Parameters!$F$523:$F$606, L$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E30, 95), Parameters!$E$523:$E$606, $D30, Parameters!$F$523:$F$606, M$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E30, 95), Parameters!$E$523:$E$606, $D30, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E30, 95), Parameters!$E$523:$E$606, $D30, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E30, 95), Parameters!$E$523:$E$606, $D30, Parameters!$F$523:$F$606, P$2)","v":0},0,{"$f":"1-SUM(J30:Q30, S30:T30)","v":{"v":0.7411329400186478,"d":"0.741133"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E30, 95), Parameters!$E$523:$E$606, $D30, Parameters!$F$523:$F$606, S$2)","v":{"v":0.2588670599813522,"d":"0.258867"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E30, 95), Parameters!$E$523:$E$606, $D30, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E30, 95), Parameters!$E$523:$E$606, $D30, Parameters!$F$523:$F$606, X$2+3)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E30, 95), Parameters!$E$523:$E$606, $D30, Parameters!$F$523:$F$606, Y$2+3)","v":0},0,0,0,{"$f":"1-SUM(V30:AB30, AD30:AF30)","v":{"v":0.7411329400186478,"d":"0.741133"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E30, 95), Parameters!$E$523:$E$606, $D30, Parameters!$F$523:$F$606, AD$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E30, 95), Parameters!$E$523:$E$606, $D30, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.2588670599813522,"d":"0.258867"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,85,"85-94",{"$f":"INDEX(D.rngStates, $D31)","v":"HF post event no HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E31, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E31, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, L$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E31, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, M$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E31, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E31, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E31, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, P$2)","v":0},{"$f":"1-SUM(J31:P31, R31:T31)","v":{"v":0.4287553991566906,"d":"0.428755"}},0,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E31, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, S$2)","v":{"v":0.060834256720944,"d":"0.060834"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E31, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E31, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, X$2)","v":{"v":0.2900068806144488,"d":"0.290007"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E31, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, Y$2)","v":{"v":0.22040346350791662,"d":"0.220403"}},0,0,0,{"$f":"1-SUM(V31:AB31, AD31:AF31)","v":{"v":0.4287553991566906,"d":"0.428755"}},0,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E31, 95), Parameters!$E$523:$E$606, 1, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.060834256720944,"d":"0.060834"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,85,"85-94",{"$f":"INDEX(D.rngStates, $D32)","v":"HF post event w HPE"},{"$nulls":3},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E32, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, K$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E32, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, L$2)","v":{"v":0.3364079815127606,"d":"0.336408"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E32, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, M$2)","v":{"v":0.25566801766918323,"d":"0.255668"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E32, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, N$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E32, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, O$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E32, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, P$2)","v":0},0,{"$f":"1-SUM(J32:Q32, S32:T32)","v":{"v":0.33421093146625214,"d":"0.334211"}},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E32, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, S$2)","v":{"v":0.0737130693518041,"d":"0.073713"}},null,{"v":1,"d":"1.0000"},null,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E32, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, W$2)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E32, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, X$2+3)","v":0},{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E32, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, Y$2+3)","v":0},0,0,0,{"$f":"1-SUM(V32:AB32, AD32:AE32)","v":{"v":0.9262869306481959,"d":"0.926287"}},0,{"$f":"SUMIFS(Parameters!$M$523:$M$606, Parameters!$D$523:$D$606, MIN($E32, 95), Parameters!$E$523:$E$606, 4, Parameters!$F$523:$F$606, AE$2)","v":{"v":0.0737130693518041,"d":"0.073713"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,{"$f":"E31","v":85},"85-94",{"$f":"INDEX(D.rngStates, $D33)","v":"Dead"},{"$nulls":3},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E33, Parameters!$E$523:$E$546, $D33-6, Parameters!$F$523:$F$546, K$2-IF(K$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(K$2,#REF!, 0)), D.cycleLength), 0)","v":0},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E33, Parameters!$E$523:$E$546, $D33-6, Parameters!$F$523:$F$546, L$2-IF(L$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(L$2,#REF!, 0)), D.cycleLength), 0)","v":0},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E33, Parameters!$E$523:$E$546, $D33-6, Parameters!$F$523:$F$546, M$2-IF(M$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(M$2,#REF!, 0)), D.cycleLength), 0)","v":0},0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"},null,{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E33, Parameters!$E$523:$E$546, $D33-6, Parameters!$F$523:$F$546, W$2-IF(W$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(W$2,#REF!, 0)), D.cycleLength), 0)","v":0},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E33, Parameters!$E$523:$E$546, $D33-6, Parameters!$F$523:$F$546, X$2-IF(X$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(X$2,#REF!, 0)), D.cycleLength), 0)","v":0},{"$f":"IFERROR(vbratetoprob(SUMIFS(Parameters!$M$523:$M$546, Parameters!$D$523:$D$546, $E33, Parameters!$E$523:$E$546, $D33-6, Parameters!$F$523:$F$546, Y$2-IF(Y$2<10, 6)) * INDEX(rngHPE.FX.IRRs_GlaucomaChronic, MATCH(Y$2,#REF!, 0)), D.cycleLength), 0)","v":0},0,0,0,0,0,{"v":1,"d":"1.000"},null,{"v":1,"d":"1.0000"}]

{"sheet":"D.Markov","index":25,"n_rows":130,"n_cols":39,"rows_kept":130,"merged":[[5,3,8,3],[5,4,8,4],[5,5,8,5],[5,6,8,6],[5,7,8,7],[6,8,8,8],[6,9,8,9],[6,10,8,10],[6,11,8,11],[6,12,8,12],[6,13,8,13],[6,14,8,14],[6,15,8,15],[6,16,8,16],[6,17,8,17],[6,18,8,18],[6,19,8,19],[6,20,8,20],[6,21,8,21],[6,22,8,22],[6,24,8,24],[6,25,8,25],[6,26,8,26],[6,27,8,27],[6,28,8,28],[6,29,8,29],[6,30,8,30],[6,31,8,31],[6,32,8,32],[6,33,8,33],[6,34,8,34],[6,35,8,35],[6,36,8,36],[6,37,8,37],[6,38,8,38]]}
[{"$nulls":3},{"$f":"D.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- D: NSAIDs - HF"}]
[{"$nulls":3},{"$f":"COLUMNS(I2:X2)","v":16},{"$nulls":3},"StratID ",{"$f":"MAX(H2:$H$2)+1","v":1},{"$f":"I2","v":1},1,1,1,1,1,1,1,{"$f":"P2","v":1},{"$nulls":6},{"$f":"MAX($H2:X$2)+1","v":2},{"$f":"Y2","v":2},2,2,2,2,2,2,2,{"$f":"AF2","v":2}]
[{"$nulls":7},"StateID ",1,{"$f":"I3+1","v":2},3,4,5,6,7,8,9,{"$nulls":7},1,{"$f":"Y3+1","v":2},3,4,5,6,7,8,9]
[{"$nulls":7},"Undiscounted LYs ",{"$f":"SUM(OFFSET(I10, 0, 0, timeHorizon*D.cyclesPerYear))","v":0},{"v":5.674719213911618,"d":"5.675"},{"v":3.5375516466519135,"d":"3.538"},{"v":1.7466794631070817,"d":"1.747"},0,0,{"v":8.512616261292521,"d":"8.513"},0,{"$f":"OFFSET(Q10, timeHorizon*AB.cyclesPerYear, 0)","v":{"v":0.8243354537292941,"d":"0.824"}},null,{"$f":"SUM(OFFSET(S10, 0, 0, timeHorizon*D.cyclesPerYear)) / D.cyclesPerYear","v":{"v":4.867891646240784,"d":"4.868"}},{"$f":"SUM(OFFSET(T10, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":5.674719213911618,"d":"5.675"}},{"$f":"SUM(OFFSET(U10, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":3.5375516466519135,"d":"3.538"}},{"$f":"SUM(OFFSET(V10, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":9.259295724399603,"d":"9.259"}},{"$f":"SUM(OFFSET(W10, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":0.9538977544158536,"d":"0.954"}},null,{"$f":"SUM(OFFSET(Y10, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":2.0305380089825085,"d":"2.031"}},{"v":5.67043755120793,"d":"5.670"},{"v":3.5348825096643592,"d":"3.535"},0,0,0,{"v":8.50325216032529,"d":"8.503"},0,{"$f":"OFFSET(AG10, timeHorizon*AB.cyclesPerYear, 0)","v":{"v":0.8216177750133449,"d":"0.822"}},null,{"$f":"SUM(OFFSET(AI10, 0, 0, timeHorizon*D.cyclesPerYear)) / D.cyclesPerYear","v":{"v":4.934777557545019,"d":"4.935"}},{"$f":"SUM(OFFSET(AJ10, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":5.67043755120793,"d":"5.670"}},{"$f":"SUM(OFFSET(AK10, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":3.5348825096643592,"d":"3.535"}},{"$f":"SUM(OFFSET(AL10, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":8.50325216032529,"d":"8.503"}},{"$f":"SUM(OFFSET(AM10, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":0.9559644594671365,"d":"0.956"}}]
[{"$nulls":7},"Discounted LYs ",{"$nulls":10},{"$f":"SUM(OFFSET(S10, 0, 0, timeHorizon*D.cyclesPerYear) / D.cyclesPerYear / (1+DQALYs)^(OFFSET($E$10, 0, 0, timeHorizon*D.cyclesPerYear)))","v":{"v":4.335495385766402,"d":"4.335"}},{"$nulls":15},{"$f":"SUM(OFFSET(AI10, 0, 0, timeHorizon*D.cyclesPerYear) / D.cyclesPerYear / (1+DQALYs)^(OFFSET($E$10, 0, 0, timeHorizon*D.cyclesPerYear)))","v":{"v":4.394212705623484,"d":"4.394"}}]
[{"$nulls":3},"Cycle","Years","Age","AgeCat","CC\ncycle",{"$f":"INDEX(rngStrats, I2)","v":"HPE"},{"$nulls":15},{"$f":"INDEX(rngStrats, Y2)","v":"No HPE"}]
[{"$nulls":8},{"$f":"INDEX(D.rngStates, I$3)","v":"HF no HPE"},"PCE no HPE","SCE no HPE","HF w HPE","PCE w HPE","SCE w HPE","HF post event no HPE","HF post event w HPE","Dead","chk","Alive","PCE","SCE","All\nexac.","First\nexac.",null,{"$f":"INDEX(D.rngStates, Y$3)","v":"HF no HPE"},"PCE no HPE","SCE no HPE","HF w HPE","PCE w HPE","SCE w HPE","HF post event no HPE","HF post event w HPE","Dead","chk","Alive","PCE","SCE","All\nexac.","First\nexac."]
[]
[]
[{"$nulls":3},0,{"$f":"D10*D.cycleLength","v":{"v":0,"d":"0.00"}},{"$f":"D.cohortAge+E10","v":{"v":65,"d":"65.00"}},{"$f":"MATCH(F10, Parameters!$D$523:$D$524, 1)","v":1},{"$f":"IF(AND(E10<=D.maxDurHPE, E11>D.maxDurHPE), 1, 0)","v":0},{"$f":"CHOOSE(I2, 0, 1)","v":0},0,0,{"$f":"CHOOSE(L2, 1, 0)","v":{"v":1,"d":"1.000"}},0,0,0,0,0,{"$f":"IF($E10>timeHorizon, \"\", SUM(I10:P10))","v":{"v":1,"d":"1.000"}},{"$f":"1-Q10","v":{"v":1,"d":"1.000"}},{"$f":"J10+M10","v":0},{"$f":"K10+N10","v":0},{"$f":"T10+U10","v":0},0,null,{"$f":"CHOOSE(Y2, 0, 1)","v":{"v":1,"d":"1.000"}},0,0,{"$f":"CHOOSE(AB2, 1, 0)","v":0},0,0,0,0,0,{"$f":"IF($E10>timeHorizon, \"\", SUM(Y10:AF10))","v":{"v":1,"d":"1.000"}},{"$f":"1-AG10","v":{"v":1,"d":"1.000"}},{"$f":"Z10+AC10","v":{"v":0,"d":"0.000"}},{"$f":"AA10+AD10","v":{"v":0,"d":"0.000"}},{"$f":"AJ10+AK10","v":0},0]
[{"$nulls":3},{"$f":"D10+1","v":1},0.25,65.25,{"$f":"MATCH(F11, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E11>timeHorizon, 0, MMULT(I10:Q10*(1-$H11), OFFSET(D.rngTPM.Q_I.Root, ($G10-1)*9, 0)) + MMULT(I10:Q10*$H11, OFFSET(D.rngTPM.Q_I.Root, ($G10-1)*9, 12)))","v":0},{"v":0.3364079815127606,"d":"0.336"},{"v":0.20971268605323595,"d":"0.210"},{"v":0.42748511039275194,"d":"0.427"},0,0,0,0,{"v":0.026394222041251525,"d":"0.026"},{"$f":"IF($E11>timeHorizon, \"\", SUM(I11:Q11))","v":{"v":1,"d":"1.000"}},{"v":0.9736057779587485,"d":"0.974"},{"v":0.3364079815127606,"d":"0.336"},{"v":0.20971268605323595,"d":"0.210"},{"v":0.42748511039275194,"d":"0.427"},{"$f":"PRODUCT(I10*(1-$H11), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G10-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G10-1)*9, 0)))\n+PRODUCT(I10*$H11,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G10-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G10-1)*9, 12)))\n+PRODUCT(L10*(1-$H11), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G10-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G10-1)*9, 0)))\n+PRODUCT(L10*$H11,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G10-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G10-1)*9, 12)))","v":{"v":0.5461206675659965,"d":"0.546"}},null,{"$f":"IF($E11>timeHorizon, 0, MMULT(Y10:AG10*(1-$H11), OFFSET(D.rngTPM.Q_I.Root, ($G10-1)*9, 0)) + MMULT(Y10:AG10*$H11, OFFSET(D.rngTPM.Q_I.Root, ($G10-1)*9, 12)))","v":{"v":0.5075196841553128,"d":"0.508"}},{"v":0.2900068806144488,"d":"0.290"},{"v":0.18078679832175515,"d":"0.181"},0,0,0,0,0,{"v":0.02168663690848327,"d":"0.022"},{"$f":"IF($E11>timeHorizon, \"\", SUM(Y11:AG11))","v":{"v":1,"d":"1.000"}},{"v":0.9783133630915167,"d":"0.978"},{"v":0.2900068806144488,"d":"0.290"},{"v":0.18078679832175515,"d":"0.181"},{"$f":"AB11+AE11","v":0},{"$f":"PRODUCT(Y10*(1-$H11), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G10-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G10-1)*9, 0)))\n+PRODUCT(Y10*$H11,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G10-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G10-1)*9, 12)))\n+PRODUCT(AB10*(1-$H11), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G10-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G10-1)*9, 0)))\n+PRODUCT(AB10*$H11,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G10-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G10-1)*9, 12)))","v":{"v":0.47079367893620394,"d":"0.471"}}]
[{"$nulls":3},2,{"v":0.5,"d":"0.50"},{"v":65.5,"d":"65.50"},{"$f":"MATCH(F12, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E12>timeHorizon, 0, MMULT(I11:Q11*(1-$H12), OFFSET(D.rngTPM.Q_I.Root, ($G11-1)*9, 0)) + MMULT(I11:Q11*$H12, OFFSET(D.rngTPM.Q_I.Root, ($G11-1)*9, 12)))","v":0},{"v":0.30218815435388036,"d":"0.302"},{"v":0.1883804577348242,"d":"0.188"},{"v":0.18274351960750332,"d":"0.183"},0,0,{"v":0.25381941500546956,"d":"0.254"},0,{"v":0.07286845329832256,"d":"0.073"},{"v":1,"d":"1.000"},{"v":0.9271315467016774,"d":"0.927"},{"v":0.30218815435388036,"d":"0.302"},{"v":0.1883804577348242,"d":"0.188"},{"v":0.4365629346129729,"d":"0.437"},{"$f":"PRODUCT(I11*(1-$H12), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G11-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G11-1)*9, 0)))\n+PRODUCT(I11*$H12,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G11-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G11-1)*9, 12)))\n+PRODUCT(L11*(1-$H12), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G11-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G11-1)*9, 0)))\n+PRODUCT(L11*$H12,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G11-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G11-1)*9, 12)))","v":{"v":0.23345845386221342,"d":"0.233"}},null,{"$f":"IF($E12>timeHorizon, 0, MMULT(Y11:AG11*(1-$H12), OFFSET(D.rngTPM.Q_I.Root, ($G11-1)*9, 0)) + MMULT(Y11:AG11*$H12, OFFSET(D.rngTPM.Q_I.Root, ($G11-1)*9, 12)))","v":{"v":0.25757622980510847,"d":"0.258"}},{"v":0.2837176066936014,"d":"0.284"},{"v":0.17686614066870404,"d":"0.177"},0,0,0,{"v":0.21880984052195657,"d":"0.219"},0,{"v":0.06303018231062957,"d":"0.063"},{"v":1,"d":"1.000"},{"v":0.9369698176893704,"d":"0.937"},{"v":0.2837176066936014,"d":"0.284"},{"v":0.17686614066870404,"d":"0.177"},{"v":0.21880984052195657,"d":"0.219"},{"$f":"PRODUCT(Y11*(1-$H12), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G11-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G11-1)*9, 0)))\n+PRODUCT(Y11*$H12,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G11-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G11-1)*9, 12)))\n+PRODUCT(AB11*(1-$H12), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G11-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G11-1)*9, 0)))\n+PRODUCT(AB11*$H12,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G11-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G11-1)*9, 12)))","v":{"v":0.23893705923601996,"d":"0.239"}}]
[{"$nulls":3},3,0.75,65.75,{"$f":"MATCH(F13, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E13>timeHorizon, 0, MMULT(I12:Q12*(1-$H13), OFFSET(D.rngTPM.Q_I.Root, ($G12-1)*9, 0)) + MMULT(I12:Q12*$H13, OFFSET(D.rngTPM.Q_I.Root, ($G12-1)*9, 12)))","v":0},{"v":0.277354028270023,"d":"0.277"},{"v":0.17289916248311538,"d":"0.173"},{"v":0.07812013365297359,"d":"0.078"},0,0,{"v":0.3568189461553592,"d":"0.357"},0,{"v":0.11480772943852882,"d":"0.115"},{"v":1,"d":"1.000"},{"v":0.8851922705614712,"d":"0.885"},{"v":0.277354028270023,"d":"0.277"},{"v":0.17289916248311538,"d":"0.173"},{"v":0.4349390798083328,"d":"0.435"},{"$f":"PRODUCT(I12*(1-$H13), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G12-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G12-1)*9, 0)))\n+PRODUCT(I12*$H13,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G12-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G12-1)*9, 12)))\n+PRODUCT(L12*(1-$H13), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G12-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G12-1)*9, 0)))\n+PRODUCT(L12*$H13,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G12-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G12-1)*9, 12)))","v":{"v":0.09980001292140948,"d":"0.100"}},null,{"$f":"IF($E13>timeHorizon, 0, MMULT(Y12:AG12*(1-$H13), OFFSET(D.rngTPM.Q_I.Root, ($G12-1)*9, 0)) + MMULT(Y12:AG12*$H13, OFFSET(D.rngTPM.Q_I.Root, ($G12-1)*9, 12)))","v":{"v":0.13072500679660493,"d":"0.131"}},{"v":0.27172769405798314,"d":"0.272"},{"v":0.16939177346417994,"d":"0.169"},0,0,0,{"v":0.3251148921103315,"d":"0.325"},0,{"v":0.1030406335709006,"d":"0.103"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.8969593664290993,"d":"0.897"},{"v":0.27172769405798314,"d":"0.272"},{"v":0.16939177346417994,"d":"0.169"},{"v":0.3251148921103315,"d":"0.325"},{"$f":"PRODUCT(Y12*(1-$H13), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G12-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G12-1)*9, 0)))\n+PRODUCT(Y12*$H13,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G12-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G12-1)*9, 12)))\n+PRODUCT(AB12*(1-$H13), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G12-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G12-1)*9, 0)))\n+PRODUCT(AB12*$H13,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G12-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G12-1)*9, 12)))","v":{"v":0.12126526083646412,"d":"0.121"}}]
[{"$nulls":3},4,{"v":1,"d":"1.00"},{"v":66,"d":"66.00"},{"$f":"MATCH(F14, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E14>timeHorizon, 0, MMULT(I13:Q13*(1-$H14), OFFSET(D.rngTPM.Q_I.Root, ($G13-1)*9, 0)) + MMULT(I13:Q13*$H14, OFFSET(D.rngTPM.Q_I.Root, ($G13-1)*9, 12)))","v":0},{"v":0.2603367093333746,"d":"0.260"},{"v":0.1622907707095874,"d":"0.162"},{"v":0.03339519395853795,"d":"0.033"},0,0,{"v":0.39035591759114663,"d":"0.390"},0,{"v":0.1536214084073534,"d":"0.154"},{"v":1,"d":"1.000"},{"v":0.8463785915926466,"d":"0.846"},{"v":0.2603367093333746,"d":"0.260"},{"v":0.1622907707095874,"d":"0.162"},{"v":0.4237511115496846,"d":"0.424"},{"$f":"PRODUCT(I13*(1-$H14), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G13-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G13-1)*9, 0)))\n+PRODUCT(I13*$H14,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G13-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G13-1)*9, 12)))\n+PRODUCT(L13*(1-$H14), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G13-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G13-1)*9, 0)))\n+PRODUCT(L13*$H14,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G13-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G13-1)*9, 12)))","v":{"v":0.04266301954090681,"d":"0.043"}},null,{"$f":"IF($E14>timeHorizon, 0, MMULT(Y13:AG13*(1-$H14), OFFSET(D.rngTPM.Q_I.Root, ($G13-1)*9, 0)) + MMULT(Y13:AG13*$H14, OFFSET(D.rngTPM.Q_I.Root, ($G13-1)*9, 12)))","v":{"v":0.06634551416061404,"d":"0.066"}},{"v":0.2601243878960155,"d":"0.260"},{"v":0.1621584120814269,"d":"0.162"},0,0,0,{"v":0.3700204237405219,"d":"0.370"},0,{"v":0.14135126212142177,"d":"0.141"},{"v":1,"d":"1.000"},{"v":0.8586487378785782,"d":"0.859"},{"v":0.2601243878960155,"d":"0.260"},{"v":0.1621584120814269,"d":"0.162"},{"v":0.3700204237405219,"d":"0.370"},{"$f":"PRODUCT(Y13*(1-$H14), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G13-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G13-1)*9, 0)))\n+PRODUCT(Y13*$H14,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G13-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G13-1)*9, 12)))\n+PRODUCT(AB13*(1-$H14), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G13-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G13-1)*9, 0)))\n+PRODUCT(AB13*$H14,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G13-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G13-1)*9, 12)))","v":{"v":0.0615445068787339,"d":"0.062"}}]
[{"$nulls":3},5,1.25,66.25,{"$f":"MATCH(F15, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E15>timeHorizon, 0, MMULT(I14:Q14*(1-$H15), OFFSET(D.rngTPM.Q_I.Root, ($G14-1)*9, 0)) + MMULT(I14:Q14*$H15, OFFSET(D.rngTPM.Q_I.Root, ($G14-1)*9, 12)))","v":0},{"v":0.24700518893102277,"d":"0.247"},{"v":0.15398006137332665,"d":"0.154"},{"v":0.014275948175952957,"d":"0.014"},0,0,{"v":0.3945370441946259,"d":"0.395"},0,{"v":0.19020175732507166,"d":"0.190"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.8097982426749284,"d":"0.810"},{"v":0.24700518893102277,"d":"0.247"},{"v":0.15398006137332665,"d":"0.154"},{"v":0.40881299237057883,"d":"0.409"},{"$f":"PRODUCT(I14*(1-$H15), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G14-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G14-1)*9, 0)))\n+PRODUCT(I14*$H15,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G14-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G14-1)*9, 12)))\n+PRODUCT(L14*(1-$H15), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G14-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G14-1)*9, 0)))\n+PRODUCT(L14*$H15,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G14-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G14-1)*9, 12)))","v":{"v":0.018237805618132676,"d":"0.018"}},null,{"$f":"IF($E15>timeHorizon, 0, MMULT(Y14:AG14*(1-$H15), OFFSET(D.rngTPM.Q_I.Root, ($G14-1)*9, 0)) + MMULT(Y14:AG14*$H15, OFFSET(D.rngTPM.Q_I.Root, ($G14-1)*9, 12)))","v":{"v":0.033671654391916675,"d":"0.034"}},{"v":0.24901404201570002,"d":"0.249"},{"v":0.15523235620408415,"d":"0.155"},0,0,0,{"v":0.3840561845108311,"d":"0.384"},0,{"v":0.17802576287746816,"d":"0.178"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.8219742371225318,"d":"0.822"},{"v":0.24901404201570002,"d":"0.249"},{"v":0.15523235620408415,"d":"0.155"},{"v":0.3840561845108311,"d":"0.384"},{"$f":"PRODUCT(Y14*(1-$H15), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G14-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G14-1)*9, 0)))\n+PRODUCT(Y14*$H15,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G14-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G14-1)*9, 12)))\n+PRODUCT(AB14*(1-$H15), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G14-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G14-1)*9, 0)))\n+PRODUCT(AB14*$H15,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G14-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G14-1)*9, 12)))","v":{"v":0.0312350486925895,"d":"0.031"}}]
[{"$nulls":3},6,{"v":1.5,"d":"1.50"},{"v":66.5,"d":"66.50"},{"$f":"MATCH(F16, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E16>timeHorizon, 0, MMULT(I15:Q15*(1-$H16), OFFSET(D.rngTPM.Q_I.Root, ($G15-1)*9, 0)) + MMULT(I15:Q15*$H16, OFFSET(D.rngTPM.Q_I.Root, ($G15-1)*9, 12)))","v":0},{"v":0.23550948199694982,"d":"0.236"},{"v":0.14681377605398205,"d":"0.147"},{"v":0.006102755281958455,"d":"0.006"},0,0,{"v":0.3866004322350952,"d":"0.387"},0,{"v":0.22497355443201442,"d":"0.225"},{"v":1,"d":"1.000"},{"v":0.7750264455679856,"d":"0.775"},{"v":0.23550948199694982,"d":"0.236"},{"v":0.14681377605398205,"d":"0.147"},{"v":0.3927031875170537,"d":"0.393"},{"$f":"PRODUCT(I15*(1-$H16), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G15-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G15-1)*9, 0)))\n+PRODUCT(I15*$H16,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G15-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G15-1)*9, 12)))\n+PRODUCT(L15*(1-$H16), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G15-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G15-1)*9, 0)))\n+PRODUCT(L15*$H16,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G15-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G15-1)*9, 12)))","v":{"v":0.007796390347989,"d":"0.008"}},null,{"$f":"IF($E16>timeHorizon, 0, MMULT(Y15:AG15*(1-$H16), OFFSET(D.rngTPM.Q_I.Root, ($G15-1)*9, 0)) + MMULT(Y15:AG15*$H16, OFFSET(D.rngTPM.Q_I.Root, ($G15-1)*9, 12)))","v":{"v":0.017089027401972403,"d":"0.017"}},{"v":0.23837818445334674,"d":"0.238"},{"v":0.14860209063234975,"d":"0.149"},0,0,0,{"v":0.3827968668604226,"d":"0.383"},0,{"v":0.2131338306519087,"d":"0.213"},{"v":1,"d":"1.000"},{"v":0.7868661693480913,"d":"0.787"},{"v":0.23837818445334674,"d":"0.238"},{"v":0.14860209063234975,"d":"0.149"},{"v":0.3827968668604226,"d":"0.383"},{"$f":"PRODUCT(Y15*(1-$H16), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G15-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G15-1)*9, 0)))\n+PRODUCT(Y15*$H16,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G15-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G15-1)*9, 12)))\n+PRODUCT(AB15*(1-$H16), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G15-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G15-1)*9, 0)))\n+PRODUCT(AB15*$H16,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G15-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G15-1)*9, 12)))","v":{"v":0.01585240204703884,"d":"0.016"}}]
[{"$nulls":3},7,1.75,66.75,{"$f":"MATCH(F17, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E17>timeHorizon, 0, MMULT(I16:Q16*(1-$H17), OFFSET(D.rngTPM.Q_I.Root, ($G16-1)*9, 0)) + MMULT(I16:Q16*$H17, OFFSET(D.rngTPM.Q_I.Root, ($G16-1)*9, 12)))","v":0},{"v":0.22504617643647123,"d":"0.225"},{"v":0.14029107732306478,"d":"0.140"},{"v":0.00260883701540796,"d":"0.003"},0,0,{"v":0.37389894846791344,"d":"0.374"},0,{"v":0.2581549607571425,"d":"0.258"},{"v":1,"d":"1.000"},{"v":0.7418450392428575,"d":"0.742"},{"v":0.22504617643647123,"d":"0.225"},{"v":0.14029107732306478,"d":"0.140"},{"v":0.3765077854833214,"d":"0.377"},{"$f":"PRODUCT(I16*(1-$H17), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G16-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G16-1)*9, 0)))\n+PRODUCT(I16*$H17,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G16-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G16-1)*9, 12)))\n+PRODUCT(L16*(1-$H17), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G16-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G16-1)*9, 0)))\n+PRODUCT(L16*$H17,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G16-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G16-1)*9, 12)))","v":{"v":3.332840788575063E-3,"d":"0.003"}},null,{"$f":"IF($E17>timeHorizon, 0, MMULT(Y16:AG16*(1-$H17), OFFSET(D.rngTPM.Q_I.Root, ($G16-1)*9, 0)) + MMULT(Y16:AG16*$H17, OFFSET(D.rngTPM.Q_I.Root, ($G16-1)*9, 12)))","v":{"v":8.67301778957052E-3,"d":"0.009"}},{"v":0.22819660323368063,"d":"0.228"},{"v":0.14225501546414543,"d":"0.142"},0,0,0,{"v":0.3741329967025831,"d":"0.374"},0,{"v":0.24674236681002049,"d":"0.247"},{"v":1,"d":"1.000"},{"v":0.7532576331899795,"d":"0.753"},{"v":0.22819660323368063,"d":"0.228"},{"v":0.14225501546414543,"d":"0.142"},{"v":0.3741329967025831,"d":"0.374"},{"$f":"PRODUCT(Y16*(1-$H17), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G16-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G16-1)*9, 0)))\n+PRODUCT(Y16*$H17,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G16-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G16-1)*9, 12)))\n+PRODUCT(AB16*(1-$H17), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G16-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G16-1)*9, 0)))\n+PRODUCT(AB16*$H17,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G16-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G16-1)*9, 12)))","v":{"v":0.008045406080016186,"d":"0.008"}}]
[{"$nulls":3},8,{"v":2,"d":"2.00"},{"v":67,"d":"67.00"},{"$f":"MATCH(F18, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E18>timeHorizon, 0, MMULT(I17:Q17*(1-$H18), OFFSET(D.rngTPM.Q_I.Root, ($G17-1)*9, 0)) + MMULT(I17:Q17*$H18, OFFSET(D.rngTPM.Q_I.Root, ($G17-1)*9, 12)))","v":0},{"v":0.21526121863970366,"d":"0.215"},{"v":0.13419125242221042,"d":"0.134"},{"v":1.1152389795283694E-3,"d":"0.001"},0,0,{"v":0.35955814405306713,"d":"0.360"},0,{"v":0.2898741459054904,"d":"0.290"},{"v":1,"d":"1.000"},{"v":0.7101258540945097,"d":"0.710"},{"v":0.21526121863970366,"d":"0.215"},{"v":0.13419125242221042,"d":"0.134"},{"v":0.3606733830325955,"d":"0.361"},{"$f":"PRODUCT(I17*(1-$H18), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G17-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G17-1)*9, 0)))\n+PRODUCT(I17*$H18,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G17-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G17-1)*9, 12)))\n+PRODUCT(L17*(1-$H18), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G17-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G17-1)*9, 0)))\n+PRODUCT(L17*$H18,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G17-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G17-1)*9, 12)))","v":{"v":0.001424739812425477,"d":"0.001"}},null,{"$f":"IF($E18>timeHorizon, 0, MMULT(Y17:AG17*(1-$H18), OFFSET(D.rngTPM.Q_I.Root, ($G17-1)*9, 0)) + MMULT(Y17:AG17*$H18, OFFSET(D.rngTPM.Q_I.Root, ($G17-1)*9, 12)))","v":{"v":4.4017272492362395E-3,"d":"0.004"}},{"v":0.21844989650044871,"d":"0.218"},{"v":0.13617903581583948,"d":"0.136"},0,0,0,{"v":0.3620539213457544,"d":"0.362"},0,{"v":0.27891541908872136,"d":"0.279"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.7210845809112787,"d":"0.721"},{"v":0.21844989650044871,"d":"0.218"},{"v":0.13617903581583948,"d":"0.136"},{"v":0.3620539213457544,"d":"0.362"},{"$f":"PRODUCT(Y17*(1-$H18), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G17-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G17-1)*9, 0)))\n+PRODUCT(Y17*$H18,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G17-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G17-1)*9, 12)))\n+PRODUCT(AB17*(1-$H18), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G17-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G17-1)*9, 0)))\n+PRODUCT(AB17*$H18,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G17-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G17-1)*9, 12)))","v":{"v":4.0832019526310485E-3,"d":"0.004"}}]
[{"$nulls":3},9,2.25,67.25,{"$f":"MATCH(F19, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E19>timeHorizon, 0, MMULT(I18:Q18*(1-$H19), OFFSET(D.rngTPM.Q_I.Root, ($G18-1)*9, 0)) + MMULT(I18:Q18*$H19, OFFSET(D.rngTPM.Q_I.Root, ($G18-1)*9, 12)))","v":0},{"v":0.20599313210603476,"d":"0.206"},{"v":0.1284136388447638,"d":"0.128"},{"v":0.000476748058277985,"d":"0.000"},0,0,{"v":0.3448971647078236,"d":"0.345"},0,{"v":0.3202193162830998,"d":"0.320"},{"v":1,"d":"1.000"},{"v":0.6797806837169003,"d":"0.680"},{"v":0.20599313210603476,"d":"0.206"},{"v":0.1284136388447638,"d":"0.128"},{"v":0.3453739127661016,"d":"0.345"},{"$f":"PRODUCT(I18*(1-$H19), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G18-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G18-1)*9, 0)))\n+PRODUCT(I18*$H19,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G18-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G18-1)*9, 12)))\n+PRODUCT(L18*(1-$H19), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G18-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G18-1)*9, 0)))\n+PRODUCT(L18*$H19,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G18-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G18-1)*9, 12)))","v":{"v":6.0905505599565381E-4,"d":"0.001"}},null,{"$f":"IF($E19>timeHorizon, 0, MMULT(Y18:AG18*(1-$H19), OFFSET(D.rngTPM.Q_I.Root, ($G18-1)*9, 0)) + MMULT(Y18:AG18*$H19, OFFSET(D.rngTPM.Q_I.Root, ($G18-1)*9, 12)))","v":{"v":0.00223396322327021,"d":"0.002"}},{"v":0.20911948996925708,"d":"0.209"},{"v":0.1303625727021347,"d":"0.130"},0,0,0,{"v":0.3485696743988357,"d":"0.349"},0,{"v":0.30971429970650255,"d":"0.310"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.6902857002934975,"d":"0.690"},{"v":0.20911948996925708,"d":"0.209"},{"v":0.1303625727021347,"d":"0.130"},{"v":0.3485696743988357,"d":"0.349"},{"$f":"PRODUCT(Y18*(1-$H19), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G18-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G18-1)*9, 0)))\n+PRODUCT(Y18*$H19,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G18-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G18-1)*9, 12)))\n+PRODUCT(AB18*(1-$H19), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G18-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G18-1)*9, 0)))\n+PRODUCT(AB18*$H19,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G18-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G18-1)*9, 12)))","v":{"v":0.002072305365341666,"d":"0.002"}}]
[{"$nulls":3},10,{"v":2.5,"d":"2.50"},{"v":67.5,"d":"67.50"},{"$f":"MATCH(F20, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E20>timeHorizon, 0, MMULT(I19:Q19*(1-$H20), OFFSET(D.rngTPM.Q_I.Root, ($G19-1)*9, 0)) + MMULT(I19:Q19*$H20, OFFSET(D.rngTPM.Q_I.Root, ($G19-1)*9, 12)))","v":0},{"v":0.19716319722145065,"d":"0.197"},{"v":0.122909163730962,"d":"0.123"},{"v":2.0380269632249456E-4,"d":"0.000"},0,0,{"v":0.33046366902563606,"d":"0.330"},0,{"v":0.3492601673256287,"d":"0.349"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.6507398326743713,"d":"0.651"},{"v":0.19716319722145065,"d":"0.197"},{"v":0.122909163730962,"d":"0.123"},{"v":0.33066747172195854,"d":"0.331"},{"$f":"PRODUCT(I19*(1-$H20), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G19-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G19-1)*9, 0)))\n+PRODUCT(I19*$H20,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G19-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G19-1)*9, 12)))\n+PRODUCT(L19*(1-$H20), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G19-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G19-1)*9, 0)))\n+PRODUCT(L19*$H20,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G19-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G19-1)*9, 12)))","v":{"v":2.6036196784756579E-4,"d":"0.000"}},null,{"$f":"IF($E20>timeHorizon, 0, MMULT(Y19:AG19*(1-$H20), OFFSET(D.rngTPM.Q_I.Root, ($G19-1)*9, 0)) + MMULT(Y19:AG19*$H20, OFFSET(D.rngTPM.Q_I.Root, ($G19-1)*9, 12)))","v":{"v":1.1337803094886815E-3,"d":"0.001"}},{"v":0.20018760267487756,"d":"0.200"},{"v":0.12479454168335208,"d":"0.125"},0,0,0,{"v":0.33468637320905614,"d":"0.335"},0,{"v":0.3391977021232258,"d":"0.339"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.6608022978767742,"d":"0.661"},{"v":0.20018760267487756,"d":"0.200"},{"v":0.12479454168335208,"d":"0.125"},{"v":0.33468637320905614,"d":"0.335"},{"$f":"PRODUCT(Y19*(1-$H20), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G19-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G19-1)*9, 0)))\n+PRODUCT(Y19*$H20,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G19-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G19-1)*9, 12)))\n+PRODUCT(AB19*(1-$H20), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G19-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G19-1)*9, 0)))\n+PRODUCT(AB19*$H20,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G19-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G19-1)*9, 12)))","v":{"v":1.0517357644915625E-3,"d":"0.001"}}]
[{"$nulls":3},11,2.75,67.75,{"$f":"MATCH(F21, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E21>timeHorizon, 0, MMULT(I20:Q20*(1-$H21), OFFSET(D.rngTPM.Q_I.Root, ($G20-1)*9, 0)) + MMULT(I20:Q20*$H21, OFFSET(D.rngTPM.Q_I.Root, ($G20-1)*9, 12)))","v":0},{"v":0.18872848563493816,"d":"0.189"},{"v":0.11765106606354744,"d":"0.118"},{"v":8.7122618135762083E-5,"d":"0.000"},0,0,{"v":0.3164762106693543,"d":"0.316"},0,{"v":0.3770571150140243,"d":"0.377"},{"v":1,"d":"1.000"},{"v":0.6229428849859757,"d":"0.623"},{"v":0.18872848563493816,"d":"0.189"},{"v":0.11765106606354744,"d":"0.118"},{"v":0.31656333328749003,"d":"0.317"},{"$f":"PRODUCT(I20*(1-$H21), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G20-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G20-1)*9, 0)))\n+PRODUCT(I20*$H21,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G20-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G20-1)*9, 12)))\n+PRODUCT(L20*(1-$H21), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G20-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G20-1)*9, 0)))\n+PRODUCT(L20*$H21,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G20-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G20-1)*9, 12)))","v":{"v":1.1130086456739079E-4,"d":"0.000"}},null,{"$f":"IF($E21>timeHorizon, 0, MMULT(Y20:AG20*(1-$H21), OFFSET(D.rngTPM.Q_I.Root, ($G20-1)*9, 0)) + MMULT(Y20:AG20*$H21, OFFSET(D.rngTPM.Q_I.Root, ($G20-1)*9, 12)))","v":{"v":5.7541582457320834E-4,"d":"0.001"}},{"v":0.19163721311010315,"d":"0.192"},{"v":0.1194643317568008,"d":"0.119"},0,0,0,{"v":0.3209012264179546,"d":"0.321"},0,{"v":0.36742181289056847,"d":"0.367"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.6325781871094316,"d":"0.633"},{"v":0.19163721311010315,"d":"0.192"},{"v":0.1194643317568008,"d":"0.119"},{"v":0.3209012264179546,"d":"0.321"},{"$f":"PRODUCT(Y20*(1-$H21), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G20-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G20-1)*9, 0)))\n+PRODUCT(Y20*$H21,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G20-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G20-1)*9, 12)))\n+PRODUCT(AB20*(1-$H21), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G20-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G20-1)*9, 0)))\n+PRODUCT(AB20*$H21,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G20-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G20-1)*9, 12)))","v":{"v":5.3377660300960418E-4,"d":"0.001"}}]
[{"$nulls":3},12,{"v":3,"d":"3.00"},{"v":68,"d":"68.00"},{"$f":"MATCH(F22, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E22>timeHorizon, 0, MMULT(I21:Q21*(1-$H22), OFFSET(D.rngTPM.Q_I.Root, ($G21-1)*9, 0)) + MMULT(I21:Q21*$H22, OFFSET(D.rngTPM.Q_I.Root, ($G21-1)*9, 12)))","v":0},{"v":0.18066176546114276,"d":"0.181"},{"v":0.11262236981300296,"d":"0.113"},{"v":3.7243622031471825E-5,"d":"0.000"},0,0,{"v":0.3030133205360216,"d":"0.303"},0,{"v":0.4036653005678011,"d":"0.404"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.596334699432199,"d":"0.596"},{"v":0.18066176546114276,"d":"0.181"},{"v":0.11262236981300296,"d":"0.113"},{"v":0.30305056415805304,"d":"0.303"},{"$f":"PRODUCT(I21*(1-$H22), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G21-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G21-1)*9, 0)))\n+PRODUCT(I21*$H22,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G21-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G21-1)*9, 12)))\n+PRODUCT(L21*(1-$H22), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G21-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G21-1)*9, 0)))\n+PRODUCT(L21*$H22,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G21-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G21-1)*9, 12)))","v":{"v":4.7579462376399782E-5,"d":"0.000"}},null,{"$f":"IF($E22>timeHorizon, 0, MMULT(Y21:AG21*(1-$H22), OFFSET(D.rngTPM.Q_I.Root, ($G21-1)*9, 0)) + MMULT(Y21:AG21*$H22, OFFSET(D.rngTPM.Q_I.Root, ($G21-1)*9, 12)))","v":{"v":2.9203485754536359E-4,"d":"0.000"}},{"v":0.18345202678834943,"d":"0.183"},{"v":0.11436178513569434,"d":"0.114"},0,0,0,{"v":0.30745373449165225,"d":"0.307"},0,{"v":0.39444041872675883,"d":"0.394"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.6055595812732412,"d":"0.606"},{"v":0.18345202678834943,"d":"0.183"},{"v":0.11436178513569434,"d":"0.114"},{"v":0.30745373449165225,"d":"0.307"},{"$f":"PRODUCT(Y21*(1-$H22), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G21-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G21-1)*9, 0)))\n+PRODUCT(Y21*$H22,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G21-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G21-1)*9, 12)))\n+PRODUCT(AB21*(1-$H22), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G21-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G21-1)*9, 0)))\n+PRODUCT(AB21*$H22,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G21-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G21-1)*9, 12)))","v":{"v":2.7090213296893009E-4,"d":"0.000"}}]
[{"$nulls":3},13,3.25,68.25,{"$f":"MATCH(F23, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E23>timeHorizon, 0, MMULT(I22:Q22*(1-$H23), OFFSET(D.rngTPM.Q_I.Root, ($G22-1)*9, 0)) + MMULT(I22:Q22*$H23, OFFSET(D.rngTPM.Q_I.Root, ($G22-1)*9, 12)))","v":0},{"v":0.17294289412955058,"d":"0.173"},{"v":0.10781051834334299,"d":"0.108"},{"v":1.592109387554966E-5,"d":"0.000"},0,0,{"v":0.29009430817715187,"d":"0.290"},0,{"v":0.4291363582560789,"d":"0.429"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.5708636417439211,"d":"0.571"},{"v":0.17294289412955058,"d":"0.173"},{"v":0.10781051834334299,"d":"0.108"},{"v":0.2901102292710274,"d":"0.290"},{"$f":"PRODUCT(I22*(1-$H23), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G22-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G22-1)*9, 0)))\n+PRODUCT(I22*$H23,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G22-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G22-1)*9, 12)))\n+PRODUCT(L22*(1-$H23), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G22-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G22-1)*9, 0)))\n+PRODUCT(L22*$H23,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G22-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G22-1)*9, 12)))","v":{"v":2.0339511726403049E-5,"d":"0.000"}},null,{"$f":"IF($E23>timeHorizon, 0, MMULT(Y22:AG22*(1-$H23), OFFSET(D.rngTPM.Q_I.Root, ($G22-1)*9, 0)) + MMULT(Y22:AG22*$H23, OFFSET(D.rngTPM.Q_I.Root, ($G22-1)*9, 12)))","v":{"v":1.4821343866376469E-4,"d":"0.000"}},{"v":0.17561644519124453,"d":"0.176"},{"v":0.10947717789145199,"d":"0.109"},0,0,0,{"v":0.2944531544606579,"d":"0.294"},0,{"v":0.42030500901798207,"d":"0.420"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.5796949909820179,"d":"0.580"},{"v":0.17561644519124453,"d":"0.176"},{"v":0.10947717789145199,"d":"0.109"},{"v":0.2944531544606579,"d":"0.294"},{"$f":"PRODUCT(Y22*(1-$H23), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G22-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G22-1)*9, 0)))\n+PRODUCT(Y22*$H23,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G22-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G22-1)*9, 12)))\n+PRODUCT(AB22*(1-$H23), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G22-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G22-1)*9, 0)))\n+PRODUCT(AB22*$H23,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G22-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G22-1)*9, 12)))","v":{"v":1.3748816496139197E-4,"d":"0.000"}}]
[{"$nulls":3},14,{"v":3.5,"d":"3.50"},{"v":68.5,"d":"68.50"},{"$f":"MATCH(F24, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E24>timeHorizon, 0, MMULT(I23:Q23*(1-$H24), OFFSET(D.rngTPM.Q_I.Root, ($G23-1)*9, 0)) + MMULT(I23:Q23*$H24, OFFSET(D.rngTPM.Q_I.Root, ($G23-1)*9, 12)))","v":0},{"v":0.1655551227546421,"d":"0.166"},{"v":0.10320507060095493,"d":"0.103"},{"v":6.8060305729627132E-6,"d":"0.000"},0,0,{"v":0.2777137760251499,"d":"0.278"},0,{"v":0.45351922458867994,"d":"0.454"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.5464807754113201,"d":"0.546"},{"v":0.1655551227546421,"d":"0.166"},{"v":0.10320507060095493,"d":"0.103"},{"v":0.27772058205572286,"d":"0.278"},{"$f":"PRODUCT(I23*(1-$H24), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G23-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G23-1)*9, 0)))\n+PRODUCT(I23*$H24,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G23-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G23-1)*9, 12)))\n+PRODUCT(L23*(1-$H24), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G23-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G23-1)*9, 0)))\n+PRODUCT(L23*$H24,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G23-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G23-1)*9, 12)))","v":{"v":8.6948384156960784E-6,"d":"0.000"}},null,{"$f":"IF($E24>timeHorizon, 0, MMULT(Y23:AG23*(1-$H24), OFFSET(D.rngTPM.Q_I.Root, ($G23-1)*9, 0)) + MMULT(Y23:AG23*$H24, OFFSET(D.rngTPM.Q_I.Root, ($G23-1)*9, 12)))","v":{"v":7.5221237578206677E-5,"d":"0.000"}},{"v":0.1681155360425161,"d":"0.168"},{"v":0.10480120142279778,"d":"0.105"},0,0,0,{"v":0.28194316735534936,"d":"0.282"},0,{"v":0.44506487394175875,"d":"0.445"},{"v":1,"d":"1.000"},{"v":0.5549351260582412,"d":"0.555"},{"v":0.1681155360425161,"d":"0.168"},{"v":0.10480120142279778,"d":"0.105"},{"v":0.28194316735534936,"d":"0.282"},{"$f":"PRODUCT(Y23*(1-$H24), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G23-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G23-1)*9, 0)))\n+PRODUCT(Y23*$H24,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G23-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G23-1)*9, 12)))\n+PRODUCT(AB23*(1-$H24), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G23-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G23-1)*9, 0)))\n+PRODUCT(AB23*$H24,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G23-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G23-1)*9, 12)))","v":{"v":6.97779500562992e-05,"d":"0.000"}}]
[{"$nulls":3},15,3.75,68.75,{"$f":"MATCH(F25, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E25>timeHorizon, 0, MMULT(I24:Q24*(1-$H25), OFFSET(D.rngTPM.Q_I.Root, ($G24-1)*9, 0)) + MMULT(I24:Q24*$H25, OFFSET(D.rngTPM.Q_I.Root, ($G24-1)*9, 12)))","v":0},{"v":0.15848350080011336,"d":"0.158"},{"v":0.0987967066014789,"d":"0.099"},{"v":2.9094767308194103E-6,"d":"0.000"},0,0,{"v":0.26585634769435595,"d":"0.266"},0,{"v":0.47686053542732076,"d":"0.477"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.5231394645726792,"d":"0.523"},{"v":0.15848350080011336,"d":"0.158"},{"v":0.0987967066014789,"d":"0.099"},{"v":0.26585925717108677,"d":"0.266"},{"$f":"PRODUCT(I24*(1-$H25), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G24-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G24-1)*9, 0)))\n+PRODUCT(I24*$H25,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G24-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G24-1)*9, 12)))\n+PRODUCT(L24*(1-$H25), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G24-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G24-1)*9, 0)))\n+PRODUCT(L24*$H25,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G24-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G24-1)*9, 12)))","v":{"v":3.7169139599809788E-6,"d":"0.000"}},null,{"$f":"IF($E25>timeHorizon, 0, MMULT(Y24:AG24*(1-$H25), OFFSET(D.rngTPM.Q_I.Root, ($G24-1)*9, 0)) + MMULT(Y24:AG24*$H25, OFFSET(D.rngTPM.Q_I.Root, ($G24-1)*9, 12)))","v":{"v":3.81762587374632e-05,"d":"0.000"}},{"v":0.1609350048515365,"d":"0.161"},{"v":0.10032494471634906,"d":"0.100"},0,0,0,{"v":0.2699346757740878,"d":"0.270"},0,{"v":0.4687671983992893,"d":"0.469"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.5312328016007106,"d":"0.531"},{"v":0.1609350048515365,"d":"0.161"},{"v":0.10032494471634906,"d":"0.100"},{"v":0.2699346757740878,"d":"0.270"},{"$f":"PRODUCT(Y24*(1-$H25), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G24-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G24-1)*9, 0)))\n+PRODUCT(Y24*$H25,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G24-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G24-1)*9, 12)))\n+PRODUCT(AB24*(1-$H25), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G24-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G24-1)*9, 0)))\n+PRODUCT(AB24*$H25,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G24-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G24-1)*9, 12)))","v":{"v":3.5413683173578155E-5,"d":"0.000"}}]
[{"$nulls":3},16,{"v":4,"d":"4.00"},{"v":69,"d":"69.00"},{"$f":"MATCH(F26, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E26>timeHorizon, 0, MMULT(I25:Q25*(1-$H26), OFFSET(D.rngTPM.Q_I.Root, ($G25-1)*9, 0)) + MMULT(I25:Q25*$H26, OFFSET(D.rngTPM.Q_I.Root, ($G25-1)*9, 12)))","v":0},{"v":0.15171417924995895,"d":"0.152"},{"v":0.09457679303504918,"d":"0.095"},{"v":1.2437579814594787E-6,"d":"0.000"},0,0,{"v":0.25450293920482486,"d":"0.255"},0,{"v":0.49920484475218535,"d":"0.499"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.5007951552478147,"d":"0.501"},{"v":0.15171417924995895,"d":"0.152"},{"v":0.09457679303504918,"d":"0.095"},{"v":0.2545041829628063,"d":"0.255"},{"$f":"PRODUCT(I25*(1-$H26), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G25-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G25-1)*9, 0)))\n+PRODUCT(I25*$H26,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G25-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G25-1)*9, 12)))\n+PRODUCT(L25*(1-$H26), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G25-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G25-1)*9, 0)))\n+PRODUCT(L25*$H26,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G25-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G25-1)*9, 12)))","v":{"v":1.5889253745028295E-6,"d":"0.000"}},null,{"$f":"IF($E26>timeHorizon, 0, MMULT(Y25:AG25*(1-$H26), OFFSET(D.rngTPM.Q_I.Root, ($G25-1)*9, 0)) + MMULT(Y25:AG25*$H26, OFFSET(D.rngTPM.Q_I.Root, ($G25-1)*9, 12)))","v":{"v":1.9375202776668822E-5,"d":"0.000"}},{"v":0.1540611676722965,"d":"0.154"},{"v":0.09603987736488867,"d":"0.096"},0,0,0,{"v":0.25842242782426744,"d":"0.258"},0,{"v":0.49145715193577083,"d":"0.491"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.5085428480642291,"d":"0.509"},{"v":0.1540611676722965,"d":"0.154"},{"v":0.09603987736488867,"d":"0.096"},{"v":0.25842242782426744,"d":"0.258"},{"$f":"PRODUCT(Y25*(1-$H26), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G25-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G25-1)*9, 0)))\n+PRODUCT(Y25*$H26,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G25-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G25-1)*9, 12)))\n+PRODUCT(AB25*(1-$H26), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G25-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G25-1)*9, 0)))\n+PRODUCT(AB25*$H26,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G25-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G25-1)*9, 12)))","v":{"v":1.79731412990307e-05,"d":"0.000"}}]
[{"$nulls":3},17,4.25,69.25,{"$f":"MATCH(F27, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E27>timeHorizon, 0, MMULT(I26:Q26*(1-$H27), OFFSET(D.rngTPM.Q_I.Root, ($G26-1)*9, 0)) + MMULT(I26:Q26*$H27, OFFSET(D.rngTPM.Q_I.Root, ($G26-1)*9, 12)))","v":0},{"v":0.14523409851198688,"d":"0.145"},{"v":0.09053718870910243,"d":"0.091"},{"v":5.3168801800607161E-7,"d":"0.000"},0,0,{"v":0.24363341599526345,"d":"0.244"},0,{"v":0.5205947650956291,"d":"0.521"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.4794052349043709,"d":"0.479"},{"v":0.14523409851198688,"d":"0.145"},{"v":0.09053718870910243,"d":"0.091"},{"v":0.24363394768328145,"d":"0.244"},{"$f":"PRODUCT(I26*(1-$H27), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G26-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G26-1)*9, 0)))\n+PRODUCT(I26*$H27,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G26-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G26-1)*9, 12)))\n+PRODUCT(L26*(1-$H27), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G26-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G26-1)*9, 0)))\n+PRODUCT(L26*$H27,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G26-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G26-1)*9, 12)))","v":{"v":6.792419391251869E-7,"d":"0.000"}},null,{"$f":"IF($E27>timeHorizon, 0, MMULT(Y26:AG26*(1-$H27), OFFSET(D.rngTPM.Q_I.Root, ($G26-1)*9, 0)) + MMULT(Y26:AG26*$H27, OFFSET(D.rngTPM.Q_I.Root, ($G26-1)*9, 12)))","v":{"v":9.8332967936601e-06,"d":"0.000"}},{"v":0.14748092502589472,"d":"0.147"},{"v":0.09193783331095878,"d":"0.092"},0,0,0,{"v":0.24739343354630505,"d":"0.247"},0,{"v":0.5131779748200479,"d":"0.513"},{"v":1,"d":"1.000"},{"v":0.4868220251799521,"d":"0.487"},{"v":0.14748092502589472,"d":"0.147"},{"v":0.09193783331095878,"d":"0.092"},{"v":0.24739343354630505,"d":"0.247"},{"$f":"PRODUCT(Y26*(1-$H27), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G26-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G26-1)*9, 0)))\n+PRODUCT(Y26*$H27,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G26-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G26-1)*9, 12)))\n+PRODUCT(AB26*(1-$H27), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G26-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G26-1)*9, 0)))\n+PRODUCT(AB26*$H27,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G26-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G26-1)*9, 12)))","v":{"v":9.121722995362868E-6,"d":"0.000"}}]
[{"$nulls":3},18,{"v":4.5,"d":"4.50"},{"v":69.5,"d":"69.50"},{"$f":"MATCH(F28, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E28>timeHorizon, 0, MMULT(I27:Q27*(1-$H28), OFFSET(D.rngTPM.Q_I.Root, ($G27-1)*9, 0)) + MMULT(I27:Q27*$H28, OFFSET(D.rngTPM.Q_I.Root, ($G27-1)*9, 12)))","v":0},{"v":0.139030841395763,"d":"0.139"},{"v":0.08667015289659805,"d":"0.087"},{"v":2.27288711071829E-7,"d":"0.000"},0,0,{"v":0.23322770593297648,"d":"0.233"},0,{"v":0.5410710724859512,"d":"0.541"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.4589289275140488,"d":"0.459"},{"v":0.139030841395763,"d":"0.139"},{"v":0.08667015289659805,"d":"0.087"},{"v":0.23322793322168756,"d":"0.233"},{"$f":"PRODUCT(I27*(1-$H28), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G27-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G27-1)*9, 0)))\n+PRODUCT(I27*$H28,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G27-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G27-1)*9, 12)))\n+PRODUCT(L27*(1-$H28), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G27-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G27-1)*9, 0)))\n+PRODUCT(L27*$H28,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G27-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G27-1)*9, 12)))","v":{"v":2.9036581533031742E-7,"d":"0.000"}},null,{"$f":"IF($E28>timeHorizon, 0, MMULT(Y27:AG27*(1-$H28), OFFSET(D.rngTPM.Q_I.Root, ($G27-1)*9, 0)) + MMULT(Y27:AG27*$H28, OFFSET(D.rngTPM.Q_I.Root, ($G27-1)*9, 12)))","v":{"v":4.9905916829238243E-6,"d":"0.000"}},{"v":0.1411817369368466,"d":"0.141"},{"v":0.08801099528479642,"d":"0.088"},0,0,0,{"v":0.2368312167390347,"d":"0.237"},0,{"v":0.5339710604476395,"d":"0.534"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.46602893955236047,"d":"0.466"},{"v":0.1411817369368466,"d":"0.141"},{"v":0.08801099528479642,"d":"0.088"},{"v":0.2368312167390347,"d":"0.237"},{"$f":"PRODUCT(Y27*(1-$H28), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G27-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G27-1)*9, 0)))\n+PRODUCT(Y27*$H28,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G27-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G27-1)*9, 12)))\n+PRODUCT(AB27*(1-$H28), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G27-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G27-1)*9, 0)))\n+PRODUCT(AB27*$H28,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G27-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G27-1)*9, 12)))","v":{"v":4.6294539735588174E-6,"d":"0.000"}}]
[{"$nulls":3},19,4.75,69.75,{"$f":"MATCH(F29, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E29>timeHorizon, 0, MMULT(I28:Q28*(1-$H29), OFFSET(D.rngTPM.Q_I.Root, ($G28-1)*9, 0)) + MMULT(I28:Q28*$H29, OFFSET(D.rngTPM.Q_I.Root, ($G28-1)*9, 12)))","v":0},{"v":0.13309255723853014,"d":"0.133"},{"v":0.08296829803702943,"d":"0.083"},{"v":9.7162539743567122E-8,"d":"0.000"},0,0,{"v":0.22326625326036015,"d":"0.223"},0,{"v":0.5606727943015404,"d":"0.561"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.4393272056984596,"d":"0.439"},{"v":0.13309255723853014,"d":"0.133"},{"v":0.08296829803702943,"d":"0.083"},{"v":0.22326635042289988,"d":"0.223"},{"$f":"PRODUCT(I28*(1-$H29), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G28-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G28-1)*9, 0)))\n+PRODUCT(I28*$H29,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G28-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G28-1)*9, 12)))\n+PRODUCT(L28*(1-$H29), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G28-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G28-1)*9, 0)))\n+PRODUCT(L28*$H29,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G28-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G28-1)*9, 12)))","v":{"v":1.2412706262076217E-7,"d":"0.000"}},null,{"$f":"IF($E29>timeHorizon, 0, MMULT(Y28:AG28*(1-$H29), OFFSET(D.rngTPM.Q_I.Root, ($G28-1)*9, 0)) + MMULT(Y28:AG28*$H29, OFFSET(D.rngTPM.Q_I.Root, ($G28-1)*9, 12)))","v":{"v":2.5328235146656303E-6,"d":"0.000"}},{"v":0.1351515990356396,"d":"0.135"},{"v":0.08425187990695404,"d":"0.084"},0,0,0,{"v":0.22671795400971456,"d":"0.227"},0,{"v":0.5538760342241773,"d":"0.554"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.4461239657758227,"d":"0.446"},{"v":0.1351515990356396,"d":"0.135"},{"v":0.08425187990695404,"d":"0.084"},{"v":0.22671795400971456,"d":"0.227"},{"$f":"PRODUCT(Y28*(1-$H29), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G28-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G28-1)*9, 0)))\n+PRODUCT(Y28*$H29,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G28-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G28-1)*9, 12)))\n+PRODUCT(AB28*(1-$H29), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G28-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G28-1)*9, 0)))\n+PRODUCT(AB28*$H29,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G28-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G28-1)*9, 12)))","v":{"v":2.3495390184721285E-6,"d":"0.000"}}]
[{"$nulls":3},20,{"v":5,"d":"5.00"},{"v":70,"d":"70.00"},{"$f":"MATCH(F30, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E30>timeHorizon, 0, MMULT(I29:Q29*(1-$H30), OFFSET(D.rngTPM.Q_I.Root, ($G29-1)*9, 0)) + MMULT(I29:Q29*$H30, OFFSET(D.rngTPM.Q_I.Root, ($G29-1)*9, 12)))","v":0},{"v":0.1274079170021213,"d":"0.127"},{"v":0.07942456174438034,"d":"0.079"},{"v":4.1535539028318936E-8,"d":"0.000"},0,0,{"v":0.21373019173478064,"d":"0.214"},0,{"v":0.5794372879831785,"d":"0.579"},{"v":0.9999999999999998,"d":"1.000"},{"v":0.4205627120168215,"d":"0.421"},{"v":0.1274079170021213,"d":"0.127"},{"v":0.07942456174438034,"d":"0.079"},{"v":0.21373023327031967,"d":"0.214"},{"$f":"PRODUCT(I29*(1-$H30), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G29-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G29-1)*9, 0)))\n+PRODUCT(I29*$H30,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G29-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G29-1)*9, 12)))\n+PRODUCT(L29*(1-$H30), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G29-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G29-1)*9, 0)))\n+PRODUCT(L29*$H30,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G29-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G29-1)*9, 12)))","v":{"v":5.3062471067164548E-8,"d":"0.000"}},null,{"$f":"IF($E30>timeHorizon, 0, MMULT(Y29:AG29*(1-$H30), OFFSET(D.rngTPM.Q_I.Root, ($G29-1)*9, 0)) + MMULT(Y29:AG29*$H30, OFFSET(D.rngTPM.Q_I.Root, ($G29-1)*9, 12)))","v":{"v":1.28545779018425E-6,"d":"0.000"}},{"v":0.1293790196819935,"d":"0.129"},{"v":0.08065332342721529,"d":"0.081"},0,0,0,{"v":0.2170355423534176,"d":"0.217"},0,{"v":0.5729308290795836,"d":"0.573"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.4270691709204164,"d":"0.427"},{"v":0.1293790196819935,"d":"0.129"},{"v":0.08065332342721529,"d":"0.081"},{"v":0.2170355423534176,"d":"0.217"},{"$f":"PRODUCT(Y29*(1-$H30), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G29-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G29-1)*9, 0)))\n+PRODUCT(Y29*$H30,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G29-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G29-1)*9, 12)))\n+PRODUCT(AB29*(1-$H30), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G29-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G29-1)*9, 0)))\n+PRODUCT(AB29*$H30,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G29-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G29-1)*9, 12)))","v":{"v":1.1924373005655584E-6,"d":"0.000"}}]
[{"$nulls":3},21,5.25,70.25,{"$f":"MATCH(F31, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E31>timeHorizon, 0, MMULT(I30:Q30*(1-$H31), OFFSET(D.rngTPM.Q_I.Root, ($G30-1)*9, 0)) + MMULT(I30:Q30*$H31, OFFSET(D.rngTPM.Q_I.Root, ($G30-1)*9, 12)))","v":0},{"v":0.12196608214204585,"d":"0.122"},{"v":0.07603218740048781,"d":"0.076"},{"v":1.7755824486743377E-8,"d":"0.000"},0,0,{"v":0.20460139862114618,"d":"0.205"},0,{"v":0.5974003140804955,"d":"0.597"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.40259968591950446,"d":"0.403"},{"v":0.12196608214204585,"d":"0.122"},{"v":0.07603218740048781,"d":"0.076"},{"v":0.20460141637697066,"d":"0.205"},{"$f":"PRODUCT(I30*(1-$H31), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G30-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G30-1)*9, 0)))\n+PRODUCT(I30*$H31,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G30-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G30-1)*9, 12)))\n+PRODUCT(L30*(1-$H31), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G30-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G30-1)*9, 0)))\n+PRODUCT(L30*$H31,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G30-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G30-1)*9, 12)))","v":{"v":2.268341630185904E-8,"d":"0.000"}},null,{"$f":"IF($E31>timeHorizon, 0, MMULT(Y30:AG30*(1-$H31), OFFSET(D.rngTPM.Q_I.Root, ($G30-1)*9, 0)) + MMULT(Y30:AG30*$H31, OFFSET(D.rngTPM.Q_I.Root, ($G30-1)*9, 12)))","v":{"v":6.5239513166929686E-7,"d":"0.000"}},{"v":0.12385299806522887,"d":"0.124"},{"v":0.07720846807262852,"d":"0.077"},0,0,0,{"v":0.2077661237101141,"d":"0.208"},0,{"v":0.591171757756897,"d":"0.591"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.408828242243103,"d":"0.409"},{"v":0.12385299806522887,"d":"0.124"},{"v":0.07720846807262852,"d":"0.077"},{"v":0.2077661237101141,"d":"0.208"},{"$f":"PRODUCT(Y30*(1-$H31), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G30-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G30-1)*9, 0)))\n+PRODUCT(Y30*$H31,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G30-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G30-1)*9, 12)))\n+PRODUCT(AB30*(1-$H31), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G30-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G30-1)*9, 0)))\n+PRODUCT(AB30*$H31,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G30-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G30-1)*9, 12)))","v":{"v":6.05185402158046E-7,"d":"0.000"}}]
[{"$nulls":3},22,{"v":5.5,"d":"5.50"},{"v":70.5,"d":"70.50"},{"$f":"MATCH(F32, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E32>timeHorizon, 0, MMULT(I31:Q31*(1-$H32), OFFSET(D.rngTPM.Q_I.Root, ($G31-1)*9, 0)) + MMULT(I31:Q31*$H32, OFFSET(D.rngTPM.Q_I.Root, ($G31-1)*9, 12)))","v":0},{"v":0.11675667987376206,"d":"0.117"},{"v":0.07278470873633439,"d":"0.073"},{"v":7.5903505908298209E-9,"d":"0.000"},0,0,{"v":0.1958624986059631,"d":"0.196"},0,{"v":0.6145961051935898,"d":"0.615"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.38540389480641024,"d":"0.385"},{"v":0.11675667987376206,"d":"0.117"},{"v":0.07278470873633439,"d":"0.073"},{"v":0.1958625061963137,"d":"0.196"},{"$f":"PRODUCT(I31*(1-$H32), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G31-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G31-1)*9, 0)))\n+PRODUCT(I31*$H32,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G31-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G31-1)*9, 12)))\n+PRODUCT(L31*(1-$H32), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G31-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G31-1)*9, 0)))\n+PRODUCT(L31*$H32,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G31-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G31-1)*9, 12)))","v":{"v":9.6968227218849611E-9,"d":"0.000"}},null,{"$f":"IF($E32>timeHorizon, 0, MMULT(Y31:AG31*(1-$H32), OFFSET(D.rngTPM.Q_I.Root, ($G31-1)*9, 0)) + MMULT(Y31:AG31*$H32, OFFSET(D.rngTPM.Q_I.Root, ($G31-1)*9, 12)))","v":{"v":3.3110337116926523E-7,"d":"0.000"}},{"v":0.11856300324001057,"d":"0.119"},{"v":0.07391074897864156,"d":"0.074"},0,0,0,{"v":0.19889233466447132,"d":"0.199"},0,{"v":0.6086335820135056,"d":"0.609"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.3913664179864944,"d":"0.391"},{"v":0.11856300324001057,"d":"0.119"},{"v":0.07391074897864156,"d":"0.074"},{"v":0.19889233466447132,"d":"0.199"},{"$f":"PRODUCT(Y31*(1-$H32), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G31-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G31-1)*9, 0)))\n+PRODUCT(Y31*$H32,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G31-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G31-1)*9, 12)))\n+PRODUCT(AB31*(1-$H32), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G31-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G31-1)*9, 0)))\n+PRODUCT(AB31*$H32,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G31-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G31-1)*9, 12)))","v":{"v":3.0714350415865746E-7,"d":"0.000"}}]
[{"$nulls":3},23,5.75,70.75,{"$f":"MATCH(F33, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E33>timeHorizon, 0, MMULT(I32:Q32*(1-$H33), OFFSET(D.rngTPM.Q_I.Root, ($G32-1)*9, 0)) + MMULT(I32:Q32*$H33, OFFSET(D.rngTPM.Q_I.Root, ($G32-1)*9, 12)))","v":0},{"v":0.1117697816616668,"d":"0.112"},{"v":0.06967593642234303,"d":"0.070"},{"v":3.2447618602405758E-9,"d":"0.000"},0,0,{"v":0.1874968471222292,"d":"0.187"},0,{"v":0.6310574315489991,"d":"0.631"},{"v":1,"d":"1.000"},{"v":0.36894256845100093,"d":"0.369"},{"v":0.1117697816616668,"d":"0.112"},{"v":0.06967593642234303,"d":"0.070"},{"v":0.18749685036699104,"d":"0.187"},{"$f":"PRODUCT(I32*(1-$H33), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G32-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G32-1)*9, 0)))\n+PRODUCT(I32*$H33,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G32-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G32-1)*9, 12)))\n+PRODUCT(L32*(1-$H33), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G32-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G32-1)*9, 0)))\n+PRODUCT(L32*$H33,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G32-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G32-1)*9, 12)))","v":{"v":4.1452473317239377E-9,"d":"0.000"}},null,{"$f":"IF($E33>timeHorizon, 0, MMULT(Y32:AG32*(1-$H33), OFFSET(D.rngTPM.Q_I.Root, ($G32-1)*9, 0)) + MMULT(Y32:AG32*$H33, OFFSET(D.rngTPM.Q_I.Root, ($G32-1)*9, 12)))","v":{"v":1.6804147835858478E-7,"d":"0.000"}},{"v":0.11349895405751381,"d":"0.113"},{"v":0.07075388167843213,"d":"0.071"},0,0,0,{"v":0.19039741735591048,"d":"0.190"},0,{"v":0.6253495788666654,"d":"0.625"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.3746504211333346,"d":"0.375"},{"v":0.11349895405751381,"d":"0.113"},{"v":0.07075388167843213,"d":"0.071"},{"v":0.19039741735591048,"d":"0.190"},{"$f":"PRODUCT(Y32*(1-$H33), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G32-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G32-1)*9, 0)))\n+PRODUCT(Y32*$H33,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G32-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G32-1)*9, 12)))\n+PRODUCT(AB32*(1-$H33), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G32-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G32-1)*9, 0)))\n+PRODUCT(AB32*$H33,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G32-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G32-1)*9, 12)))","v":{"v":1.5588137422095783E-7,"d":"0.000"}}]
[{"$nulls":3},24,{"v":6,"d":"6.00"},{"v":71,"d":"71.00"},{"$f":"MATCH(F34, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E34>timeHorizon, 0, MMULT(I33:Q33*(1-$H34), OFFSET(D.rngTPM.Q_I.Root, ($G33-1)*9, 0)) + MMULT(I33:Q33*$H34, OFFSET(D.rngTPM.Q_I.Root, ($G33-1)*9, 12)))","v":0},{"v":0.10699588355291804,"d":"0.107"},{"v":0.06669994580871906,"d":"0.067"},{"v":1.3870873820231338E-9,"d":"0.000"},0,0,{"v":0.1794885056564572,"d":"0.179"},0,{"v":0.6468156635948182,"d":"0.647"},{"v":0.9999999999999999,"d":"1.000"},{"v":0.35318433640518176,"d":"0.353"},{"v":0.10699588355291804,"d":"0.107"},{"v":0.06669994580871906,"d":"0.067"},{"v":0.17948850704354458,"d":"0.179"},{"$f":"PRODUCT(I33*(1-$H34), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G33-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G33-1)*9, 0)))\n+PRODUCT(I33*$H34,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G33-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G33-1)*9, 12)))\n+PRODUCT(L33*(1-$H34), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G33-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G33-1)*9, 0)))\n+PRODUCT(L33*$H34,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G33-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G33-1)*9, 12)))","v":{"v":1.772031513207268E-9,"d":"0.000"}},null,{"$f":"IF($E34>timeHorizon, 0, MMULT(Y33:AG33*(1-$H34), OFFSET(D.rngTPM.Q_I.Root, ($G33-1)*9, 0)) + MMULT(Y33:AG33*$H34, OFFSET(D.rngTPM.Q_I.Root, ($G33-1)*9, 12)))","v":{"v":8.5284358021540775E-8,"d":"0.000"}},{"v":0.10865119995376799,"d":"0.109"},{"v":0.06773185012659283,"d":"0.068"},0,0,0,{"v":0.18226526062573323,"d":"0.182"},0,{"v":0.6413516040095482,"d":"0.641"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.35864839599045184,"d":"0.359"},{"v":0.10865119995376799,"d":"0.109"},{"v":0.06773185012659283,"d":"0.068"},{"v":0.18226526062573323,"d":"0.182"},{"$f":"PRODUCT(Y33*(1-$H34), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G33-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G33-1)*9, 0)))\n+PRODUCT(Y33*$H34,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G33-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G33-1)*9, 12)))\n+PRODUCT(AB33*(1-$H34), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G33-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G33-1)*9, 0)))\n+PRODUCT(AB33*$H34,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G33-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G33-1)*9, 12)))","v":{"v":7.9112865810316625E-8,"d":"0.000"}}]
[{"$nulls":3},25,6.25,71.25,{"$f":"MATCH(F35, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E35>timeHorizon, 0, MMULT(I34:Q34*(1-$H35), OFFSET(D.rngTPM.Q_I.Root, ($G34-1)*9, 0)) + MMULT(I34:Q34*$H35, OFFSET(D.rngTPM.Q_I.Root, ($G34-1)*9, 12)))","v":0},{"v":0.10242588774711323,"d":"0.102"},{"v":0.06385106543620925,"d":"0.064"},{"v":5.929592026285527e-10,"d":"0.000"},0,0,{"v":0.1718222143783965,"d":"0.172"},0,{"v":0.6619008318453218,"d":"0.662"},{"v":1,"d":"1.000"},{"v":0.3380991681546782,"d":"0.338"},{"v":0.10242588774711323,"d":"0.102"},{"v":0.06385106543620925,"d":"0.064"},{"v":0.17182221497135572,"d":"0.172"},{"$f":"PRODUCT(I34*(1-$H35), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G34-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G34-1)*9, 0)))\n+PRODUCT(I34*$H35,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G34-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G34-1)*9, 12)))\n+PRODUCT(L34*(1-$H35), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G34-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G34-1)*9, 0)))\n+PRODUCT(L34*$H35,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G34-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G34-1)*9, 12)))","v":{"v":7.575170870428442e-10,"d":"0.000"}},null,{"$f":"IF($E35>timeHorizon, 0, MMULT(Y34:AG34*(1-$H35), OFFSET(D.rngTPM.Q_I.Root, ($G34-1)*9, 0)) + MMULT(Y34:AG34*$H35, OFFSET(D.rngTPM.Q_I.Root, ($G34-1)*9, 12)))","v":{"v":4.3283490446480988E-8,"d":"0.000"}},{"v":0.10401050255856659,"d":"0.104"},{"v":0.06483889523434683,"d":"0.065"},0,0,0,{"v":0.17448040640492674,"d":"0.174"},0,{"v":0.6566701525186696,"d":"0.657"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.34332984748133044,"d":"0.343"},{"v":0.10401050255856659,"d":"0.104"},{"v":0.06483889523434683,"d":"0.065"},{"v":0.17448040640492674,"d":"0.174"},{"$f":"PRODUCT(Y34*(1-$H35), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G34-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G34-1)*9, 0)))\n+PRODUCT(Y34*$H35,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G34-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G34-1)*9, 12)))\n+PRODUCT(AB34*(1-$H35), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G34-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G34-1)*9, 0)))\n+PRODUCT(AB34*$H35,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G34-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G34-1)*9, 12)))","v":{"v":4.0151336668673538E-8,"d":"0.000"}}]
[{"$nulls":3},26,{"v":6.5,"d":"6.50"},{"v":71.5,"d":"71.50"},{"$f":"MATCH(F36, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E36>timeHorizon, 0, MMULT(I35:Q35*(1-$H36), OFFSET(D.rngTPM.Q_I.Root, ($G35-1)*9, 0)) + MMULT(I35:Q35*$H36, OFFSET(D.rngTPM.Q_I.Root, ($G35-1)*9, 12)))","v":0},{"v":0.09805108512239216,"d":"0.098"},{"v":0.06112386614308486,"d":"0.061"},{"v":2.53481230194065e-10,"d":"0.000"},0,0,{"v":0.16448336434442246,"d":"0.164"},0,{"v":0.6763416841366193,"d":"0.676"},{"v":1,"d":"1.000"},{"v":0.3236583158633807,"d":"0.324"},{"v":0.09805108512239216,"d":"0.098"},{"v":0.06112386614308486,"d":"0.061"},{"v":0.1644833645979037,"d":"0.164"},{"$f":"PRODUCT(I35*(1-$H36), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G35-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G35-1)*9, 0)))\n+PRODUCT(I35*$H36,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G35-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G35-1)*9, 12)))\n+PRODUCT(L35*(1-$H36), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G35-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G35-1)*9, 0)))\n+PRODUCT(L35*$H36,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G35-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G35-1)*9, 12)))","v":{"v":3.238272755789062E-10,"d":"0.000"}},null,{"$f":"IF($E36>timeHorizon, 0, MMULT(Y35:AG35*(1-$H36), OFFSET(D.rngTPM.Q_I.Root, ($G35-1)*9, 0)) + MMULT(Y35:AG35*$H36, OFFSET(D.rngTPM.Q_I.Root, ($G35-1)*9, 12)))","v":{"v":2.1967223400537531E-8,"d":"0.000"}},{"v":0.09956801808989516,"d":"0.100"},{"v":0.06206950389444627,"d":"0.062"},0,0,0,{"v":0.16702803908004538,"d":"0.167"},0,{"v":0.6713344169683899,"d":"0.671"},{"v":1,"d":"1.000"},{"v":0.3286655830316101,"d":"0.329"},{"v":0.09956801808989516,"d":"0.100"},{"v":0.06206950389444627,"d":"0.062"},{"v":0.16702803908004538,"d":"0.167"},{"$f":"PRODUCT(Y35*(1-$H36), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G35-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G35-1)*9, 0)))\n+PRODUCT(Y35*$H36,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G35-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G35-1)*9, 12)))\n+PRODUCT(AB35*(1-$H36), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G35-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G35-1)*9, 0)))\n+PRODUCT(AB35*$H36,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G35-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G35-1)*9, 12)))","v":{"v":2.037759370449882E-8,"d":"0.000"}}]
[{"$nulls":3},27,6.75,71.75,{"$f":"MATCH(F37, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E37>timeHorizon, 0, MMULT(I36:Q36*(1-$H37), OFFSET(D.rngTPM.Q_I.Root, ($G36-1)*9, 0)) + MMULT(I36:Q36*$H37, OFFSET(D.rngTPM.Q_I.Root, ($G36-1)*9, 12)))","v":0},{"v":0.09386313858022682,"d":"0.094"},{"v":0.05851315068248411,"d":"0.059"},{"v":1.0835945167200043E-10,"d":"0.000"},0,0,{"v":0.15745797020617508,"d":"0.157"},0,{"v":0.6901657404227546,"d":"0.690"},{"v":1,"d":"1.000"},{"v":0.3098342595772454,"d":"0.310"},{"v":0.09386313858022682,"d":"0.094"},{"v":0.05851315068248411,"d":"0.059"},{"v":0.15745797031453454,"d":"0.157"},{"$f":"PRODUCT(I36*(1-$H37), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G36-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G36-1)*9, 0)))\n+PRODUCT(I36*$H37,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G36-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G36-1)*9, 12)))\n+PRODUCT(L36*(1-$H37), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G36-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G36-1)*9, 0)))\n+PRODUCT(L36*$H37,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G36-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G36-1)*9, 12)))","v":{"v":1.384313386490328e-10,"d":"0.000"}},null,{"$f":"IF($E37>timeHorizon, 0, MMULT(Y36:AG36*(1-$H37), OFFSET(D.rngTPM.Q_I.Root, ($G36-1)*9, 0)) + MMULT(Y36:AG36*$H37, OFFSET(D.rngTPM.Q_I.Root, ($G36-1)*9, 12)))","v":{"v":1.1148798282010004E-8,"d":"0.000"}},{"v":0.0953152805003264,"d":"0.095"},{"v":0.059418398474837784,"d":"0.059"},0,0,0,{"v":0.1598939668128035,"d":"0.160"},0,{"v":0.6853723430632341,"d":"0.685"},{"v":1,"d":"1.000"},{"v":0.31462765693676586,"d":"0.315"},{"v":0.0953152805003264,"d":"0.095"},{"v":0.059418398474837784,"d":"0.059"},{"v":0.1598939668128035,"d":"0.160"},{"$f":"PRODUCT(Y36*(1-$H37), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G36-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G36-1)*9, 0)))\n+PRODUCT(Y36*$H37,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G36-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G36-1)*9, 12)))\n+PRODUCT(AB36*(1-$H37), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G36-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G36-1)*9, 0)))\n+PRODUCT(AB36*$H37,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G36-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G36-1)*9, 12)))","v":{"v":1.0342029920752533E-8,"d":"0.000"}}]
[{"$nulls":3},28,{"v":7,"d":"7.00"},{"v":72,"d":"72.00"},{"$f":"MATCH(F38, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E38>timeHorizon, 0, MMULT(I37:Q37*(1-$H38), OFFSET(D.rngTPM.Q_I.Root, ($G37-1)*9, 0)) + MMULT(I37:Q37*$H38, OFFSET(D.rngTPM.Q_I.Root, ($G37-1)*9, 12)))","v":0},{"v":0.08985406713251237,"d":"0.090"},{"v":0.056013943802496205,"d":"0.056"},{"v":4.6322052160103176E-11,"d":"0.000"},0,0,{"v":0.15073264379332027,"d":"0.151"},0,{"v":0.7033993452253492,"d":"0.703"},{"v":1,"d":"1.000"},{"v":0.2966006547746508,"d":"0.297"},{"v":0.08985406713251237,"d":"0.090"},{"v":0.056013943802496205,"d":"0.056"},{"v":0.15073264383964233,"d":"0.151"},{"$f":"PRODUCT(I37*(1-$H38), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G37-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G37-1)*9, 0)))\n+PRODUCT(I37*$H38,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G37-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G37-1)*9, 12)))\n+PRODUCT(L37*(1-$H38), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G37-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G37-1)*9, 0)))\n+PRODUCT(L37*$H38,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G37-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G37-1)*9, 12)))","v":{"v":5.917733608419822E-11,"d":"0.000"}},null,{"$f":"IF($E38>timeHorizon, 0, MMULT(Y37:AG37*(1-$H38), OFFSET(D.rngTPM.Q_I.Root, ($G37-1)*9, 0)) + MMULT(Y37:AG37*$H38, OFFSET(D.rngTPM.Q_I.Root, ($G37-1)*9, 12)))","v":{"v":5.6582345827970111E-9,"d":"0.000"}},{"v":0.09124418534326442,"d":"0.091"},{"v":0.05688052676107347,"d":"0.057"},0,0,0,{"v":0.15306459934337657,"d":"0.153"},0,{"v":0.698810682894051,"d":"0.699"},{"v":1,"d":"1.000"},{"v":0.301189317105949,"d":"0.301"},{"v":0.09124418534326442,"d":"0.091"},{"v":0.05688052676107347,"d":"0.057"},{"v":0.15306459934337657,"d":"0.153"},{"$f":"PRODUCT(Y37*(1-$H38), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G37-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G37-1)*9, 0)))\n+PRODUCT(Y37*$H38,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G37-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G37-1)*9, 12)))\n+PRODUCT(AB37*(1-$H38), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G37-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G37-1)*9, 0)))\n+PRODUCT(AB37*$H38,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G37-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G37-1)*9, 12)))","v":{"v":5.24878375890512e-09,"d":"0.000"}}]
[{"$nulls":3},29,7.25,72.25,{"$f":"MATCH(F39, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E39>timeHorizon, 0, MMULT(I38:Q38*(1-$H39), OFFSET(D.rngTPM.Q_I.Root, ($G38-1)*9, 0)) + MMULT(I38:Q38*$H39, OFFSET(D.rngTPM.Q_I.Root, ($G38-1)*9, 12)))","v":0},{"v":0.08601623068154893,"d":"0.086"},{"v":0.05362148275818525,"d":"0.054"},{"v":1.980198758128052e-11,"d":"0.000"},0,0,{"v":0.14429456870001037,"d":"0.144"},0,{"v":0.7160677178404535,"d":"0.716"},{"v":1,"d":"1.000"},{"v":0.28393228215954647,"d":"0.284"},{"v":0.08601623068154893,"d":"0.086"},{"v":0.05362148275818525,"d":"0.054"},{"v":0.14429456871981236,"d":"0.144"},{"$f":"PRODUCT(I38*(1-$H39), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G38-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G38-1)*9, 0)))\n+PRODUCT(I38*$H39,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G38-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G38-1)*9, 12)))\n+PRODUCT(L38*(1-$H39), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G38-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G38-1)*9, 0)))\n+PRODUCT(L38*$H39,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G38-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G38-1)*9, 12)))","v":{"v":2.5297430048702458E-11,"d":"0.000"}},null,{"$f":"IF($E39>timeHorizon, 0, MMULT(Y38:AG38*(1-$H39), OFFSET(D.rngTPM.Q_I.Root, ($G38-1)*9, 0)) + MMULT(Y38:AG38*$H39, OFFSET(D.rngTPM.Q_I.Root, ($G38-1)*9, 12)))","v":{"v":2.871665428337807E-9,"d":"0.000"}},{"v":0.08734697432829233,"d":"0.087"},{"v":0.05445105232830037,"d":"0.054"},0,0,0,{"v":0.1465269245522406,"d":"0.147"},0,{"v":0.7116750459195014,"d":"0.712"},{"v":1,"d":"1.000"},{"v":0.28832495408049863,"d":"0.288"},{"v":0.08734697432829233,"d":"0.087"},{"v":0.05445105232830037,"d":"0.054"},{"v":0.1465269245522406,"d":"0.147"},{"$f":"PRODUCT(Y38*(1-$H39), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G38-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G38-1)*9, 0)))\n+PRODUCT(Y38*$H39,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G38-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G38-1)*9, 12)))\n+PRODUCT(AB38*(1-$H39), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G38-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G38-1)*9, 0)))\n+PRODUCT(AB38*$H39,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G38-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G38-1)*9, 12)))","v":{"v":2.6638610755190619E-9,"d":"0.000"}}]
[{"$nulls":3},30,{"v":7.5,"d":"7.50"},{"v":72.5,"d":"72.50"},{"$f":"MATCH(F40, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E40>timeHorizon, 0, MMULT(I39:Q39*(1-$H40), OFFSET(D.rngTPM.Q_I.Root, ($G39-1)*9, 0)) + MMULT(I39:Q39*$H40, OFFSET(D.rngTPM.Q_I.Root, ($G39-1)*9, 12)))","v":0},{"v":0.08234231545575044,"d":"0.082"},{"v":0.051331208232386405,"d":"0.051"},{"v":8.465054847179606e-12,"d":"0.000"},0,0,{"v":0.1381314759035273,"d":"0.138"},0,{"v":0.7281950003998708,"d":"0.728"},{"v":1,"d":"1.000"},{"v":0.27180499960012916,"d":"0.272"},{"v":0.08234231545575044,"d":"0.082"},{"v":0.051331208232386405,"d":"0.051"},{"v":0.13813147591199237,"d":"0.138"},{"$f":"PRODUCT(I39*(1-$H40), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G39-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G39-1)*9, 0)))\n+PRODUCT(I39*$H40,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G39-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G39-1)*9, 12)))\n+PRODUCT(L39*(1-$H40), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G39-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G39-1)*9, 0)))\n+PRODUCT(L39*$H40,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G39-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G39-1)*9, 12)))","v":{"v":1.0814274677022491E-11,"d":"0.000"}},null,{"$f":"IF($E40>timeHorizon, 0, MMULT(Y39:AG39*(1-$H40), OFFSET(D.rngTPM.Q_I.Root, ($G39-1)*9, 0)) + MMULT(Y39:AG39*$H40, OFFSET(D.rngTPM.Q_I.Root, ($G39-1)*9, 12)))","v":{"v":1.4574267311897348E-9,"d":"0.000"}},{"v":0.08361622053618963,"d":"0.084"},{"v":0.05212534532448043,"d":"0.052"},0,0,0,{"v":0.14026848491187222,"d":"0.140"},0,{"v":0.7239899477700311,"d":"0.724"},{"v":1,"d":"1.000"},{"v":0.2760100522299689,"d":"0.276"},{"v":0.08361622053618963,"d":"0.084"},{"v":0.05212534532448043,"d":"0.052"},{"v":0.14026848491187222,"d":"0.140"},{"$f":"PRODUCT(Y39*(1-$H40), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G39-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G39-1)*9, 0)))\n+PRODUCT(Y39*$H40,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G39-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G39-1)*9, 12)))\n+PRODUCT(AB39*(1-$H40), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G39-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G39-1)*9, 0)))\n+PRODUCT(AB39*$H40,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G39-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G39-1)*9, 12)))","v":{"v":1.351961931681066E-9,"d":"0.000"}}]
[{"$nulls":3},31,7.75,72.75,{"$f":"MATCH(F41, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E41>timeHorizon, 0, MMULT(I40:Q40*(1-$H41), OFFSET(D.rngTPM.Q_I.Root, ($G40-1)*9, 0)) + MMULT(I40:Q40*$H41, OFFSET(D.rngTPM.Q_I.Root, ($G40-1)*9, 12)))","v":0},{"v":0.07882532006983776,"d":"0.079"},{"v":0.04913875564579816,"d":"0.049"},{"v":3.618684905827274e-12,"d":"0.000"},0,0,{"v":0.1322316204015242,"d":"0.132"},0,{"v":0.7398043038792212,"d":"0.740"},{"v":1,"d":"1.000"},{"v":0.26019569612077875,"d":"0.260"},{"v":0.07882532006983776,"d":"0.079"},{"v":0.04913875564579816,"d":"0.049"},{"v":0.13223162040514289,"d":"0.132"},{"$f":"PRODUCT(I40*(1-$H41), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G40-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G40-1)*9, 0)))\n+PRODUCT(I40*$H41,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G40-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G40-1)*9, 12)))\n+PRODUCT(L40*(1-$H41), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G40-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G40-1)*9, 0)))\n+PRODUCT(L40*$H41,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G40-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G40-1)*9, 12)))","v":{"v":4.622941404124501e-12,"d":"0.000"}},null,{"$f":"IF($E41>timeHorizon, 0, MMULT(Y40:AG40*(1-$H41), OFFSET(D.rngTPM.Q_I.Root, ($G40-1)*9, 0)) + MMULT(Y40:AG40*$H41, OFFSET(D.rngTPM.Q_I.Root, ($G40-1)*9, 12)))","v":{"v":7.396727542929242e-10,"d":"0.000"}},{"v":0.0800448142654444,"d":"0.080"},{"v":0.04989897364727651,"d":"0.050"},0,0,0,{"v":0.134277354380272,"d":"0.134"},0,{"v":0.7357788569673345,"d":"0.736"},{"v":1,"d":"1.000"},{"v":0.26422114303266553,"d":"0.264"},{"v":0.0800448142654444,"d":"0.080"},{"v":0.04989897364727651,"d":"0.050"},{"v":0.134277354380272,"d":"0.134"},{"$f":"PRODUCT(Y40*(1-$H41), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G40-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G40-1)*9, 0)))\n+PRODUCT(Y40*$H41,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G40-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G40-1)*9, 12)))\n+PRODUCT(AB40*(1-$H41), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G40-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G40-1)*9, 0)))\n+PRODUCT(AB40*$H41,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G40-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G40-1)*9, 12)))","v":{"v":6.861472925567812e-10,"d":"0.000"}}]
[{"$nulls":3},32,{"$f":"D42*D.cycleLength","v":{"v":8,"d":"8.00"}},{"$f":"D.cohortAge+E42","v":{"v":73,"d":"73.00"}},{"$f":"MATCH(F42, Parameters!$D$523:$D$524, 1)","v":1},{"$f":"IF(AND(E42<=D.maxDurHPE, E43>D.maxDurHPE), 1, 0)","v":0},{"$f":"IF($E42>timeHorizon, 0, MMULT(I41:Q41*(1-$H42), OFFSET(D.rngTPM.Q_I.Root, ($G41-1)*9, 0)) + MMULT(I41:Q41*$H42, OFFSET(D.rngTPM.Q_I.Root, ($G41-1)*9, 12)))","v":0},{"v":0.07545854218146,"d":"0.075"},{"v":0.0470399468388806,"d":"0.047"},{"v":1.5469339164441573E-12,"d":"0.000"},0,0,{"v":0.12658375883739786,"d":"0.127"},0,{"v":0.7509177521407147,"d":"0.751"},{"v":1,"d":"1.000"},{"$f":"1-Q42","v":{"v":0.24908224785928534,"d":"0.249"}},{"$f":"J42+M42","v":{"v":0.07545854218146,"d":"0.075"}},{"$f":"K42+N42","v":{"v":0.0470399468388806,"d":"0.047"}},{"v":0.1265837588389448,"d":"0.127"},{"$f":"PRODUCT(I41*(1-$H42), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G41-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G41-1)*9, 0)))\n+PRODUCT(I41*$H42,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G41-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G41-1)*9, 12)))\n+PRODUCT(L41*(1-$H42), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G41-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G41-1)*9, 0)))\n+PRODUCT(L41*$H42,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G41-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G41-1)*9, 12)))","v":{"v":1.976238616481386E-12,"d":"0.000"}},null,{"$f":"IF($E42>timeHorizon, 0, MMULT(Y41:AG41*(1-$H42), OFFSET(D.rngTPM.Q_I.Root, ($G41-1)*9, 0)) + MMULT(Y41:AG41*$H42, OFFSET(D.rngTPM.Q_I.Root, ($G41-1)*9, 12)))","v":{"v":3.7539848263703516E-10,"d":"0.000"}},{"v":0.07662594948328746,"d":"0.077"},{"v":0.04776769449779014,"d":"0.048"},0,0,0,{"v":0.12854211599518306,"d":"0.129"},0,{"v":0.747064239648341,"d":"0.747"},{"v":1.0000000000000002,"d":"1.000"},{"$f":"1-AG42","v":{"v":0.252935760351659,"d":"0.253"}},{"$f":"Z42+AC42","v":{"v":0.07662594948328746,"d":"0.077"}},{"$f":"AA42+AD42","v":{"v":0.04776769449779014,"d":"0.048"}},{"v":0.12854211599518306,"d":"0.129"},{"$f":"PRODUCT(Y41*(1-$H42), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G41-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G41-1)*9, 0)))\n+PRODUCT(Y41*$H42,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G41-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G41-1)*9, 12)))\n+PRODUCT(AB41*(1-$H42), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G41-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G41-1)*9, 0)))\n+PRODUCT(AB41*$H42,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G41-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G41-1)*9, 12)))","v":{"v":3.482332572024406e-10,"d":"0.000"}}]
[{"$nulls":3},{"$f":"D42+1","v":33},8.25,73.25,{"$f":"MATCH(F43, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E43>timeHorizon, 0, MMULT(I42:Q42*(1-$H43), OFFSET(D.rngTPM.Q_I.Root, ($G42-1)*9, 0)) + MMULT(I42:Q42*$H43, OFFSET(D.rngTPM.Q_I.Root, ($G42-1)*9, 12)))","v":0},{"v":0.0722355657181781,"d":"0.072"},{"v":0.0450307821093108,"d":"0.045"},{"v":6.612912160414227e-13,"d":"0.000"},0,0,{"v":0.12117712807716222,"d":"0.121"},0,{"v":0.7615565240946877,"d":"0.762"},{"$f":"IF($E43>timeHorizon, \"\", SUM(I43:Q43))","v":{"v":1,"d":"1.000"}},{"v":0.23844347590531234,"d":"0.238"},{"v":0.0722355657181781,"d":"0.072"},{"v":0.0450307821093108,"d":"0.045"},{"v":0.1211771280778235,"d":"0.121"},{"$f":"PRODUCT(I42*(1-$H43), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G42-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G42-1)*9, 0)))\n+PRODUCT(I42*$H43,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G42-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G42-1)*9, 12)))\n+PRODUCT(L42*(1-$H43), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G42-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G42-1)*9, 0)))\n+PRODUCT(L42*$H43,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G42-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G42-1)*9, 12)))","v":{"v":8.448125831289647e-13,"d":"0.000"}},null,{"$f":"IF($E43>timeHorizon, 0, MMULT(Y42:AG42*(1-$H43), OFFSET(D.rngTPM.Q_I.Root, ($G42-1)*9, 0)) + MMULT(Y42:AG42*$H43, OFFSET(D.rngTPM.Q_I.Root, ($G42-1)*9, 12)))","v":{"v":1.9052211934033175E-10,"d":"0.000"}},{"v":0.07335311085542845,"d":"0.073"},{"v":0.045727446295055194,"d":"0.046"},0,0,0,{"v":0.12305184028003752,"d":"0.123"},0,{"v":0.7578676023789569,"d":"0.758"},{"$f":"IF($E43>timeHorizon, \"\", SUM(Y43:AG43))","v":{"v":1.0000000000000002,"d":"1.000"}},{"v":0.2421323976210431,"d":"0.242"},{"v":0.07335311085542845,"d":"0.073"},{"v":0.045727446295055194,"d":"0.046"},{"v":0.12305184028003752,"d":"0.123"},{"$f":"PRODUCT(Y42*(1-$H43), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G42-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G42-1)*9, 0)))\n+PRODUCT(Y42*$H43,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G42-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G42-1)*9, 12)))\n+PRODUCT(AB42*(1-$H43), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G42-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G42-1)*9, 0)))\n+PRODUCT(AB42*$H43,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G42-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G42-1)*9, 12)))","v":{"v":1.7673523270775847E-10,"d":"0.000"}}]
[{"$nulls":3},34,{"v":8.5,"d":"8.50"},{"v":73.5,"d":"73.50"},{"$f":"MATCH(F44, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E44>timeHorizon, 0, MMULT(I43:Q43*(1-$H44), OFFSET(D.rngTPM.Q_I.Root, ($G43-1)*9, 0)) + MMULT(I43:Q43*$H44, OFFSET(D.rngTPM.Q_I.Root, ($G43-1)*9, 12)))","v":0},{"v":0.06915024865019681,"d":"0.069"},{"v":0.04310743258965112,"d":"0.043"},{"v":2.826921484912248e-13,"d":"0.000"},0,0,{"v":0.1160014246995641,"d":"0.116"},0,{"v":0.7717408940603053,"d":"0.772"},{"v":1,"d":"1.000"},{"v":0.22825910593969467,"d":"0.228"},{"v":0.06915024865019681,"d":"0.069"},{"v":0.04310743258965112,"d":"0.043"},{"v":0.1160014246998468,"d":"0.116"},{"$f":"PRODUCT(I43*(1-$H44), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G43-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G43-1)*9, 0)))\n+PRODUCT(I43*$H44,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G43-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G43-1)*9, 12)))\n+PRODUCT(L43*(1-$H44), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G43-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G43-1)*9, 0)))\n+PRODUCT(L43*$H44,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G43-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G43-1)*9, 12)))","v":{"v":3.611448003600714e-13,"d":"0.000"}},null,{"$f":"IF($E44>timeHorizon, 0, MMULT(Y43:AG43*(1-$H44), OFFSET(D.rngTPM.Q_I.Root, ($G43-1)*9, 0)) + MMULT(Y43:AG43*$H44, OFFSET(D.rngTPM.Q_I.Root, ($G43-1)*9, 12)))","v":{"v":9.669372583220598e-11,"d":"0.000"}},{"v":0.07022006132977615,"d":"0.070"},{"v":0.04377434093587858,"d":"0.044"},0,0,0,{"v":0.117796064498501,"d":"0.118"},0,{"v":0.7682095331391507,"d":"0.768"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.23179046686084925,"d":"0.232"},{"v":0.07022006132977615,"d":"0.070"},{"v":0.04377434093587858,"d":"0.044"},{"v":0.117796064498501,"d":"0.118"},{"$f":"PRODUCT(Y43*(1-$H44), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G43-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G43-1)*9, 0)))\n+PRODUCT(Y43*$H44,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G43-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G43-1)*9, 12)))\n+PRODUCT(AB43*(1-$H44), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G43-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G43-1)*9, 0)))\n+PRODUCT(AB43*$H44,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G43-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G43-1)*9, 12)))","v":{"v":8.969660948295727E-11,"d":"0.000"}}]
[{"$nulls":3},35,8.75,73.75,{"$f":"MATCH(F45, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E45>timeHorizon, 0, MMULT(I44:Q44*(1-$H45), OFFSET(D.rngTPM.Q_I.Root, ($G44-1)*9, 0)) + MMULT(I44:Q44*$H45, OFFSET(D.rngTPM.Q_I.Root, ($G44-1)*9, 12)))","v":0},{"v":0.06619671128542698,"d":"0.066"},{"v":0.041266232950631906,"d":"0.041"},{"v":1.2084668430493546E-13,"d":"0.000"},0,0,{"v":0.11104678536145463,"d":"0.111"},0,{"v":0.7814902704023657,"d":"0.781"},{"v":1,"d":"1.000"},{"v":0.21850972959763426,"d":"0.219"},{"v":0.06619671128542698,"d":"0.066"},{"v":0.041266232950631906,"d":"0.041"},{"v":0.11104678536157547,"d":"0.111"},{"$f":"PRODUCT(I44*(1-$H45), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G44-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G44-1)*9, 0)))\n+PRODUCT(I44*$H45,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G44-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G44-1)*9, 12)))\n+PRODUCT(L44*(1-$H45), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G44-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G44-1)*9, 0)))\n+PRODUCT(L44*$H45,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G44-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G44-1)*9, 12)))","v":{"v":1.543840248496935e-13,"d":"0.000"}},null,{"$f":"IF($E45>timeHorizon, 0, MMULT(Y44:AG44*(1-$H45), OFFSET(D.rngTPM.Q_I.Root, ($G44-1)*9, 0)) + MMULT(Y44:AG44*$H45, OFFSET(D.rngTPM.Q_I.Root, ($G44-1)*9, 12)))","v":{"v":4.9073969194161587E-11,"d":"0.000"}},{"v":0.06722083025048171,"d":"0.067"},{"v":0.041904656385277864,"d":"0.042"},0,0,0,{"v":0.11276477275767754,"d":"0.113"},0,{"v":0.7781097405574892,"d":"0.778"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.22189025944251084,"d":"0.222"},{"v":0.06722083025048171,"d":"0.067"},{"v":0.041904656385277864,"d":"0.042"},{"v":0.11276477275767754,"d":"0.113"},{"$f":"PRODUCT(Y44*(1-$H45), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G44-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G44-1)*9, 0)))\n+PRODUCT(Y44*$H45,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G44-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G44-1)*9, 12)))\n+PRODUCT(AB44*(1-$H45), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G44-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G44-1)*9, 0)))\n+PRODUCT(AB44*$H45,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G44-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G44-1)*9, 12)))","v":{"v":4.552279491459291E-11,"d":"0.000"}}]
[{"$nulls":3},36,{"v":9,"d":"9.00"},{"v":74,"d":"74.00"},{"$f":"MATCH(F46, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E46>timeHorizon, 0, MMULT(I45:Q45*(1-$H46), OFFSET(D.rngTPM.Q_I.Root, ($G45-1)*9, 0)) + MMULT(I45:Q45*$H46, OFFSET(D.rngTPM.Q_I.Root, ($G45-1)*9, 12)))","v":0},{"v":0.06336932506452224,"d":"0.063"},{"v":0.03950367441611227,"d":"0.040"},{"v":5.166015818069338e-14,"d":"0.000"},0,0,{"v":0.10630376800146715,"d":"0.106"},0,{"v":0.7908232325178468,"d":"0.791"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.2091767674821532,"d":"0.209"},{"v":0.06336932506452224,"d":"0.063"},{"v":0.03950367441611227,"d":"0.040"},{"v":0.10630376800151882,"d":"0.106"},{"$f":"PRODUCT(I45*(1-$H46), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G45-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G45-1)*9, 0)))\n+PRODUCT(I45*$H46,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G45-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G45-1)*9, 12)))\n+PRODUCT(L45*(1-$H46), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G45-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G45-1)*9, 0)))\n+PRODUCT(L45*$H46,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G45-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G45-1)*9, 12)))","v":{"v":6.59968719057486e-14,"d":"0.000"}},null,{"$f":"IF($E46>timeHorizon, 0, MMULT(Y45:AG45*(1-$H46), OFFSET(D.rngTPM.Q_I.Root, ($G45-1)*9, 0)) + MMULT(Y45:AG45*$H46, OFFSET(D.rngTPM.Q_I.Root, ($G45-1)*9, 12)))","v":{"v":2.4906005345668437E-11,"d":"0.000"}},{"v":0.0643497019796534,"d":"0.064"},{"v":0.040114829583395184,"d":"0.040"},0,0,0,{"v":0.10794837694215445,"d":"0.108"},0,{"v":0.7875870914698913,"d":"0.788"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.21241290853010875,"d":"0.212"},{"v":0.0643497019796534,"d":"0.064"},{"v":0.040114829583395184,"d":"0.040"},{"v":0.10794837694215445,"d":"0.108"},{"$f":"PRODUCT(Y45*(1-$H46), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G45-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G45-1)*9, 0)))\n+PRODUCT(Y45*$H46,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G45-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G45-1)*9, 12)))\n+PRODUCT(AB45*(1-$H46), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G45-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G45-1)*9, 0)))\n+PRODUCT(AB45*$H46,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G45-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G45-1)*9, 12)))","v":{"v":2.3103714496921274E-11,"d":"0.000"}}]
[{"$nulls":3},37,9.25,74.25,{"$f":"MATCH(F47, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E47>timeHorizon, 0, MMULT(I46:Q46*(1-$H47), OFFSET(D.rngTPM.Q_I.Root, ($G46-1)*9, 0)) + MMULT(I46:Q46*$H47, OFFSET(D.rngTPM.Q_I.Root, ($G46-1)*9, 12)))","v":0},{"v":0.06066270183451555,"d":"0.061"},{"v":0.03781639807639422,"d":"0.038"},{"v":2.2083948422780736E-14,"d":"0.000"},0,0,{"v":0.1017633338463827,"d":"0.102"},0,{"v":0.7997575662426856,"d":"0.800"},{"v":1,"d":"1.000"},{"v":0.20024243375731443,"d":"0.200"},{"v":0.06066270183451555,"d":"0.061"},{"v":0.03781639807639422,"d":"0.038"},{"v":0.10176333384640478,"d":"0.102"},{"$f":"PRODUCT(I46*(1-$H47), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G46-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G46-1)*9, 0)))\n+PRODUCT(I46*$H47,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G46-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G46-1)*9, 12)))\n+PRODUCT(L46*(1-$H47), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G46-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G46-1)*9, 0)))\n+PRODUCT(L46*$H47,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G46-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G46-1)*9, 12)))","v":{"v":2.8212680072205247E-14,"d":"0.000"}},null,{"$f":"IF($E47>timeHorizon, 0, MMULT(Y46:AG46*(1-$H47), OFFSET(D.rngTPM.Q_I.Root, ($G46-1)*9, 0)) + MMULT(Y46:AG46*$H47, OFFSET(D.rngTPM.Q_I.Root, ($G46-1)*9, 12)))","v":{"v":1.2640287966604177E-11,"d":"0.000"}},{"v":0.06160120500505916,"d":"0.062"},{"v":0.03840144965537025,"d":"0.038"},0,0,0,{"v":0.1033376984527523,"d":"0.103"},0,{"v":0.7966596468741783,"d":"0.797"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.20334035312582166,"d":"0.203"},{"v":0.06160120500505916,"d":"0.062"},{"v":0.03840144965537025,"d":"0.038"},{"v":0.1033376984527523,"d":"0.103"},{"$f":"PRODUCT(Y46*(1-$H47), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G46-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G46-1)*9, 0)))\n+PRODUCT(Y46*$H47,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G46-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G46-1)*9, 12)))\n+PRODUCT(AB46*(1-$H47), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G46-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G46-1)*9, 0)))\n+PRODUCT(AB46*$H47,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G46-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G46-1)*9, 12)))","v":{"v":1.1725589884292005E-11,"d":"0.000"}}]
[{"$nulls":3},38,{"v":9.5,"d":"9.50"},{"v":74.5,"d":"74.50"},{"$f":"MATCH(F48, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E48>timeHorizon, 0, MMULT(I47:Q47*(1-$H48), OFFSET(D.rngTPM.Q_I.Root, ($G47-1)*9, 0)) + MMULT(I47:Q47*$H48, OFFSET(D.rngTPM.Q_I.Root, ($G47-1)*9, 12)))","v":0},{"v":0.058071683580605216,"d":"0.058"},{"v":0.03620118848714168,"d":"0.036"},{"v":9.440559129420264e-15,"d":"0.000"},0,0,{"v":0.09741683018597797,"d":"0.097"},0,{"v":0.8083102977462658,"d":"0.808"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.19168970225373416,"d":"0.192"},{"v":0.058071683580605216,"d":"0.058"},{"v":0.03620118848714168,"d":"0.036"},{"v":0.0974168301859874,"d":"0.097"},{"$f":"PRODUCT(I47*(1-$H48), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G47-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G47-1)*9, 0)))\n+PRODUCT(I47*$H48,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G47-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G47-1)*9, 12)))\n+PRODUCT(L47*(1-$H48), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G47-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G47-1)*9, 0)))\n+PRODUCT(L47*$H48,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G47-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G47-1)*9, 12)))","v":{"v":1.2060500655142052E-14,"d":"0.000"}},null,{"$f":"IF($E48>timeHorizon, 0, MMULT(Y47:AG47*(1-$H48), OFFSET(D.rngTPM.Q_I.Root, ($G47-1)*9, 0)) + MMULT(Y47:AG47*$H48, OFFSET(D.rngTPM.Q_I.Root, ($G47-1)*9, 12)))","v":{"v":6.415194956443153e-12,"d":"0.000"}},{"v":0.05897010151306012,"d":"0.059"},{"v":0.03676125141123245,"d":"0.037"},0,0,0,{"v":0.0989239507203559,"d":"0.099"},0,{"v":0.8053446963489367,"d":"0.805"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.19465530365106332,"d":"0.195"},{"v":0.05897010151306012,"d":"0.059"},{"v":0.03676125141123245,"d":"0.037"},{"v":0.0989239507203559,"d":"0.099"},{"$f":"PRODUCT(Y47*(1-$H48), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G47-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G47-1)*9, 0)))\n+PRODUCT(Y47*$H48,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G47-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G47-1)*9, 12)))\n+PRODUCT(AB47*(1-$H48), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G47-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G47-1)*9, 0)))\n+PRODUCT(AB47*$H48,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G47-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G47-1)*9, 12)))","v":{"v":5.950967674610609e-12,"d":"0.000"}}]
[{"$nulls":3},39,9.75,74.75,{"$f":"MATCH(F49, Parameters!$D$523:$D$524, 1)","v":1},0,{"$f":"IF($E49>timeHorizon, 0, MMULT(I48:Q48*(1-$H49), OFFSET(D.rngTPM.Q_I.Root, ($G48-1)*9, 0)) + MMULT(I48:Q48*$H49, OFFSET(D.rngTPM.Q_I.Root, ($G48-1)*9, 12)))","v":0},{"v":0.0555913325965184,"d":"0.056"},{"v":0.03465496754170343,"d":"0.035"},{"v":4.035698461609524e-15,"d":"0.000"},0,0,{"v":0.09325597388356649,"d":"0.093"},0,{"v":0.8164977259782078,"d":"0.816"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.1835022740217922,"d":"0.184"},{"v":0.0555913325965184,"d":"0.056"},{"v":0.03465496754170343,"d":"0.035"},{"v":0.09325597388357053,"d":"0.093"},{"$f":"PRODUCT(I48*(1-$H49), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G48-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G48-1)*9, 0)))\n+PRODUCT(I48*$H49,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G48-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G48-1)*9, 12)))\n+PRODUCT(L48*(1-$H49), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G48-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G48-1)*9, 0)))\n+PRODUCT(L48*$H49,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G48-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G48-1)*9, 12)))","v":{"v":5.155684453955257e-15,"d":"0.000"}},null,{"$f":"IF($E49>timeHorizon, 0, MMULT(Y48:AG48*(1-$H49), OFFSET(D.rngTPM.Q_I.Root, ($G48-1)*9, 0)) + MMULT(Y48:AG48*$H49, OFFSET(D.rngTPM.Q_I.Root, ($G48-1)*9, 12)))","v":{"v":3.2558377180887847E-12,"d":"0.000"}},{"v":0.0564513774069033,"d":"0.056"},{"v":0.03519110912342485,"d":"0.035"},0,0,0,{"v":0.09469872246413019,"d":"0.095"},0,{"v":0.8136587910022862,"d":"0.814"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.18634120899771378,"d":"0.186"},{"v":0.0564513774069033,"d":"0.056"},{"v":0.03519110912342485,"d":"0.035"},{"v":0.09469872246413019,"d":"0.095"},{"$f":"PRODUCT(Y48*(1-$H49), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G48-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G48-1)*9, 0)))\n+PRODUCT(Y48*$H49,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G48-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G48-1)*9, 12)))\n+PRODUCT(AB48*(1-$H49), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G48-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G48-1)*9, 0)))\n+PRODUCT(AB48*$H49,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G48-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G48-1)*9, 12)))","v":{"v":3.0202332346368526E-12,"d":"0.000"}}]
[{"$nulls":3},40,{"v":10,"d":"10.00"},{"v":75,"d":"75.00"},{"$f":"MATCH(F50, Parameters!$D$523:$D$524, 1)","v":2},1,{"$f":"IF($E50>timeHorizon, 0, MMULT(I49:Q49*(1-$H50), OFFSET(D.rngTPM.Q_I.Root, ($G49-1)*9, 0)) + MMULT(I49:Q49*$H50, OFFSET(D.rngTPM.Q_I.Root, ($G49-1)*9, 12)))","v":{"v":1.7252010023730065E-15,"d":"0.000"}},{"v":0.05321692207471798,"d":"0.053"},{"v":0.03317478860516134,"d":"0.033"},0,0,0,{"v":0.08927283559082502,"d":"0.089"},0,{"v":0.8243354537292941,"d":"0.824"},{"v":1.0000000000000002,"d":"1.000"},{"v":0.17566454627070593,"d":"0.176"},{"v":0.05321692207471798,"d":"0.053"},{"v":0.03317478860516134,"d":"0.033"},{"v":0.08927283559082502,"d":"0.089"},{"$f":"PRODUCT(I49*(1-$H50), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G49-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G49-1)*9, 0)))\n+PRODUCT(I49*$H50,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G49-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G49-1)*9, 12)))\n+PRODUCT(L49*(1-$H50), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G49-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G49-1)*9, 0)))\n+PRODUCT(L49*$H50,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G49-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G49-1)*9, 12)))","v":{"v":2.2039783379492585E-15,"d":"0.000"}},null,{"$f":"IF($E50>timeHorizon, 0, MMULT(Y49:AG49*(1-$H50), OFFSET(D.rngTPM.Q_I.Root, ($G49-1)*9, 0)) + MMULT(Y49:AG49*$H50, OFFSET(D.rngTPM.Q_I.Root, ($G49-1)*9, 12)))","v":{"v":1.6524017303453743E-12,"d":"0.000"}},{"v":0.05404023275135215,"d":"0.054"},{"v":0.03368803057010178,"d":"0.034"},0,0,0,{"v":0.09065396166354925,"d":"0.091"},0,{"v":0.8216177750133449,"d":"0.822"},{"v":1.0000000000000004,"d":"1.000"},{"v":0.17838222498665512,"d":"0.178"},{"v":0.05404023275135215,"d":"0.054"},{"v":0.03368803057010178,"d":"0.034"},{"v":0.09065396166354925,"d":"0.091"},{"$f":"PRODUCT(Y49*(1-$H50), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G49-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G49-1)*9, 0)))\n+PRODUCT(Y49*$H50,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G49-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G49-1)*9, 12)))\n+PRODUCT(AB49*(1-$H50), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G49-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G49-1)*9, 0)))\n+PRODUCT(AB49*$H50,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G49-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G49-1)*9, 12)))","v":{"v":1.5328278173182741E-12,"d":"0.000"}}]
[{"$nulls":3},41,10.25,75.25,{"$f":"MATCH(F51, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E51>timeHorizon, 0, MMULT(I50:Q50*(1-$H51), OFFSET(D.rngTPM.Q_I.Root, ($G50-1)*9, 0)) + MMULT(I50:Q50*$H51, OFFSET(D.rngTPM.Q_I.Root, ($G50-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I50*(1-$H51), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G50-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G50-1)*9, 0)))\n+PRODUCT(I50*$H51,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G50-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G50-1)*9, 12)))\n+PRODUCT(L50*(1-$H51), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G50-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G50-1)*9, 0)))\n+PRODUCT(L50*$H51,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G50-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G50-1)*9, 12)))","v":{"v":8.80560437301456e-16,"d":"0.000"}},null,{"$f":"IF($E51>timeHorizon, 0, MMULT(Y50:AG50*(1-$H51), OFFSET(D.rngTPM.Q_I.Root, ($G50-1)*9, 0)) + MMULT(Y50:AG50*$H51, OFFSET(D.rngTPM.Q_I.Root, ($G50-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y50*(1-$H51), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G50-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G50-1)*9, 0)))\n+PRODUCT(Y50*$H51,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G50-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G50-1)*9, 12)))\n+PRODUCT(AB50*(1-$H51), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G50-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G50-1)*9, 0)))\n+PRODUCT(AB50*$H51,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G50-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G50-1)*9, 12)))","v":{"v":8.434029358139746e-13,"d":"0.000"}}]
[{"$nulls":3},42,{"v":10.5,"d":"10.50"},{"v":75.5,"d":"75.50"},{"$f":"MATCH(F52, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E52>timeHorizon, 0, MMULT(I51:Q51*(1-$H52), OFFSET(D.rngTPM.Q_I.Root, ($G51-1)*9, 0)) + MMULT(I51:Q51*$H52, OFFSET(D.rngTPM.Q_I.Root, ($G51-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I51*(1-$H52), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G51-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G51-1)*9, 0)))\n+PRODUCT(I51*$H52,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G51-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G51-1)*9, 12)))\n+PRODUCT(L51*(1-$H52), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G51-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G51-1)*9, 0)))\n+PRODUCT(L51*$H52,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G51-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G51-1)*9, 12)))","v":0},null,{"$f":"IF($E52>timeHorizon, 0, MMULT(Y51:AG51*(1-$H52), OFFSET(D.rngTPM.Q_I.Root, ($G51-1)*9, 0)) + MMULT(Y51:AG51*$H52, OFFSET(D.rngTPM.Q_I.Root, ($G51-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y51*(1-$H52), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G51-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G51-1)*9, 0)))\n+PRODUCT(Y51*$H52,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G51-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G51-1)*9, 12)))\n+PRODUCT(AB51*(1-$H52), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G51-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G51-1)*9, 0)))\n+PRODUCT(AB51*$H52,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G51-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G51-1)*9, 12)))","v":0}]
[{"$nulls":3},43,10.75,75.75,{"$f":"MATCH(F53, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E53>timeHorizon, 0, MMULT(I52:Q52*(1-$H53), OFFSET(D.rngTPM.Q_I.Root, ($G52-1)*9, 0)) + MMULT(I52:Q52*$H53, OFFSET(D.rngTPM.Q_I.Root, ($G52-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I52*(1-$H53), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G52-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G52-1)*9, 0)))\n+PRODUCT(I52*$H53,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G52-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G52-1)*9, 12)))\n+PRODUCT(L52*(1-$H53), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G52-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G52-1)*9, 0)))\n+PRODUCT(L52*$H53,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G52-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G52-1)*9, 12)))","v":0},null,{"$f":"IF($E53>timeHorizon, 0, MMULT(Y52:AG52*(1-$H53), OFFSET(D.rngTPM.Q_I.Root, ($G52-1)*9, 0)) + MMULT(Y52:AG52*$H53, OFFSET(D.rngTPM.Q_I.Root, ($G52-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y52*(1-$H53), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G52-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G52-1)*9, 0)))\n+PRODUCT(Y52*$H53,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G52-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G52-1)*9, 12)))\n+PRODUCT(AB52*(1-$H53), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G52-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G52-1)*9, 0)))\n+PRODUCT(AB52*$H53,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G52-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G52-1)*9, 12)))","v":0}]
[{"$nulls":3},44,{"v":11,"d":"11.00"},{"v":76,"d":"76.00"},{"$f":"MATCH(F54, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E54>timeHorizon, 0, MMULT(I53:Q53*(1-$H54), OFFSET(D.rngTPM.Q_I.Root, ($G53-1)*9, 0)) + MMULT(I53:Q53*$H54, OFFSET(D.rngTPM.Q_I.Root, ($G53-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I53*(1-$H54), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G53-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G53-1)*9, 0)))\n+PRODUCT(I53*$H54,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G53-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G53-1)*9, 12)))\n+PRODUCT(L53*(1-$H54), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G53-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G53-1)*9, 0)))\n+PRODUCT(L53*$H54,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G53-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G53-1)*9, 12)))","v":0},null,{"$f":"IF($E54>timeHorizon, 0, MMULT(Y53:AG53*(1-$H54), OFFSET(D.rngTPM.Q_I.Root, ($G53-1)*9, 0)) + MMULT(Y53:AG53*$H54, OFFSET(D.rngTPM.Q_I.Root, ($G53-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y53*(1-$H54), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G53-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G53-1)*9, 0)))\n+PRODUCT(Y53*$H54,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G53-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G53-1)*9, 12)))\n+PRODUCT(AB53*(1-$H54), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G53-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G53-1)*9, 0)))\n+PRODUCT(AB53*$H54,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G53-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G53-1)*9, 12)))","v":0}]
[{"$nulls":3},45,11.25,76.25,{"$f":"MATCH(F55, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E55>timeHorizon, 0, MMULT(I54:Q54*(1-$H55), OFFSET(D.rngTPM.Q_I.Root, ($G54-1)*9, 0)) + MMULT(I54:Q54*$H55, OFFSET(D.rngTPM.Q_I.Root, ($G54-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I54*(1-$H55), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G54-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G54-1)*9, 0)))\n+PRODUCT(I54*$H55,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G54-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G54-1)*9, 12)))\n+PRODUCT(L54*(1-$H55), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G54-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G54-1)*9, 0)))\n+PRODUCT(L54*$H55,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G54-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G54-1)*9, 12)))","v":0},null,{"$f":"IF($E55>timeHorizon, 0, MMULT(Y54:AG54*(1-$H55), OFFSET(D.rngTPM.Q_I.Root, ($G54-1)*9, 0)) + MMULT(Y54:AG54*$H55, OFFSET(D.rngTPM.Q_I.Root, ($G54-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y54*(1-$H55), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G54-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G54-1)*9, 0)))\n+PRODUCT(Y54*$H55,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G54-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G54-1)*9, 12)))\n+PRODUCT(AB54*(1-$H55), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G54-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G54-1)*9, 0)))\n+PRODUCT(AB54*$H55,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G54-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G54-1)*9, 12)))","v":0}]
[{"$nulls":3},46,{"v":11.5,"d":"11.50"},{"v":76.5,"d":"76.50"},{"$f":"MATCH(F56, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E56>timeHorizon, 0, MMULT(I55:Q55*(1-$H56), OFFSET(D.rngTPM.Q_I.Root, ($G55-1)*9, 0)) + MMULT(I55:Q55*$H56, OFFSET(D.rngTPM.Q_I.Root, ($G55-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I55*(1-$H56), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G55-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G55-1)*9, 0)))\n+PRODUCT(I55*$H56,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G55-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G55-1)*9, 12)))\n+PRODUCT(L55*(1-$H56), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G55-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G55-1)*9, 0)))\n+PRODUCT(L55*$H56,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G55-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G55-1)*9, 12)))","v":0},null,{"$f":"IF($E56>timeHorizon, 0, MMULT(Y55:AG55*(1-$H56), OFFSET(D.rngTPM.Q_I.Root, ($G55-1)*9, 0)) + MMULT(Y55:AG55*$H56, OFFSET(D.rngTPM.Q_I.Root, ($G55-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y55*(1-$H56), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G55-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G55-1)*9, 0)))\n+PRODUCT(Y55*$H56,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G55-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G55-1)*9, 12)))\n+PRODUCT(AB55*(1-$H56), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G55-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G55-1)*9, 0)))\n+PRODUCT(AB55*$H56,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G55-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G55-1)*9, 12)))","v":0}]
[{"$nulls":3},47,11.75,76.75,{"$f":"MATCH(F57, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E57>timeHorizon, 0, MMULT(I56:Q56*(1-$H57), OFFSET(D.rngTPM.Q_I.Root, ($G56-1)*9, 0)) + MMULT(I56:Q56*$H57, OFFSET(D.rngTPM.Q_I.Root, ($G56-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I56*(1-$H57), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G56-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G56-1)*9, 0)))\n+PRODUCT(I56*$H57,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G56-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G56-1)*9, 12)))\n+PRODUCT(L56*(1-$H57), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G56-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G56-1)*9, 0)))\n+PRODUCT(L56*$H57,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G56-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G56-1)*9, 12)))","v":0},null,{"$f":"IF($E57>timeHorizon, 0, MMULT(Y56:AG56*(1-$H57), OFFSET(D.rngTPM.Q_I.Root, ($G56-1)*9, 0)) + MMULT(Y56:AG56*$H57, OFFSET(D.rngTPM.Q_I.Root, ($G56-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y56*(1-$H57), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G56-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G56-1)*9, 0)))\n+PRODUCT(Y56*$H57,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G56-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G56-1)*9, 12)))\n+PRODUCT(AB56*(1-$H57), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G56-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G56-1)*9, 0)))\n+PRODUCT(AB56*$H57,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G56-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G56-1)*9, 12)))","v":0}]
[{"$nulls":3},48,{"v":12,"d":"12.00"},{"v":77,"d":"77.00"},{"$f":"MATCH(F58, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E58>timeHorizon, 0, MMULT(I57:Q57*(1-$H58), OFFSET(D.rngTPM.Q_I.Root, ($G57-1)*9, 0)) + MMULT(I57:Q57*$H58, OFFSET(D.rngTPM.Q_I.Root, ($G57-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I57*(1-$H58), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G57-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G57-1)*9, 0)))\n+PRODUCT(I57*$H58,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G57-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G57-1)*9, 12)))\n+PRODUCT(L57*(1-$H58), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G57-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G57-1)*9, 0)))\n+PRODUCT(L57*$H58,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G57-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G57-1)*9, 12)))","v":0},null,{"$f":"IF($E58>timeHorizon, 0, MMULT(Y57:AG57*(1-$H58), OFFSET(D.rngTPM.Q_I.Root, ($G57-1)*9, 0)) + MMULT(Y57:AG57*$H58, OFFSET(D.rngTPM.Q_I.Root, ($G57-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y57*(1-$H58), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G57-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G57-1)*9, 0)))\n+PRODUCT(Y57*$H58,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G57-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G57-1)*9, 12)))\n+PRODUCT(AB57*(1-$H58), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G57-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G57-1)*9, 0)))\n+PRODUCT(AB57*$H58,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G57-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G57-1)*9, 12)))","v":0}]
[{"$nulls":3},49,12.25,77.25,{"$f":"MATCH(F59, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E59>timeHorizon, 0, MMULT(I58:Q58*(1-$H59), OFFSET(D.rngTPM.Q_I.Root, ($G58-1)*9, 0)) + MMULT(I58:Q58*$H59, OFFSET(D.rngTPM.Q_I.Root, ($G58-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I58*(1-$H59), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G58-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G58-1)*9, 0)))\n+PRODUCT(I58*$H59,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G58-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G58-1)*9, 12)))\n+PRODUCT(L58*(1-$H59), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G58-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G58-1)*9, 0)))\n+PRODUCT(L58*$H59,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G58-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G58-1)*9, 12)))","v":0},null,{"$f":"IF($E59>timeHorizon, 0, MMULT(Y58:AG58*(1-$H59), OFFSET(D.rngTPM.Q_I.Root, ($G58-1)*9, 0)) + MMULT(Y58:AG58*$H59, OFFSET(D.rngTPM.Q_I.Root, ($G58-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y58*(1-$H59), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G58-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G58-1)*9, 0)))\n+PRODUCT(Y58*$H59,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G58-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G58-1)*9, 12)))\n+PRODUCT(AB58*(1-$H59), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G58-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G58-1)*9, 0)))\n+PRODUCT(AB58*$H59,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G58-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G58-1)*9, 12)))","v":0}]
[{"$nulls":3},50,{"v":12.5,"d":"12.50"},{"v":77.5,"d":"77.50"},{"$f":"MATCH(F60, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E60>timeHorizon, 0, MMULT(I59:Q59*(1-$H60), OFFSET(D.rngTPM.Q_I.Root, ($G59-1)*9, 0)) + MMULT(I59:Q59*$H60, OFFSET(D.rngTPM.Q_I.Root, ($G59-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I59*(1-$H60), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G59-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G59-1)*9, 0)))\n+PRODUCT(I59*$H60,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G59-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G59-1)*9, 12)))\n+PRODUCT(L59*(1-$H60), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G59-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G59-1)*9, 0)))\n+PRODUCT(L59*$H60,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G59-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G59-1)*9, 12)))","v":0},null,{"$f":"IF($E60>timeHorizon, 0, MMULT(Y59:AG59*(1-$H60), OFFSET(D.rngTPM.Q_I.Root, ($G59-1)*9, 0)) + MMULT(Y59:AG59*$H60, OFFSET(D.rngTPM.Q_I.Root, ($G59-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y59*(1-$H60), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G59-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G59-1)*9, 0)))\n+PRODUCT(Y59*$H60,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G59-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G59-1)*9, 12)))\n+PRODUCT(AB59*(1-$H60), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G59-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G59-1)*9, 0)))\n+PRODUCT(AB59*$H60,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G59-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G59-1)*9, 12)))","v":0}]
[{"$nulls":3},51,12.75,77.75,{"$f":"MATCH(F61, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E61>timeHorizon, 0, MMULT(I60:Q60*(1-$H61), OFFSET(D.rngTPM.Q_I.Root, ($G60-1)*9, 0)) + MMULT(I60:Q60*$H61, OFFSET(D.rngTPM.Q_I.Root, ($G60-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I60*(1-$H61), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G60-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G60-1)*9, 0)))\n+PRODUCT(I60*$H61,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G60-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G60-1)*9, 12)))\n+PRODUCT(L60*(1-$H61), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G60-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G60-1)*9, 0)))\n+PRODUCT(L60*$H61,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G60-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G60-1)*9, 12)))","v":0},null,{"$f":"IF($E61>timeHorizon, 0, MMULT(Y60:AG60*(1-$H61), OFFSET(D.rngTPM.Q_I.Root, ($G60-1)*9, 0)) + MMULT(Y60:AG60*$H61, OFFSET(D.rngTPM.Q_I.Root, ($G60-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y60*(1-$H61), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G60-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G60-1)*9, 0)))\n+PRODUCT(Y60*$H61,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G60-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G60-1)*9, 12)))\n+PRODUCT(AB60*(1-$H61), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G60-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G60-1)*9, 0)))\n+PRODUCT(AB60*$H61,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G60-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G60-1)*9, 12)))","v":0}]
[{"$nulls":3},52,{"v":13,"d":"13.00"},{"v":78,"d":"78.00"},{"$f":"MATCH(F62, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E62>timeHorizon, 0, MMULT(I61:Q61*(1-$H62), OFFSET(D.rngTPM.Q_I.Root, ($G61-1)*9, 0)) + MMULT(I61:Q61*$H62, OFFSET(D.rngTPM.Q_I.Root, ($G61-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I61*(1-$H62), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G61-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G61-1)*9, 0)))\n+PRODUCT(I61*$H62,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G61-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G61-1)*9, 12)))\n+PRODUCT(L61*(1-$H62), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G61-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G61-1)*9, 0)))\n+PRODUCT(L61*$H62,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G61-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G61-1)*9, 12)))","v":0},null,{"$f":"IF($E62>timeHorizon, 0, MMULT(Y61:AG61*(1-$H62), OFFSET(D.rngTPM.Q_I.Root, ($G61-1)*9, 0)) + MMULT(Y61:AG61*$H62, OFFSET(D.rngTPM.Q_I.Root, ($G61-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y61*(1-$H62), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G61-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G61-1)*9, 0)))\n+PRODUCT(Y61*$H62,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G61-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G61-1)*9, 12)))\n+PRODUCT(AB61*(1-$H62), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G61-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G61-1)*9, 0)))\n+PRODUCT(AB61*$H62,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G61-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G61-1)*9, 12)))","v":0}]
[{"$nulls":3},53,13.25,78.25,{"$f":"MATCH(F63, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E63>timeHorizon, 0, MMULT(I62:Q62*(1-$H63), OFFSET(D.rngTPM.Q_I.Root, ($G62-1)*9, 0)) + MMULT(I62:Q62*$H63, OFFSET(D.rngTPM.Q_I.Root, ($G62-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I62*(1-$H63), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G62-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G62-1)*9, 0)))\n+PRODUCT(I62*$H63,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G62-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G62-1)*9, 12)))\n+PRODUCT(L62*(1-$H63), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G62-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G62-1)*9, 0)))\n+PRODUCT(L62*$H63,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G62-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G62-1)*9, 12)))","v":0},null,{"$f":"IF($E63>timeHorizon, 0, MMULT(Y62:AG62*(1-$H63), OFFSET(D.rngTPM.Q_I.Root, ($G62-1)*9, 0)) + MMULT(Y62:AG62*$H63, OFFSET(D.rngTPM.Q_I.Root, ($G62-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y62*(1-$H63), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G62-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G62-1)*9, 0)))\n+PRODUCT(Y62*$H63,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G62-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G62-1)*9, 12)))\n+PRODUCT(AB62*(1-$H63), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G62-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G62-1)*9, 0)))\n+PRODUCT(AB62*$H63,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G62-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G62-1)*9, 12)))","v":0}]
[{"$nulls":3},54,{"v":13.5,"d":"13.50"},{"v":78.5,"d":"78.50"},{"$f":"MATCH(F64, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E64>timeHorizon, 0, MMULT(I63:Q63*(1-$H64), OFFSET(D.rngTPM.Q_I.Root, ($G63-1)*9, 0)) + MMULT(I63:Q63*$H64, OFFSET(D.rngTPM.Q_I.Root, ($G63-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I63*(1-$H64), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G63-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G63-1)*9, 0)))\n+PRODUCT(I63*$H64,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G63-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G63-1)*9, 12)))\n+PRODUCT(L63*(1-$H64), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G63-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G63-1)*9, 0)))\n+PRODUCT(L63*$H64,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G63-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G63-1)*9, 12)))","v":0},null,{"$f":"IF($E64>timeHorizon, 0, MMULT(Y63:AG63*(1-$H64), OFFSET(D.rngTPM.Q_I.Root, ($G63-1)*9, 0)) + MMULT(Y63:AG63*$H64, OFFSET(D.rngTPM.Q_I.Root, ($G63-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y63*(1-$H64), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G63-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G63-1)*9, 0)))\n+PRODUCT(Y63*$H64,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G63-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G63-1)*9, 12)))\n+PRODUCT(AB63*(1-$H64), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G63-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G63-1)*9, 0)))\n+PRODUCT(AB63*$H64,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G63-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G63-1)*9, 12)))","v":0}]
[{"$nulls":3},55,13.75,78.75,{"$f":"MATCH(F65, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E65>timeHorizon, 0, MMULT(I64:Q64*(1-$H65), OFFSET(D.rngTPM.Q_I.Root, ($G64-1)*9, 0)) + MMULT(I64:Q64*$H65, OFFSET(D.rngTPM.Q_I.Root, ($G64-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I64*(1-$H65), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G64-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G64-1)*9, 0)))\n+PRODUCT(I64*$H65,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G64-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G64-1)*9, 12)))\n+PRODUCT(L64*(1-$H65), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G64-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G64-1)*9, 0)))\n+PRODUCT(L64*$H65,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G64-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G64-1)*9, 12)))","v":0},null,{"$f":"IF($E65>timeHorizon, 0, MMULT(Y64:AG64*(1-$H65), OFFSET(D.rngTPM.Q_I.Root, ($G64-1)*9, 0)) + MMULT(Y64:AG64*$H65, OFFSET(D.rngTPM.Q_I.Root, ($G64-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y64*(1-$H65), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G64-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G64-1)*9, 0)))\n+PRODUCT(Y64*$H65,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G64-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G64-1)*9, 12)))\n+PRODUCT(AB64*(1-$H65), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G64-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G64-1)*9, 0)))\n+PRODUCT(AB64*$H65,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G64-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G64-1)*9, 12)))","v":0}]
[{"$nulls":3},56,{"v":14,"d":"14.00"},{"v":79,"d":"79.00"},{"$f":"MATCH(F66, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E66>timeHorizon, 0, MMULT(I65:Q65*(1-$H66), OFFSET(D.rngTPM.Q_I.Root, ($G65-1)*9, 0)) + MMULT(I65:Q65*$H66, OFFSET(D.rngTPM.Q_I.Root, ($G65-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I65*(1-$H66), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G65-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G65-1)*9, 0)))\n+PRODUCT(I65*$H66,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G65-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G65-1)*9, 12)))\n+PRODUCT(L65*(1-$H66), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G65-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G65-1)*9, 0)))\n+PRODUCT(L65*$H66,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G65-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G65-1)*9, 12)))","v":0},null,{"$f":"IF($E66>timeHorizon, 0, MMULT(Y65:AG65*(1-$H66), OFFSET(D.rngTPM.Q_I.Root, ($G65-1)*9, 0)) + MMULT(Y65:AG65*$H66, OFFSET(D.rngTPM.Q_I.Root, ($G65-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y65*(1-$H66), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G65-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G65-1)*9, 0)))\n+PRODUCT(Y65*$H66,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G65-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G65-1)*9, 12)))\n+PRODUCT(AB65*(1-$H66), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G65-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G65-1)*9, 0)))\n+PRODUCT(AB65*$H66,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G65-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G65-1)*9, 12)))","v":0}]
[{"$nulls":3},57,14.25,79.25,{"$f":"MATCH(F67, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E67>timeHorizon, 0, MMULT(I66:Q66*(1-$H67), OFFSET(D.rngTPM.Q_I.Root, ($G66-1)*9, 0)) + MMULT(I66:Q66*$H67, OFFSET(D.rngTPM.Q_I.Root, ($G66-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I66*(1-$H67), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G66-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G66-1)*9, 0)))\n+PRODUCT(I66*$H67,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G66-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G66-1)*9, 12)))\n+PRODUCT(L66*(1-$H67), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G66-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G66-1)*9, 0)))\n+PRODUCT(L66*$H67,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G66-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G66-1)*9, 12)))","v":0},null,{"$f":"IF($E67>timeHorizon, 0, MMULT(Y66:AG66*(1-$H67), OFFSET(D.rngTPM.Q_I.Root, ($G66-1)*9, 0)) + MMULT(Y66:AG66*$H67, OFFSET(D.rngTPM.Q_I.Root, ($G66-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y66*(1-$H67), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G66-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G66-1)*9, 0)))\n+PRODUCT(Y66*$H67,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G66-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G66-1)*9, 12)))\n+PRODUCT(AB66*(1-$H67), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G66-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G66-1)*9, 0)))\n+PRODUCT(AB66*$H67,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G66-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G66-1)*9, 12)))","v":0}]
[{"$nulls":3},58,{"v":14.5,"d":"14.50"},{"v":79.5,"d":"79.50"},{"$f":"MATCH(F68, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E68>timeHorizon, 0, MMULT(I67:Q67*(1-$H68), OFFSET(D.rngTPM.Q_I.Root, ($G67-1)*9, 0)) + MMULT(I67:Q67*$H68, OFFSET(D.rngTPM.Q_I.Root, ($G67-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I67*(1-$H68), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G67-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G67-1)*9, 0)))\n+PRODUCT(I67*$H68,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G67-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G67-1)*9, 12)))\n+PRODUCT(L67*(1-$H68), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G67-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G67-1)*9, 0)))\n+PRODUCT(L67*$H68,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G67-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G67-1)*9, 12)))","v":0},null,{"$f":"IF($E68>timeHorizon, 0, MMULT(Y67:AG67*(1-$H68), OFFSET(D.rngTPM.Q_I.Root, ($G67-1)*9, 0)) + MMULT(Y67:AG67*$H68, OFFSET(D.rngTPM.Q_I.Root, ($G67-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y67*(1-$H68), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G67-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G67-1)*9, 0)))\n+PRODUCT(Y67*$H68,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G67-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G67-1)*9, 12)))\n+PRODUCT(AB67*(1-$H68), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G67-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G67-1)*9, 0)))\n+PRODUCT(AB67*$H68,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G67-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G67-1)*9, 12)))","v":0}]
[{"$nulls":3},59,14.75,79.75,{"$f":"MATCH(F69, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E69>timeHorizon, 0, MMULT(I68:Q68*(1-$H69), OFFSET(D.rngTPM.Q_I.Root, ($G68-1)*9, 0)) + MMULT(I68:Q68*$H69, OFFSET(D.rngTPM.Q_I.Root, ($G68-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I68*(1-$H69), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G68-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G68-1)*9, 0)))\n+PRODUCT(I68*$H69,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G68-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G68-1)*9, 12)))\n+PRODUCT(L68*(1-$H69), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G68-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G68-1)*9, 0)))\n+PRODUCT(L68*$H69,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G68-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G68-1)*9, 12)))","v":0},null,{"$f":"IF($E69>timeHorizon, 0, MMULT(Y68:AG68*(1-$H69), OFFSET(D.rngTPM.Q_I.Root, ($G68-1)*9, 0)) + MMULT(Y68:AG68*$H69, OFFSET(D.rngTPM.Q_I.Root, ($G68-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y68*(1-$H69), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G68-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G68-1)*9, 0)))\n+PRODUCT(Y68*$H69,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G68-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G68-1)*9, 12)))\n+PRODUCT(AB68*(1-$H69), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G68-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G68-1)*9, 0)))\n+PRODUCT(AB68*$H69,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G68-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G68-1)*9, 12)))","v":0}]
[{"$nulls":3},60,{"v":15,"d":"15.00"},{"v":80,"d":"80.00"},{"$f":"MATCH(F70, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E70>timeHorizon, 0, MMULT(I69:Q69*(1-$H70), OFFSET(D.rngTPM.Q_I.Root, ($G69-1)*9, 0)) + MMULT(I69:Q69*$H70, OFFSET(D.rngTPM.Q_I.Root, ($G69-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I69*(1-$H70), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G69-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G69-1)*9, 0)))\n+PRODUCT(I69*$H70,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G69-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G69-1)*9, 12)))\n+PRODUCT(L69*(1-$H70), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G69-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G69-1)*9, 0)))\n+PRODUCT(L69*$H70,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G69-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G69-1)*9, 12)))","v":0},null,{"$f":"IF($E70>timeHorizon, 0, MMULT(Y69:AG69*(1-$H70), OFFSET(D.rngTPM.Q_I.Root, ($G69-1)*9, 0)) + MMULT(Y69:AG69*$H70, OFFSET(D.rngTPM.Q_I.Root, ($G69-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y69*(1-$H70), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G69-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G69-1)*9, 0)))\n+PRODUCT(Y69*$H70,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G69-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G69-1)*9, 12)))\n+PRODUCT(AB69*(1-$H70), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G69-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G69-1)*9, 0)))\n+PRODUCT(AB69*$H70,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G69-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G69-1)*9, 12)))","v":0}]
[{"$nulls":3},61,15.25,80.25,{"$f":"MATCH(F71, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E71>timeHorizon, 0, MMULT(I70:Q70*(1-$H71), OFFSET(D.rngTPM.Q_I.Root, ($G70-1)*9, 0)) + MMULT(I70:Q70*$H71, OFFSET(D.rngTPM.Q_I.Root, ($G70-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I70*(1-$H71), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G70-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G70-1)*9, 0)))\n+PRODUCT(I70*$H71,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G70-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G70-1)*9, 12)))\n+PRODUCT(L70*(1-$H71), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G70-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G70-1)*9, 0)))\n+PRODUCT(L70*$H71,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G70-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G70-1)*9, 12)))","v":0},null,{"$f":"IF($E71>timeHorizon, 0, MMULT(Y70:AG70*(1-$H71), OFFSET(D.rngTPM.Q_I.Root, ($G70-1)*9, 0)) + MMULT(Y70:AG70*$H71, OFFSET(D.rngTPM.Q_I.Root, ($G70-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y70*(1-$H71), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G70-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G70-1)*9, 0)))\n+PRODUCT(Y70*$H71,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G70-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G70-1)*9, 12)))\n+PRODUCT(AB70*(1-$H71), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G70-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G70-1)*9, 0)))\n+PRODUCT(AB70*$H71,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G70-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G70-1)*9, 12)))","v":0}]
[{"$nulls":3},62,{"v":15.5,"d":"15.50"},{"v":80.5,"d":"80.50"},{"$f":"MATCH(F72, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E72>timeHorizon, 0, MMULT(I71:Q71*(1-$H72), OFFSET(D.rngTPM.Q_I.Root, ($G71-1)*9, 0)) + MMULT(I71:Q71*$H72, OFFSET(D.rngTPM.Q_I.Root, ($G71-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I71*(1-$H72), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G71-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G71-1)*9, 0)))\n+PRODUCT(I71*$H72,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G71-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G71-1)*9, 12)))\n+PRODUCT(L71*(1-$H72), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G71-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G71-1)*9, 0)))\n+PRODUCT(L71*$H72,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G71-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G71-1)*9, 12)))","v":0},null,{"$f":"IF($E72>timeHorizon, 0, MMULT(Y71:AG71*(1-$H72), OFFSET(D.rngTPM.Q_I.Root, ($G71-1)*9, 0)) + MMULT(Y71:AG71*$H72, OFFSET(D.rngTPM.Q_I.Root, ($G71-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y71*(1-$H72), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G71-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G71-1)*9, 0)))\n+PRODUCT(Y71*$H72,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G71-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G71-1)*9, 12)))\n+PRODUCT(AB71*(1-$H72), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G71-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G71-1)*9, 0)))\n+PRODUCT(AB71*$H72,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G71-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G71-1)*9, 12)))","v":0}]
[{"$nulls":3},63,15.75,80.75,{"$f":"MATCH(F73, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E73>timeHorizon, 0, MMULT(I72:Q72*(1-$H73), OFFSET(D.rngTPM.Q_I.Root, ($G72-1)*9, 0)) + MMULT(I72:Q72*$H73, OFFSET(D.rngTPM.Q_I.Root, ($G72-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I72*(1-$H73), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G72-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G72-1)*9, 0)))\n+PRODUCT(I72*$H73,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G72-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G72-1)*9, 12)))\n+PRODUCT(L72*(1-$H73), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G72-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G72-1)*9, 0)))\n+PRODUCT(L72*$H73,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G72-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G72-1)*9, 12)))","v":0},null,{"$f":"IF($E73>timeHorizon, 0, MMULT(Y72:AG72*(1-$H73), OFFSET(D.rngTPM.Q_I.Root, ($G72-1)*9, 0)) + MMULT(Y72:AG72*$H73, OFFSET(D.rngTPM.Q_I.Root, ($G72-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y72*(1-$H73), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G72-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G72-1)*9, 0)))\n+PRODUCT(Y72*$H73,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G72-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G72-1)*9, 12)))\n+PRODUCT(AB72*(1-$H73), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G72-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G72-1)*9, 0)))\n+PRODUCT(AB72*$H73,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G72-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G72-1)*9, 12)))","v":0}]
[{"$nulls":3},64,{"$f":"D74*D.cycleLength","v":{"v":16,"d":"16.00"}},{"$f":"D.cohortAge+E74","v":{"v":81,"d":"81.00"}},{"$f":"MATCH(F74, Parameters!$D$523:$D$524, 1)","v":2},{"$f":"IF(AND(E74<=D.maxDurHPE, E75>D.maxDurHPE), 1, 0)","v":0},{"$f":"IF($E74>timeHorizon, 0, MMULT(I73:Q73*(1-$H74), OFFSET(D.rngTPM.Q_I.Root, ($G73-1)*9, 0)) + MMULT(I73:Q73*$H74, OFFSET(D.rngTPM.Q_I.Root, ($G73-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"$f":"1-Q74","v":{"v":1,"d":"1.000"}},{"$f":"J74+M74","v":0},{"$f":"K74+N74","v":0},0,{"$f":"PRODUCT(I73*(1-$H74), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G73-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G73-1)*9, 0)))\n+PRODUCT(I73*$H74,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G73-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G73-1)*9, 12)))\n+PRODUCT(L73*(1-$H74), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G73-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G73-1)*9, 0)))\n+PRODUCT(L73*$H74,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G73-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G73-1)*9, 12)))","v":0},null,{"$f":"IF($E74>timeHorizon, 0, MMULT(Y73:AG73*(1-$H74), OFFSET(D.rngTPM.Q_I.Root, ($G73-1)*9, 0)) + MMULT(Y73:AG73*$H74, OFFSET(D.rngTPM.Q_I.Root, ($G73-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"$f":"1-AG74","v":{"v":1,"d":"1.000"}},{"$f":"Z74+AC74","v":{"v":0,"d":"0.000"}},{"$f":"AA74+AD74","v":{"v":0,"d":"0.000"}},0,{"$f":"PRODUCT(Y73*(1-$H74), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G73-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G73-1)*9, 0)))\n+PRODUCT(Y73*$H74,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G73-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G73-1)*9, 12)))\n+PRODUCT(AB73*(1-$H74), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G73-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G73-1)*9, 0)))\n+PRODUCT(AB73*$H74,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G73-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G73-1)*9, 12)))","v":0}]
[{"$nulls":3},{"$f":"D74+1","v":65},16.25,81.25,{"$f":"MATCH(F75, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E75>timeHorizon, 0, MMULT(I74:Q74*(1-$H75), OFFSET(D.rngTPM.Q_I.Root, ($G74-1)*9, 0)) + MMULT(I74:Q74*$H75, OFFSET(D.rngTPM.Q_I.Root, ($G74-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($E75>timeHorizon, \"\", SUM(I75:Q75))","v":""},{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I74*(1-$H75), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G74-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G74-1)*9, 0)))\n+PRODUCT(I74*$H75,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G74-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G74-1)*9, 12)))\n+PRODUCT(L74*(1-$H75), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G74-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G74-1)*9, 0)))\n+PRODUCT(L74*$H75,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G74-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G74-1)*9, 12)))","v":0},null,{"$f":"IF($E75>timeHorizon, 0, MMULT(Y74:AG74*(1-$H75), OFFSET(D.rngTPM.Q_I.Root, ($G74-1)*9, 0)) + MMULT(Y74:AG74*$H75, OFFSET(D.rngTPM.Q_I.Root, ($G74-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($E75>timeHorizon, \"\", SUM(Y75:AG75))","v":""},{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},{"$f":"AB75+AE75","v":0},{"$f":"PRODUCT(Y74*(1-$H75), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G74-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G74-1)*9, 0)))\n+PRODUCT(Y74*$H75,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G74-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G74-1)*9, 12)))\n+PRODUCT(AB74*(1-$H75), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G74-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G74-1)*9, 0)))\n+PRODUCT(AB74*$H75,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G74-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G74-1)*9, 12)))","v":0}]
[{"$nulls":3},66,{"v":16.5,"d":"16.50"},{"v":81.5,"d":"81.50"},{"$f":"MATCH(F76, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E76>timeHorizon, 0, MMULT(I75:Q75*(1-$H76), OFFSET(D.rngTPM.Q_I.Root, ($G75-1)*9, 0)) + MMULT(I75:Q75*$H76, OFFSET(D.rngTPM.Q_I.Root, ($G75-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I75*(1-$H76), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G75-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G75-1)*9, 0)))\n+PRODUCT(I75*$H76,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G75-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G75-1)*9, 12)))\n+PRODUCT(L75*(1-$H76), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G75-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G75-1)*9, 0)))\n+PRODUCT(L75*$H76,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G75-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G75-1)*9, 12)))","v":0},null,{"$f":"IF($E76>timeHorizon, 0, MMULT(Y75:AG75*(1-$H76), OFFSET(D.rngTPM.Q_I.Root, ($G75-1)*9, 0)) + MMULT(Y75:AG75*$H76, OFFSET(D.rngTPM.Q_I.Root, ($G75-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y75*(1-$H76), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G75-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G75-1)*9, 0)))\n+PRODUCT(Y75*$H76,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G75-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G75-1)*9, 12)))\n+PRODUCT(AB75*(1-$H76), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G75-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G75-1)*9, 0)))\n+PRODUCT(AB75*$H76,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G75-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G75-1)*9, 12)))","v":0}]
[{"$nulls":3},67,16.75,81.75,{"$f":"MATCH(F77, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E77>timeHorizon, 0, MMULT(I76:Q76*(1-$H77), OFFSET(D.rngTPM.Q_I.Root, ($G76-1)*9, 0)) + MMULT(I76:Q76*$H77, OFFSET(D.rngTPM.Q_I.Root, ($G76-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I76*(1-$H77), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G76-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G76-1)*9, 0)))\n+PRODUCT(I76*$H77,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G76-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G76-1)*9, 12)))\n+PRODUCT(L76*(1-$H77), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G76-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G76-1)*9, 0)))\n+PRODUCT(L76*$H77,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G76-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G76-1)*9, 12)))","v":0},null,{"$f":"IF($E77>timeHorizon, 0, MMULT(Y76:AG76*(1-$H77), OFFSET(D.rngTPM.Q_I.Root, ($G76-1)*9, 0)) + MMULT(Y76:AG76*$H77, OFFSET(D.rngTPM.Q_I.Root, ($G76-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y76*(1-$H77), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G76-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G76-1)*9, 0)))\n+PRODUCT(Y76*$H77,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G76-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G76-1)*9, 12)))\n+PRODUCT(AB76*(1-$H77), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G76-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G76-1)*9, 0)))\n+PRODUCT(AB76*$H77,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G76-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G76-1)*9, 12)))","v":0}]
[{"$nulls":3},68,{"v":17,"d":"17.00"},{"v":82,"d":"82.00"},{"$f":"MATCH(F78, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E78>timeHorizon, 0, MMULT(I77:Q77*(1-$H78), OFFSET(D.rngTPM.Q_I.Root, ($G77-1)*9, 0)) + MMULT(I77:Q77*$H78, OFFSET(D.rngTPM.Q_I.Root, ($G77-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I77*(1-$H78), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G77-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G77-1)*9, 0)))\n+PRODUCT(I77*$H78,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G77-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G77-1)*9, 12)))\n+PRODUCT(L77*(1-$H78), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G77-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G77-1)*9, 0)))\n+PRODUCT(L77*$H78,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G77-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G77-1)*9, 12)))","v":0},null,{"$f":"IF($E78>timeHorizon, 0, MMULT(Y77:AG77*(1-$H78), OFFSET(D.rngTPM.Q_I.Root, ($G77-1)*9, 0)) + MMULT(Y77:AG77*$H78, OFFSET(D.rngTPM.Q_I.Root, ($G77-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y77*(1-$H78), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G77-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G77-1)*9, 0)))\n+PRODUCT(Y77*$H78,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G77-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G77-1)*9, 12)))\n+PRODUCT(AB77*(1-$H78), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G77-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G77-1)*9, 0)))\n+PRODUCT(AB77*$H78,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G77-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G77-1)*9, 12)))","v":0}]
[{"$nulls":3},69,17.25,82.25,{"$f":"MATCH(F79, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E79>timeHorizon, 0, MMULT(I78:Q78*(1-$H79), OFFSET(D.rngTPM.Q_I.Root, ($G78-1)*9, 0)) + MMULT(I78:Q78*$H79, OFFSET(D.rngTPM.Q_I.Root, ($G78-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I78*(1-$H79), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G78-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G78-1)*9, 0)))\n+PRODUCT(I78*$H79,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G78-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G78-1)*9, 12)))\n+PRODUCT(L78*(1-$H79), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G78-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G78-1)*9, 0)))\n+PRODUCT(L78*$H79,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G78-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G78-1)*9, 12)))","v":0},null,{"$f":"IF($E79>timeHorizon, 0, MMULT(Y78:AG78*(1-$H79), OFFSET(D.rngTPM.Q_I.Root, ($G78-1)*9, 0)) + MMULT(Y78:AG78*$H79, OFFSET(D.rngTPM.Q_I.Root, ($G78-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y78*(1-$H79), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G78-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G78-1)*9, 0)))\n+PRODUCT(Y78*$H79,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G78-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G78-1)*9, 12)))\n+PRODUCT(AB78*(1-$H79), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G78-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G78-1)*9, 0)))\n+PRODUCT(AB78*$H79,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G78-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G78-1)*9, 12)))","v":0}]
[{"$nulls":3},70,{"v":17.5,"d":"17.50"},{"v":82.5,"d":"82.50"},{"$f":"MATCH(F80, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E80>timeHorizon, 0, MMULT(I79:Q79*(1-$H80), OFFSET(D.rngTPM.Q_I.Root, ($G79-1)*9, 0)) + MMULT(I79:Q79*$H80, OFFSET(D.rngTPM.Q_I.Root, ($G79-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I79*(1-$H80), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G79-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G79-1)*9, 0)))\n+PRODUCT(I79*$H80,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G79-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G79-1)*9, 12)))\n+PRODUCT(L79*(1-$H80), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G79-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G79-1)*9, 0)))\n+PRODUCT(L79*$H80,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G79-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G79-1)*9, 12)))","v":0},null,{"$f":"IF($E80>timeHorizon, 0, MMULT(Y79:AG79*(1-$H80), OFFSET(D.rngTPM.Q_I.Root, ($G79-1)*9, 0)) + MMULT(Y79:AG79*$H80, OFFSET(D.rngTPM.Q_I.Root, ($G79-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y79*(1-$H80), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G79-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G79-1)*9, 0)))\n+PRODUCT(Y79*$H80,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G79-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G79-1)*9, 12)))\n+PRODUCT(AB79*(1-$H80), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G79-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G79-1)*9, 0)))\n+PRODUCT(AB79*$H80,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G79-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G79-1)*9, 12)))","v":0}]
[{"$nulls":3},71,17.75,82.75,{"$f":"MATCH(F81, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E81>timeHorizon, 0, MMULT(I80:Q80*(1-$H81), OFFSET(D.rngTPM.Q_I.Root, ($G80-1)*9, 0)) + MMULT(I80:Q80*$H81, OFFSET(D.rngTPM.Q_I.Root, ($G80-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I80*(1-$H81), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G80-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G80-1)*9, 0)))\n+PRODUCT(I80*$H81,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G80-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G80-1)*9, 12)))\n+PRODUCT(L80*(1-$H81), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G80-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G80-1)*9, 0)))\n+PRODUCT(L80*$H81,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G80-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G80-1)*9, 12)))","v":0},null,{"$f":"IF($E81>timeHorizon, 0, MMULT(Y80:AG80*(1-$H81), OFFSET(D.rngTPM.Q_I.Root, ($G80-1)*9, 0)) + MMULT(Y80:AG80*$H81, OFFSET(D.rngTPM.Q_I.Root, ($G80-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y80*(1-$H81), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G80-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G80-1)*9, 0)))\n+PRODUCT(Y80*$H81,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G80-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G80-1)*9, 12)))\n+PRODUCT(AB80*(1-$H81), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G80-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G80-1)*9, 0)))\n+PRODUCT(AB80*$H81,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G80-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G80-1)*9, 12)))","v":0}]
[{"$nulls":3},72,{"v":18,"d":"18.00"},{"v":83,"d":"83.00"},{"$f":"MATCH(F82, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E82>timeHorizon, 0, MMULT(I81:Q81*(1-$H82), OFFSET(D.rngTPM.Q_I.Root, ($G81-1)*9, 0)) + MMULT(I81:Q81*$H82, OFFSET(D.rngTPM.Q_I.Root, ($G81-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I81*(1-$H82), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G81-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G81-1)*9, 0)))\n+PRODUCT(I81*$H82,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G81-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G81-1)*9, 12)))\n+PRODUCT(L81*(1-$H82), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G81-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G81-1)*9, 0)))\n+PRODUCT(L81*$H82,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G81-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G81-1)*9, 12)))","v":0},null,{"$f":"IF($E82>timeHorizon, 0, MMULT(Y81:AG81*(1-$H82), OFFSET(D.rngTPM.Q_I.Root, ($G81-1)*9, 0)) + MMULT(Y81:AG81*$H82, OFFSET(D.rngTPM.Q_I.Root, ($G81-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y81*(1-$H82), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G81-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G81-1)*9, 0)))\n+PRODUCT(Y81*$H82,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G81-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G81-1)*9, 12)))\n+PRODUCT(AB81*(1-$H82), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G81-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G81-1)*9, 0)))\n+PRODUCT(AB81*$H82,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G81-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G81-1)*9, 12)))","v":0}]
[{"$nulls":3},73,18.25,83.25,{"$f":"MATCH(F83, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E83>timeHorizon, 0, MMULT(I82:Q82*(1-$H83), OFFSET(D.rngTPM.Q_I.Root, ($G82-1)*9, 0)) + MMULT(I82:Q82*$H83, OFFSET(D.rngTPM.Q_I.Root, ($G82-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I82*(1-$H83), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G82-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G82-1)*9, 0)))\n+PRODUCT(I82*$H83,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G82-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G82-1)*9, 12)))\n+PRODUCT(L82*(1-$H83), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G82-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G82-1)*9, 0)))\n+PRODUCT(L82*$H83,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G82-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G82-1)*9, 12)))","v":0},null,{"$f":"IF($E83>timeHorizon, 0, MMULT(Y82:AG82*(1-$H83), OFFSET(D.rngTPM.Q_I.Root, ($G82-1)*9, 0)) + MMULT(Y82:AG82*$H83, OFFSET(D.rngTPM.Q_I.Root, ($G82-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y82*(1-$H83), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G82-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G82-1)*9, 0)))\n+PRODUCT(Y82*$H83,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G82-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G82-1)*9, 12)))\n+PRODUCT(AB82*(1-$H83), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G82-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G82-1)*9, 0)))\n+PRODUCT(AB82*$H83,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G82-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G82-1)*9, 12)))","v":0}]
[{"$nulls":3},74,{"v":18.5,"d":"18.50"},{"v":83.5,"d":"83.50"},{"$f":"MATCH(F84, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E84>timeHorizon, 0, MMULT(I83:Q83*(1-$H84), OFFSET(D.rngTPM.Q_I.Root, ($G83-1)*9, 0)) + MMULT(I83:Q83*$H84, OFFSET(D.rngTPM.Q_I.Root, ($G83-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I83*(1-$H84), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G83-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G83-1)*9, 0)))\n+PRODUCT(I83*$H84,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G83-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G83-1)*9, 12)))\n+PRODUCT(L83*(1-$H84), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G83-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G83-1)*9, 0)))\n+PRODUCT(L83*$H84,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G83-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G83-1)*9, 12)))","v":0},null,{"$f":"IF($E84>timeHorizon, 0, MMULT(Y83:AG83*(1-$H84), OFFSET(D.rngTPM.Q_I.Root, ($G83-1)*9, 0)) + MMULT(Y83:AG83*$H84, OFFSET(D.rngTPM.Q_I.Root, ($G83-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y83*(1-$H84), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G83-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G83-1)*9, 0)))\n+PRODUCT(Y83*$H84,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G83-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G83-1)*9, 12)))\n+PRODUCT(AB83*(1-$H84), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G83-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G83-1)*9, 0)))\n+PRODUCT(AB83*$H84,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G83-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G83-1)*9, 12)))","v":0}]
[{"$nulls":3},75,18.75,83.75,{"$f":"MATCH(F85, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E85>timeHorizon, 0, MMULT(I84:Q84*(1-$H85), OFFSET(D.rngTPM.Q_I.Root, ($G84-1)*9, 0)) + MMULT(I84:Q84*$H85, OFFSET(D.rngTPM.Q_I.Root, ($G84-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I84*(1-$H85), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G84-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G84-1)*9, 0)))\n+PRODUCT(I84*$H85,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G84-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G84-1)*9, 12)))\n+PRODUCT(L84*(1-$H85), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G84-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G84-1)*9, 0)))\n+PRODUCT(L84*$H85,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G84-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G84-1)*9, 12)))","v":0},null,{"$f":"IF($E85>timeHorizon, 0, MMULT(Y84:AG84*(1-$H85), OFFSET(D.rngTPM.Q_I.Root, ($G84-1)*9, 0)) + MMULT(Y84:AG84*$H85, OFFSET(D.rngTPM.Q_I.Root, ($G84-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y84*(1-$H85), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G84-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G84-1)*9, 0)))\n+PRODUCT(Y84*$H85,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G84-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G84-1)*9, 12)))\n+PRODUCT(AB84*(1-$H85), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G84-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G84-1)*9, 0)))\n+PRODUCT(AB84*$H85,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G84-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G84-1)*9, 12)))","v":0}]
[{"$nulls":3},76,{"v":19,"d":"19.00"},{"v":84,"d":"84.00"},{"$f":"MATCH(F86, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E86>timeHorizon, 0, MMULT(I85:Q85*(1-$H86), OFFSET(D.rngTPM.Q_I.Root, ($G85-1)*9, 0)) + MMULT(I85:Q85*$H86, OFFSET(D.rngTPM.Q_I.Root, ($G85-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I85*(1-$H86), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G85-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G85-1)*9, 0)))\n+PRODUCT(I85*$H86,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G85-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G85-1)*9, 12)))\n+PRODUCT(L85*(1-$H86), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G85-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G85-1)*9, 0)))\n+PRODUCT(L85*$H86,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G85-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G85-1)*9, 12)))","v":0},null,{"$f":"IF($E86>timeHorizon, 0, MMULT(Y85:AG85*(1-$H86), OFFSET(D.rngTPM.Q_I.Root, ($G85-1)*9, 0)) + MMULT(Y85:AG85*$H86, OFFSET(D.rngTPM.Q_I.Root, ($G85-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y85*(1-$H86), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G85-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G85-1)*9, 0)))\n+PRODUCT(Y85*$H86,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G85-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G85-1)*9, 12)))\n+PRODUCT(AB85*(1-$H86), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G85-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G85-1)*9, 0)))\n+PRODUCT(AB85*$H86,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G85-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G85-1)*9, 12)))","v":0}]
[{"$nulls":3},77,19.25,84.25,{"$f":"MATCH(F87, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E87>timeHorizon, 0, MMULT(I86:Q86*(1-$H87), OFFSET(D.rngTPM.Q_I.Root, ($G86-1)*9, 0)) + MMULT(I86:Q86*$H87, OFFSET(D.rngTPM.Q_I.Root, ($G86-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I86*(1-$H87), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G86-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G86-1)*9, 0)))\n+PRODUCT(I86*$H87,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G86-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G86-1)*9, 12)))\n+PRODUCT(L86*(1-$H87), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G86-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G86-1)*9, 0)))\n+PRODUCT(L86*$H87,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G86-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G86-1)*9, 12)))","v":0},null,{"$f":"IF($E87>timeHorizon, 0, MMULT(Y86:AG86*(1-$H87), OFFSET(D.rngTPM.Q_I.Root, ($G86-1)*9, 0)) + MMULT(Y86:AG86*$H87, OFFSET(D.rngTPM.Q_I.Root, ($G86-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y86*(1-$H87), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G86-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G86-1)*9, 0)))\n+PRODUCT(Y86*$H87,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G86-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G86-1)*9, 12)))\n+PRODUCT(AB86*(1-$H87), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G86-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G86-1)*9, 0)))\n+PRODUCT(AB86*$H87,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G86-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G86-1)*9, 12)))","v":0}]
[{"$nulls":3},78,{"v":19.5,"d":"19.50"},{"v":84.5,"d":"84.50"},{"$f":"MATCH(F88, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E88>timeHorizon, 0, MMULT(I87:Q87*(1-$H88), OFFSET(D.rngTPM.Q_I.Root, ($G87-1)*9, 0)) + MMULT(I87:Q87*$H88, OFFSET(D.rngTPM.Q_I.Root, ($G87-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I87*(1-$H88), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G87-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G87-1)*9, 0)))\n+PRODUCT(I87*$H88,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G87-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G87-1)*9, 12)))\n+PRODUCT(L87*(1-$H88), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G87-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G87-1)*9, 0)))\n+PRODUCT(L87*$H88,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G87-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G87-1)*9, 12)))","v":0},null,{"$f":"IF($E88>timeHorizon, 0, MMULT(Y87:AG87*(1-$H88), OFFSET(D.rngTPM.Q_I.Root, ($G87-1)*9, 0)) + MMULT(Y87:AG87*$H88, OFFSET(D.rngTPM.Q_I.Root, ($G87-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y87*(1-$H88), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G87-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G87-1)*9, 0)))\n+PRODUCT(Y87*$H88,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G87-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G87-1)*9, 12)))\n+PRODUCT(AB87*(1-$H88), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G87-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G87-1)*9, 0)))\n+PRODUCT(AB87*$H88,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G87-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G87-1)*9, 12)))","v":0}]
[{"$nulls":3},79,19.75,84.75,{"$f":"MATCH(F89, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E89>timeHorizon, 0, MMULT(I88:Q88*(1-$H89), OFFSET(D.rngTPM.Q_I.Root, ($G88-1)*9, 0)) + MMULT(I88:Q88*$H89, OFFSET(D.rngTPM.Q_I.Root, ($G88-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I88*(1-$H89), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G88-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G88-1)*9, 0)))\n+PRODUCT(I88*$H89,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G88-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G88-1)*9, 12)))\n+PRODUCT(L88*(1-$H89), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G88-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G88-1)*9, 0)))\n+PRODUCT(L88*$H89,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G88-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G88-1)*9, 12)))","v":0},null,{"$f":"IF($E89>timeHorizon, 0, MMULT(Y88:AG88*(1-$H89), OFFSET(D.rngTPM.Q_I.Root, ($G88-1)*9, 0)) + MMULT(Y88:AG88*$H89, OFFSET(D.rngTPM.Q_I.Root, ($G88-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y88*(1-$H89), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G88-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G88-1)*9, 0)))\n+PRODUCT(Y88*$H89,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G88-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G88-1)*9, 12)))\n+PRODUCT(AB88*(1-$H89), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G88-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G88-1)*9, 0)))\n+PRODUCT(AB88*$H89,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G88-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G88-1)*9, 12)))","v":0}]
[{"$nulls":3},80,{"v":20,"d":"20.00"},{"v":85,"d":"85.00"},{"$f":"MATCH(F90, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E90>timeHorizon, 0, MMULT(I89:Q89*(1-$H90), OFFSET(D.rngTPM.Q_I.Root, ($G89-1)*9, 0)) + MMULT(I89:Q89*$H90, OFFSET(D.rngTPM.Q_I.Root, ($G89-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I89*(1-$H90), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G89-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G89-1)*9, 0)))\n+PRODUCT(I89*$H90,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G89-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G89-1)*9, 12)))\n+PRODUCT(L89*(1-$H90), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G89-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G89-1)*9, 0)))\n+PRODUCT(L89*$H90,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G89-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G89-1)*9, 12)))","v":0},null,{"$f":"IF($E90>timeHorizon, 0, MMULT(Y89:AG89*(1-$H90), OFFSET(D.rngTPM.Q_I.Root, ($G89-1)*9, 0)) + MMULT(Y89:AG89*$H90, OFFSET(D.rngTPM.Q_I.Root, ($G89-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y89*(1-$H90), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G89-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G89-1)*9, 0)))\n+PRODUCT(Y89*$H90,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G89-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G89-1)*9, 12)))\n+PRODUCT(AB89*(1-$H90), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G89-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G89-1)*9, 0)))\n+PRODUCT(AB89*$H90,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G89-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G89-1)*9, 12)))","v":0}]
[{"$nulls":3},81,20.25,85.25,{"$f":"MATCH(F91, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E91>timeHorizon, 0, MMULT(I90:Q90*(1-$H91), OFFSET(D.rngTPM.Q_I.Root, ($G90-1)*9, 0)) + MMULT(I90:Q90*$H91, OFFSET(D.rngTPM.Q_I.Root, ($G90-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I90*(1-$H91), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G90-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G90-1)*9, 0)))\n+PRODUCT(I90*$H91,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G90-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G90-1)*9, 12)))\n+PRODUCT(L90*(1-$H91), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G90-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G90-1)*9, 0)))\n+PRODUCT(L90*$H91,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G90-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G90-1)*9, 12)))","v":0},null,{"$f":"IF($E91>timeHorizon, 0, MMULT(Y90:AG90*(1-$H91), OFFSET(D.rngTPM.Q_I.Root, ($G90-1)*9, 0)) + MMULT(Y90:AG90*$H91, OFFSET(D.rngTPM.Q_I.Root, ($G90-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y90*(1-$H91), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G90-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G90-1)*9, 0)))\n+PRODUCT(Y90*$H91,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G90-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G90-1)*9, 12)))\n+PRODUCT(AB90*(1-$H91), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G90-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G90-1)*9, 0)))\n+PRODUCT(AB90*$H91,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G90-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G90-1)*9, 12)))","v":0}]
[{"$nulls":3},82,{"v":20.5,"d":"20.50"},{"v":85.5,"d":"85.50"},{"$f":"MATCH(F92, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E92>timeHorizon, 0, MMULT(I91:Q91*(1-$H92), OFFSET(D.rngTPM.Q_I.Root, ($G91-1)*9, 0)) + MMULT(I91:Q91*$H92, OFFSET(D.rngTPM.Q_I.Root, ($G91-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I91*(1-$H92), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G91-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G91-1)*9, 0)))\n+PRODUCT(I91*$H92,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G91-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G91-1)*9, 12)))\n+PRODUCT(L91*(1-$H92), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G91-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G91-1)*9, 0)))\n+PRODUCT(L91*$H92,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G91-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G91-1)*9, 12)))","v":0},null,{"$f":"IF($E92>timeHorizon, 0, MMULT(Y91:AG91*(1-$H92), OFFSET(D.rngTPM.Q_I.Root, ($G91-1)*9, 0)) + MMULT(Y91:AG91*$H92, OFFSET(D.rngTPM.Q_I.Root, ($G91-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y91*(1-$H92), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G91-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G91-1)*9, 0)))\n+PRODUCT(Y91*$H92,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G91-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G91-1)*9, 12)))\n+PRODUCT(AB91*(1-$H92), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G91-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G91-1)*9, 0)))\n+PRODUCT(AB91*$H92,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G91-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G91-1)*9, 12)))","v":0}]
[{"$nulls":3},83,20.75,85.75,{"$f":"MATCH(F93, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E93>timeHorizon, 0, MMULT(I92:Q92*(1-$H93), OFFSET(D.rngTPM.Q_I.Root, ($G92-1)*9, 0)) + MMULT(I92:Q92*$H93, OFFSET(D.rngTPM.Q_I.Root, ($G92-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I92*(1-$H93), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G92-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G92-1)*9, 0)))\n+PRODUCT(I92*$H93,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G92-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G92-1)*9, 12)))\n+PRODUCT(L92*(1-$H93), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G92-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G92-1)*9, 0)))\n+PRODUCT(L92*$H93,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G92-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G92-1)*9, 12)))","v":0},null,{"$f":"IF($E93>timeHorizon, 0, MMULT(Y92:AG92*(1-$H93), OFFSET(D.rngTPM.Q_I.Root, ($G92-1)*9, 0)) + MMULT(Y92:AG92*$H93, OFFSET(D.rngTPM.Q_I.Root, ($G92-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y92*(1-$H93), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G92-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G92-1)*9, 0)))\n+PRODUCT(Y92*$H93,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G92-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G92-1)*9, 12)))\n+PRODUCT(AB92*(1-$H93), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G92-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G92-1)*9, 0)))\n+PRODUCT(AB92*$H93,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G92-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G92-1)*9, 12)))","v":0}]
[{"$nulls":3},84,{"v":21,"d":"21.00"},{"v":86,"d":"86.00"},{"$f":"MATCH(F94, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E94>timeHorizon, 0, MMULT(I93:Q93*(1-$H94), OFFSET(D.rngTPM.Q_I.Root, ($G93-1)*9, 0)) + MMULT(I93:Q93*$H94, OFFSET(D.rngTPM.Q_I.Root, ($G93-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I93*(1-$H94), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G93-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G93-1)*9, 0)))\n+PRODUCT(I93*$H94,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G93-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G93-1)*9, 12)))\n+PRODUCT(L93*(1-$H94), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G93-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G93-1)*9, 0)))\n+PRODUCT(L93*$H94,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G93-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G93-1)*9, 12)))","v":0},null,{"$f":"IF($E94>timeHorizon, 0, MMULT(Y93:AG93*(1-$H94), OFFSET(D.rngTPM.Q_I.Root, ($G93-1)*9, 0)) + MMULT(Y93:AG93*$H94, OFFSET(D.rngTPM.Q_I.Root, ($G93-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y93*(1-$H94), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G93-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G93-1)*9, 0)))\n+PRODUCT(Y93*$H94,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G93-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G93-1)*9, 12)))\n+PRODUCT(AB93*(1-$H94), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G93-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G93-1)*9, 0)))\n+PRODUCT(AB93*$H94,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G93-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G93-1)*9, 12)))","v":0}]
[{"$nulls":3},85,21.25,86.25,{"$f":"MATCH(F95, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E95>timeHorizon, 0, MMULT(I94:Q94*(1-$H95), OFFSET(D.rngTPM.Q_I.Root, ($G94-1)*9, 0)) + MMULT(I94:Q94*$H95, OFFSET(D.rngTPM.Q_I.Root, ($G94-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I94*(1-$H95), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G94-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G94-1)*9, 0)))\n+PRODUCT(I94*$H95,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G94-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G94-1)*9, 12)))\n+PRODUCT(L94*(1-$H95), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G94-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G94-1)*9, 0)))\n+PRODUCT(L94*$H95,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G94-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G94-1)*9, 12)))","v":0},null,{"$f":"IF($E95>timeHorizon, 0, MMULT(Y94:AG94*(1-$H95), OFFSET(D.rngTPM.Q_I.Root, ($G94-1)*9, 0)) + MMULT(Y94:AG94*$H95, OFFSET(D.rngTPM.Q_I.Root, ($G94-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y94*(1-$H95), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G94-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G94-1)*9, 0)))\n+PRODUCT(Y94*$H95,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G94-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G94-1)*9, 12)))\n+PRODUCT(AB94*(1-$H95), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G94-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G94-1)*9, 0)))\n+PRODUCT(AB94*$H95,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G94-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G94-1)*9, 12)))","v":0}]
[{"$nulls":3},86,{"v":21.5,"d":"21.50"},{"v":86.5,"d":"86.50"},{"$f":"MATCH(F96, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E96>timeHorizon, 0, MMULT(I95:Q95*(1-$H96), OFFSET(D.rngTPM.Q_I.Root, ($G95-1)*9, 0)) + MMULT(I95:Q95*$H96, OFFSET(D.rngTPM.Q_I.Root, ($G95-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I95*(1-$H96), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G95-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G95-1)*9, 0)))\n+PRODUCT(I95*$H96,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G95-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G95-1)*9, 12)))\n+PRODUCT(L95*(1-$H96), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G95-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G95-1)*9, 0)))\n+PRODUCT(L95*$H96,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G95-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G95-1)*9, 12)))","v":0},null,{"$f":"IF($E96>timeHorizon, 0, MMULT(Y95:AG95*(1-$H96), OFFSET(D.rngTPM.Q_I.Root, ($G95-1)*9, 0)) + MMULT(Y95:AG95*$H96, OFFSET(D.rngTPM.Q_I.Root, ($G95-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y95*(1-$H96), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G95-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G95-1)*9, 0)))\n+PRODUCT(Y95*$H96,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G95-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G95-1)*9, 12)))\n+PRODUCT(AB95*(1-$H96), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G95-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G95-1)*9, 0)))\n+PRODUCT(AB95*$H96,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G95-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G95-1)*9, 12)))","v":0}]
[{"$nulls":3},87,21.75,86.75,{"$f":"MATCH(F97, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E97>timeHorizon, 0, MMULT(I96:Q96*(1-$H97), OFFSET(D.rngTPM.Q_I.Root, ($G96-1)*9, 0)) + MMULT(I96:Q96*$H97, OFFSET(D.rngTPM.Q_I.Root, ($G96-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I96*(1-$H97), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G96-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G96-1)*9, 0)))\n+PRODUCT(I96*$H97,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G96-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G96-1)*9, 12)))\n+PRODUCT(L96*(1-$H97), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G96-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G96-1)*9, 0)))\n+PRODUCT(L96*$H97,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G96-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G96-1)*9, 12)))","v":0},null,{"$f":"IF($E97>timeHorizon, 0, MMULT(Y96:AG96*(1-$H97), OFFSET(D.rngTPM.Q_I.Root, ($G96-1)*9, 0)) + MMULT(Y96:AG96*$H97, OFFSET(D.rngTPM.Q_I.Root, ($G96-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y96*(1-$H97), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G96-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G96-1)*9, 0)))\n+PRODUCT(Y96*$H97,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G96-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G96-1)*9, 12)))\n+PRODUCT(AB96*(1-$H97), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G96-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G96-1)*9, 0)))\n+PRODUCT(AB96*$H97,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G96-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G96-1)*9, 12)))","v":0}]
[{"$nulls":3},88,{"v":22,"d":"22.00"},{"v":87,"d":"87.00"},{"$f":"MATCH(F98, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E98>timeHorizon, 0, MMULT(I97:Q97*(1-$H98), OFFSET(D.rngTPM.Q_I.Root, ($G97-1)*9, 0)) + MMULT(I97:Q97*$H98, OFFSET(D.rngTPM.Q_I.Root, ($G97-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I97*(1-$H98), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G97-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G97-1)*9, 0)))\n+PRODUCT(I97*$H98,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G97-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G97-1)*9, 12)))\n+PRODUCT(L97*(1-$H98), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G97-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G97-1)*9, 0)))\n+PRODUCT(L97*$H98,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G97-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G97-1)*9, 12)))","v":0},null,{"$f":"IF($E98>timeHorizon, 0, MMULT(Y97:AG97*(1-$H98), OFFSET(D.rngTPM.Q_I.Root, ($G97-1)*9, 0)) + MMULT(Y97:AG97*$H98, OFFSET(D.rngTPM.Q_I.Root, ($G97-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y97*(1-$H98), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G97-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G97-1)*9, 0)))\n+PRODUCT(Y97*$H98,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G97-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G97-1)*9, 12)))\n+PRODUCT(AB97*(1-$H98), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G97-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G97-1)*9, 0)))\n+PRODUCT(AB97*$H98,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G97-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G97-1)*9, 12)))","v":0}]
[{"$nulls":3},89,22.25,87.25,{"$f":"MATCH(F99, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E99>timeHorizon, 0, MMULT(I98:Q98*(1-$H99), OFFSET(D.rngTPM.Q_I.Root, ($G98-1)*9, 0)) + MMULT(I98:Q98*$H99, OFFSET(D.rngTPM.Q_I.Root, ($G98-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I98*(1-$H99), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G98-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G98-1)*9, 0)))\n+PRODUCT(I98*$H99,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G98-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G98-1)*9, 12)))\n+PRODUCT(L98*(1-$H99), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G98-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G98-1)*9, 0)))\n+PRODUCT(L98*$H99,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G98-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G98-1)*9, 12)))","v":0},null,{"$f":"IF($E99>timeHorizon, 0, MMULT(Y98:AG98*(1-$H99), OFFSET(D.rngTPM.Q_I.Root, ($G98-1)*9, 0)) + MMULT(Y98:AG98*$H99, OFFSET(D.rngTPM.Q_I.Root, ($G98-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y98*(1-$H99), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G98-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G98-1)*9, 0)))\n+PRODUCT(Y98*$H99,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G98-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G98-1)*9, 12)))\n+PRODUCT(AB98*(1-$H99), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G98-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G98-1)*9, 0)))\n+PRODUCT(AB98*$H99,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G98-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G98-1)*9, 12)))","v":0}]
[{"$nulls":3},90,{"v":22.5,"d":"22.50"},{"v":87.5,"d":"87.50"},{"$f":"MATCH(F100, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E100>timeHorizon, 0, MMULT(I99:Q99*(1-$H100), OFFSET(D.rngTPM.Q_I.Root, ($G99-1)*9, 0)) + MMULT(I99:Q99*$H100, OFFSET(D.rngTPM.Q_I.Root, ($G99-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I99*(1-$H100), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G99-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G99-1)*9, 0)))\n+PRODUCT(I99*$H100,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G99-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G99-1)*9, 12)))\n+PRODUCT(L99*(1-$H100), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G99-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G99-1)*9, 0)))\n+PRODUCT(L99*$H100,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G99-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G99-1)*9, 12)))","v":0},null,{"$f":"IF($E100>timeHorizon, 0, MMULT(Y99:AG99*(1-$H100), OFFSET(D.rngTPM.Q_I.Root, ($G99-1)*9, 0)) + MMULT(Y99:AG99*$H100, OFFSET(D.rngTPM.Q_I.Root, ($G99-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y99*(1-$H100), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G99-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G99-1)*9, 0)))\n+PRODUCT(Y99*$H100,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G99-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G99-1)*9, 12)))\n+PRODUCT(AB99*(1-$H100), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G99-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G99-1)*9, 0)))\n+PRODUCT(AB99*$H100,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G99-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G99-1)*9, 12)))","v":0}]
[{"$nulls":3},91,22.75,87.75,{"$f":"MATCH(F101, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E101>timeHorizon, 0, MMULT(I100:Q100*(1-$H101), OFFSET(D.rngTPM.Q_I.Root, ($G100-1)*9, 0)) + MMULT(I100:Q100*$H101, OFFSET(D.rngTPM.Q_I.Root, ($G100-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I100*(1-$H101), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G100-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G100-1)*9, 0)))\n+PRODUCT(I100*$H101,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G100-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G100-1)*9, 12)))\n+PRODUCT(L100*(1-$H101), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G100-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G100-1)*9, 0)))\n+PRODUCT(L100*$H101,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G100-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G100-1)*9, 12)))","v":0},null,{"$f":"IF($E101>timeHorizon, 0, MMULT(Y100:AG100*(1-$H101), OFFSET(D.rngTPM.Q_I.Root, ($G100-1)*9, 0)) + MMULT(Y100:AG100*$H101, OFFSET(D.rngTPM.Q_I.Root, ($G100-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y100*(1-$H101), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G100-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G100-1)*9, 0)))\n+PRODUCT(Y100*$H101,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G100-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G100-1)*9, 12)))\n+PRODUCT(AB100*(1-$H101), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G100-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G100-1)*9, 0)))\n+PRODUCT(AB100*$H101,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G100-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G100-1)*9, 12)))","v":0}]
[{"$nulls":3},92,{"v":23,"d":"23.00"},{"v":88,"d":"88.00"},{"$f":"MATCH(F102, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E102>timeHorizon, 0, MMULT(I101:Q101*(1-$H102), OFFSET(D.rngTPM.Q_I.Root, ($G101-1)*9, 0)) + MMULT(I101:Q101*$H102, OFFSET(D.rngTPM.Q_I.Root, ($G101-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I101*(1-$H102), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G101-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G101-1)*9, 0)))\n+PRODUCT(I101*$H102,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G101-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G101-1)*9, 12)))\n+PRODUCT(L101*(1-$H102), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G101-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G101-1)*9, 0)))\n+PRODUCT(L101*$H102,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G101-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G101-1)*9, 12)))","v":0},null,{"$f":"IF($E102>timeHorizon, 0, MMULT(Y101:AG101*(1-$H102), OFFSET(D.rngTPM.Q_I.Root, ($G101-1)*9, 0)) + MMULT(Y101:AG101*$H102, OFFSET(D.rngTPM.Q_I.Root, ($G101-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y101*(1-$H102), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G101-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G101-1)*9, 0)))\n+PRODUCT(Y101*$H102,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G101-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G101-1)*9, 12)))\n+PRODUCT(AB101*(1-$H102), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G101-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G101-1)*9, 0)))\n+PRODUCT(AB101*$H102,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G101-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G101-1)*9, 12)))","v":0}]
[{"$nulls":3},93,23.25,88.25,{"$f":"MATCH(F103, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E103>timeHorizon, 0, MMULT(I102:Q102*(1-$H103), OFFSET(D.rngTPM.Q_I.Root, ($G102-1)*9, 0)) + MMULT(I102:Q102*$H103, OFFSET(D.rngTPM.Q_I.Root, ($G102-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I102*(1-$H103), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G102-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G102-1)*9, 0)))\n+PRODUCT(I102*$H103,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G102-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G102-1)*9, 12)))\n+PRODUCT(L102*(1-$H103), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G102-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G102-1)*9, 0)))\n+PRODUCT(L102*$H103,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G102-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G102-1)*9, 12)))","v":0},null,{"$f":"IF($E103>timeHorizon, 0, MMULT(Y102:AG102*(1-$H103), OFFSET(D.rngTPM.Q_I.Root, ($G102-1)*9, 0)) + MMULT(Y102:AG102*$H103, OFFSET(D.rngTPM.Q_I.Root, ($G102-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y102*(1-$H103), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G102-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G102-1)*9, 0)))\n+PRODUCT(Y102*$H103,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G102-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G102-1)*9, 12)))\n+PRODUCT(AB102*(1-$H103), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G102-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G102-1)*9, 0)))\n+PRODUCT(AB102*$H103,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G102-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G102-1)*9, 12)))","v":0}]
[{"$nulls":3},94,{"v":23.5,"d":"23.50"},{"v":88.5,"d":"88.50"},{"$f":"MATCH(F104, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E104>timeHorizon, 0, MMULT(I103:Q103*(1-$H104), OFFSET(D.rngTPM.Q_I.Root, ($G103-1)*9, 0)) + MMULT(I103:Q103*$H104, OFFSET(D.rngTPM.Q_I.Root, ($G103-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I103*(1-$H104), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G103-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G103-1)*9, 0)))\n+PRODUCT(I103*$H104,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G103-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G103-1)*9, 12)))\n+PRODUCT(L103*(1-$H104), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G103-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G103-1)*9, 0)))\n+PRODUCT(L103*$H104,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G103-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G103-1)*9, 12)))","v":0},null,{"$f":"IF($E104>timeHorizon, 0, MMULT(Y103:AG103*(1-$H104), OFFSET(D.rngTPM.Q_I.Root, ($G103-1)*9, 0)) + MMULT(Y103:AG103*$H104, OFFSET(D.rngTPM.Q_I.Root, ($G103-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y103*(1-$H104), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G103-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G103-1)*9, 0)))\n+PRODUCT(Y103*$H104,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G103-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G103-1)*9, 12)))\n+PRODUCT(AB103*(1-$H104), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G103-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G103-1)*9, 0)))\n+PRODUCT(AB103*$H104,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G103-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G103-1)*9, 12)))","v":0}]
[{"$nulls":3},95,23.75,88.75,{"$f":"MATCH(F105, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E105>timeHorizon, 0, MMULT(I104:Q104*(1-$H105), OFFSET(D.rngTPM.Q_I.Root, ($G104-1)*9, 0)) + MMULT(I104:Q104*$H105, OFFSET(D.rngTPM.Q_I.Root, ($G104-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I104*(1-$H105), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G104-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G104-1)*9, 0)))\n+PRODUCT(I104*$H105,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G104-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G104-1)*9, 12)))\n+PRODUCT(L104*(1-$H105), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G104-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G104-1)*9, 0)))\n+PRODUCT(L104*$H105,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G104-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G104-1)*9, 12)))","v":0},null,{"$f":"IF($E105>timeHorizon, 0, MMULT(Y104:AG104*(1-$H105), OFFSET(D.rngTPM.Q_I.Root, ($G104-1)*9, 0)) + MMULT(Y104:AG104*$H105, OFFSET(D.rngTPM.Q_I.Root, ($G104-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y104*(1-$H105), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G104-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G104-1)*9, 0)))\n+PRODUCT(Y104*$H105,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G104-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G104-1)*9, 12)))\n+PRODUCT(AB104*(1-$H105), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G104-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G104-1)*9, 0)))\n+PRODUCT(AB104*$H105,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G104-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G104-1)*9, 12)))","v":0}]
[{"$nulls":3},96,{"$f":"D106*D.cycleLength","v":{"v":24,"d":"24.00"}},{"$f":"D.cohortAge+E106","v":{"v":89,"d":"89.00"}},{"$f":"MATCH(F106, Parameters!$D$523:$D$524, 1)","v":2},{"$f":"IF(AND(E106<=D.maxDurHPE, E107>D.maxDurHPE), 1, 0)","v":0},{"$f":"IF($E106>timeHorizon, 0, MMULT(I105:Q105*(1-$H106), OFFSET(D.rngTPM.Q_I.Root, ($G105-1)*9, 0)) + MMULT(I105:Q105*$H106, OFFSET(D.rngTPM.Q_I.Root, ($G105-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"$f":"1-Q106","v":{"v":1,"d":"1.000"}},{"$f":"J106+M106","v":0},{"$f":"K106+N106","v":0},0,{"$f":"PRODUCT(I105*(1-$H106), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G105-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G105-1)*9, 0)))\n+PRODUCT(I105*$H106,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G105-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G105-1)*9, 12)))\n+PRODUCT(L105*(1-$H106), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G105-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G105-1)*9, 0)))\n+PRODUCT(L105*$H106,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G105-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G105-1)*9, 12)))","v":0},null,{"$f":"IF($E106>timeHorizon, 0, MMULT(Y105:AG105*(1-$H106), OFFSET(D.rngTPM.Q_I.Root, ($G105-1)*9, 0)) + MMULT(Y105:AG105*$H106, OFFSET(D.rngTPM.Q_I.Root, ($G105-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"$f":"1-AG106","v":{"v":1,"d":"1.000"}},{"$f":"Z106+AC106","v":{"v":0,"d":"0.000"}},{"$f":"AA106+AD106","v":{"v":0,"d":"0.000"}},0,{"$f":"PRODUCT(Y105*(1-$H106), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G105-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G105-1)*9, 0)))\n+PRODUCT(Y105*$H106,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G105-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G105-1)*9, 12)))\n+PRODUCT(AB105*(1-$H106), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G105-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G105-1)*9, 0)))\n+PRODUCT(AB105*$H106,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G105-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G105-1)*9, 12)))","v":0}]
[{"$nulls":3},{"$f":"D106+1","v":97},24.25,89.25,{"$f":"MATCH(F107, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E107>timeHorizon, 0, MMULT(I106:Q106*(1-$H107), OFFSET(D.rngTPM.Q_I.Root, ($G106-1)*9, 0)) + MMULT(I106:Q106*$H107, OFFSET(D.rngTPM.Q_I.Root, ($G106-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($E107>timeHorizon, \"\", SUM(I107:Q107))","v":""},{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I106*(1-$H107), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G106-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G106-1)*9, 0)))\n+PRODUCT(I106*$H107,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G106-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G106-1)*9, 12)))\n+PRODUCT(L106*(1-$H107), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G106-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G106-1)*9, 0)))\n+PRODUCT(L106*$H107,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G106-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G106-1)*9, 12)))","v":0},null,{"$f":"IF($E107>timeHorizon, 0, MMULT(Y106:AG106*(1-$H107), OFFSET(D.rngTPM.Q_I.Root, ($G106-1)*9, 0)) + MMULT(Y106:AG106*$H107, OFFSET(D.rngTPM.Q_I.Root, ($G106-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($E107>timeHorizon, \"\", SUM(Y107:AG107))","v":""},{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y106*(1-$H107), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G106-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G106-1)*9, 0)))\n+PRODUCT(Y106*$H107,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G106-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G106-1)*9, 12)))\n+PRODUCT(AB106*(1-$H107), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G106-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G106-1)*9, 0)))\n+PRODUCT(AB106*$H107,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G106-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G106-1)*9, 12)))","v":0}]
[{"$nulls":3},98,{"v":24.5,"d":"24.50"},{"v":89.5,"d":"89.50"},{"$f":"MATCH(F108, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E108>timeHorizon, 0, MMULT(I107:Q107*(1-$H108), OFFSET(D.rngTPM.Q_I.Root, ($G107-1)*9, 0)) + MMULT(I107:Q107*$H108, OFFSET(D.rngTPM.Q_I.Root, ($G107-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I107*(1-$H108), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G107-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G107-1)*9, 0)))\n+PRODUCT(I107*$H108,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G107-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G107-1)*9, 12)))\n+PRODUCT(L107*(1-$H108), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G107-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G107-1)*9, 0)))\n+PRODUCT(L107*$H108,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G107-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G107-1)*9, 12)))","v":0},null,{"$f":"IF($E108>timeHorizon, 0, MMULT(Y107:AG107*(1-$H108), OFFSET(D.rngTPM.Q_I.Root, ($G107-1)*9, 0)) + MMULT(Y107:AG107*$H108, OFFSET(D.rngTPM.Q_I.Root, ($G107-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y107*(1-$H108), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G107-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G107-1)*9, 0)))\n+PRODUCT(Y107*$H108,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G107-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G107-1)*9, 12)))\n+PRODUCT(AB107*(1-$H108), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G107-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G107-1)*9, 0)))\n+PRODUCT(AB107*$H108,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G107-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G107-1)*9, 12)))","v":0}]
[{"$nulls":3},99,24.75,89.75,{"$f":"MATCH(F109, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E109>timeHorizon, 0, MMULT(I108:Q108*(1-$H109), OFFSET(D.rngTPM.Q_I.Root, ($G108-1)*9, 0)) + MMULT(I108:Q108*$H109, OFFSET(D.rngTPM.Q_I.Root, ($G108-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I108*(1-$H109), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G108-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G108-1)*9, 0)))\n+PRODUCT(I108*$H109,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G108-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G108-1)*9, 12)))\n+PRODUCT(L108*(1-$H109), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G108-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G108-1)*9, 0)))\n+PRODUCT(L108*$H109,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G108-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G108-1)*9, 12)))","v":0},null,{"$f":"IF($E109>timeHorizon, 0, MMULT(Y108:AG108*(1-$H109), OFFSET(D.rngTPM.Q_I.Root, ($G108-1)*9, 0)) + MMULT(Y108:AG108*$H109, OFFSET(D.rngTPM.Q_I.Root, ($G108-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y108*(1-$H109), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G108-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G108-1)*9, 0)))\n+PRODUCT(Y108*$H109,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G108-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G108-1)*9, 12)))\n+PRODUCT(AB108*(1-$H109), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G108-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G108-1)*9, 0)))\n+PRODUCT(AB108*$H109,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G108-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G108-1)*9, 12)))","v":0}]
[{"$nulls":3},100,{"v":25,"d":"25.00"},{"v":90,"d":"90.00"},{"$f":"MATCH(F110, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E110>timeHorizon, 0, MMULT(I109:Q109*(1-$H110), OFFSET(D.rngTPM.Q_I.Root, ($G109-1)*9, 0)) + MMULT(I109:Q109*$H110, OFFSET(D.rngTPM.Q_I.Root, ($G109-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I109*(1-$H110), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G109-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G109-1)*9, 0)))\n+PRODUCT(I109*$H110,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G109-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G109-1)*9, 12)))\n+PRODUCT(L109*(1-$H110), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G109-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G109-1)*9, 0)))\n+PRODUCT(L109*$H110,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G109-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G109-1)*9, 12)))","v":0},null,{"$f":"IF($E110>timeHorizon, 0, MMULT(Y109:AG109*(1-$H110), OFFSET(D.rngTPM.Q_I.Root, ($G109-1)*9, 0)) + MMULT(Y109:AG109*$H110, OFFSET(D.rngTPM.Q_I.Root, ($G109-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y109*(1-$H110), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G109-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G109-1)*9, 0)))\n+PRODUCT(Y109*$H110,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G109-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G109-1)*9, 12)))\n+PRODUCT(AB109*(1-$H110), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G109-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G109-1)*9, 0)))\n+PRODUCT(AB109*$H110,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G109-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G109-1)*9, 12)))","v":0}]
[{"$nulls":3},101,25.25,90.25,{"$f":"MATCH(F111, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E111>timeHorizon, 0, MMULT(I110:Q110*(1-$H111), OFFSET(D.rngTPM.Q_I.Root, ($G110-1)*9, 0)) + MMULT(I110:Q110*$H111, OFFSET(D.rngTPM.Q_I.Root, ($G110-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I110*(1-$H111), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G110-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G110-1)*9, 0)))\n+PRODUCT(I110*$H111,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G110-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G110-1)*9, 12)))\n+PRODUCT(L110*(1-$H111), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G110-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G110-1)*9, 0)))\n+PRODUCT(L110*$H111,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G110-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G110-1)*9, 12)))","v":0},null,{"$f":"IF($E111>timeHorizon, 0, MMULT(Y110:AG110*(1-$H111), OFFSET(D.rngTPM.Q_I.Root, ($G110-1)*9, 0)) + MMULT(Y110:AG110*$H111, OFFSET(D.rngTPM.Q_I.Root, ($G110-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y110*(1-$H111), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G110-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G110-1)*9, 0)))\n+PRODUCT(Y110*$H111,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G110-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G110-1)*9, 12)))\n+PRODUCT(AB110*(1-$H111), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G110-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G110-1)*9, 0)))\n+PRODUCT(AB110*$H111,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G110-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G110-1)*9, 12)))","v":0}]
[{"$nulls":3},102,{"v":25.5,"d":"25.50"},{"v":90.5,"d":"90.50"},{"$f":"MATCH(F112, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E112>timeHorizon, 0, MMULT(I111:Q111*(1-$H112), OFFSET(D.rngTPM.Q_I.Root, ($G111-1)*9, 0)) + MMULT(I111:Q111*$H112, OFFSET(D.rngTPM.Q_I.Root, ($G111-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I111*(1-$H112), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G111-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G111-1)*9, 0)))\n+PRODUCT(I111*$H112,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G111-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G111-1)*9, 12)))\n+PRODUCT(L111*(1-$H112), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G111-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G111-1)*9, 0)))\n+PRODUCT(L111*$H112,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G111-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G111-1)*9, 12)))","v":0},null,{"$f":"IF($E112>timeHorizon, 0, MMULT(Y111:AG111*(1-$H112), OFFSET(D.rngTPM.Q_I.Root, ($G111-1)*9, 0)) + MMULT(Y111:AG111*$H112, OFFSET(D.rngTPM.Q_I.Root, ($G111-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y111*(1-$H112), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G111-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G111-1)*9, 0)))\n+PRODUCT(Y111*$H112,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G111-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G111-1)*9, 12)))\n+PRODUCT(AB111*(1-$H112), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G111-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G111-1)*9, 0)))\n+PRODUCT(AB111*$H112,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G111-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G111-1)*9, 12)))","v":0}]
[{"$nulls":3},103,25.75,90.75,{"$f":"MATCH(F113, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E113>timeHorizon, 0, MMULT(I112:Q112*(1-$H113), OFFSET(D.rngTPM.Q_I.Root, ($G112-1)*9, 0)) + MMULT(I112:Q112*$H113, OFFSET(D.rngTPM.Q_I.Root, ($G112-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I112*(1-$H113), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G112-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G112-1)*9, 0)))\n+PRODUCT(I112*$H113,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G112-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G112-1)*9, 12)))\n+PRODUCT(L112*(1-$H113), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G112-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G112-1)*9, 0)))\n+PRODUCT(L112*$H113,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G112-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G112-1)*9, 12)))","v":0},null,{"$f":"IF($E113>timeHorizon, 0, MMULT(Y112:AG112*(1-$H113), OFFSET(D.rngTPM.Q_I.Root, ($G112-1)*9, 0)) + MMULT(Y112:AG112*$H113, OFFSET(D.rngTPM.Q_I.Root, ($G112-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y112*(1-$H113), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G112-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G112-1)*9, 0)))\n+PRODUCT(Y112*$H113,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G112-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G112-1)*9, 12)))\n+PRODUCT(AB112*(1-$H113), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G112-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G112-1)*9, 0)))\n+PRODUCT(AB112*$H113,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G112-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G112-1)*9, 12)))","v":0}]
[{"$nulls":3},104,{"v":26,"d":"26.00"},{"v":91,"d":"91.00"},{"$f":"MATCH(F114, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E114>timeHorizon, 0, MMULT(I113:Q113*(1-$H114), OFFSET(D.rngTPM.Q_I.Root, ($G113-1)*9, 0)) + MMULT(I113:Q113*$H114, OFFSET(D.rngTPM.Q_I.Root, ($G113-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I113*(1-$H114), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G113-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G113-1)*9, 0)))\n+PRODUCT(I113*$H114,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G113-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G113-1)*9, 12)))\n+PRODUCT(L113*(1-$H114), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G113-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G113-1)*9, 0)))\n+PRODUCT(L113*$H114,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G113-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G113-1)*9, 12)))","v":0},null,{"$f":"IF($E114>timeHorizon, 0, MMULT(Y113:AG113*(1-$H114), OFFSET(D.rngTPM.Q_I.Root, ($G113-1)*9, 0)) + MMULT(Y113:AG113*$H114, OFFSET(D.rngTPM.Q_I.Root, ($G113-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y113*(1-$H114), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G113-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G113-1)*9, 0)))\n+PRODUCT(Y113*$H114,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G113-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G113-1)*9, 12)))\n+PRODUCT(AB113*(1-$H114), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G113-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G113-1)*9, 0)))\n+PRODUCT(AB113*$H114,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G113-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G113-1)*9, 12)))","v":0}]
[{"$nulls":3},105,26.25,91.25,{"$f":"MATCH(F115, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E115>timeHorizon, 0, MMULT(I114:Q114*(1-$H115), OFFSET(D.rngTPM.Q_I.Root, ($G114-1)*9, 0)) + MMULT(I114:Q114*$H115, OFFSET(D.rngTPM.Q_I.Root, ($G114-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I114*(1-$H115), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G114-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G114-1)*9, 0)))\n+PRODUCT(I114*$H115,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G114-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G114-1)*9, 12)))\n+PRODUCT(L114*(1-$H115), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G114-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G114-1)*9, 0)))\n+PRODUCT(L114*$H115,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G114-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G114-1)*9, 12)))","v":0},null,{"$f":"IF($E115>timeHorizon, 0, MMULT(Y114:AG114*(1-$H115), OFFSET(D.rngTPM.Q_I.Root, ($G114-1)*9, 0)) + MMULT(Y114:AG114*$H115, OFFSET(D.rngTPM.Q_I.Root, ($G114-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y114*(1-$H115), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G114-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G114-1)*9, 0)))\n+PRODUCT(Y114*$H115,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G114-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G114-1)*9, 12)))\n+PRODUCT(AB114*(1-$H115), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G114-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G114-1)*9, 0)))\n+PRODUCT(AB114*$H115,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G114-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G114-1)*9, 12)))","v":0}]
[{"$nulls":3},106,{"v":26.5,"d":"26.50"},{"v":91.5,"d":"91.50"},{"$f":"MATCH(F116, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E116>timeHorizon, 0, MMULT(I115:Q115*(1-$H116), OFFSET(D.rngTPM.Q_I.Root, ($G115-1)*9, 0)) + MMULT(I115:Q115*$H116, OFFSET(D.rngTPM.Q_I.Root, ($G115-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I115*(1-$H116), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G115-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G115-1)*9, 0)))\n+PRODUCT(I115*$H116,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G115-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G115-1)*9, 12)))\n+PRODUCT(L115*(1-$H116), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G115-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G115-1)*9, 0)))\n+PRODUCT(L115*$H116,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G115-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G115-1)*9, 12)))","v":0},null,{"$f":"IF($E116>timeHorizon, 0, MMULT(Y115:AG115*(1-$H116), OFFSET(D.rngTPM.Q_I.Root, ($G115-1)*9, 0)) + MMULT(Y115:AG115*$H116, OFFSET(D.rngTPM.Q_I.Root, ($G115-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y115*(1-$H116), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G115-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G115-1)*9, 0)))\n+PRODUCT(Y115*$H116,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G115-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G115-1)*9, 12)))\n+PRODUCT(AB115*(1-$H116), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G115-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G115-1)*9, 0)))\n+PRODUCT(AB115*$H116,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G115-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G115-1)*9, 12)))","v":0}]
[{"$nulls":3},107,26.75,91.75,{"$f":"MATCH(F117, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E117>timeHorizon, 0, MMULT(I116:Q116*(1-$H117), OFFSET(D.rngTPM.Q_I.Root, ($G116-1)*9, 0)) + MMULT(I116:Q116*$H117, OFFSET(D.rngTPM.Q_I.Root, ($G116-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I116*(1-$H117), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G116-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G116-1)*9, 0)))\n+PRODUCT(I116*$H117,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G116-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G116-1)*9, 12)))\n+PRODUCT(L116*(1-$H117), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G116-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G116-1)*9, 0)))\n+PRODUCT(L116*$H117,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G116-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G116-1)*9, 12)))","v":0},null,{"$f":"IF($E117>timeHorizon, 0, MMULT(Y116:AG116*(1-$H117), OFFSET(D.rngTPM.Q_I.Root, ($G116-1)*9, 0)) + MMULT(Y116:AG116*$H117, OFFSET(D.rngTPM.Q_I.Root, ($G116-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y116*(1-$H117), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G116-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G116-1)*9, 0)))\n+PRODUCT(Y116*$H117,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G116-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G116-1)*9, 12)))\n+PRODUCT(AB116*(1-$H117), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G116-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G116-1)*9, 0)))\n+PRODUCT(AB116*$H117,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G116-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G116-1)*9, 12)))","v":0}]
[{"$nulls":3},108,{"v":27,"d":"27.00"},{"v":92,"d":"92.00"},{"$f":"MATCH(F118, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E118>timeHorizon, 0, MMULT(I117:Q117*(1-$H118), OFFSET(D.rngTPM.Q_I.Root, ($G117-1)*9, 0)) + MMULT(I117:Q117*$H118, OFFSET(D.rngTPM.Q_I.Root, ($G117-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I117*(1-$H118), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G117-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G117-1)*9, 0)))\n+PRODUCT(I117*$H118,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G117-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G117-1)*9, 12)))\n+PRODUCT(L117*(1-$H118), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G117-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G117-1)*9, 0)))\n+PRODUCT(L117*$H118,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G117-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G117-1)*9, 12)))","v":0},null,{"$f":"IF($E118>timeHorizon, 0, MMULT(Y117:AG117*(1-$H118), OFFSET(D.rngTPM.Q_I.Root, ($G117-1)*9, 0)) + MMULT(Y117:AG117*$H118, OFFSET(D.rngTPM.Q_I.Root, ($G117-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y117*(1-$H118), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G117-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G117-1)*9, 0)))\n+PRODUCT(Y117*$H118,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G117-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G117-1)*9, 12)))\n+PRODUCT(AB117*(1-$H118), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G117-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G117-1)*9, 0)))\n+PRODUCT(AB117*$H118,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G117-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G117-1)*9, 12)))","v":0}]
[{"$nulls":3},109,27.25,92.25,{"$f":"MATCH(F119, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E119>timeHorizon, 0, MMULT(I118:Q118*(1-$H119), OFFSET(D.rngTPM.Q_I.Root, ($G118-1)*9, 0)) + MMULT(I118:Q118*$H119, OFFSET(D.rngTPM.Q_I.Root, ($G118-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I118*(1-$H119), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G118-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G118-1)*9, 0)))\n+PRODUCT(I118*$H119,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G118-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G118-1)*9, 12)))\n+PRODUCT(L118*(1-$H119), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G118-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G118-1)*9, 0)))\n+PRODUCT(L118*$H119,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G118-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G118-1)*9, 12)))","v":0},null,{"$f":"IF($E119>timeHorizon, 0, MMULT(Y118:AG118*(1-$H119), OFFSET(D.rngTPM.Q_I.Root, ($G118-1)*9, 0)) + MMULT(Y118:AG118*$H119, OFFSET(D.rngTPM.Q_I.Root, ($G118-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y118*(1-$H119), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G118-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G118-1)*9, 0)))\n+PRODUCT(Y118*$H119,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G118-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G118-1)*9, 12)))\n+PRODUCT(AB118*(1-$H119), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G118-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G118-1)*9, 0)))\n+PRODUCT(AB118*$H119,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G118-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G118-1)*9, 12)))","v":0}]
[{"$nulls":3},110,{"v":27.5,"d":"27.50"},{"v":92.5,"d":"92.50"},{"$f":"MATCH(F120, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E120>timeHorizon, 0, MMULT(I119:Q119*(1-$H120), OFFSET(D.rngTPM.Q_I.Root, ($G119-1)*9, 0)) + MMULT(I119:Q119*$H120, OFFSET(D.rngTPM.Q_I.Root, ($G119-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I119*(1-$H120), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G119-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G119-1)*9, 0)))\n+PRODUCT(I119*$H120,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G119-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G119-1)*9, 12)))\n+PRODUCT(L119*(1-$H120), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G119-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G119-1)*9, 0)))\n+PRODUCT(L119*$H120,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G119-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G119-1)*9, 12)))","v":0},null,{"$f":"IF($E120>timeHorizon, 0, MMULT(Y119:AG119*(1-$H120), OFFSET(D.rngTPM.Q_I.Root, ($G119-1)*9, 0)) + MMULT(Y119:AG119*$H120, OFFSET(D.rngTPM.Q_I.Root, ($G119-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y119*(1-$H120), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G119-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G119-1)*9, 0)))\n+PRODUCT(Y119*$H120,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G119-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G119-1)*9, 12)))\n+PRODUCT(AB119*(1-$H120), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G119-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G119-1)*9, 0)))\n+PRODUCT(AB119*$H120,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G119-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G119-1)*9, 12)))","v":0}]
[{"$nulls":3},111,27.75,92.75,{"$f":"MATCH(F121, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E121>timeHorizon, 0, MMULT(I120:Q120*(1-$H121), OFFSET(D.rngTPM.Q_I.Root, ($G120-1)*9, 0)) + MMULT(I120:Q120*$H121, OFFSET(D.rngTPM.Q_I.Root, ($G120-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I120*(1-$H121), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G120-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G120-1)*9, 0)))\n+PRODUCT(I120*$H121,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G120-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G120-1)*9, 12)))\n+PRODUCT(L120*(1-$H121), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G120-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G120-1)*9, 0)))\n+PRODUCT(L120*$H121,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G120-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G120-1)*9, 12)))","v":0},null,{"$f":"IF($E121>timeHorizon, 0, MMULT(Y120:AG120*(1-$H121), OFFSET(D.rngTPM.Q_I.Root, ($G120-1)*9, 0)) + MMULT(Y120:AG120*$H121, OFFSET(D.rngTPM.Q_I.Root, ($G120-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y120*(1-$H121), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G120-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G120-1)*9, 0)))\n+PRODUCT(Y120*$H121,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G120-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G120-1)*9, 12)))\n+PRODUCT(AB120*(1-$H121), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G120-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G120-1)*9, 0)))\n+PRODUCT(AB120*$H121,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G120-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G120-1)*9, 12)))","v":0}]
[{"$nulls":3},112,{"v":28,"d":"28.00"},{"v":93,"d":"93.00"},{"$f":"MATCH(F122, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E122>timeHorizon, 0, MMULT(I121:Q121*(1-$H122), OFFSET(D.rngTPM.Q_I.Root, ($G121-1)*9, 0)) + MMULT(I121:Q121*$H122, OFFSET(D.rngTPM.Q_I.Root, ($G121-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I121*(1-$H122), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G121-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G121-1)*9, 0)))\n+PRODUCT(I121*$H122,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G121-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G121-1)*9, 12)))\n+PRODUCT(L121*(1-$H122), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G121-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G121-1)*9, 0)))\n+PRODUCT(L121*$H122,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G121-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G121-1)*9, 12)))","v":0},null,{"$f":"IF($E122>timeHorizon, 0, MMULT(Y121:AG121*(1-$H122), OFFSET(D.rngTPM.Q_I.Root, ($G121-1)*9, 0)) + MMULT(Y121:AG121*$H122, OFFSET(D.rngTPM.Q_I.Root, ($G121-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y121*(1-$H122), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G121-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G121-1)*9, 0)))\n+PRODUCT(Y121*$H122,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G121-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G121-1)*9, 12)))\n+PRODUCT(AB121*(1-$H122), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G121-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G121-1)*9, 0)))\n+PRODUCT(AB121*$H122,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G121-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G121-1)*9, 12)))","v":0}]
[{"$nulls":3},113,28.25,93.25,{"$f":"MATCH(F123, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E123>timeHorizon, 0, MMULT(I122:Q122*(1-$H123), OFFSET(D.rngTPM.Q_I.Root, ($G122-1)*9, 0)) + MMULT(I122:Q122*$H123, OFFSET(D.rngTPM.Q_I.Root, ($G122-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I122*(1-$H123), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G122-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G122-1)*9, 0)))\n+PRODUCT(I122*$H123,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G122-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G122-1)*9, 12)))\n+PRODUCT(L122*(1-$H123), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G122-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G122-1)*9, 0)))\n+PRODUCT(L122*$H123,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G122-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G122-1)*9, 12)))","v":0},null,{"$f":"IF($E123>timeHorizon, 0, MMULT(Y122:AG122*(1-$H123), OFFSET(D.rngTPM.Q_I.Root, ($G122-1)*9, 0)) + MMULT(Y122:AG122*$H123, OFFSET(D.rngTPM.Q_I.Root, ($G122-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y122*(1-$H123), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G122-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G122-1)*9, 0)))\n+PRODUCT(Y122*$H123,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G122-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G122-1)*9, 12)))\n+PRODUCT(AB122*(1-$H123), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G122-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G122-1)*9, 0)))\n+PRODUCT(AB122*$H123,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G122-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G122-1)*9, 12)))","v":0}]
[{"$nulls":3},114,{"v":28.5,"d":"28.50"},{"v":93.5,"d":"93.50"},{"$f":"MATCH(F124, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E124>timeHorizon, 0, MMULT(I123:Q123*(1-$H124), OFFSET(D.rngTPM.Q_I.Root, ($G123-1)*9, 0)) + MMULT(I123:Q123*$H124, OFFSET(D.rngTPM.Q_I.Root, ($G123-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I123*(1-$H124), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G123-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G123-1)*9, 0)))\n+PRODUCT(I123*$H124,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G123-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G123-1)*9, 12)))\n+PRODUCT(L123*(1-$H124), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G123-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G123-1)*9, 0)))\n+PRODUCT(L123*$H124,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G123-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G123-1)*9, 12)))","v":0},null,{"$f":"IF($E124>timeHorizon, 0, MMULT(Y123:AG123*(1-$H124), OFFSET(D.rngTPM.Q_I.Root, ($G123-1)*9, 0)) + MMULT(Y123:AG123*$H124, OFFSET(D.rngTPM.Q_I.Root, ($G123-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y123*(1-$H124), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G123-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G123-1)*9, 0)))\n+PRODUCT(Y123*$H124,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G123-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G123-1)*9, 12)))\n+PRODUCT(AB123*(1-$H124), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G123-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G123-1)*9, 0)))\n+PRODUCT(AB123*$H124,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G123-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G123-1)*9, 12)))","v":0}]
[{"$nulls":3},115,28.75,93.75,{"$f":"MATCH(F125, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E125>timeHorizon, 0, MMULT(I124:Q124*(1-$H125), OFFSET(D.rngTPM.Q_I.Root, ($G124-1)*9, 0)) + MMULT(I124:Q124*$H125, OFFSET(D.rngTPM.Q_I.Root, ($G124-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I124*(1-$H125), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G124-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G124-1)*9, 0)))\n+PRODUCT(I124*$H125,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G124-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G124-1)*9, 12)))\n+PRODUCT(L124*(1-$H125), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G124-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G124-1)*9, 0)))\n+PRODUCT(L124*$H125,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G124-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G124-1)*9, 12)))","v":0},null,{"$f":"IF($E125>timeHorizon, 0, MMULT(Y124:AG124*(1-$H125), OFFSET(D.rngTPM.Q_I.Root, ($G124-1)*9, 0)) + MMULT(Y124:AG124*$H125, OFFSET(D.rngTPM.Q_I.Root, ($G124-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y124*(1-$H125), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G124-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G124-1)*9, 0)))\n+PRODUCT(Y124*$H125,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G124-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G124-1)*9, 12)))\n+PRODUCT(AB124*(1-$H125), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G124-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G124-1)*9, 0)))\n+PRODUCT(AB124*$H125,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G124-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G124-1)*9, 12)))","v":0}]
[{"$nulls":3},116,{"v":29,"d":"29.00"},{"v":94,"d":"94.00"},{"$f":"MATCH(F126, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E126>timeHorizon, 0, MMULT(I125:Q125*(1-$H126), OFFSET(D.rngTPM.Q_I.Root, ($G125-1)*9, 0)) + MMULT(I125:Q125*$H126, OFFSET(D.rngTPM.Q_I.Root, ($G125-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I125*(1-$H126), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G125-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G125-1)*9, 0)))\n+PRODUCT(I125*$H126,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G125-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G125-1)*9, 12)))\n+PRODUCT(L125*(1-$H126), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G125-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G125-1)*9, 0)))\n+PRODUCT(L125*$H126,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G125-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G125-1)*9, 12)))","v":0},null,{"$f":"IF($E126>timeHorizon, 0, MMULT(Y125:AG125*(1-$H126), OFFSET(D.rngTPM.Q_I.Root, ($G125-1)*9, 0)) + MMULT(Y125:AG125*$H126, OFFSET(D.rngTPM.Q_I.Root, ($G125-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y125*(1-$H126), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G125-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G125-1)*9, 0)))\n+PRODUCT(Y125*$H126,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G125-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G125-1)*9, 12)))\n+PRODUCT(AB125*(1-$H126), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G125-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G125-1)*9, 0)))\n+PRODUCT(AB125*$H126,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G125-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G125-1)*9, 12)))","v":0}]
[{"$nulls":3},117,29.25,94.25,{"$f":"MATCH(F127, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E127>timeHorizon, 0, MMULT(I126:Q126*(1-$H127), OFFSET(D.rngTPM.Q_I.Root, ($G126-1)*9, 0)) + MMULT(I126:Q126*$H127, OFFSET(D.rngTPM.Q_I.Root, ($G126-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I126*(1-$H127), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G126-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G126-1)*9, 0)))\n+PRODUCT(I126*$H127,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G126-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G126-1)*9, 12)))\n+PRODUCT(L126*(1-$H127), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G126-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G126-1)*9, 0)))\n+PRODUCT(L126*$H127,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G126-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G126-1)*9, 12)))","v":0},null,{"$f":"IF($E127>timeHorizon, 0, MMULT(Y126:AG126*(1-$H127), OFFSET(D.rngTPM.Q_I.Root, ($G126-1)*9, 0)) + MMULT(Y126:AG126*$H127, OFFSET(D.rngTPM.Q_I.Root, ($G126-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y126*(1-$H127), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G126-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G126-1)*9, 0)))\n+PRODUCT(Y126*$H127,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G126-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G126-1)*9, 12)))\n+PRODUCT(AB126*(1-$H127), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G126-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G126-1)*9, 0)))\n+PRODUCT(AB126*$H127,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G126-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G126-1)*9, 12)))","v":0}]
[{"$nulls":3},118,{"v":29.5,"d":"29.50"},{"v":94.5,"d":"94.50"},{"$f":"MATCH(F128, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E128>timeHorizon, 0, MMULT(I127:Q127*(1-$H128), OFFSET(D.rngTPM.Q_I.Root, ($G127-1)*9, 0)) + MMULT(I127:Q127*$H128, OFFSET(D.rngTPM.Q_I.Root, ($G127-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I127*(1-$H128), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G127-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G127-1)*9, 0)))\n+PRODUCT(I127*$H128,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G127-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G127-1)*9, 12)))\n+PRODUCT(L127*(1-$H128), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G127-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G127-1)*9, 0)))\n+PRODUCT(L127*$H128,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G127-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G127-1)*9, 12)))","v":0},null,{"$f":"IF($E128>timeHorizon, 0, MMULT(Y127:AG127*(1-$H128), OFFSET(D.rngTPM.Q_I.Root, ($G127-1)*9, 0)) + MMULT(Y127:AG127*$H128, OFFSET(D.rngTPM.Q_I.Root, ($G127-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y127*(1-$H128), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G127-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G127-1)*9, 0)))\n+PRODUCT(Y127*$H128,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G127-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G127-1)*9, 12)))\n+PRODUCT(AB127*(1-$H128), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G127-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G127-1)*9, 0)))\n+PRODUCT(AB127*$H128,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G127-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G127-1)*9, 12)))","v":0}]
[{"$nulls":3},119,29.75,94.75,{"$f":"MATCH(F129, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E129>timeHorizon, 0, MMULT(I128:Q128*(1-$H129), OFFSET(D.rngTPM.Q_I.Root, ($G128-1)*9, 0)) + MMULT(I128:Q128*$H129, OFFSET(D.rngTPM.Q_I.Root, ($G128-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I128*(1-$H129), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G128-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G128-1)*9, 0)))\n+PRODUCT(I128*$H129,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G128-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G128-1)*9, 12)))\n+PRODUCT(L128*(1-$H129), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G128-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G128-1)*9, 0)))\n+PRODUCT(L128*$H129,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G128-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G128-1)*9, 12)))","v":0},null,{"$f":"IF($E129>timeHorizon, 0, MMULT(Y128:AG128*(1-$H129), OFFSET(D.rngTPM.Q_I.Root, ($G128-1)*9, 0)) + MMULT(Y128:AG128*$H129, OFFSET(D.rngTPM.Q_I.Root, ($G128-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y128*(1-$H129), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G128-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G128-1)*9, 0)))\n+PRODUCT(Y128*$H129,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G128-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G128-1)*9, 12)))\n+PRODUCT(AB128*(1-$H129), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G128-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G128-1)*9, 0)))\n+PRODUCT(AB128*$H129,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G128-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G128-1)*9, 12)))","v":0}]
[{"$nulls":3},120,{"v":30,"d":"30.00"},{"v":95,"d":"95.00"},{"$f":"MATCH(F130, Parameters!$D$523:$D$524, 1)","v":2},0,{"$f":"IF($E130>timeHorizon, 0, MMULT(I129:Q129*(1-$H130), OFFSET(D.rngTPM.Q_I.Root, ($G129-1)*9, 0)) + MMULT(I129:Q129*$H130, OFFSET(D.rngTPM.Q_I.Root, ($G129-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},0,0,0,{"$f":"PRODUCT(I129*(1-$H130), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G129-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G129-1)*9, 0)))\n+PRODUCT(I129*$H130,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G129-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G129-1)*9, 12)))\n+PRODUCT(L129*(1-$H130), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G129-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G129-1)*9, 0)))\n+PRODUCT(L129*$H130,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G129-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G129-1)*9, 12)))","v":0},null,{"$f":"IF($E130>timeHorizon, 0, MMULT(Y129:AG129*(1-$H130), OFFSET(D.rngTPM.Q_I.Root, ($G129-1)*9, 0)) + MMULT(Y129:AG129*$H130, OFFSET(D.rngTPM.Q_I.Root, ($G129-1)*9, 12)))","v":0},0,0,0,0,0,0,0,0,"",{"v":1,"d":"1.000"},{"v":0,"d":"0.000"},{"v":0,"d":"0.000"},0,{"$f":"PRODUCT(Y129*(1-$H130), SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G129-1)*9, 0), OFFSET(D.TPMs!$O$7:$P$7, ($G129-1)*9, 0)))\n+PRODUCT(Y129*$H130,     SUM(OFFSET(D.TPMs!$L$7:$M$7, ($G129-1)*9, 12), OFFSET(D.TPMs!$O$7:$P$7, ($G129-1)*9, 12)))\n+PRODUCT(AB129*(1-$H130), SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G129-1)*9, 0), OFFSET(D.TPMs!$O$10:$P$10, ($G129-1)*9, 0)))\n+PRODUCT(AB129*$H130,     SUM(OFFSET(D.TPMs!$L$10:$M$10, ($G129-1)*9, 12), OFFSET(D.TPMs!$O$10:$P$10, ($G129-1)*9, 12)))","v":0}]

{"sheet":"D.QALYs","index":26,"n_rows":131,"n_cols":27,"rows_kept":131,"merged":[[6,3,9,3],[6,4,9,4],[6,5,9,5],[6,6,6,15],[6,17,6,26],[7,6,9,6],[7,7,9,7],[7,8,9,8],[7,9,9,9],[7,10,9,10],[7,11,9,11],[7,12,9,12],[7,13,9,13],[7,14,9,14],[7,15,9,15],[7,17,9,17],[7,18,9,18],[7,19,9,19],[7,20,9,20],[7,21,9,21],[7,22,9,22],[7,23,9,23],[7,24,9,24],[7,25,9,25],[7,26,9,26]]}
[{"$nulls":3},{"$f":"D.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- D: NSAIDs - HF"}]
[{"$nulls":3},{"$f":"COLUMNS(G2:Q2)","v":11},null,"StratID",{"$f":"MAX(F$2:$F2)+1","v":1},{"$f":"G2","v":1},1,1,1,1,1,1,1,null,null,{"$f":"MAX($F$2:Q2)+1","v":2},{"$f":"R2","v":2},2,2,2,2,2,2,2]
[{"$nulls":5},"StateID",1,{"$f":"G3+1","v":2},3,4,5,6,7,8,9,null,null,1,{"$f":"R3+1","v":2},3,4,5,6,7,8,9]
[{"$nulls":6},{"$f":"INDEX(D.rngU.ByState, G$3)","v":{"v":0.7666666666666667,"d":"0.767"}},{"v":0.6816666666666668,"d":"0.682"},{"v":0.6016666666666668,"d":"0.602"},{"v":0.7666666666666667,"d":"0.767"},{"v":0.6816666666666668,"d":"0.682"},{"v":0.6016666666666668,"d":"0.602"},{"v":0.7666666666666667,"d":"0.767"},{"v":0.7666666666666667,"d":"0.767"},0,null,null,{"$f":"INDEX(D.rngU.ByState, R$3)","v":{"v":0.7666666666666667,"d":"0.767"}},{"v":0.6816666666666668,"d":"0.682"},{"v":0.6016666666666668,"d":"0.602"},{"v":0.7666666666666667,"d":"0.767"},{"v":0.6816666666666668,"d":"0.682"},{"v":0.6016666666666668,"d":"0.602"},{"v":0.7666666666666667,"d":"0.767"},{"v":0.7666666666666667,"d":"0.767"},0]
[{"$nulls":5},"QALYs ",{"$f":"SUM(OFFSET(G$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":{"v":3.3066352545482627E-16,"d":"0.000"}},{"v":0.976135783174338,"d":"0.976"},{"v":0.5370967679699187,"d":"0.537"},{"v":0.23894689709552405,"d":"0.239"},0,0,{"v":1.6486954102359745,"d":"1.649"},0,0,{"$f":"SUM(OFFSET(P$11, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":3.385289999270171,"d":"3.385"}},null,{"$f":"SUM(OFFSET(R$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":{"v":0.2933531183886308,"d":"0.293"}},{"v":0.9755464223497278,"d":"0.976"},{"v":0.5367724854269336,"d":"0.537"},0,0,0,{"v":1.6471653400478612,"d":"1.647"},0,0,{"$f":"SUM(OFFSET(AA$11, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":3.437011396088757,"d":"3.437"}}]
[{"$nulls":5},"Discounted QALYs ",{"$f":"SUM(OFFSET(G$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":{"v":2.354259615830536e-16,"d":"0.000"}},{"$f":"SUM(OFFSET(H$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":{"v":0.8670711265589477,"d":"0.867"}},{"$f":"SUM(OFFSET(I$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":{"v":0.47708639279713083,"d":"0.477"}},{"$f":"SUM(OFFSET(J$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":{"v":0.23742873639356402,"d":"0.237"}},{"$f":"SUM(OFFSET(K$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(L$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(M$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":{"v":1.4450048438979006,"d":"1.445"}},{"$f":"SUM(OFFSET(N$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(O$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(P$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":3.0026031694311963,"d":"3.003"}},null,{"$f":"SUM(OFFSET(R$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":{"v":0.29078692637535325,"d":"0.291"}},{"$f":"SUM(OFFSET(S$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":{"v":0.8649637496808089,"d":"0.865"}},{"$f":"SUM(OFFSET(T$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":{"v":0.4759268560506526,"d":"0.476"}},{"$f":"SUM(OFFSET(U$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(V$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(W$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(X$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":{"v":1.4410762234215155,"d":"1.441"}},{"$f":"SUM(OFFSET(Y$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(Z$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear) / (1+DQALYs)^OFFSET($E$11, 0, 0, (101-D.cohortAge)*D.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(AA$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":3.0483975492336235,"d":"3.048"}}]
[{"$nulls":3},"Cycle","Years","Age",{"$f":"INDEX(rngStrats, G2)","v":"HPE"},{"$nulls":10},{"$f":"INDEX(rngStrats, R2)","v":"No HPE"}]
[{"$nulls":6},{"$f":"INDEX(D.rngStates, G$3)","v":"HF no HPE"},"PCE no HPE","SCE no HPE","HF w HPE","PCE w HPE","SCE w HPE","HF post event no HPE","HF post event w HPE","Dead","Total",null,{"$f":"INDEX(D.rngStates, R$3)","v":"HF no HPE"},"PCE no HPE","SCE no HPE","HF w HPE","PCE w HPE","SCE w HPE","HF post event no HPE","HF post event w HPE","Dead","Total"]
[]
[]
[{"$nulls":3},{"v":0,"d":"0.000"},{"$f":"D11*D.cycleLength","v":{"v":0,"d":"0.00"}},{"$f":"D.cohortAge+E11","v":{"v":65,"d":"65.000"}},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D11, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4*D.cycleLength","v":0},{"v":0.028664763424733144,"d":"0.029"},{"v":0.015772141596920457,"d":"0.016"},{"v":0.13680065641263875,"d":"0.137"},0,0,0,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D11, (N$2-1)*D.Trace.Markov.NumCols+N$3-1, 2))*N$4*D.cycleLength","v":0},0,{"$f":"SUM(G11:O11)","v":{"v":0.18123756143429234,"d":"0.181"}},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D11, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4*D.cycleLength","v":{"v":0.14447063639821747,"d":"0.144"}},{"v":0.024711002952356162,"d":"0.025"},{"v":0.013596673790448672,"d":"0.014"},0,0,0,0,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D11, (Y$2-1)*D.Trace.Markov.NumCols+Y$3-1, 2))*Y$4*D.cycleLength","v":0},0,{"$f":"SUM(R11:Z11)","v":{"v":0.1827783131410223,"d":"0.183"}}]
[{"$nulls":3},{"$f":"D11+1","v":{"v":1,"d":"1.000"}},0.25,{"v":65.25,"d":"65.250"},0,{"v":0.05441371241030338,"d":"0.054"},{"v":0.029939921855727032,"d":"0.030"},{"v":0.058480243708357804,"d":"0.058"},0,0,{"v":0.024324360604690835,"d":"0.024"},0,0,{"v":0.16715823857907905,"d":"0.167"},null,{"v":0.07332169175454037,"d":"0.073"},{"v":0.04888610735604012,"d":"0.049"},{"v":0.02689848145324079,"d":"0.027"},0,0,0,{"v":0.020969276383354173,"d":"0.021"},0,0,{"v":0.17007555694717544,"d":"0.170"}]
[{"$nulls":3},{"v":2,"d":"2.000"},{"v":0.5,"d":"0.50"},{"v":65.5,"d":"65.500"},0,{"v":0.049381823477745106,"d":"0.049"},{"v":0.02717123810389088,"d":"0.027"},{"v":0.02499943343746237,"d":"0.025"},0,0,{"v":0.0585195096112461,"d":"0.059"},0,0,{"v":0.16007200463034446,"d":"0.160"},null,{"v":0.037212201840997536,"d":"0.037"},{"v":0.0473285683348746,"d":"0.047"},{"v":0.026041480625410656,"d":"0.026"},0,0,0,{"v":0.05212612021059427,"d":"0.052"},0,0,{"v":0.16270837101187707,"d":"0.163"}]
[{"$nulls":3},{"v":3,"d":"3.000"},0.75,{"v":65.75,"d":"65.750"},0,{"v":0.04581573159995617,"d":"0.046"},{"v":0.025209076225534525,"d":"0.025"},{"v":0.010686885562769855,"d":"0.011"},0,0,{"v":0.07160425777570682,"d":"0.072"},0,0,{"v":0.15331595116396737,"d":"0.153"},null,{"v":0.01888592492506682,"d":"0.019"},{"v":0.04531822948316364,"d":"0.045"},{"v":0.024935336871242518,"d":"0.025"},0,0,0,{"v":0.06661713443570678,"d":"0.067"},0,0,{"v":0.1557566257151798,"d":"0.156"}]
[{"$nulls":3},{"v":4,"d":"4.000"},{"v":1,"d":"1.00"},{"v":66,"d":"66.000"},0,{"v":0.043229757581278866,"d":"0.043"},{"v":0.0237862021629025,"d":"0.024"},{"v":0.004568484454555379,"d":"0.005"},0,0,{"v":0.0752189088378032,"d":"0.075"},0,0,{"v":0.14680335303653996,"d":"0.147"},null,{"v":9.584978652950861E-3,"d":"0.010"},{"v":0.04338283704872743,"d":"0.043"},{"v":0.023870430698139482,"d":"0.024"},0,0,0,{"v":0.07226567495742134,"d":"0.072"},0,0,{"v":0.1491039213572391,"d":"0.149"}]
[{"$nulls":3},{"v":5,"d":"5.000"},1.25,{"v":66.25,"d":"66.250"},0,{"v":0.04111427091865434,"d":"0.041"},{"v":0.02262220318984551,"d":"0.023"},{"v":0.001952959081383177,"d":"0.002"},0,0,{"v":0.07485900815784828,"d":"0.075"},0,0,{"v":0.1405484413477313,"d":"0.141"},null,{"v":0.004864565338581038,"d":"0.005"},{"v":0.041529879297050036,"d":"0.042"},{"v":0.02285088235582347,"d":"0.023"},0,0,0,{"v":0.07349008408974515,"d":"0.073"},0,0,{"v":0.1427354110811997,"d":"0.143"}]
[{"$nulls":3},{"v":6,"d":"6.000"},{"v":1.5,"d":"1.50"},{"v":66.5,"d":"66.500"},0,{"v":0.039243180062347754,"d":"0.039"},{"v":0.021592677514398737,"d":"0.022"},{"v":8.3486092849761483E-4,"d":"0.001"},0,0,{"v":0.072881190650705,"d":"0.073"},0,0,{"v":0.1345519091559491,"d":"0.135"},null,{"v":2.4688626641895303E-3,"d":"0.002"},{"v":0.039756060034165465,"d":"0.040"},{"v":0.02187487818767391,"d":"0.022"},0,0,0,{"v":0.07253911192478806,"d":"0.073"},0,0,{"v":0.13663891281081697,"d":"0.137"}]
[{"$nulls":3},{"v":7,"d":"7.000"},1.75,{"v":66.75,"d":"66.750"},0,{"v":0.03751785928878241,"d":"0.038"},{"v":0.020643358549592577,"d":"0.021"},{"v":3.5689061618139828E-4,"d":"0.000"},0,0,{"v":0.07028963803326065,"d":"0.070"},0,0,{"v":0.128807746487817,"d":"0.129"},null,{"v":1.2529963995523146E-3,"d":"0.001"},{"v":0.038058003831512276,"d":"0.038"},{"v":0.020940560940015535,"d":"0.021"},0,0,0,{"v":0.07055124631296569,"d":"0.071"},0,0,{"v":0.13080280748404582,"d":"0.131"}]
[{"$nulls":3},{"v":8,"d":"8.000"},{"v":2,"d":"2.00"},{"v":67,"d":"67.000"},0,{"v":0.0358943811364598,"d":"0.036"},{"v":0.019750076197370358,"d":"0.020"},{"v":1.5256542445644231E-4,"d":"0.000"},0,0,{"v":0.0675103004229187,"d":"0.068"},0,0,{"v":0.1233073231812053,"d":"0.123"},null,{"v":6.3592033694853483E-4,"d":"0.001"},{"v":0.03643247480543952,"d":"0.036"},{"v":0.020046150140622644,"d":"0.020"},0,0,0,{"v":0.06810142792552322,"d":"0.068"},0,0,{"v":0.12521597320853392,"d":"0.125"}]
[{"$nulls":3},{"v":9,"d":"9.000"},2.25,{"v":67.25,"d":"67.250"},0,{"v":0.034352278894779494,"d":"0.034"},{"v":0.018901569110382717,"d":"0.019"},{"v":6.52194473158793e-05,"d":"0.000"},0,0,{"v":0.06472207989945655,"d":"0.065"},0,0,{"v":0.11804114735193463,"d":"0.118"},null,{"v":3.2274208855606043E-4,"d":"0.000"},{"v":0.03487637518571898,"d":"0.035"},{"v":0.019189941311075154,"d":"0.019"},0,0,0,{"v":0.06547870456242297,"d":"0.065"},0,0,{"v":0.11986776314777317,"d":"0.120"}]
[{"$nulls":3},{"v":10,"d":"10.000"},{"v":2.5,"d":"2.50"},{"v":67.5,"d":"67.500"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D21, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4*D.cycleLength","v":0},{"v":0.032881187143388134,"d":"0.033"},{"v":0.018092133949128734,"d":"0.018"},{"v":2.7880342635582932E-5,"d":"0.000"},0,0,{"v":0.061998405137436575,"d":"0.062"},0,0,{"v":0.11299960657258903,"d":"0.113"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D21, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4*D.cycleLength","v":{"v":1.6379796284759777E-4,"d":"0.000"}},{"v":0.03338673951167857,"d":"0.033"},{"v":0.0183703027733115,"d":"0.018"},0,0,0,{"v":0.0628271449642552,"d":"0.063"},0,0,{"v":0.11474798521209288,"d":"0.115"}]
[{"$nulls":3},{"v":11,"d":"11.000"},2.75,{"v":67.75,"d":"67.750"},0,{"v":0.031475127645478565,"d":"0.031"},{"v":0.017318481323215566,"d":"0.017"},{"v":1.1918431349359917E-5,"d":"0.000"},0,0,{"v":0.05936774674051519,"d":"0.059"},0,0,{"v":0.10817327414055868,"d":"0.108"},null,{"v":8.31306903696965e-05,"d":"0.000"},{"v":0.03196072898301398,"d":"0.032"},{"v":0.017585672541289742,"d":"0.018"},0,0,0,{"v":0.060217350420503996,"d":"0.060"},0,0,{"v":0.10984688263517742,"d":"0.110"}]
[{"$nulls":3},{"v":12,"d":"12.000"},{"v":3,"d":"3.00"},{"v":68,"d":"68.000"},0,{"v":0.030130063702623663,"d":"0.030"},{"v":0.016578390130091852,"d":"0.017"},{"v":5.0949519410895589E-6,"d":"0.000"},0,0,{"v":0.05683948108501246,"d":"0.057"},0,0,{"v":0.10355302986966908,"d":"0.104"},null,{"v":4.219046172004146E-5,"d":"0.000"},{"v":0.030595626049927906,"d":"0.031"},{"v":0.016834555344333303,"d":"0.017"},0,0,0,{"v":0.057682743524596396,"d":"0.058"},0,0,{"v":0.10515511538057765,"d":"0.105"}]
[{"$nulls":3},{"v":13,"d":"13.000"},3.25,{"v":68.25,"d":"68.250"},0,{"v":0.02884285185534059,"d":"0.029"},{"v":0.01587013075185241,"d":"0.016"},{"v":2.1780160929824359E-6,"d":"0.000"},0,0,{"v":0.05441494140272059,"d":"0.054"},0,0,{"v":0.09913010202600657,"d":"0.099"},null,{"v":2.141248980652226E-5,"d":"0.000"},{"v":0.029288829234293358,"d":"0.029"},{"v":0.016115519777592537,"d":"0.016"},0,0,0,{"v":0.0552379808407007,"d":"0.055"},0,0,{"v":0.10066374234239311,"d":"0.101"}]
[{"$nulls":3},{"v":14,"d":"14.000"},{"v":3.5,"d":"3.50"},{"v":68.5,"d":"68.500"},0,{"v":0.02761079104872812,"d":"0.028"},{"v":0.015192216993766381,"d":"0.015"},{"v":9.3106944994578693E-7,"d":"0.000"},0,0,{"v":0.05209213685645265,"d":"0.052"},0,0,{"v":0.09489607596839711,"d":"0.095"},null,{"v":1.0867260063585031E-5,"d":"0.000"},{"v":0.02803784817201407,"d":"0.028"},{"v":0.015427195574215005,"d":"0.015"},0,0,0,{"v":0.052888293299904396,"d":"0.053"},0,0,{"v":0.09636420430619705,"d":"0.096"}]
[{"$nulls":3},{"v":15,"d":"15.000"},3.75,{"v":68.75,"d":"68.750"},0,{"v":0.02643142732093325,"d":"0.026"},{"v":0.01454329861849722,"d":"0.015"},{"v":3.9801832659339357E-7,"d":"0.000"},0,0,{"v":0.049867764994504835,"d":"0.050"},0,0,{"v":0.09084288895226189,"d":"0.091"},null,{"v":5.51534839510432e-06,"d":"0.000"},{"v":0.02684029886713494,"d":"0.027"},{"v":0.014768270994026424,"d":"0.015"},0,0,0,{"v":0.05063422242817571,"d":"0.051"},0,0,{"v":0.09224830763773217,"d":"0.092"}]
[{"$nulls":3},{"v":16,"d":"16.000"},{"v":4,"d":"4.00"},{"v":69,"d":"69.000"},0,{"v":0.025302467834299135,"d":"0.025"},{"v":0.013922114043674738,"d":"0.014"},{"v":1.7014690828211526E-7,"d":"0.000"},0,0,{"v":0.0477380673733418,"d":"0.048"},0,0,{"v":0.08696281939822395,"d":"0.087"},null,{"v":2.799147875489855E-6,"d":"0.000"},{"v":0.02569389914865838,"d":"0.026"},{"v":0.01413749032374603,"d":"0.014"},0,0,0,{"v":0.048474020048013204,"d":"0.048"},0,0,{"v":0.08830820866829311,"d":"0.088"}]
[{"$nulls":3},{"v":17,"d":"17.000"},4.25,{"v":69.25,"d":"69.250"},0,{"v":0.024221741754639523,"d":"0.024"},{"v":0.013327468816595392,"d":"0.013"},{"v":7.2735269869965483E-8,"d":"0.000"},0,0,{"v":0.04569919085145633,"d":"0.046"},0,0,{"v":0.0832484741579611,"d":"0.083"},null,{"v":1.4206226456726262E-6,"d":"0.000"},{"v":0.024596464321408586,"d":"0.025"},{"v":0.013533651483972425,"d":"0.014"},0,0,0,{"v":0.04640486231901173,"d":"0.046"},0,0,{"v":0.08453639874703842,"d":"0.085"}]
[{"$nulls":3},{"v":18,"d":"18.000"},{"v":4.5,"d":"4.50"},{"v":69.5,"d":"69.500"},0,{"v":0.023187181258630396,"d":"0.023"},{"v":0.01275822516396657,"d":"0.013"},{"v":3.1093244869808794E-8,"d":"0.000"},0,0,{"v":0.0437473377560281,"d":"0.044"},0,0,{"v":0.07969277527186994,"d":"0.080"},null,{"v":7.2099395643565621E-7,"d":"0.000"},{"v":0.023545903002655598,"d":"0.024"},{"v":0.012955603738379569,"d":"0.013"},0,0,0,{"v":0.04442346219675514,"d":"0.044"},0,0,{"v":0.08092568993174674,"d":"0.081"}]
[{"$nulls":3},{"v":19,"d":"19.000"},4.75,{"v":69.75,"d":"69.750"},0,{"v":0.02219681124258885,"d":"0.022"},{"v":0.012213296329393528,"d":"0.012"},{"v":1.329189921563908E-8,"d":"0.000"},0,0,{"v":0.041878825978701,"d":"0.042"},0,0,{"v":0.07628894684258258,"d":"0.076"},null,{"v":3.6591862504811356E-7,"d":"0.000"},{"v":0.022540213136564992,"d":"0.023"},{"v":0.01240224550075732,"d":"0.012"},0,0,0,{"v":0.04252637673480017,"d":"0.043"},0,0,{"v":0.07746920129074752,"d":"0.077"}]
[{"$nulls":3},{"v":20,"d":"20.000"},{"v":5,"d":"5.00"},{"v":70,"d":"70.000"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D31, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4*D.cycleLength","v":0},{"v":0.02124874284374258,"d":"0.021"},{"v":0.011691643008603628,"d":"0.012"},{"v":5.6820890035268056E-9,"d":"0.000"},0,0,{"v":0.04009011074244299,"d":"0.040"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D31, (N$2-1)*D.Trace.Markov.NumCols+N$3-1, 2))*N$4*D.cycleLength","v":0},0,{"v":0.0730305022768782,"d":"0.073"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D31, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4*D.cycleLength","v":{"v":1.8571090501096493E-7,"d":"0.000"}},{"v":0.02157747817887791,"d":"0.022"},{"v":0.011872522235717423,"d":"0.012"},0,0,0,{"v":0.04071015966442179,"d":"0.041"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D31, (Y$2-1)*D.Trace.Markov.NumCols+Y$3-1, 2))*Y$4*D.cycleLength","v":0},0,{"v":0.07416034578992214,"d":"0.074"}]
[{"$nulls":3},{"v":21,"d":"21.000"},5.25,{"v":70.25,"d":"70.250"},0,{"v":0.020341168680096968,"d":"0.020"},{"v":0.011192270730290171,"d":"0.011"},{"v":2.4290084449340982E-9,"d":"0.000"},0,0,{"v":0.03837779015093131,"d":"0.038"},0,0,{"v":0.0699112319903269,"d":"0.070"},null,{"v":9.42519398553622e-08,"d":"0.000"},{"v":0.02065586344455061,"d":"0.021"},{"v":0.011365424449064273,"d":"0.011"},0,0,0,{"v":0.03897143559423111,"d":"0.039"},0,0,{"v":0.07099281773978586,"d":"0.071"}]
[{"$nulls":3},{"v":22,"d":"22.000"},{"v":5.5,"d":"5.50"},{"v":70.5,"d":"70.500"},0,{"v":0.019472358909998006,"d":"0.019"},{"v":0.010714227687975532,"d":"0.011"},{"v":1.0383649432275798E-9,"d":"0.000"},0,0,{"v":0.036738603965618434,"d":"0.037"},0,0,{"v":0.06692519160195692,"d":"0.067"},null,{"v":4.7834714746418965E-8,"d":"0.000"},{"v":0.019773612611393227,"d":"0.020"},{"v":0.010879985764000753,"d":"0.011"},0,0,0,{"v":0.03730693456861992,"d":"0.037"},0,0,{"v":0.06796058077872864,"d":"0.068"}]
[{"$nulls":3},{"v":23,"d":"23.000"},5.75,{"v":70.75,"d":"70.750"},0,{"v":0.018640657723492753,"d":"0.019"},{"v":0.01025660280946113,"d":"0.010"},{"v":4.438855523836055E-10,"d":"0.000"},0,0,{"v":0.03516942964129078,"d":"0.035"},0,0,{"v":0.06406669061813022,"d":"0.064"},null,{"v":2.4277059319762033E-8,"d":"0.000"},{"v":0.01892904437304464,"d":"0.019"},{"v":0.010415281079502922,"d":"0.010"},0,0,0,{"v":0.03571350663990752,"d":"0.036"},0,0,{"v":0.0650578563695144,"d":"0.065"}]
[{"$nulls":3},{"v":24,"d":"24.000"},{"v":6,"d":"6.00"},{"v":71,"d":"71.000"},0,{"v":0.017844480096190166,"d":"0.018"},{"v":9.818523970712317E-3,"d":"0.010"},{"v":1.8975446436245329E-10,"d":"0.000"},0,0,{"v":0.03366727733667348,"d":"0.034"},0,0,{"v":0.06133028159333043,"d":"0.061"},null,{"v":1.2321085478185422E-8,"d":"0.000"},{"v":0.01812054923490518,"d":"0.018"},{"v":0.009970424807354005,"d":"0.010"},0,0,0,{"v":0.03418812642377158,"d":"0.034"},0,0,{"v":0.062279112787116245,"d":"0.062"}]
[{"$nulls":3},{"v":25,"d":"25.000"},6.25,{"v":71.25,"d":"71.250"},0,{"v":0.01708230872992244,"d":"0.017"},{"v":0.00939915631252608,"d":"0.009"},{"v":8.111720814550087e-11,"d":"0.000"},0,0,{"v":0.03222928462760349,"d":"0.032"},0,0,{"v":0.05871074975116922,"d":"0.059"},null,{"v":6.2531934103392748E-9,"d":"0.000"},{"v":0.017346586446921015,"d":"0.017"},{"v":0.009544569184477983,"d":"0.010"},0,0,0,{"v":0.03272789269230983,"d":"0.033"},0,0,{"v":0.05961905457690224,"d":"0.060"}]
[{"$nulls":3},{"v":26,"d":"26.000"},{"v":6.5,"d":"6.50"},{"v":71.5,"d":"71.500"},0,{"v":0.01635269114466066,"d":"0.016"},{"v":0.008997700640423002,"d":"0.009"},{"v":3.4676398678831274E-11,"d":"0.000"},0,0,{"v":0.0308527112277656,"d":"0.031"},0,0,{"v":0.05620310304752566,"d":"0.056"},null,{"v":3.1736187445774722E-9,"d":"0.000"},{"v":0.01660568106737513,"d":"0.017"},{"v":0.009136902657356574,"d":"0.009"},0,0,0,{"v":0.03133002556473135,"d":"0.031"},0,0,{"v":0.057072612463081804,"d":"0.057"}]
[{"$nulls":3},{"v":27,"d":"27.000"},6.75,{"v":71.75,"d":"71.750"},0,{"v":0.015654236903439655,"d":"0.016"},{"v":0.008613391897724563,"d":"0.009"},{"v":1.4823644117243262E-11,"d":"0.000"},0,0,{"v":0.029534933841618302,"d":"0.030"},0,0,{"v":0.05380256265760616,"d":"0.054"},null,{"v":1.6106739828773392E-9,"d":"0.000"},{"v":0.015896421152089304,"d":"0.016"},{"v":0.008746648335450828,"d":"0.009"},0,0,0,{"v":0.029991862589967257,"d":"0.030"},0,0,{"v":0.05463493368818137,"d":"0.055"}]
[{"$nulls":3},{"v":28,"d":"28.000"},{"v":7,"d":"7.00"},{"v":72,"d":"72.000"},0,{"v":0.014985614959573141,"d":"0.015"},{"v":0.008245497705917919,"d":"0.008"},{"v":6.336887141882604e-12,"d":"0.000"},0,0,{"v":0.02827344119727752,"d":"0.028"},0,0,{"v":0.05150455386910546,"d":"0.052"},null,{"v":8.174487510670868e-10,"d":"0.000"},{"v":0.015217455063680567,"d":"0.015"},{"v":0.008373062510679992,"d":"0.008"},0,0,0,{"v":0.02871085437332998,"d":"0.029"},0,0,{"v":0.05230137276513929,"d":"0.052"}]
[{"$nulls":3},{"v":29,"d":"29.000"},7.25,{"v":72.25,"d":"72.250"},0,{"v":0.014345551118782385,"d":"0.014"},{"v":0.007893316968249246,"d":"0.008"},{"v":2.7089248993940956E-12,"d":"0.000"},0,0,{"v":0.0270658292745057,"d":"0.027"},0,0,{"v":0.04930469736424625,"d":"0.049"},null,{"v":4.148713319547227e-10,"d":"0.000"},{"v":0.014567488895744404,"d":"0.015"},{"v":8.015433240136224E-3,"d":"0.008"},0,0,0,{"v":0.027484560073644144,"d":"0.027"},0,0,{"v":0.0500674826243961,"d":"0.050"}]
[{"$nulls":3},{"v":30,"d":"30.000"},{"v":7.5,"d":"7.50"},{"v":72.5,"d":"72.500"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D41, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4*D.cycleLength","v":0},{"v":0.013732825610409498,"d":"0.014"},{"v":0.007556178533338466,"d":"0.008"},{"v":1.1580250596631593E-12,"d":"0.000"},0,0,{"v":0.025909796729234106,"d":"0.026"},0,0,{"v":0.04719880087414009,"d":"0.047"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D41, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4*D.cycleLength","v":{"v":2.1055536735875484E-10,"d":"0.000"}},{"v":0.0139452840070559,"d":"0.014"},{"v":7.673078989334222E-3,"d":"0.008"},0,0,0,{"v":0.02631064293216382,"d":"0.026"},0,0,{"v":0.04792900613910931,"d":"0.048"}]
[{"$nulls":3},{"v":31,"d":"31.000"},7.75,{"v":72.75,"d":"72.750"},0,{"v":0.013146270762662664,"d":"0.013"},{"v":0.007233439916035217,"d":"0.007"},{"v":4.950384704676788e-13,"d":"0.000"},0,0,{"v":0.0248031405103967,"d":"0.025"},0,0,{"v":0.04518285118958962,"d":"0.045"},null,{"v":1.0686099353912111E-10,"d":"0.000"},{"v":0.01334965466108986,"d":"0.013"},{"v":7.3453473334102225E-3,"d":"0.007"},0,0,0,{"v":0.025186865910981113,"d":"0.025"},0,0,{"v":0.04588186801234219,"d":"0.046"}]
[{"$nulls":3},{"v":32,"d":"32.000"},{"$f":"D43*D.cycleLength","v":{"v":8,"d":"8.00"}},{"$f":"D.cohortAge+E43","v":{"v":73,"d":"73.000"}},0,{"v":0.012584768777281666,"d":"0.013"},{"v":6.924486072978563E-3,"d":"0.007"},{"v":2.1162157519653477E-13,"d":"0.000"},0,0,{"v":0.023743751662645342,"d":"0.024"},0,0,{"$f":"SUM(G43:O43)","v":{"v":0.04325300651311719,"d":"0.043"}},null,{"v":5.4234057689497665E-11,"d":"0.000"},{"v":0.01277946576636142,"d":"0.013"},{"v":0.007031613713795244,"d":"0.007"},0,0,0,{"v":0.024111087476375307,"d":"0.024"},0,0,{"$f":"SUM(R43:Z43)","v":{"v":0.043922167010766025,"d":"0.044"}}]
[{"$nulls":3},{"$f":"D43+1","v":{"v":33,"d":"33.000"}},8.25,{"v":73.25,"d":"73.250"},0,{"v":0.01204724959930528,"d":"0.012"},{"v":0.00662872823048443,"d":"0.007"},{"v":9.046507243437872e-14,"d":"0.000"},0,0,{"v":0.02272961130776961,"d":"0.023"},0,0,{"v":0.04140558913764979,"d":"0.041"},null,{"v":2.7524851829034868E-11,"d":"0.000"},{"v":0.012233630713280976,"d":"0.012"},{"v":0.006731280247993145,"d":"0.007"},0,0,0,{"v":0.023081257541276608,"d":"0.023"},0,0,{"v":0.04204616853007558,"d":"0.042"}]
[{"$nulls":3},{"v":34,"d":"34.000"},{"v":8.5,"d":"8.50"},{"v":73.5,"d":"73.500"},0,{"v":0.011532688877847945,"d":"0.012"},{"v":6.3456027625087875E-3,"d":"0.006"},{"v":3.8672471476298694E-14,"d":"0.000"},0,0,{"v":0.021758786797514296,"d":"0.022"},0,0,{"v":0.0396370784379097,"d":"0.040"},null,{"v":1.396940410669356E-11,"d":"0.000"},{"v":0.01171110930340114,"d":"0.012"},{"v":0.006443774590195309,"d":"0.006"},0,0,0,{"v":0.02209541357038378,"d":"0.022"},0,0,{"v":0.04025029747794963,"d":"0.040"}]
[{"$nulls":3},{"v":35,"d":"35.000"},8.75,{"v":73.75,"d":"73.750"},0,{"v":0.011040106013985258,"d":"0.011"},{"v":0.006074570116540553,"d":"0.006"},{"v":1.65319057382061E-14,"d":"0.000"},0,0,{"v":0.02082942803061334,"d":"0.021"},0,0,{"v":0.03794410416115568,"d":"0.038"},null,{"v":7.0897475600670445E-12,"d":"0.000"},{"v":0.01121090576710943,"d":"0.011"},{"v":6.1685488405606205E-3,"d":"0.006"},0,0,0,{"v":0.0211516768462339,"d":"0.021"},0,0,{"v":0.0385311314609937,"d":"0.039"}]
[{"$nulls":3},{"v":36,"d":"36.000"},{"v":9,"d":"9.00"},{"v":74,"d":"74.000"},0,{"v":0.010568562292022179,"d":"0.011"},{"v":0.005815113785373928,"d":"0.006"},{"v":7.067143549499603e-15,"d":"0.000"},0,0,{"v":0.019939763927085612,"d":"0.020"},0,0,{"v":0.03632344000448878,"d":"0.036"},null,{"v":3.5981864424261255E-12,"d":"0.000"},{"v":0.010732066865989051,"d":"0.011"},{"v":0.005905078501082152,"d":"0.006"},0,0,0,{"v":0.0202482488920119,"d":"0.020"},0,0,{"v":0.03688539426268129,"d":"0.037"}]
[{"$nulls":3},{"v":37,"d":"37.000"},9.25,{"v":74.25,"d":"74.250"},0,{"v":0.010117159090580084,"d":"0.010"},{"v":0.005566739322799264,"d":"0.006"},{"v":3.021098640419262e-15,"d":"0.000"},0,0,{"v":0.019088099053101232,"d":"0.019"},0,0,{"v":0.0347719974664836,"d":"0.035"},null,{"v":1.8261504467920358E-12,"d":"0.000"},{"v":0.010273680076231416,"d":"0.010"},{"v":0.005652861476050745,"d":"0.006"},0,0,0,{"v":0.019383408045756202,"d":"0.019"},0,0,{"v":0.03530994959986451,"d":"0.035"}]
[{"$nulls":3},{"v":38,"d":"38.000"},{"v":9.5,"d":"9.50"},{"v":74.5,"d":"74.500"},0,{"v":0.00968503617009241,"d":"0.010"},{"v":0.005328973401336061,"d":"0.005"},{"v":1.2914746858070215E-15,"d":"0.000"},0,0,{"v":0.01827281038999801,"d":"0.018"},0,0,{"v":0.03328681996142777,"d":"0.033"},null,{"v":9.268072979759775e-13,"d":"0.000"},{"v":0.00983487184963855,"d":"0.010"},{"v":5.4114171152106864E-3,"d":"0.005"},0,0,0,{"v":0.01855550618017992,"d":"0.019"},0,0,{"v":0.033801795145955965,"d":"0.034"}]
[{"$nulls":3},{"v":39,"d":"39.000"},9.75,{"v":74.75,"d":"74.750"},{"v":1.6533176272741314E-16,"d":"0.000"},{"v":0.009271370033444934,"d":"0.009"},{"v":0.005101362910212122,"d":"0.005"},{"v":3.8675443590424607E-16,"d":"0.000"},0,0,{"v":0.017492344241295855,"d":"0.017"},0,0,{"v":0.03186507718495346,"d":"0.032"},null,{"v":4.703729471416069e-13,"d":"0.000"},{"v":0.009414805948901352,"d":"0.009"},{"v":5.180285297783983E-3,"d":"0.005"},0,0,0,{"v":0.017762965562235947,"d":"0.018"},0,0,{"v":0.032358056809391654,"d":"0.032"}]
[{"$nulls":3},{"v":40,"d":"40.000"},{"v":10,"d":"10.00"},{"v":75,"d":"75.000"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D51, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4*D.cycleLength","v":{"v":1.6533176272741314E-16,"d":"0.000"}},{"v":0.004534525235116596,"d":"0.005"},{"v":2.495020559679843E-3,"d":"0.002"},0,0,0,{"v":8.555313410787399E-3,"d":"0.009"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D51, (N$2-1)*D.Trace.Markov.NumCols+N$3-1, 2))*N$4*D.cycleLength","v":0},0,{"v":0.015584859205584004,"d":"0.016"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D51, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4*D.cycleLength","v":{"v":1.5835516582476506E-13,"d":"0.000"}},{"v":0.004604678165688132,"d":"0.005"},{"v":2.5336206324597385E-3,"d":"0.003"},0,0,0,{"v":0.008687671326090137,"d":"0.009"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D51, (Y$2-1)*D.Trace.Markov.NumCols+Y$3-1, 2))*Y$4*D.cycleLength","v":0},0,{"v":0.015825970124396363,"d":"0.016"}]
[{"$nulls":3},{"v":41,"d":"41.000"},10.25,{"v":75.25,"d":"75.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":42,"d":"42.000"},{"v":10.5,"d":"10.50"},{"v":75.5,"d":"75.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":43,"d":"43.000"},10.75,{"v":75.75,"d":"75.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":44,"d":"44.000"},{"v":11,"d":"11.00"},{"v":76,"d":"76.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":45,"d":"45.000"},11.25,{"v":76.25,"d":"76.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":46,"d":"46.000"},{"v":11.5,"d":"11.50"},{"v":76.5,"d":"76.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":47,"d":"47.000"},11.75,{"v":76.75,"d":"76.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":48,"d":"48.000"},{"v":12,"d":"12.00"},{"v":77,"d":"77.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":49,"d":"49.000"},12.25,{"v":77.25,"d":"77.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":50,"d":"50.000"},{"v":12.5,"d":"12.50"},{"v":77.5,"d":"77.500"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D61, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4*D.cycleLength","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D61, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4*D.cycleLength","v":0},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":51,"d":"51.000"},12.75,{"v":77.75,"d":"77.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":52,"d":"52.000"},{"v":13,"d":"13.00"},{"v":78,"d":"78.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":53,"d":"53.000"},13.25,{"v":78.25,"d":"78.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":54,"d":"54.000"},{"v":13.5,"d":"13.50"},{"v":78.5,"d":"78.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":55,"d":"55.000"},13.75,{"v":78.75,"d":"78.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":56,"d":"56.000"},{"v":14,"d":"14.00"},{"v":79,"d":"79.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":57,"d":"57.000"},14.25,{"v":79.25,"d":"79.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":58,"d":"58.000"},{"v":14.5,"d":"14.50"},{"v":79.5,"d":"79.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":59,"d":"59.000"},14.75,{"v":79.75,"d":"79.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":60,"d":"60.000"},{"v":15,"d":"15.00"},{"v":80,"d":"80.000"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D71, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4*D.cycleLength","v":0},0,0,0,0,0,0,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D71, (N$2-1)*D.Trace.Markov.NumCols+N$3-1, 2))*N$4*D.cycleLength","v":0},0,0,null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D71, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4*D.cycleLength","v":0},0,0,0,0,0,0,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D71, (Y$2-1)*D.Trace.Markov.NumCols+Y$3-1, 2))*Y$4*D.cycleLength","v":0},0,0]
[{"$nulls":3},{"v":61,"d":"61.000"},15.25,{"v":80.25,"d":"80.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":62,"d":"62.000"},{"v":15.5,"d":"15.50"},{"v":80.5,"d":"80.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":63,"d":"63.000"},15.75,{"v":80.75,"d":"80.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":64,"d":"64.000"},{"$f":"D75*D.cycleLength","v":{"v":16,"d":"16.00"}},{"$f":"D.cohortAge+E75","v":{"v":81,"d":"81.000"}},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G75:O75)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R75:Z75)","v":0}]
[{"$nulls":3},{"$f":"D75+1","v":{"v":65,"d":"65.000"}},16.25,{"v":81.25,"d":"81.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":66,"d":"66.000"},{"v":16.5,"d":"16.50"},{"v":81.5,"d":"81.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":67,"d":"67.000"},16.75,{"v":81.75,"d":"81.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":68,"d":"68.000"},{"v":17,"d":"17.00"},{"v":82,"d":"82.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":69,"d":"69.000"},17.25,{"v":82.25,"d":"82.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":70,"d":"70.000"},{"v":17.5,"d":"17.50"},{"v":82.5,"d":"82.500"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D81, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4*D.cycleLength","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D81, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4*D.cycleLength","v":0},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":71,"d":"71.000"},17.75,{"v":82.75,"d":"82.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":72,"d":"72.000"},{"v":18,"d":"18.00"},{"v":83,"d":"83.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":73,"d":"73.000"},18.25,{"v":83.25,"d":"83.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":74,"d":"74.000"},{"v":18.5,"d":"18.50"},{"v":83.5,"d":"83.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":75,"d":"75.000"},18.75,{"v":83.75,"d":"83.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":76,"d":"76.000"},{"v":19,"d":"19.00"},{"v":84,"d":"84.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":77,"d":"77.000"},19.25,{"v":84.25,"d":"84.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":78,"d":"78.000"},{"v":19.5,"d":"19.50"},{"v":84.5,"d":"84.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":79,"d":"79.000"},19.75,{"v":84.75,"d":"84.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":80,"d":"80.000"},{"v":20,"d":"20.00"},{"v":85,"d":"85.000"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D91, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4*D.cycleLength","v":0},0,0,0,0,0,0,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D91, (N$2-1)*D.Trace.Markov.NumCols+N$3-1, 2))*N$4*D.cycleLength","v":0},0,0,null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D91, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4*D.cycleLength","v":0},0,0,0,0,0,0,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D91, (Y$2-1)*D.Trace.Markov.NumCols+Y$3-1, 2))*Y$4*D.cycleLength","v":0},0,0]
[{"$nulls":3},{"v":81,"d":"81.000"},20.25,{"v":85.25,"d":"85.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":82,"d":"82.000"},{"v":20.5,"d":"20.50"},{"v":85.5,"d":"85.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":83,"d":"83.000"},20.75,{"v":85.75,"d":"85.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":84,"d":"84.000"},{"v":21,"d":"21.00"},{"v":86,"d":"86.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":85,"d":"85.000"},21.25,{"v":86.25,"d":"86.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":86,"d":"86.000"},{"v":21.5,"d":"21.50"},{"v":86.5,"d":"86.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":87,"d":"87.000"},21.75,{"v":86.75,"d":"86.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":88,"d":"88.000"},{"v":22,"d":"22.00"},{"v":87,"d":"87.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":89,"d":"89.000"},22.25,{"v":87.25,"d":"87.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":90,"d":"90.000"},{"v":22.5,"d":"22.50"},{"v":87.5,"d":"87.500"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D101, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4*D.cycleLength","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D101, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4*D.cycleLength","v":0},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":91,"d":"91.000"},22.75,{"v":87.75,"d":"87.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":92,"d":"92.000"},{"v":23,"d":"23.00"},{"v":88,"d":"88.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":93,"d":"93.000"},23.25,{"v":88.25,"d":"88.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":94,"d":"94.000"},{"v":23.5,"d":"23.50"},{"v":88.5,"d":"88.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":95,"d":"95.000"},23.75,{"v":88.75,"d":"88.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":96,"d":"96.000"},{"$f":"D107*D.cycleLength","v":{"v":24,"d":"24.00"}},{"$f":"D.cohortAge+E107","v":{"v":89,"d":"89.000"}},0,0,0,0,0,0,0,0,0,{"$f":"SUM(G107:O107)","v":0},null,0,0,0,0,0,0,0,0,0,{"$f":"SUM(R107:Z107)","v":0}]
[{"$nulls":3},{"$f":"D107+1","v":{"v":97,"d":"97.000"}},24.25,{"v":89.25,"d":"89.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":98,"d":"98.000"},{"v":24.5,"d":"24.50"},{"v":89.5,"d":"89.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":99,"d":"99.000"},24.75,{"v":89.75,"d":"89.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":100,"d":"100.000"},{"v":25,"d":"25.00"},{"v":90,"d":"90.000"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D111, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4*D.cycleLength","v":0},0,0,0,0,0,0,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D111, (N$2-1)*D.Trace.Markov.NumCols+N$3-1, 2))*N$4*D.cycleLength","v":0},0,0,null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D111, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4*D.cycleLength","v":0},0,0,0,0,0,0,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D111, (Y$2-1)*D.Trace.Markov.NumCols+Y$3-1, 2))*Y$4*D.cycleLength","v":0},0,0]
[{"$nulls":3},{"v":101,"d":"101.000"},25.25,{"v":90.25,"d":"90.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":102,"d":"102.000"},{"v":25.5,"d":"25.50"},{"v":90.5,"d":"90.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":103,"d":"103.000"},25.75,{"v":90.75,"d":"90.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":104,"d":"104.000"},{"v":26,"d":"26.00"},{"v":91,"d":"91.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":105,"d":"105.000"},26.25,{"v":91.25,"d":"91.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":106,"d":"106.000"},{"v":26.5,"d":"26.50"},{"v":91.5,"d":"91.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":107,"d":"107.000"},26.75,{"v":91.75,"d":"91.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":108,"d":"108.000"},{"v":27,"d":"27.00"},{"v":92,"d":"92.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":109,"d":"109.000"},27.25,{"v":92.25,"d":"92.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":110,"d":"110.000"},{"v":27.5,"d":"27.50"},{"v":92.5,"d":"92.500"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D121, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4*D.cycleLength","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D121, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4*D.cycleLength","v":0},0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":111,"d":"111.000"},27.75,{"v":92.75,"d":"92.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":112,"d":"112.000"},{"v":28,"d":"28.00"},{"v":93,"d":"93.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":113,"d":"113.000"},28.25,{"v":93.25,"d":"93.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":114,"d":"114.000"},{"v":28.5,"d":"28.50"},{"v":93.5,"d":"93.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":115,"d":"115.000"},28.75,{"v":93.75,"d":"93.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":116,"d":"116.000"},{"v":29,"d":"29.00"},{"v":94,"d":"94.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":117,"d":"117.000"},29.25,{"v":94.25,"d":"94.250"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":118,"d":"118.000"},{"v":29.5,"d":"29.50"},{"v":94.5,"d":"94.500"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":119,"d":"119.000"},29.75,{"v":94.75,"d":"94.750"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},{"v":120,"d":"120.000"},{"v":30,"d":"30.00"},{"v":95,"d":"95.000"},0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0]

{"sheet":"D.Costs","index":27,"n_rows":131,"n_cols":27,"rows_kept":131,"merged":[[6,3,9,3],[6,4,9,4],[6,5,9,5],[6,6,6,15],[6,17,6,26],[7,6,9,6],[7,7,9,7],[7,8,9,8],[7,9,9,9],[7,10,9,10],[7,11,9,11],[7,12,9,12],[7,13,9,13],[7,14,9,14],[7,15,9,15],[7,17,9,17],[7,18,9,18],[7,19,9,19],[7,20,9,20],[7,21,9,21],[7,22,9,22],[7,23,9,23],[7,24,9,24],[7,25,9,25],[7,26,9,26]]}
[{"$nulls":3},{"$f":"D.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- D: NSAIDs - HF"}]
[{"$nulls":3},{"$f":"COLUMNS(G2:Q2)","v":11},null,"StratID",{"$f":"MAX($F$2:F2)+1","v":1},{"$f":"G2","v":1},1,1,1,1,1,1,1,null,null,{"$f":"MAX($F$2:Q2)+1","v":2},{"$f":"R2","v":2},2,2,2,2,2,2,2]
[{"$nulls":5},"StateID",1,{"$f":"G3+1","v":2},3,4,5,6,7,8,9,null,null,1,{"$f":"R3+1","v":2},3,4,5,6,7,8,9]
[{"$nulls":6},{"$f":"INDEX(D.rngC.ByState, G$3)","v":{"v":16.764516,"d":"£16.76"}},{"v":98.25731242857142,"d":"£98.26"},{"v":3802.943215672351,"d":"£3,802.94"},{"v":7.663517857142858,"d":"£7.66"},{"v":89.15631428571429,"d":"£89.16"},{"v":3793.8422175294936,"d":"£3,793.84"},{"v":16.764516,"d":"£16.76"},{"v":7.663517857142858,"d":"£7.66"},0,null,null,{"$f":"INDEX(D.rngC.ByState, R$3)","v":{"v":16.764516,"d":"£16.76"}},{"v":98.25731242857142,"d":"£98.26"},{"v":3802.943215672351,"d":"£3,802.94"},{"v":7.663517857142858,"d":"£7.66"},{"v":89.15631428571429,"d":"£89.16"},{"v":3793.8422175294936,"d":"£3,793.84"},{"v":16.764516,"d":"£16.76"},{"v":7.663517857142858,"d":"£7.66"},0]
[{"$nulls":5},"Costs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":1.4461079903749153E-14,"d":"£0.00"}},{"v":560.1971346151222,"d":"£560.20"},{"v":13516.188953354133,"d":"£13,516.19"},{"v":9.553950327654391,"d":"£9.55"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"},{"v":143.45819945461255,"d":"£143.46"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"},{"v":14229.398237751526,"d":"£14,229.40"},null,{"$f":"SUM(OFFSET(R$11, 0, 0, timeHorizon*D.cyclesPerYear))","v":{"v":25.658728940209233,"d":"£25.66"}},{"v":559.8168780923222,"d":"£559.82"},{"v":13507.014291979896,"d":"£13,507.01"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"},{"v":143.3127917891939,"d":"£143.31"},{"v":0,"d":"£0.00"},{"v":0,"d":"£0.00"},{"v":14235.802690801625,"d":"£14,235.80"}]
[{"$nulls":5},"Discounted costs ",{"$f":"SUM(OFFSET(G$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":1.0295910805673927E-14,"d":"£0.00"}},{"$f":"SUM(OFFSET(H$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":495.93742705263725,"d":"£495.94"}},{"$f":"SUM(OFFSET(I$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":11965.759121008501,"d":"£11,965.76"}},{"$f":"SUM(OFFSET(J$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":9.452513824437846,"d":"£9.45"}},{"$f":"SUM(OFFSET(K$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(L$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(M$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":125.31974929281958,"d":"£125.32"}},{"$f":"SUM(OFFSET(N$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(O$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(P$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":12596.4688111784,"d":"£12,596.47"}},null,{"$f":"SUM(OFFSET(R$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":25.325134639034893,"d":"£25.33"}},{"$f":"SUM(OFFSET(S$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":494.6990369150568,"d":"£494.70"}},{"$f":"SUM(OFFSET(T$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":11935.87979092409,"d":"£11,935.88"}},{"$f":"SUM(OFFSET(U$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(V$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(W$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(X$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":124.96942705893815,"d":"£124.97"}},{"$f":"SUM(OFFSET(Y$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(Z$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":0,"d":"£0.00"}},{"$f":"SUM(OFFSET(AA$11, 0, 0, timeHorizon*D.cyclesPerYear) / (1+DQALYs)^(OFFSET($E$11, 0, 0, timeHorizon*D.cyclesPerYear)+D.cycleLength/2))","v":{"v":12580.87338953712,"d":"£12,580.87"}}]
[{"$nulls":3},"Cycle","Years","Age",{"$f":"INDEX(rngStrats, G2)","v":"HPE"},{"$nulls":10},{"$f":"INDEX(rngStrats, R2)","v":"No HPE"}]
[{"$nulls":6},{"$f":"INDEX(D.rngStates, G$3)","v":"HF no HPE"},"PCE no HPE","SCE no HPE","HF w HPE","PCE w HPE","SCE w HPE","HF post event no HPE","HF post event w HPE","Dead","Total",null,{"$f":"INDEX(D.rngStates, R$3)","v":"HF no HPE"},"PCE no HPE","SCE no HPE","HF w HPE","PCE w HPE","SCE w HPE","HF post event no HPE","HF post event w HPE","Dead","Total"]
[]
[]
[{"$nulls":3},{"v":0,"d":"0.000"},{"$f":"D11*D.cycleLength","v":{"v":0,"d":"0.00"}},{"$f":"D.cohortAge+D11*D.cycleLength","v":{"v":65,"d":"65.000"}},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D11, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4","v":0},{"v":16.527272071482198,"d":"£16.53"},{"v":398.7627183332897,"d":"£398.76"},{"v":5.469778817150199,"d":"£5.47"},0,0,0,0,{"$f":"(OFFSET(D.Trace.Markov.Root, $D11+1, (O$2-1)*D.Trace.Markov.NumCols+O$3-1)-OFFSET(D.Trace.Markov.Root, $D11, (O$2-1)*D.Trace.Markov.NumCols+O$3-1))*O$4","v":0},{"$f":"SUM(G11:O11)","v":{"v":420.75976922192206,"d":"£420.76"}},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D11, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4","v":{"v":12.636418932668343,"d":"£12.64"}},{"v":14.247648337484653,"d":"£14.25"},{"v":343.7609640804222,"d":"£343.76"},0,0,0,0,0,{"$f":"(OFFSET(D.Trace.Markov.Root, $D11+1, (Z$2-1)*D.Trace.Markov.NumCols+Z$3-1)-OFFSET(D.Trace.Markov.Root, $D11, (Z$2-1)*D.Trace.Markov.NumCols+Z$3-1))*Z$4","v":0},{"$f":"SUM(R11:Z11)","v":{"v":370.6450313505752,"d":"£370.65"}}]
[{"$nulls":3},{"$f":"D11+1","v":{"v":1,"d":"1.000"}},0.25,{"v":65.25,"d":"65.250"},0,{"v":31.373370018763495,"d":"£31.37"},{"v":756.9628101872405,"d":"£756.96"},{"v":2.338249001473389,"d":"£2.34"},0,0,{"v":2.1275798219849174,"d":"£2.13"},0,0,{"v":792.8020090294623,"d":"£792.80"},null,{"v":6.413231345562052,"d":"£6.41"},{"v":28.18631309867453,"d":"£28.19"},{"v":680.066908949522,"d":"£680.07"},0,0,0,{"v":1.8341205361938946,"d":"£1.83"},0,0,{"v":716.5005739299526,"d":"£716.50"}]
[{"$nulls":3},{"v":2,"d":"2.000"},{"v":0.5,"d":"0.50"},{"v":65.5,"d":"65.500"},0,{"v":28.472128651806532,"d":"£28.47"},{"v":686.9629403342484,"d":"£686.96"},{"v":0.9995666325205936,"d":"£1.00"},0,0,{"v":5.118528287947247,"d":"£5.12"},0,0,{"v":721.5531639065227,"d":"£721.55"},null,{"v":3.254841146914605,"d":"£3.25"},{"v":27.288281226465127,"d":"£27.29"},{"v":658.3995927122553,"d":"£658.40"},0,0,0,{"v":4.559317441504858,"d":"£4.56"},0,0,{"v":693.5020325271398,"d":"£693.50"}]
[{"$nulls":3},{"v":3,"d":"3.000"},0.75,{"v":65.75,"d":"65.750"},0,{"v":26.416023397323027,"d":"£26.42"},{"v":637.3541411984287,"d":"£637.35"},{"v":0.4272998522479773,"d":"£0.43"},0,0,{"v":6.263012479038059,"d":"£6.26"},0,0,{"v":670.4604769270377,"d":"£670.46"},null,{"v":1.6518959508578164,"d":"£1.65"},{"v":26.12917809117011,"d":"£26.13"},{"v":630.4332643877873,"d":"£630.43"},0,0,0,{"v":5.826803562373343,"d":"£5.83"},0,0,{"v":664.0411419921886,"d":"£664.04"}]
[{"$nulls":3},{"v":4,"d":"4.000"},{"v":1,"d":"1.00"},{"v":66,"d":"66.000"},0,{"v":24.925025702934693,"d":"£24.93"},{"v":601.3800075923837,"d":"£601.38"},{"v":0.18266432450903317,"d":"£0.18"},0,0,{"v":6.579175308072486,"d":"£6.58"},0,0,{"v":633.0668729278999,"d":"£633.07"},null,{"v":0.838369711236799,"d":"£0.84"},{"v":25.013286888613873,"d":"£25.01"},{"v":603.5095344842097,"d":"£603.51"},0,0,0,{"v":6.3208646821277705,"d":"£6.32"},0,0,{"v":635.6820557661881,"d":"£635.68"}]
[{"$nulls":3},{"v":5,"d":"5.000"},1.25,{"v":66.25,"d":"66.250"},0,{"v":23.70529738636957,"d":"£23.71"},{"v":571.9509416801178,"d":"£571.95"},{"v":0.07808627892756151,"d":"£0.08"},0,0,{"v":6.5476958609028415,"d":"£6.55"},0,0,{"v":602.2820212063178,"d":"£602.28"},null,{"v":0.4254891310522811,"d":"£0.43"},{"v":23.944925135713085,"d":"£23.94"},{"v":577.732574142089,"d":"£577.73"},0,0,0,{"v":6.4279601246811024,"d":"£6.43"},0,0,{"v":608.5309485335355,"d":"£608.53"}]
[{"$nulls":3},{"v":6,"d":"6.000"},{"v":1.5,"d":"1.50"},{"v":66.5,"d":"66.500"},0,{"v":22.62648061071954,"d":"£22.63"},{"v":545.9217271684226,"d":"£545.92"},{"v":0.03338072156750785,"d":"£0.03"},0,0,{"v":6.37470201789284,"d":"£6.37"},0,0,{"v":574.9562905186025,"d":"£574.96"},null,{"v":0.2159441094031722,"d":"£0.22"},{"v":22.922192342529314,"d":"£22.92"},{"v":553.0565291798798,"d":"£553.06"},0,0,0,{"v":6.344781404289914,"d":"£6.34"},0,0,{"v":582.5394470361023,"d":"£582.54"}]
[{"$nulls":3},{"v":7,"d":"7.000"},1.75,{"v":66.75,"d":"66.750"},0,{"v":21.631710641305073,"d":"£21.63"},{"v":521.9203568633677,"d":"£521.92"},{"v":0.01426976144427581,"d":"£0.01"},0,0,{"v":6.14802658144073,"d":"£6.15"},0,0,{"v":549.7143638475578,"d":"£549.71"},null,{"v":0.10959588619949827,"d":"£0.11"},{"v":21.943142334752096,"d":"£21.94"},{"v":529.434443163693,"d":"£529.43"},0,0,0,{"v":6.170908683306022,"d":"£6.17"},0,0,{"v":557.6580900679506,"d":"£557.66"}]
[{"$nulls":3},{"v":8,"d":"8.000"},{"v":2,"d":"2.00"},{"v":67,"d":"67.000"},0,{"v":20.695660176559514,"d":"£20.70"},{"v":499.33574482305755,"d":"£499.34"},{"v":0.006100110546284479,"d":"£0.01"},0,0,{"v":5.9049261475034465,"d":"£5.90"},0,0,{"v":525.9424312576668,"d":"£525.94"},null,{"v":0.055622069548690964,"d":"£0.06"},{"v":21.005909395623238,"d":"£21.01"},{"v":506.82130090391274,"d":"£506.82"},0,0,0,{"v":5.956630320418856,"d":"£5.96"},0,0,{"v":533.8394626895035,"d":"£533.84"}]
[{"$nulls":3},{"v":9,"d":"9.000"},2.25,{"v":67.25,"d":"67.250"},0,{"v":19.806528704143382,"d":"£19.81"},{"v":477.88317349955906,"d":"£477.88"},{"v":0.002607706430286411,"d":"£0.00"},0,0,{"v":5.661048751448963,"d":"£5.66"},0,0,{"v":503.3533586615817,"d":"£503.35"},null,{"v":0.02822929516941648,"d":"£0.03"},{"v":20.108707440582485,"d":"£20.11"},{"v":485.1740085414105,"d":"£485.17"},0,0,0,{"v":5.727228471109632,"d":"£5.73"},0,0,{"v":511.0381737482721,"d":"£511.04"}]
[{"$nulls":3},{"v":10,"d":"10.000"},{"v":2.5,"d":"2.50"},{"v":67.5,"d":"67.500"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D21, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4","v":0},{"v":18.958339823003698,"d":"£18.96"},{"v":457.41844692880574,"d":"£457.42"},{"v":1.1147556712228755E-3,"d":"£0.00"},0,0,{"v":5.42281698209237,"d":"£5.42"},0,0,{"v":481.800718489573,"d":"£481.80"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D21, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4","v":{"v":0.014326922968309348,"d":"£0.01"}},{"v":19.249826670926147,"d":"£19.25"},{"v":464.4513128085004,"d":"£464.45"},0,0,0,{"v":5.495304401674308,"d":"£5.50"},0,0,{"v":489.21077080406917,"d":"£489.21"}]
[{"$nulls":3},{"v":11,"d":"11.000"},2.75,{"v":67.75,"d":"67.750"},0,{"v":18.147646655008035,"d":"£18.15"},{"v":437.85840035814476,"d":"£437.86"},{"v":4.7654145117365722E-4,"d":"£0.00"},0,0,{"v":5.192721078862512,"d":"£5.19"},0,0,{"v":461.1992446334665,"d":"£461.20"},null,{"v":0.007271195419793857,"d":"£0.01"},{"v":18.427630316648816,"d":"£18.43"},{"v":444.6137224416622,"d":"£444.61"},0,0,0,{"v":5.26703339792424,"d":"£5.27"},0,0,{"v":468.3156573516551,"d":"£468.32"}]
[{"$nulls":3},{"v":12,"d":"12.000"},{"v":3,"d":"3.00"},{"v":68,"d":"68.000"},0,{"v":17.3721217568007,"d":"£17.37"},{"v":419.14687826261894,"d":"£419.15"},{"v":2.0371437486169303E-4,"d":"£0.00"},0,0,{"v":4.971581165642028,"d":"£4.97"},0,0,{"v":441.4907848994365,"d":"£441.49"},null,{"v":0.003690274802885335,"d":"£0.00"},{"v":17.640551517274353,"d":"£17.64"},{"v":425.6234329236102,"d":"£425.62"},0,0,0,{"v":5.045338835175613,"d":"£5.05"},0,0,{"v":448.31301355086305,"d":"£448.31"}]
[{"$nulls":3},{"v":13,"d":"13.000"},3.25,{"v":68.25,"d":"68.250"},0,{"v":16.62995270072098,"d":"£16.63"},{"v":401.2401511884117,"d":"£401.24"},{"v":8.70848620263413e-05,"d":"£0.00"},0,0,{"v":4.759513856269418,"d":"£4.76"},0,0,{"v":422.6297048302641,"d":"£422.63"},null,{"v":1.8728871024066747E-3,"d":"£0.00"},{"v":16.887090335888736,"d":"£16.89"},{"v":407.44425443919636,"d":"£407.44"},0,0,0,{"v":4.831502679712802,"d":"£4.83"},0,0,{"v":429.1647203419003,"d":"£429.16"}]
[{"$nulls":3},{"v":14,"d":"14.000"},{"v":3.5,"d":"3.50"},{"v":68.5,"d":"68.500"},0,{"v":15.919582136771924,"d":"£15.92"},{"v":384.1006440828768,"d":"£384.10"},{"v":3.7227481856868081E-5,"d":"£0.00"},0,0,{"v":4.556345018108818,"d":"£4.56"},0,0,{"v":404.57660846523936,"d":"£404.58"},null,{"v":9.5052707067199435E-4,"d":"£0.00"},{"v":16.165810900708674,"d":"£16.17"},{"v":390.04154290844184,"d":"£390.04"},0,0,0,{"v":4.625982465594469,"d":"£4.63"},0,0,{"v":410.83428680181567,"d":"£410.83"}]
[{"$nulls":3},{"v":15,"d":"15.000"},3.75,{"v":68.75,"d":"68.750"},0,{"v":15.239595181648996,"d":"£15.24"},{"v":367.69421926677717,"d":"£367.69"},{"v":1.5914194191227423E-5,"d":"£0.00"},0,0,{"v":4.361785795484955,"d":"£4.36"},0,0,{"v":387.2956161581053,"d":"£387.30"},null,{"v":4.8241119868852529E-4,"d":"£0.00"},{"v":15.475338668739223,"d":"£15.48"},{"v":373.38213396527567,"d":"£373.38"},0,0,0,{"v":4.428825558494141,"d":"£4.43"},0,0,{"v":393.28678060370777,"d":"£393.29"}]
[{"$nulls":3},{"v":16,"d":"16.000"},{"v":4,"d":"4.00"},{"v":69,"d":"69.000"},0,{"v":14.58866985159086,"d":"£14.59"},{"v":351.9889805000084,"d":"£351.99"},{"v":6.8030810606485465E-6,"d":"£0.00"},0,0,{"v":4.175507448466782,"d":"£4.18"},0,0,{"v":370.75316460314707,"d":"£370.75"},null,{"v":2.4483317919138614E-4,"d":"£0.00"},{"v":14.81435780630571,"d":"£14.81"},{"v":357.4342797561671,"d":"£357.43"},0,0,0,{"v":4.239879050500373,"d":"£4.24"},0,0,{"v":376.48876144615235,"d":"£376.49"}]
[{"$nulls":3},{"v":17,"d":"17.000"},4.25,{"v":69.25,"d":"69.250"},0,{"v":13.96555450650243,"d":"£13.97"},{"v":336.95472876336567,"d":"£336.95"},{"v":2.908215858222184E-6,"d":"£0.00"},0,0,{"v":3.9971729541719645,"d":"£4.00"},0,0,{"v":354.9174591322559,"d":"£354.92"},null,{"v":1.242576577739534E-4,"d":"£0.00"},{"v":14.181608681468088,"d":"£14.18"},{"v":342.167588438207,"d":"£342.17"},0,0,0,{"v":4.058895948651492,"d":"£4.06"},0,0,{"v":360.40821732598437,"d":"£360.41"}]
[{"$nulls":3},{"v":18,"d":"18.000"},{"v":4.5,"d":"4.50"},{"v":69.5,"d":"69.500"},0,{"v":13.369056899367214,"d":"£13.37"},{"v":322.5626980476028,"d":"£322.56"},{"v":1.2432189771980621E-6,"d":"£0.00"},0,0,{"v":3.8264501414000196,"d":"£3.83"},0,0,{"v":339.758206331589,"d":"£339.76"},null,{"v":6.30632072273158e-05,"d":"£0.00"},{"v":13.575885463538986,"d":"£13.58"},{"v":327.5529662613402,"d":"£327.55"},0,0,0,{"v":3.885588744902069,"d":"£3.89"},0,0,{"v":345.0145035329885,"d":"£345.01"}]
[{"$nulls":3},{"v":19,"d":"19.000"},4.75,{"v":69.75,"d":"69.750"},0,{"v":12.798038242627358,"d":"£12.80"},{"v":308.78541218967183,"d":"£308.79"},{"v":5.3145760170987772E-7,"d":"£0.00"},0,0,{"v":3.663016947032079,"d":"£3.66"},0,0,{"v":325.24646791078885,"d":"£325.25"},null,{"v":3.2005819013828345E-5,"d":"£0.00"},{"v":12.99603382513089,"d":"£13.00"},{"v":313.5625621243744,"d":"£313.56"},0,0,0,{"v":3.7196562949178356,"d":"£3.72"},0,0,{"v":330.27828425024217,"d":"£330.28"}]
[{"$nulls":3},{"v":20,"d":"20.000"},{"v":5,"d":"5.00"},{"v":70,"d":"70.000"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D31, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4","v":0},{"v":12.251409472735368,"d":"£12.25"},{"v":295.59659474547743,"d":"£295.60"},{"v":2.2719021153601429E-7,"d":"£0.00"},0,0,{"v":3.5065633199136905,"d":"£3.51"},0,0,{"v":311.3545677653167,"d":"£311.35"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D31, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4","v":{"v":1.6243583157030271E-5,"d":"£0.00"}},{"v":12.440948742353186,"d":"£12.44"},{"v":300.1697144991071,"d":"£300.17"},0,0,0,{"v":3.5607971637743674,"d":"£3.56"},0,0,{"v":316.1714766488178,"d":"£316.17"}]
[{"$nulls":3},{"v":21,"d":"21.000"},5.25,{"v":70.25,"d":"70.250"},0,{"v":11.72812850559937,"d":"£11.73"},{"v":282.97110277047244,"d":"£282.97"},{"v":9.7120432658625719E-8,"d":"£0.00"},0,0,{"v":3.356791706243115,"d":"£3.36"},0,0,{"v":298.05602307943536,"d":"£298.06"},null,{"v":8.24393819340656e-06,"d":"£0.00"},{"v":11.909572388966945,"d":"£11.91"},{"v":287.3489006214225,"d":"£287.35"},0,0,0,{"v":3.4087161159780357,"d":"£3.41"},0,0,{"v":302.6671973703057,"d":"£302.67"}]
[{"$nulls":3},{"v":22,"d":"22.000"},{"v":5.5,"d":"5.50"},{"v":70.5,"d":"70.500"},0,{"v":11.227197964641272,"d":"£11.23"},{"v":270.8848720032492,"d":"£270.88"},{"v":4.151753887646445E-8,"d":"£0.00"},0,0,{"v":3.2134169426049057,"d":"£3.21"},0,0,{"v":285.3254869520129,"d":"£285.33"},null,{"v":4.1839609081136178E-6,"d":"£0.00"},{"v":11.400892120484327,"d":"£11.40"},{"v":275.0756878525324,"d":"£275.08"},0,0,0,{"v":3.2631271381908618,"d":"£3.26"},0,0,{"v":289.73971129516843,"d":"£289.74"}]
[{"$nulls":3},{"v":23,"d":"23.000"},5.75,{"v":70.75,"d":"70.750"},0,{"v":10.747663157816861,"d":"£10.75"},{"v":259.31486805597456,"d":"£259.31"},{"v":1.7748129689840777E-8,"d":"£0.00"},0,0,{"v":3.076165909211966,"d":"£3.08"},0,0,{"v":273.1386971407515,"d":"£273.14"},null,{"v":2.1234425186039986E-6,"d":"£0.00"},{"v":10.913938544370888,"d":"£10.91"},{"v":263.3266871176702,"d":"£263.33"},0,0,0,{"v":3.123754713813057,"d":"£3.12"},0,0,{"v":277.36438249929665,"d":"£277.36"}]
[{"$nulls":3},{"v":24,"d":"24.000"},{"v":6,"d":"6.00"},{"v":71,"d":"71.000"},0,{"v":10.288610205986002,"d":"£10.29"},{"v":248.23904125653243,"d":"£248.24"},{"v":7.5870611797264617E-9,"d":"£0.00"},0,0,{"v":2.9447770934979127,"d":"£2.94"},0,0,{"v":261.4724285636034,"d":"£261.47"},null,{"v":1.0776888763638633E-6,"d":"£0.00"},{"v":10.447783672673186,"d":"£10.45"},{"v":252.07950833350614,"d":"£252.08"},0,0,0,{"v":2.990334221433086,"d":"£2.99"},0,0,{"v":265.5176273053013,"d":"£265.52"}]
[{"$nulls":3},{"v":25,"d":"25.000"},6.25,{"v":71.25,"d":"71.250"},0,{"v":9.849164278986613,"d":"£9.85"},{"v":237.6362840892964,"d":"£237.64"},{"v":3.2433556859719297E-9,"d":"£0.00"},0,0,{"v":2.8190001276939793,"d":"£2.82"},0,0,{"v":250.30444849922034,"d":"£250.30"},null,{"v":5.4694831814988179E-7,"d":"£0.00"},{"v":10.001539153551143,"d":"£10.00"},{"v":241.3127177393413,"d":"£241.31"},0,0,0,{"v":2.8626118992339715,"d":"£2.86"},0,0,{"v":254.17686933907473,"d":"£254.18"}]
[{"$nulls":3},{"v":26,"d":"26.000"},{"v":6.5,"d":"6.50"},{"v":71.5,"d":"71.500"},0,{"v":9.42848791891749,"d":"£9.43"},{"v":227.48639074003822,"d":"£227.49"},{"v":1.38648626346067e-09,"d":"£0.00"},0,0,{"v":2.6985953270674226,"d":"£2.70"},0,0,{"v":239.6134739874096,"d":"£239.61"},null,{"v":2.7758703767670752E-7,"d":"£0.00"},{"v":9.574354578344986,"d":"£9.57"},{"v":231.00579705076686,"d":"£231.01"},0,0,0,{"v":2.7403445992713795,"d":"£2.74"},0,0,{"v":243.32049650597025,"d":"£243.32"}]
[{"$nulls":3},{"v":27,"d":"27.000"},6.75,{"v":71.75,"d":"71.750"},0,{"v":9.025779440110371,"d":"£9.03"},{"v":217.7700184911611,"d":"£217.77"},{"v":5.927022333935186e-10,"d":"£0.00"},0,0,{"v":2.5833332397221818,"d":"£2.58"},0,0,{"v":229.37913117158635,"d":"£229.38"},null,{"v":1.4088088568729154E-7,"d":"£0.00"},{"v":9.165415860950551,"d":"£9.17"},{"v":221.13910435794736,"d":"£221.14"},0,0,0,{"v":2.6232994448311695,"d":"£2.62"},0,0,{"v":232.92781980460995,"d":"£232.93"}]
[{"$nulls":3},{"v":28,"d":"28.000"},{"v":7,"d":"7.00"},{"v":72,"d":"72.000"},0,{"v":8.640271399611061,"d":"£8.64"},{"v":208.4686508181439,"d":"£208.47"},{"v":2.5337137967225896E-10,"d":"£0.00"},0,0,{"v":2.4729942121399207,"d":"£2.47"},0,0,{"v":219.58191643014828,"d":"£219.58"},null,{"v":7.1499822607534912E-8,"d":"£0.00"},{"v":8.773943686414519,"d":"£8.77"},{"v":211.69383669401202,"d":"£211.69"},0,0,0,{"v":2.511253447906228,"d":"£2.51"},0,0,{"v":222.9790338998326,"d":"£222.98"}]
[{"$nulls":3},{"v":29,"d":"29.000"},7.25,{"v":72.25,"d":"72.250"},0,{"v":8.271229133916341,"d":"£8.27"},{"v":199.56456208457558,"d":"£199.56"},{"v":1.0831249220955949E-10,"d":"£0.00"},0,0,{"v":2.367367971786361,"d":"£2.37"},0,0,{"v":210.2031591903866,"d":"£210.20"},null,{"v":3.628756738693701E-8,"d":"£0.00"},{"v":8.399192025793072,"d":"£8.40"},{"v":202.65199420222072,"d":"£202.65"},0,0,0,{"v":2.403993115343835,"d":"£2.40"},0,0,{"v":213.4551793796452,"d":"£213.46"}]
[{"$nulls":3},{"v":30,"d":"30.000"},{"v":7.5,"d":"7.50"},{"v":72.5,"d":"72.500"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D41, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4","v":0},{"v":7.917949358605924,"d":"£7.92"},{"v":191.04078375469408,"d":"£191.04"},{"v":4.6301977689117624E-11,"d":"£0.00"},0,0,{"v":2.2662532269077884,"d":"£2.27"},0,0,{"v":201.2249863402541,"d":"£201.22"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D41, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4","v":{"v":1.84166547389829e-08,"d":"£0.00"}},{"v":8.040446714443727,"d":"£8.04"},{"v":193.99634583361748,"d":"£194.00"},0,0,0,{"v":2.3013140577732902,"d":"£2.30"},0,0,{"v":204.33810662425114,"d":"£204.34"}]
[{"$nulls":3},{"v":31,"d":"31.000"},7.75,{"v":72.75,"d":"72.750"},0,{"v":7.57975882795622,"d":"£7.58"},{"v":182.8810720531393,"d":"£182.88"},{"v":1.9793406043835185E-11,"d":"£0.00"},0,0,{"v":2.1694572831484886,"d":"£2.17"},0,0,{"v":192.6302881642638,"d":"£192.63"},null,{"v":9.3468147963260473E-9,"d":"£0.00"},{"v":7.6970240910410235,"d":"£7.70"},{"v":185.71039650980208,"d":"£185.71"},0,0,0,{"v":2.203020608110421,"d":"£2.20"},0,0,{"v":195.61044121830034,"d":"£195.61"}]
[{"$nulls":3},{"v":32,"d":"32.000"},{"$f":"D43*D.cycleLength","v":{"v":8,"d":"8.00"}},{"$f":"D.cohortAge+D43*D.cycleLength","v":{"v":73,"d":"73.000"}},0,{"v":7.25601305187694,"d":"£7.26"},{"v":175.06987700776622,"d":"£175.07"},{"v":8.461386367697448e-12,"d":"£0.00"},0,0,{"v":2.0767956764266664,"d":"£2.08"},0,{"$f":"(OFFSET(D.Trace.Markov.Root, $D43+1, (O$2-1)*D.Trace.Markov.NumCols+O$3-1)-OFFSET(D.Trace.Markov.Root, $D43, (O$2-1)*D.Trace.Markov.NumCols+O$3-1))*O$4","v":0},{"$f":"SUM(G43:O43)","v":{"v":184.4026857360783,"d":"£184.40"}},null,{"v":4.7436924932896e-09,"d":"£0.00"},{"v":7.368269694722388,"d":"£7.37"},{"v":177.77835568824122,"d":"£177.78"},0,0,0,{"v":2.108925452739618,"d":"£2.11"},0,{"$f":"(OFFSET(D.Trace.Markov.Root, $D43+1, (Z$2-1)*D.Trace.Markov.NumCols+Z$3-1)-OFFSET(D.Trace.Markov.Root, $D43, (Z$2-1)*D.Trace.Markov.NumCols+Z$3-1))*Z$4","v":0},{"$f":"SUM(R43:Z43)","v":{"v":187.25555084044692,"d":"£187.26"}}]
[{"$nulls":3},{"$f":"D43+1","v":{"v":33,"d":"33.000"}},8.25,{"v":73.25,"d":"73.250"},0,{"v":6.946095067680708,"d":"£6.95"},{"v":167.59231281544515,"d":"£167.59"},{"v":3.6171166854708698E-12,"d":"£0.00"},0,0,{"v":1.9880918214411365,"d":"£1.99"},0,0,{"v":176.52649970457063,"d":"£176.53"},null,{"v":2.4075173159242661E-9,"d":"£0.00"},{"v":7.0535570178813645,"d":"£7.05"},{"v":170.18510727021493,"d":"£170.19"},0,0,0,{"v":2.0188492766131425,"d":"£2.02"},0,0,{"v":179.25751356711694,"d":"£179.26"}]
[{"$nulls":3},{"v":34,"d":"34.000"},{"v":8.5,"d":"8.50"},{"v":73.5,"d":"73.500"},0,{"v":6.649414264325963,"d":"£6.65"},{"v":160.43412947391369,"d":"£160.43"},{"v":1.54626352559198e-12,"d":"£0.00"},0,0,{"v":1.9031766751696546,"d":"£1.90"},0,0,{"v":168.98672041341084,"d":"£168.99"},null,{"v":1.2218624277763299E-9,"d":"£0.00"},{"v":6.752286312231404,"d":"£6.75"},{"v":162.91618079405072,"d":"£162.92"},0,0,0,{"v":1.9326204225773007,"d":"£1.93"},0,0,{"v":171.60108753008126,"d":"£171.60"}]
[{"$nulls":3},{"v":35,"d":"35.000"},8.75,{"v":73.75,"d":"73.750"},0,{"v":6.365405256884301,"d":"£6.37"},{"v":153.581685625422,"d":"£153.58"},{"v":6.610046339339734e-13,"d":"£0.00"},0,0,{"v":1.8218884147307781,"d":"£1.82"},0,0,{"v":161.76897929703776,"d":"£161.77"},null,{"v":6.201192334262865e-10,"d":"£0.00"},{"v":6.463883445864905,"d":"£6.46"},{"v":155.95772385874938,"d":"£155.96"},0,0,0,{"v":1.8500745647766144,"d":"£1.85"},0,0,{"v":164.271681870011,"d":"£164.27"}]
[{"$nulls":3},{"v":36,"d":"36.000"},{"v":9,"d":"9.00"},{"v":74,"d":"74.000"},0,{"v":6.0935268090838655,"d":"£6.09"},{"v":147.02192256033598,"d":"£147.02"},{"v":2.8256963890738523E-13,"d":"£0.00"},0,0,{"v":1.7440721290009542,"d":"£1.74"},0,0,{"v":154.8595214984211,"d":"£154.86"},null,{"v":3.1472271748714363E-10,"d":"£0.00"},{"v":6.18779880912942,"d":"£6.19"},{"v":149.29647572544943,"d":"£149.30"},0,0,0,{"v":1.7710543957675602,"d":"£1.77"},0,0,{"v":157.2553289306611,"d":"£157.26"}]
[{"$nulls":3},{"v":37,"d":"37.000"},9.25,{"v":74.25,"d":"74.250"},0,{"v":5.833260801873968,"d":"£5.83"},{"v":140.74233933111992,"d":"£140.74"},{"v":1.207943132819636e-13,"d":"£0.00"},0,0,{"v":1.6695795234015676,"d":"£1.67"},0,0,{"v":148.24517965639558,"d":"£148.25"},null,{"v":1.5972797417557687E-10,"d":"£0.00"},{"v":5.923506267235949,"d":"£5.92"},{"v":142.91974204642284,"d":"£142.92"},0,0,0,{"v":1.6954093268744794,"d":"£1.70"},0,0,{"v":150.538657640693,"d":"£150.54"}]
[{"$nulls":3},{"v":38,"d":"38.000"},{"v":9.5,"d":"9.50"},{"v":74.5,"d":"74.500"},0,{"v":5.584111246044701,"d":"£5.58"},{"v":134.73096892925903,"d":"£134.73"},{"v":5.163777034815689e-14,"d":"£0.00"},0,0,{"v":1.5982686372943715,"d":"£1.60"},0,0,{"v":141.91334881259817,"d":"£141.91"},null,{"v":8.106509100435674e-11,"d":"£0.00"},{"v":5.670502157603308,"d":"£5.67"},{"v":136.81537067344303,"d":"£136.82"},0,0,0,{"v":1.622995201282044,"d":"£1.62"},0,0,{"v":144.10886803240945,"d":"£144.11"}]
[{"$nulls":3},{"v":39,"d":"39.000"},9.75,{"v":74.75,"d":"74.750"},{"v":1.4461079903749153E-14,"d":"£0.00"},{"v":5.34560333701962,"d":"£5.35"},{"v":128.97635547971464,"d":"£128.98"},{"v":1.5463823613294273E-14,"d":"£0.00"},0,0,{"v":1.5300035734471942,"d":"£1.53"},0,0,{"v":135.8519623901815,"d":"£135.85"},null,{"v":4.1142129382552817E-11,"d":"£0.00"},{"v":5.428304330027811,"d":"£5.43"},{"v":130.97172849942262,"d":"£130.97"},0,0,0,{"v":1.5536740193507141,"d":"£1.55"},0,0,{"v":137.9537068488423,"d":"£137.95"}]
[{"$nulls":3},{"v":40,"d":"40.000"},{"v":10,"d":"10.00"},{"v":75,"d":"75.000"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D51, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4","v":{"v":1.4461079903749153E-14,"d":"£0.00"}},{"v":2.614475869391252,"d":"£2.61"},{"v":63.08091862868137,"d":"£63.08"},0,0,0,{"v":0.7483079403138778,"d":"£0.75"},0,0,{"v":66.44370243838651,"d":"£66.44"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D51, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4","v":{"v":1.3850857623401356E-11,"d":"£0.00"}},{"v":2.654924016581163,"d":"£2.65"},{"v":64.05683365296566,"d":"£64.06"},0,0,0,{"v":0.759884895385979,"d":"£0.76"},0,0,{"v":67.47164256494666,"d":"£67.47"}]
[{"$nulls":3},{"v":41,"d":"41.000"},10.25,{"v":75.25,"d":"75.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":42,"d":"42.000"},{"v":10.5,"d":"10.50"},{"v":75.5,"d":"75.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":43,"d":"43.000"},10.75,{"v":75.75,"d":"75.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":44,"d":"44.000"},{"v":11,"d":"11.00"},{"v":76,"d":"76.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":45,"d":"45.000"},11.25,{"v":76.25,"d":"76.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":46,"d":"46.000"},{"v":11.5,"d":"11.50"},{"v":76.5,"d":"76.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":47,"d":"47.000"},11.75,{"v":76.75,"d":"76.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":48,"d":"48.000"},{"v":12,"d":"12.00"},{"v":77,"d":"77.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":49,"d":"49.000"},12.25,{"v":77.25,"d":"77.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":50,"d":"50.000"},{"v":12.5,"d":"12.50"},{"v":77.5,"d":"77.500"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D61, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D61, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":51,"d":"51.000"},12.75,{"v":77.75,"d":"77.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":52,"d":"52.000"},{"v":13,"d":"13.00"},{"v":78,"d":"78.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":53,"d":"53.000"},13.25,{"v":78.25,"d":"78.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":54,"d":"54.000"},{"v":13.5,"d":"13.50"},{"v":78.5,"d":"78.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":55,"d":"55.000"},13.75,{"v":78.75,"d":"78.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":56,"d":"56.000"},{"v":14,"d":"14.00"},{"v":79,"d":"79.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":57,"d":"57.000"},14.25,{"v":79.25,"d":"79.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":58,"d":"58.000"},{"v":14.5,"d":"14.50"},{"v":79.5,"d":"79.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":59,"d":"59.000"},14.75,{"v":79.75,"d":"79.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":60,"d":"60.000"},{"v":15,"d":"15.00"},{"v":80,"d":"80.000"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D71, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D71, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":61,"d":"61.000"},15.25,{"v":80.25,"d":"80.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":62,"d":"62.000"},{"v":15.5,"d":"15.50"},{"v":80.5,"d":"80.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":63,"d":"63.000"},15.75,{"v":80.75,"d":"80.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":64,"d":"64.000"},{"$f":"D75*D.cycleLength","v":{"v":16,"d":"16.00"}},{"$f":"D.cohortAge+D75*D.cycleLength","v":{"v":81,"d":"81.000"}},0,0,0,0,0,0,0,0,{"$f":"(OFFSET(D.Trace.Markov.Root, $D75+1, (O$2-1)*D.Trace.Markov.NumCols+O$3-1)-OFFSET(D.Trace.Markov.Root, $D75, (O$2-1)*D.Trace.Markov.NumCols+O$3-1))*O$4","v":0},{"$f":"SUM(G75:O75)","v":{"v":0,"d":"£0.00"}},null,0,0,0,0,0,0,0,0,{"$f":"(OFFSET(D.Trace.Markov.Root, $D75+1, (Z$2-1)*D.Trace.Markov.NumCols+Z$3-1)-OFFSET(D.Trace.Markov.Root, $D75, (Z$2-1)*D.Trace.Markov.NumCols+Z$3-1))*Z$4","v":0},{"$f":"SUM(R75:Z75)","v":{"v":0,"d":"£0.00"}}]
[{"$nulls":3},{"$f":"D75+1","v":{"v":65,"d":"65.000"}},16.25,{"v":81.25,"d":"81.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":66,"d":"66.000"},{"v":16.5,"d":"16.50"},{"v":81.5,"d":"81.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":67,"d":"67.000"},16.75,{"v":81.75,"d":"81.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":68,"d":"68.000"},{"v":17,"d":"17.00"},{"v":82,"d":"82.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":69,"d":"69.000"},17.25,{"v":82.25,"d":"82.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":70,"d":"70.000"},{"v":17.5,"d":"17.50"},{"v":82.5,"d":"82.500"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D81, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D81, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":71,"d":"71.000"},17.75,{"v":82.75,"d":"82.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":72,"d":"72.000"},{"v":18,"d":"18.00"},{"v":83,"d":"83.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":73,"d":"73.000"},18.25,{"v":83.25,"d":"83.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":74,"d":"74.000"},{"v":18.5,"d":"18.50"},{"v":83.5,"d":"83.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":75,"d":"75.000"},18.75,{"v":83.75,"d":"83.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":76,"d":"76.000"},{"v":19,"d":"19.00"},{"v":84,"d":"84.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":77,"d":"77.000"},19.25,{"v":84.25,"d":"84.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":78,"d":"78.000"},{"v":19.5,"d":"19.50"},{"v":84.5,"d":"84.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":79,"d":"79.000"},19.75,{"v":84.75,"d":"84.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":80,"d":"80.000"},{"v":20,"d":"20.00"},{"v":85,"d":"85.000"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D91, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D91, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":81,"d":"81.000"},20.25,{"v":85.25,"d":"85.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":82,"d":"82.000"},{"v":20.5,"d":"20.50"},{"v":85.5,"d":"85.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":83,"d":"83.000"},20.75,{"v":85.75,"d":"85.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":84,"d":"84.000"},{"v":21,"d":"21.00"},{"v":86,"d":"86.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":85,"d":"85.000"},21.25,{"v":86.25,"d":"86.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":86,"d":"86.000"},{"v":21.5,"d":"21.50"},{"v":86.5,"d":"86.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":87,"d":"87.000"},21.75,{"v":86.75,"d":"86.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":88,"d":"88.000"},{"v":22,"d":"22.00"},{"v":87,"d":"87.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":89,"d":"89.000"},22.25,{"v":87.25,"d":"87.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":90,"d":"90.000"},{"v":22.5,"d":"22.50"},{"v":87.5,"d":"87.500"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D101, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D101, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":91,"d":"91.000"},22.75,{"v":87.75,"d":"87.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":92,"d":"92.000"},{"v":23,"d":"23.00"},{"v":88,"d":"88.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":93,"d":"93.000"},23.25,{"v":88.25,"d":"88.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":94,"d":"94.000"},{"v":23.5,"d":"23.50"},{"v":88.5,"d":"88.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":95,"d":"95.000"},23.75,{"v":88.75,"d":"88.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":96,"d":"96.000"},{"$f":"D107*D.cycleLength","v":{"v":24,"d":"24.00"}},{"$f":"D.cohortAge+D107*D.cycleLength","v":{"v":89,"d":"89.000"}},0,0,0,0,0,0,0,0,{"$f":"(OFFSET(D.Trace.Markov.Root, $D107+1, (O$2-1)*D.Trace.Markov.NumCols+O$3-1)-OFFSET(D.Trace.Markov.Root, $D107, (O$2-1)*D.Trace.Markov.NumCols+O$3-1))*O$4","v":0},{"$f":"SUM(G107:O107)","v":{"v":0,"d":"£0.00"}},null,0,0,0,0,0,0,0,0,{"$f":"(OFFSET(D.Trace.Markov.Root, $D107+1, (Z$2-1)*D.Trace.Markov.NumCols+Z$3-1)-OFFSET(D.Trace.Markov.Root, $D107, (Z$2-1)*D.Trace.Markov.NumCols+Z$3-1))*Z$4","v":0},{"$f":"SUM(R107:Z107)","v":{"v":0,"d":"£0.00"}}]
[{"$nulls":3},{"$f":"D107+1","v":{"v":97,"d":"97.000"}},24.25,{"v":89.25,"d":"89.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":98,"d":"98.000"},{"v":24.5,"d":"24.50"},{"v":89.5,"d":"89.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":99,"d":"99.000"},24.75,{"v":89.75,"d":"89.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":100,"d":"100.000"},{"v":25,"d":"25.00"},{"v":90,"d":"90.000"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D111, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D111, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":101,"d":"101.000"},25.25,{"v":90.25,"d":"90.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":102,"d":"102.000"},{"v":25.5,"d":"25.50"},{"v":90.5,"d":"90.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":103,"d":"103.000"},25.75,{"v":90.75,"d":"90.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":104,"d":"104.000"},{"v":26,"d":"26.00"},{"v":91,"d":"91.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":105,"d":"105.000"},26.25,{"v":91.25,"d":"91.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":106,"d":"106.000"},{"v":26.5,"d":"26.50"},{"v":91.5,"d":"91.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":107,"d":"107.000"},26.75,{"v":91.75,"d":"91.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":108,"d":"108.000"},{"v":27,"d":"27.00"},{"v":92,"d":"92.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":109,"d":"109.000"},27.25,{"v":92.25,"d":"92.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":110,"d":"110.000"},{"v":27.5,"d":"27.50"},{"v":92.5,"d":"92.500"},{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D121, (G$2-1)*D.Trace.Markov.NumCols+G$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*G$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,{"$f":"AVERAGE(OFFSET(D.Trace.Markov.Root, $D121, (R$2-1)*D.Trace.Markov.NumCols+R$3-1, CHOOSE(swtchHalfCycle, 2, 1)))*R$4","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":111,"d":"111.000"},27.75,{"v":92.75,"d":"92.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":112,"d":"112.000"},{"v":28,"d":"28.00"},{"v":93,"d":"93.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":113,"d":"113.000"},28.25,{"v":93.25,"d":"93.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":114,"d":"114.000"},{"v":28.5,"d":"28.50"},{"v":93.5,"d":"93.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":115,"d":"115.000"},28.75,{"v":93.75,"d":"93.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":116,"d":"116.000"},{"v":29,"d":"29.00"},{"v":94,"d":"94.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":117,"d":"117.000"},29.25,{"v":94.25,"d":"94.250"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":118,"d":"118.000"},{"v":29.5,"d":"29.50"},{"v":94.5,"d":"94.500"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":119,"d":"119.000"},29.75,{"v":94.75,"d":"94.750"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]
[{"$nulls":3},{"v":120,"d":"120.000"},{"v":30,"d":"30.00"},{"v":95,"d":"95.000"},0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"},null,0,0,0,0,0,0,0,0,0,{"v":0,"d":"£0.00"}]

{"sheet":"E.TPMs","index":28,"n_rows":55,"n_cols":40,"rows_kept":55,"merged":[[3,4,5,4],[3,6,5,6],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,26,5,26],[3,27,5,27],[3,28,5,28],[3,29,5,29],[3,30,5,30],[3,31,5,31],[3,32,5,32],[3,33,5,33],[3,34,5,34],[3,35,5,35],[3,36,5,36],[3,37,5,37],[3,38,5,38],[3,39,5,39]]}
[{"$nulls":6},{"$f":"K.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- E: NSAIDs - CKD"}]
[{"$nulls":9},"StateID",null,1,{"$f":"L2+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$nulls":3},1,{"$f":"AA2+1","v":2},3,4,5,6,7,8,9,10,11,12]
[{"$nulls":11},"Cycles with no correction of HPE",{"$nulls":14},"Cycle in which HPE is corrected on routine review"]
[{"$nulls":6},"Age",null,null,"To:",null,{"$f":"INDEX(K.rngStates, L$2)","v":"No event no NSAID"},{"$f":"INDEX(K.rngStates, M$2)","v":"No event + NSAID"},{"$f":"INDEX(K.rngStates, N$2)","v":"Primary care AKI"},{"$f":"INDEX(K.rngStates, O$2)","v":"Secondary care AKI (no RRT)"},{"$f":"INDEX(K.rngStates, P$2)","v":"Secondary care AKI (with RRT)"},{"$f":"INDEX(K.rngStates, Q$2)","v":"Post-event CKD stage 3b-4"},{"$f":"INDEX(K.rngStates, R$2)","v":"ESRD"},{"$f":"INDEX(K.rngStates, S$2)","v":"ESRD+RRT"},{"$f":"INDEX(K.rngStates, T$2)","v":"Transplant"},{"$f":"INDEX(K.rngStates, U$2)","v":"Post-transplant"},{"$f":"INDEX(K.rngStates, V$2)","v":"Dead (AKI)"},{"$f":"INDEX(K.rngStates, W$2)","v":"Dead (other)"},null,"chk",null,{"$f":"INDEX(K.rngStates, AA$2)","v":"No event no NSAID"},{"$f":"INDEX(K.rngStates, AB$2)","v":"No event + NSAID"},{"$f":"INDEX(K.rngStates, AC$2)","v":"Primary care AKI"},{"$f":"INDEX(K.rngStates, AD$2)","v":"Secondary care AKI (no RRT)"},{"$f":"INDEX(K.rngStates, AE$2)","v":"Secondary care AKI (with RRT)"},{"$f":"INDEX(K.rngStates, AF$2)","v":"Post-event CKD stage 3b-4"},{"$f":"INDEX(K.rngStates, AG$2)","v":"ESRD"},{"$f":"INDEX(K.rngStates, AH$2)","v":"ESRD+RRT"},{"$f":"INDEX(K.rngStates, AI$2)","v":"Transplant"},{"$f":"INDEX(K.rngStates, AJ$2)","v":"Post-transplant"},{"$f":"INDEX(K.rngStates, AK$2)","v":"Dead (AKI)"},{"$f":"INDEX(K.rngStates, AL$2)","v":"Dead (other)"},null,"chk"]
[]
[{"$nulls":7},"From:"]
[]
[{"$nulls":3},1,70,"3B-4",{"$f":"E8&\"-\"&E8+4","v":"70-74"},{"$f":"INDEX(K.rngStates, $D8)","v":"No event no NSAID"},{"$nulls":3},{"$f":"1-SUM(K8:K8, M8:X8)","v":{"v":0.9531536679855882,"d":"0.9532"}},0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E8, Parameters!$D$833:$D$836, 1))","v":{"v":0.016260382266071995,"d":"0.0163"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E8, Parameters!$D$833:$D$836, 1))","v":{"v":0.006699717748244164,"d":"0.0067"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E8, Parameters!$D$833:$D$836, 1))","v":{"v":5.715675197967145E-4,"d":"0.0006"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E8, Parameters!$E$891:$E$913, $F8)","v":{"v":0.00740654857564127,"d":"0.0074"}},null,{"$f":"SUM(L8:W8)","v":{"v":1,"d":"1.0000"}},null,{"$f":"1-SUM(Z8:Z8, AB8:AM8)","v":{"v":0.9531536679855882,"d":"0.9532"}},0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E8, Parameters!$D$833:$D$836, 1))","v":{"v":0.016260382266071995,"d":"0.0163"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E8, Parameters!$D$833:$D$836, 1))","v":{"v":0.006699717748244164,"d":"0.0067"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E8, Parameters!$D$833:$D$836, 1))","v":{"v":5.715675197967145E-4,"d":"0.0006"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E8, Parameters!$E$891:$E$913, $F8)","v":{"v":0.00740654857564127,"d":"0.0074"}},null,{"$f":"SUM(AA8:AL8)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},{"$f":"D8+1","v":2},70,"3B-4",{"$f":"E9&\"-\"&E9+4","v":"70-74"},{"$f":"INDEX(K.rngStates, $D9)","v":"No event + NSAID"},{"$nulls":3},0,{"$f":"1-SUM(K9:L9, N9:X9)","v":{"v":0.9386437119294191,"d":"0.9386"}},{"$f":"INDEX(E.rngP.AKI.Primary_wNSAIDs, MATCH($E9, Parameters!$D$833:$D$836, 1))","v":{"v":0.026235663881752816,"d":"0.0262"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_wNSAIDs, MATCH($E9, Parameters!$D$833:$D$836, 1))","v":{"v":0.010874640007878062,"d":"0.0109"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_wNSAIDs, MATCH($E9, Parameters!$D$833:$D$836, 1))","v":{"v":9.3131970065103806E-4,"d":"0.0009"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E9, Parameters!$E$891:$E$913, $F9)","v":{"v":0.00740654857564127,"d":"0.0074"}},null,{"$f":"SUM(L9:W9)","v":{"v":1,"d":"1.0000"}},null,{"$f":"1-SUM(Z9:Z9, AB9:AM9)","v":{"v":0.9386437119294191,"d":"0.9386"}},0,{"$f":"INDEX(E.rngP.AKI.Primary_wNSAIDs, MATCH($E9, Parameters!$D$833:$D$836, 1))","v":{"v":0.026235663881752816,"d":"0.0262"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_wNSAIDs, MATCH($E9, Parameters!$D$833:$D$836, 1))","v":{"v":0.010874640007878062,"d":"0.0109"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_wNSAIDs, MATCH($E9, Parameters!$D$833:$D$836, 1))","v":{"v":9.3131970065103806E-4,"d":"0.0009"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E9, Parameters!$E$891:$E$913, $F9)","v":{"v":0.00740654857564127,"d":"0.0074"}},null,{"$f":"SUM(AA9:AL9)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},{"$f":"D9+1","v":3},70,"3B-4","70-74",{"$f":"INDEX(K.rngStates, $D10)","v":"Primary care AKI"},{"$nulls":3},0,0,0,0,0,{"$f":"1-SUM(K10:P10, R10:X10)","v":{"v":0.8119341457091004,"d":"0.8119"}},{"$f":"E.pCKD5.postPrimaryAKI","v":{"v":0.09210526315789473,"d":"0.0921"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_PC.death, MATCH($E10, Parameters!$D$864:$D$867, 1))","v":{"v":0.09596059113300491,"d":"0.0960"}},0,null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"1-SUM(Z10:AE10, AG10:AM10)","v":{"v":0.8119341457091004,"d":"0.8119"}},{"$f":"E.pCKD5.postPrimaryAKI","v":{"v":0.09210526315789473,"d":"0.0921"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_PC.death, MATCH($E10, Parameters!$D$864:$D$867, 1))","v":{"v":0.09596059113300491,"d":"0.0960"}},0,null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,70,null,"70-74",{"$f":"INDEX(K.rngStates, $D11)","v":"Secondary care AKI (no RRT)"},{"$nulls":3},0,0,0,0,0,{"$f":"1-SUM(K11:P11, R11:X11)","v":{"v":0.5514794737147912,"d":"0.5515"}},{"$f":"E.pCKD5.postSecondaryAKInoRRT","v":{"v":0.18421052631578946,"d":"0.1842"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_SCnoRRT.death, MATCH($E11, Parameters!$D$864:$D$867, 1))","v":{"v":0.2643099999694193,"d":"0.2643"}},0,null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"1-SUM(Z11:AE11, AG11:AM11)","v":{"v":0.5514794737147912,"d":"0.5515"}},{"$f":"E.pCKD5.postSecondaryAKInoRRT","v":{"v":0.18421052631578946,"d":"0.1842"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_SCnoRRT.death, MATCH($E11, Parameters!$D$864:$D$867, 1))","v":{"v":0.2643099999694193,"d":"0.2643"}},0,null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,70,null,"70-74",{"$f":"INDEX(K.rngStates, $D12)","v":"Secondary care AKI (with RRT)"},{"$nulls":3},0,0,0,0,0,{"$f":"1-SUM(K12:P12, R12:X12)","v":{"v":0.41493096503687676,"d":"0.4149"}},{"$f":"E.pCKD5.postSecondaryAKI","v":{"v":0.17109099278809267,"d":"0.1711"}},{"$f":"E.pCKD5D.postSecondaryAKI","v":{"v":0.013119533527696793,"d":"0.0131"}},0,0,{"$f":"INDEX(E.rngP.AKI_SCwRRT.death, MATCH($E12, Parameters!$D$864:$D$867, 1))","v":{"v":0.40085850864733374,"d":"0.4009"}},0,null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"1-SUM(Z12:AE12, AG12:AM12)","v":{"v":0.41493096503687676,"d":"0.4149"}},{"$f":"E.pCKD5.postSecondaryAKI","v":{"v":0.17109099278809267,"d":"0.1711"}},{"$f":"E.pCKD5D.postSecondaryAKI","v":{"v":0.013119533527696793,"d":"0.0131"}},0,0,{"$f":"INDEX(E.rngP.AKI_SCwRRT.death, MATCH($E12, Parameters!$D$864:$D$867, 1))","v":{"v":0.40085850864733374,"d":"0.4009"}},0,null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,70,"3B-4","70-74",{"$f":"INDEX(K.rngStates, $D13)","v":"Post-event CKD stage 3b-4"},{"$nulls":3},0,0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E13, Parameters!$D$833:$D$836, 1))","v":{"v":0.016260382266071995,"d":"0.0163"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E13, Parameters!$D$833:$D$836, 1))","v":{"v":0.006699717748244164,"d":"0.0067"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E13, Parameters!$D$833:$D$836, 1))","v":{"v":5.715675197967145E-4,"d":"0.0006"}},{"$f":"1-SUM(K13:P13, R13:X13)","v":{"v":0.9531536679855882,"d":"0.9532"}},{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},{"$f":"E.pTx.from3B_4","v":0},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E13, Parameters!$E$891:$E$913, $F13)","v":{"v":0.00740654857564127,"d":"0.0074"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E13, Parameters!$D$833:$D$836, 1))","v":{"v":0.016260382266071995,"d":"0.0163"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E13, Parameters!$D$833:$D$836, 1))","v":{"v":0.006699717748244164,"d":"0.0067"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E13, Parameters!$D$833:$D$836, 1))","v":{"v":5.715675197967145E-4,"d":"0.0006"}},{"$f":"1-SUM(Z13:AE13, AG13:AM13)","v":{"v":0.9531536679855882,"d":"0.9532"}},{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},{"$f":"E.pTx.from3B_4","v":0},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E13, Parameters!$E$891:$E$913, $F13)","v":{"v":0.00740654857564127,"d":"0.0074"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,70,5,"70-74",{"$f":"INDEX(K.rngStates, $D14)","v":"ESRD"},{"$nulls":3},0,0,0,0,0,0,{"$f":"1-SUM(K14:Q14, S14:X14)","v":{"v":0.9352540912172919,"d":"0.9353"}},{"$f":"E.pCKD5D.from5","v":{"v":0.036592192793112654,"d":"0.0366"}},{"$f":"E.pTx.from5","v":{"v":0.013265655592658132,"d":"0.0133"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E14, Parameters!$E$891:$E$913, $F14)","v":{"v":0.014888060396937353,"d":"0.0149"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,{"$f":"1-SUM(Z14:AF14, AH14:AM14)","v":{"v":0.9352540912172919,"d":"0.9353"}},{"$f":"E.pCKD5D.from5","v":{"v":0.036592192793112654,"d":"0.0366"}},{"$f":"E.pTx.from5","v":{"v":0.013265655592658132,"d":"0.0133"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E14, Parameters!$E$891:$E$913, $F14)","v":{"v":0.014888060396937353,"d":"0.0149"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,70,"5D","70-74",{"$f":"INDEX(K.rngStates, $D15)","v":"ESRD+RRT"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"1-SUM(K15:R15, T15:X15)","v":{"v":0.9654806081421284,"d":"0.9655"}},{"$f":"E.pTx.from5D","v":{"v":0.016189466449663015,"d":"0.0162"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E15, Parameters!$E$891:$E$913, $F15)","v":{"v":0.018329925408208547,"d":"0.0183"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"1-SUM(Z15:AG15, AI15:AM15)","v":{"v":0.9654806081421284,"d":"0.9655"}},{"$f":"E.pTx.from5D","v":{"v":0.016189466449663015,"d":"0.0162"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E15, Parameters!$E$891:$E$913, $F15)","v":{"v":0.018329925408208547,"d":"0.0183"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,70,"GP","70-74",{"$f":"INDEX(K.rngStates, $D16)","v":"Transplant"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(K16:T16, V16:X16)","v":{"v":0.9917925011942923,"d":"0.9918"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E16, Parameters!$E$891:$E$913, $F16)","v":{"v":0.004688972283520387,"d":"0.0047"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(Z16:AI16, AK16:AM16)","v":{"v":0.9917925011942923,"d":"0.9918"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E16, Parameters!$E$891:$E$913, $F16)","v":{"v":0.004688972283520387,"d":"0.0047"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,70,"GP","70-74",{"$f":"INDEX(K.rngStates, $D17)","v":"Post-transplant"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(K17:T17, V17:X17)","v":{"v":0.9917925011942923,"d":"0.9918"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E17, Parameters!$E$891:$E$913, $F17)","v":{"v":0.004688972283520387,"d":"0.0047"}},null,{"$f":"SUM(L17:W17)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(Z17:AI17, AK17:AM17)","v":{"v":0.9917925011942923,"d":"0.9918"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E17, Parameters!$E$891:$E$913, $F17)","v":{"v":0.004688972283520387,"d":"0.0047"}},null,{"$f":"SUM(AA17:AL17)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},11,70,null,"70-74",{"$f":"INDEX(K.rngStates, $D18)","v":"Dead (AKI)"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},0,null,{"$f":"SUM(L18:W18)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},0,null,{"$f":"SUM(AA18:AL18)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},12,70,null,{"$f":"E19&\"-\"&E19+4","v":"70-74"},{"$f":"INDEX(K.rngStates, $D19)","v":"Dead (other)"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},null,{"$f":"SUM(L19:W19)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},null,{"$f":"SUM(AA19:AL19)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},1,{"$f":"E8+5","v":75},"3B-4",{"$f":"E20&\"-\"&E20+4","v":"75-79"},{"$f":"INDEX(K.rngStates, $D20)","v":"No event no NSAID"},{"$nulls":3},{"$f":"1-SUM(K20:K20, M20:X20)","v":{"v":0.9372776455023782,"d":"0.9373"}},0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E20, Parameters!$D$833:$D$836, 1))","v":{"v":0.023309285274898645,"d":"0.0233"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E20, Parameters!$D$833:$D$836, 1))","v":{"v":0.00960405663899866,"d":"0.0096"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E20, Parameters!$D$833:$D$836, 1))","v":{"v":8.193429991253387E-4,"d":"0.0008"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E20, Parameters!$E$891:$E$913, $F20)","v":{"v":0.01308155367994146,"d":"0.0131"}},null,{"$f":"SUM(L20:W20)","v":{"v":1,"d":"1.0000"}},null,{"$f":"1-SUM(Z20:Z20, AB20:AM20)","v":{"v":0.9372776455023782,"d":"0.9373"}},0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E20, Parameters!$D$833:$D$836, 1))","v":{"v":0.023309285274898645,"d":"0.0233"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E20, Parameters!$D$833:$D$836, 1))","v":{"v":0.00960405663899866,"d":"0.0096"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E20, Parameters!$D$833:$D$836, 1))","v":{"v":8.193429991253387E-4,"d":"0.0008"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E20, Parameters!$E$891:$E$913, $F20)","v":{"v":0.01308155367994146,"d":"0.0131"}},null,{"$f":"SUM(AA20:AL20)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},{"$f":"D20+1","v":2},{"$f":"E9+5","v":75},"3B-4",{"$f":"E21&\"-\"&E21+4","v":"75-79"},{"$f":"INDEX(K.rngStates, $D21)","v":"No event + NSAID"},{"$nulls":3},0,{"$f":"1-SUM(K21:L21, N21:X21)","v":{"v":0.9098780919149637,"d":"0.9099"}},{"$f":"INDEX(E.rngP.AKI.Primary_wNSAIDs, MATCH($E21, Parameters!$D$833:$D$836, 1))","v":{"v":0.042086063083824655,"d":"0.0421"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_wNSAIDs, MATCH($E21, Parameters!$D$833:$D$836, 1))","v":{"v":0.01753885172693145,"d":"0.0175"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_wNSAIDs, MATCH($E21, Parameters!$D$833:$D$836, 1))","v":{"v":1.5073236896810294E-3,"d":"0.0015"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E21, Parameters!$E$891:$E$913, $F21)","v":{"v":0.01308155367994146,"d":"0.0131"}},null,{"$f":"SUM(L21:W21)","v":{"v":1,"d":"1.0000"}},null,{"$f":"1-SUM(Z21:Z21, AB21:AM21)","v":{"v":0.9098780919149637,"d":"0.9099"}},0,{"$f":"INDEX(E.rngP.AKI.Primary_wNSAIDs, MATCH($E21, Parameters!$D$833:$D$836, 1))","v":{"v":0.042086063083824655,"d":"0.0421"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_wNSAIDs, MATCH($E21, Parameters!$D$833:$D$836, 1))","v":{"v":0.01753885172693145,"d":"0.0175"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_wNSAIDs, MATCH($E21, Parameters!$D$833:$D$836, 1))","v":{"v":1.5073236896810294E-3,"d":"0.0015"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E21, Parameters!$E$891:$E$913, $F21)","v":{"v":0.01308155367994146,"d":"0.0131"}},null,{"$f":"SUM(AA21:AL21)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},{"$f":"D21+1","v":3},75,"3B-4","75-79",{"$f":"INDEX(K.rngStates, $D22)","v":"Primary care AKI"},{"$nulls":3},0,0,0,0,0,{"$f":"1-SUM(K22:P22, R22:X22)","v":{"v":0.7772712772760356,"d":"0.7773"}},{"$f":"E.pCKD5.postPrimaryAKI","v":{"v":0.09210526315789473,"d":"0.0921"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_PC.death, MATCH($E22, Parameters!$D$864:$D$867, 1))","v":{"v":0.13062345956606966,"d":"0.1306"}},0,null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"1-SUM(Z22:AE22, AG22:AM22)","v":{"v":0.7772712772760356,"d":"0.7773"}},{"$f":"E.pCKD5.postPrimaryAKI","v":{"v":0.09210526315789473,"d":"0.0921"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_PC.death, MATCH($E22, Parameters!$D$864:$D$867, 1))","v":{"v":0.13062345956606966,"d":"0.1306"}},0,null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,75,null,"75-79",{"$f":"INDEX(K.rngStates, $D23)","v":"Secondary care AKI (no RRT)"},{"$nulls":3},0,0,0,0,0,{"$f":"1-SUM(K23:P23, R23:X23)","v":{"v":0.4786813843336286,"d":"0.4787"}},{"$f":"E.pCKD5.postSecondaryAKInoRRT","v":{"v":0.18421052631578946,"d":"0.1842"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_SCnoRRT.death, MATCH($E23, Parameters!$D$864:$D$867, 1))","v":{"v":0.3371080893505819,"d":"0.3371"}},0,null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"1-SUM(Z23:AE23, AG23:AM23)","v":{"v":0.4786813843336286,"d":"0.4787"}},{"$f":"E.pCKD5.postSecondaryAKInoRRT","v":{"v":0.18421052631578946,"d":"0.1842"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_SCnoRRT.death, MATCH($E23, Parameters!$D$864:$D$867, 1))","v":{"v":0.3371080893505819,"d":"0.3371"}},0,null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,75,null,"75-79",{"$f":"INDEX(K.rngStates, $D24)","v":"Secondary care AKI (with RRT)"},{"$nulls":3},0,0,0,0,0,{"$f":"1-SUM(K24:P24, R24:X24)","v":{"v":0.32938897202390705,"d":"0.3294"}},{"$f":"E.pCKD5.postSecondaryAKI","v":{"v":0.17109099278809267,"d":"0.1711"}},{"$f":"E.pCKD5D.postSecondaryAKI","v":{"v":0.013119533527696793,"d":"0.0131"}},0,0,{"$f":"INDEX(E.rngP.AKI_SCwRRT.death, MATCH($E24, Parameters!$D$864:$D$867, 1))","v":{"v":0.48640050166030346,"d":"0.4864"}},0,null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"1-SUM(Z24:AE24, AG24:AM24)","v":{"v":0.32938897202390705,"d":"0.3294"}},{"$f":"E.pCKD5.postSecondaryAKI","v":{"v":0.17109099278809267,"d":"0.1711"}},{"$f":"E.pCKD5D.postSecondaryAKI","v":{"v":0.013119533527696793,"d":"0.0131"}},0,0,{"$f":"INDEX(E.rngP.AKI_SCwRRT.death, MATCH($E24, Parameters!$D$864:$D$867, 1))","v":{"v":0.48640050166030346,"d":"0.4864"}},0,null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,75,"3B-4","75-79",{"$f":"INDEX(K.rngStates, $D25)","v":"Post-event CKD stage 3b-4"},{"$nulls":3},0,0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E25, Parameters!$D$833:$D$836, 1))","v":{"v":0.023309285274898645,"d":"0.0233"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E25, Parameters!$D$833:$D$836, 1))","v":{"v":0.00960405663899866,"d":"0.0096"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E25, Parameters!$D$833:$D$836, 1))","v":{"v":8.193429991253387E-4,"d":"0.0008"}},{"$f":"1-SUM(K25:P25, R25:X25)","v":{"v":0.9372776455023782,"d":"0.9373"}},{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},{"$f":"E.pTx.from3B_4","v":0},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E25, Parameters!$E$891:$E$913, $F25)","v":{"v":0.01308155367994146,"d":"0.0131"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E25, Parameters!$D$833:$D$836, 1))","v":{"v":0.023309285274898645,"d":"0.0233"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E25, Parameters!$D$833:$D$836, 1))","v":{"v":0.00960405663899866,"d":"0.0096"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E25, Parameters!$D$833:$D$836, 1))","v":{"v":8.193429991253387E-4,"d":"0.0008"}},{"$f":"1-SUM(Z25:AE25, AG25:AM25)","v":{"v":0.9372776455023782,"d":"0.9373"}},{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},{"$f":"E.pTx.from3B_4","v":0},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E25, Parameters!$E$891:$E$913, $F25)","v":{"v":0.01308155367994146,"d":"0.0131"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,75,5,"75-79",{"$f":"INDEX(K.rngStates, $D26)","v":"ESRD"},{"$nulls":3},0,0,0,0,0,0,{"$f":"1-SUM(K26:Q26, S26:X26)","v":{"v":0.9239228572217518,"d":"0.9239"}},{"$f":"E.pCKD5D.from5","v":{"v":0.036592192793112654,"d":"0.0366"}},{"$f":"E.pTx.from5","v":{"v":0.013265655592658132,"d":"0.0133"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E26, Parameters!$E$891:$E$913, $F26)","v":{"v":0.026219294392477388,"d":"0.0262"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,{"$f":"1-SUM(Z26:AF26, AH26:AM26)","v":{"v":0.9239228572217518,"d":"0.9239"}},{"$f":"E.pCKD5D.from5","v":{"v":0.036592192793112654,"d":"0.0366"}},{"$f":"E.pTx.from5","v":{"v":0.013265655592658132,"d":"0.0133"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E26, Parameters!$E$891:$E$913, $F26)","v":{"v":0.026219294392477388,"d":"0.0262"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,75,"5D","75-79",{"$f":"INDEX(K.rngStates, $D27)","v":"ESRD+RRT"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"1-SUM(K27:R27, T27:X27)","v":{"v":0.9515729909953939,"d":"0.9516"}},{"$f":"E.pTx.from5D","v":{"v":0.016189466449663015,"d":"0.0162"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E27, Parameters!$E$891:$E$913, $F27)","v":{"v":0.032237542554943044,"d":"0.0322"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"1-SUM(Z27:AG27, AI27:AM27)","v":{"v":0.9515729909953939,"d":"0.9516"}},{"$f":"E.pTx.from5D","v":{"v":0.016189466449663015,"d":"0.0162"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E27, Parameters!$E$891:$E$913, $F27)","v":{"v":0.032237542554943044,"d":"0.0322"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,75,"GP","75-79",{"$f":"INDEX(K.rngStates, $D28)","v":"Transplant"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(K28:T28, V28:X28)","v":{"v":0.9881910303285615,"d":"0.9882"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E28, Parameters!$E$891:$E$913, $F28)","v":{"v":0.008290443149251203,"d":"0.0083"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(Z28:AI28, AK28:AM28)","v":{"v":0.9881910303285615,"d":"0.9882"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E28, Parameters!$E$891:$E$913, $F28)","v":{"v":0.008290443149251203,"d":"0.0083"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,75,"GP","75-79",{"$f":"INDEX(K.rngStates, $D29)","v":"Post-transplant"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(K29:T29, V29:X29)","v":{"v":0.9881910303285615,"d":"0.9882"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E29, Parameters!$E$891:$E$913, $F29)","v":{"v":0.008290443149251203,"d":"0.0083"}},null,{"$f":"SUM(L29:W29)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(Z29:AI29, AK29:AM29)","v":{"v":0.9881910303285615,"d":"0.9882"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E29, Parameters!$E$891:$E$913, $F29)","v":{"v":0.008290443149251203,"d":"0.0083"}},null,{"$f":"SUM(AA29:AL29)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},11,75,null,"75-79",{"$f":"INDEX(K.rngStates, $D30)","v":"Dead (AKI)"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},0,null,{"$f":"SUM(L30:W30)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},0,null,{"$f":"SUM(AA30:AL30)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},12,75,null,"75-79",{"$f":"INDEX(K.rngStates, $D31)","v":"Dead (other)"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},null,{"$f":"SUM(L31:W31)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},null,{"$f":"SUM(AA31:AL31)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},1,80,"3B-4",{"$f":"E32&\"-\"&E32+4","v":"80-84"},{"$f":"INDEX(K.rngStates, $D32)","v":"No event no NSAID"},{"$nulls":3},{"$f":"1-SUM(K32:K32, M32:X32)","v":{"v":0.9272215289121201,"d":"0.9272"}},0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E32, Parameters!$D$833:$D$836, 1))","v":{"v":0.023309285274898645,"d":"0.0233"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E32, Parameters!$D$833:$D$836, 1))","v":{"v":0.00960405663899866,"d":"0.0096"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E32, Parameters!$D$833:$D$836, 1))","v":{"v":8.193429991253387E-4,"d":"0.0008"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E32, Parameters!$E$891:$E$913, $F32)","v":{"v":0.02313767027019964,"d":"0.0231"}},null,{"$f":"SUM(L32:W32)","v":{"v":1,"d":"1.0000"}},null,{"$f":"1-SUM(Z32:Z32, AB32:AM32)","v":{"v":0.9272215289121201,"d":"0.9272"}},0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E32, Parameters!$D$833:$D$836, 1))","v":{"v":0.023309285274898645,"d":"0.0233"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E32, Parameters!$D$833:$D$836, 1))","v":{"v":0.00960405663899866,"d":"0.0096"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E32, Parameters!$D$833:$D$836, 1))","v":{"v":8.193429991253387E-4,"d":"0.0008"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E32, Parameters!$E$891:$E$913, $F32)","v":{"v":0.02313767027019964,"d":"0.0231"}},null,{"$f":"SUM(AA32:AL32)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},{"$f":"D32+1","v":2},80,"3B-4",{"$f":"E33&\"-\"&E33+4","v":"80-84"},{"$f":"INDEX(K.rngStates, $D33)","v":"No event + NSAID"},{"$nulls":3},0,{"$f":"1-SUM(K33:L33, N33:X33)","v":{"v":0.8909481872708565,"d":"0.8909"}},{"$f":"INDEX(E.rngP.AKI.Primary_wNSAIDs, MATCH($E33, Parameters!$D$833:$D$836, 1))","v":{"v":0.04813681851709925,"d":"0.0481"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_wNSAIDs, MATCH($E33, Parameters!$D$833:$D$836, 1))","v":{"v":0.020134610578728,"d":"0.0201"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_wNSAIDs, MATCH($E33, Parameters!$D$833:$D$836, 1))","v":{"v":1.7345974584589208E-3,"d":"0.0017"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E33, Parameters!$E$891:$E$913, $F33)","v":{"v":0.02313767027019964,"d":"0.0231"}},null,{"$f":"SUM(L33:W33)","v":{"v":1,"d":"1.0000"}},null,{"$f":"1-SUM(Z33:Z33, AB33:AM33)","v":{"v":0.8909481872708565,"d":"0.8909"}},0,{"$f":"INDEX(E.rngP.AKI.Primary_wNSAIDs, MATCH($E33, Parameters!$D$833:$D$836, 1))","v":{"v":0.04813681851709925,"d":"0.0481"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_wNSAIDs, MATCH($E33, Parameters!$D$833:$D$836, 1))","v":{"v":0.020134610578728,"d":"0.0201"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_wNSAIDs, MATCH($E33, Parameters!$D$833:$D$836, 1))","v":{"v":1.7345974584589208E-3,"d":"0.0017"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E33, Parameters!$E$891:$E$913, $F33)","v":{"v":0.02313767027019964,"d":"0.0231"}},null,{"$f":"SUM(AA33:AL33)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},{"$f":"D33+1","v":3},80,"3B-4","80-84",{"$f":"INDEX(K.rngStates, $D34)","v":"Primary care AKI"},{"$nulls":3},0,0,0,0,0,{"$f":"1-SUM(K34:P34, R34:X34)","v":{"v":0.7772712772760356,"d":"0.7773"}},{"$f":"E.pCKD5.postPrimaryAKI","v":{"v":0.09210526315789473,"d":"0.0921"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_PC.death, MATCH($E34, Parameters!$D$864:$D$867, 1))","v":{"v":0.13062345956606966,"d":"0.1306"}},0,null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"1-SUM(Z34:AE34, AG34:AM34)","v":{"v":0.7772712772760356,"d":"0.7773"}},{"$f":"E.pCKD5.postPrimaryAKI","v":{"v":0.09210526315789473,"d":"0.0921"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_PC.death, MATCH($E34, Parameters!$D$864:$D$867, 1))","v":{"v":0.13062345956606966,"d":"0.1306"}},0,null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},4,80,null,"80-84",{"$f":"INDEX(K.rngStates, $D35)","v":"Secondary care AKI (no RRT)"},{"$nulls":3},0,0,0,0,0,{"$f":"1-SUM(K35:P35, R35:X35)","v":{"v":0.4786813843336286,"d":"0.4787"}},{"$f":"E.pCKD5.postSecondaryAKInoRRT","v":{"v":0.18421052631578946,"d":"0.1842"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_SCnoRRT.death, MATCH($E35, Parameters!$D$864:$D$867, 1))","v":{"v":0.3371080893505819,"d":"0.3371"}},0,null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"1-SUM(Z35:AE35, AG35:AM35)","v":{"v":0.4786813843336286,"d":"0.4787"}},{"$f":"E.pCKD5.postSecondaryAKInoRRT","v":{"v":0.18421052631578946,"d":"0.1842"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_SCnoRRT.death, MATCH($E35, Parameters!$D$864:$D$867, 1))","v":{"v":0.3371080893505819,"d":"0.3371"}},0,null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,80,null,"80-84",{"$f":"INDEX(K.rngStates, $D36)","v":"Secondary care AKI (with RRT)"},{"$nulls":3},0,0,0,0,0,{"$f":"1-SUM(K36:P36, R36:X36)","v":{"v":0.32938897202390705,"d":"0.3294"}},{"$f":"E.pCKD5.postSecondaryAKI","v":{"v":0.17109099278809267,"d":"0.1711"}},{"$f":"E.pCKD5D.postSecondaryAKI","v":{"v":0.013119533527696793,"d":"0.0131"}},0,0,{"$f":"INDEX(E.rngP.AKI_SCwRRT.death, MATCH($E36, Parameters!$D$864:$D$867, 1))","v":{"v":0.48640050166030346,"d":"0.4864"}},0,null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"1-SUM(Z36:AE36, AG36:AM36)","v":{"v":0.32938897202390705,"d":"0.3294"}},{"$f":"E.pCKD5.postSecondaryAKI","v":{"v":0.17109099278809267,"d":"0.1711"}},{"$f":"E.pCKD5D.postSecondaryAKI","v":{"v":0.013119533527696793,"d":"0.0131"}},0,0,{"$f":"INDEX(E.rngP.AKI_SCwRRT.death, MATCH($E36, Parameters!$D$864:$D$867, 1))","v":{"v":0.48640050166030346,"d":"0.4864"}},0,null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,80,"3B-4","80-84",{"$f":"INDEX(K.rngStates, $D37)","v":"Post-event CKD stage 3b-4"},{"$nulls":3},0,0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E37, Parameters!$D$833:$D$836, 1))","v":{"v":0.023309285274898645,"d":"0.0233"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E37, Parameters!$D$833:$D$836, 1))","v":{"v":0.00960405663899866,"d":"0.0096"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E37, Parameters!$D$833:$D$836, 1))","v":{"v":8.193429991253387E-4,"d":"0.0008"}},{"$f":"1-SUM(K37:P37, R37:X37)","v":{"v":0.9272215289121201,"d":"0.9272"}},{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},{"$f":"E.pTx.from3B_4","v":0},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E37, Parameters!$E$891:$E$913, $F37)","v":{"v":0.02313767027019964,"d":"0.0231"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E37, Parameters!$D$833:$D$836, 1))","v":{"v":0.023309285274898645,"d":"0.0233"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E37, Parameters!$D$833:$D$836, 1))","v":{"v":0.00960405663899866,"d":"0.0096"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E37, Parameters!$D$833:$D$836, 1))","v":{"v":8.193429991253387E-4,"d":"0.0008"}},{"$f":"1-SUM(Z37:AE37, AG37:AM37)","v":{"v":0.9272215289121201,"d":"0.9272"}},{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},{"$f":"E.pTx.from3B_4","v":0},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E37, Parameters!$E$891:$E$913, $F37)","v":{"v":0.02313767027019964,"d":"0.0231"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,80,5,"80-84",{"$f":"INDEX(K.rngStates, $D38)","v":"ESRD"},{"$nulls":3},0,0,0,0,0,0,{"$f":"1-SUM(K38:Q38, S38:X38)","v":{"v":0.904006278282568,"d":"0.9040"}},{"$f":"E.pCKD5D.from5","v":{"v":0.036592192793112654,"d":"0.0366"}},{"$f":"E.pTx.from5","v":{"v":0.013265655592658132,"d":"0.0133"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E38, Parameters!$E$891:$E$913, $F38)","v":{"v":0.04613587333166125,"d":"0.0461"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,{"$f":"1-SUM(Z38:AF38, AH38:AM38)","v":{"v":0.904006278282568,"d":"0.9040"}},{"$f":"E.pCKD5D.from5","v":{"v":0.036592192793112654,"d":"0.0366"}},{"$f":"E.pTx.from5","v":{"v":0.013265655592658132,"d":"0.0133"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E38, Parameters!$E$891:$E$913, $F38)","v":{"v":0.04613587333166125,"d":"0.0461"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,80,"5D","80-84",{"$f":"INDEX(K.rngStates, $D39)","v":"ESRD+RRT"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"1-SUM(K39:R39, T39:X39)","v":{"v":0.9272195798403088,"d":"0.9272"}},{"$f":"E.pTx.from5D","v":{"v":0.016189466449663015,"d":"0.0162"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E39, Parameters!$E$891:$E$913, $F39)","v":{"v":0.0565909537100282,"d":"0.0566"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"1-SUM(Z39:AG39, AI39:AM39)","v":{"v":0.9272195798403088,"d":"0.9272"}},{"$f":"E.pTx.from5D","v":{"v":0.016189466449663015,"d":"0.0162"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E39, Parameters!$E$891:$E$913, $F39)","v":{"v":0.0565909537100282,"d":"0.0566"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,80,"GP","80-84",{"$f":"INDEX(K.rngStates, $D40)","v":"Transplant"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(K40:T40, V40:X40)","v":{"v":0.9817904551723483,"d":"0.9818"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E40, Parameters!$E$891:$E$913, $F40)","v":{"v":0.014691018305464376,"d":"0.0147"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(Z40:AI40, AK40:AM40)","v":{"v":0.9817904551723483,"d":"0.9818"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E40, Parameters!$E$891:$E$913, $F40)","v":{"v":0.014691018305464376,"d":"0.0147"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,80,"GP","80-84",{"$f":"INDEX(K.rngStates, $D41)","v":"Post-transplant"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(K41:T41, V41:X41)","v":{"v":0.9817904551723483,"d":"0.9818"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E41, Parameters!$E$891:$E$913, $F41)","v":{"v":0.014691018305464376,"d":"0.0147"}},null,{"$f":"SUM(L41:W41)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(Z41:AI41, AK41:AM41)","v":{"v":0.9817904551723483,"d":"0.9818"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E41, Parameters!$E$891:$E$913, $F41)","v":{"v":0.014691018305464376,"d":"0.0147"}},null,{"$f":"SUM(AA41:AL41)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},11,80,null,"80-84",{"$f":"INDEX(K.rngStates, $D42)","v":"Dead (AKI)"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},0,null,{"$f":"SUM(L42:W42)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},0,null,{"$f":"SUM(AA42:AL42)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},12,80,null,"80-84",{"$f":"INDEX(K.rngStates, $D43)","v":"Dead (other)"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},null,{"$f":"SUM(L43:W43)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},null,{"$f":"SUM(AA43:AL43)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},1,85,"3B-4",{"$f":"E44&\"-\"&E44+4","v":"85-89"},{"$f":"INDEX(K.rngStates, $D44)","v":"No event no NSAID"},{"$nulls":3},{"$f":"1-SUM(K44:K44, M44:X44)","v":{"v":0.898817787298785,"d":"0.8988"}},0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E44, Parameters!$D$833:$D$836, 1))","v":{"v":0.029145812553447222,"d":"0.0291"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E44, Parameters!$D$833:$D$836, 1))","v":{"v":0.012008863903449843,"d":"0.0120"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E44, Parameters!$D$833:$D$836, 1))","v":{"v":1.0245023469339402E-3,"d":"0.0010"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E44, Parameters!$E$891:$E$913, $F44)","v":{"v":0.043094917992726245,"d":"0.0431"}},null,{"$f":"SUM(L44:W44)","v":{"v":0.9999999999999999,"d":"1.0000"}},null,{"$f":"1-SUM(Z44:Z44, AB44:AM44)","v":{"v":0.898817787298785,"d":"0.8988"}},0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E44, Parameters!$D$833:$D$836, 1))","v":{"v":0.029145812553447222,"d":"0.0291"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E44, Parameters!$D$833:$D$836, 1))","v":{"v":0.012008863903449843,"d":"0.0120"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E44, Parameters!$D$833:$D$836, 1))","v":{"v":1.0245023469339402E-3,"d":"0.0010"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E44, Parameters!$E$891:$E$913, $F44)","v":{"v":0.043094917992726245,"d":"0.0431"}},null,{"$f":"SUM(AA44:AL44)","v":{"v":0.9999999999999999,"d":"1.0000"}}]
[{"$nulls":3},{"$f":"D44+1","v":2},85,"3B-4",{"$f":"E45&\"-\"&E45+4","v":"85-89"},{"$f":"INDEX(K.rngStates, $D45)","v":"No event + NSAID"},{"$nulls":3},0,{"$f":"1-SUM(K45:L45, N45:X45)","v":{"v":0.8640946389256986,"d":"0.8641"}},{"$f":"INDEX(E.rngP.AKI.Primary_wNSAIDs, MATCH($E45, Parameters!$D$833:$D$836, 1))","v":{"v":0.052888780541090044,"d":"0.0529"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_wNSAIDs, MATCH($E45, Parameters!$D$833:$D$836, 1))","v":{"v":0.022109529546512893,"d":"0.0221"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_wNSAIDs, MATCH($E45, Parameters!$D$833:$D$836, 1))","v":{"v":1.9040170893145371E-3,"d":"0.0019"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E45, Parameters!$E$891:$E$913, $F45)","v":{"v":0.043094917992726245,"d":"0.0431"}},null,{"$f":"SUM(L45:W45)","v":{"v":1,"d":"1.0000"}},null,{"$f":"1-SUM(Z45:Z45, AB45:AM45)","v":{"v":0.8640946389256986,"d":"0.8641"}},0,{"$f":"INDEX(E.rngP.AKI.Primary_wNSAIDs, MATCH($E45, Parameters!$D$833:$D$836, 1))","v":{"v":0.052888780541090044,"d":"0.0529"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_wNSAIDs, MATCH($E45, Parameters!$D$833:$D$836, 1))","v":{"v":0.022109529546512893,"d":"0.0221"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_wNSAIDs, MATCH($E45, Parameters!$D$833:$D$836, 1))","v":{"v":1.9040170893145371E-3,"d":"0.0019"}},0,{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},0,0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E45, Parameters!$E$891:$E$913, $F45)","v":{"v":0.043094917992726245,"d":"0.0431"}},null,{"$f":"SUM(AA45:AL45)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},{"$f":"D45+1","v":3},85,"3B-4","85-89",{"$f":"INDEX(K.rngStates, $D46)","v":"Primary care AKI"},{"$nulls":3},0,0,0,0,0,{"$f":"1-SUM(K46:P46, R46:X46)","v":{"v":0.7282254649955502,"d":"0.7282"}},{"$f":"E.pCKD5.postPrimaryAKI","v":{"v":0.09210526315789473,"d":"0.0921"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_PC.death, MATCH($E46, Parameters!$D$864:$D$867, 1))","v":{"v":0.17966927184655504,"d":"0.1797"}},0,null,{"v":0.9999999999999999,"d":"1.0000"},null,0,0,0,0,0,{"$f":"1-SUM(Z46:AE46, AG46:AM46)","v":{"v":0.7282254649955502,"d":"0.7282"}},{"$f":"E.pCKD5.postPrimaryAKI","v":{"v":0.09210526315789473,"d":"0.0921"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_PC.death, MATCH($E46, Parameters!$D$864:$D$867, 1))","v":{"v":0.17966927184655504,"d":"0.1797"}},0,null,{"v":0.9999999999999999,"d":"1.0000"}]
[{"$nulls":3},4,85,null,"85-89",{"$f":"INDEX(K.rngStates, $D47)","v":"Secondary care AKI (no RRT)"},{"$nulls":3},0,0,0,0,0,{"$f":"1-SUM(K47:P47, R47:X47)","v":{"v":0.3900707932330284,"d":"0.3901"}},{"$f":"E.pCKD5.postSecondaryAKInoRRT","v":{"v":0.18421052631578946,"d":"0.1842"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_SCnoRRT.death, MATCH($E47, Parameters!$D$864:$D$867, 1))","v":{"v":0.4257186804511821,"d":"0.4257"}},0,null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"1-SUM(Z47:AE47, AG47:AM47)","v":{"v":0.3900707932330284,"d":"0.3901"}},{"$f":"E.pCKD5.postSecondaryAKInoRRT","v":{"v":0.18421052631578946,"d":"0.1842"}},0,0,0,{"$f":"INDEX(E.rngP.AKI_SCnoRRT.death, MATCH($E47, Parameters!$D$864:$D$867, 1))","v":{"v":0.4257186804511821,"d":"0.4257"}},0,null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},5,85,null,"85-89",{"$f":"INDEX(K.rngStates, $D48)","v":"Secondary care AKI (with RRT)"},{"$nulls":3},0,0,0,0,0,{"$f":"1-SUM(K48:P48, R48:X48)","v":{"v":0.2358667223973665,"d":"0.2359"}},{"$f":"E.pCKD5.postSecondaryAKI","v":{"v":0.17109099278809267,"d":"0.1711"}},{"$f":"E.pCKD5D.postSecondaryAKI","v":{"v":0.013119533527696793,"d":"0.0131"}},0,0,{"$f":"INDEX(E.rngP.AKI_SCwRRT.death, MATCH($E48, Parameters!$D$864:$D$867, 1))","v":{"v":0.579922751286844,"d":"0.5799"}},0,null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,{"$f":"1-SUM(Z48:AE48, AG48:AM48)","v":{"v":0.2358667223973665,"d":"0.2359"}},{"$f":"E.pCKD5.postSecondaryAKI","v":{"v":0.17109099278809267,"d":"0.1711"}},{"$f":"E.pCKD5D.postSecondaryAKI","v":{"v":0.013119533527696793,"d":"0.0131"}},0,0,{"$f":"INDEX(E.rngP.AKI_SCwRRT.death, MATCH($E48, Parameters!$D$864:$D$867, 1))","v":{"v":0.579922751286844,"d":"0.5799"}},0,null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},6,85,"3B-4","85-89",{"$f":"INDEX(K.rngStates, $D49)","v":"Post-event CKD stage 3b-4"},{"$nulls":3},0,0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E49, Parameters!$D$833:$D$836, 1))","v":{"v":0.029145812553447222,"d":"0.0291"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E49, Parameters!$D$833:$D$836, 1))","v":{"v":0.012008863903449843,"d":"0.0120"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E49, Parameters!$D$833:$D$836, 1))","v":{"v":1.0245023469339402E-3,"d":"0.0010"}},{"$f":"1-SUM(K49:P49, R49:X49)","v":{"v":0.898817787298785,"d":"0.8988"}},{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},{"$f":"E.pTx.from3B_4","v":0},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E49, Parameters!$E$891:$E$913, $F49)","v":{"v":0.043094917992726245,"d":"0.0431"}},null,{"v":1,"d":"1.0000"},null,0,0,{"$f":"INDEX(E.rngP.AKI.Primary_noNSAIDs, MATCH($E49, Parameters!$D$833:$D$836, 1))","v":{"v":0.029145812553447222,"d":"0.0291"}},{"$f":"INDEX(E.rngP.AKI.Secondary.noRRT_noNSAIDs, MATCH($E49, Parameters!$D$833:$D$836, 1))","v":{"v":0.012008863903449843,"d":"0.0120"}},{"$f":"INDEX(E.rngP.AKI.Secondary.wRRT_noNSAIDs, MATCH($E49, Parameters!$D$833:$D$836, 1))","v":{"v":1.0245023469339402E-3,"d":"0.0010"}},{"$f":"1-SUM(Z49:AE49, AG49:AM49)","v":{"v":0.898817787298785,"d":"0.8988"}},{"$f":"E.pCKD5.from3B_4","v":{"v":0.006708284641059659,"d":"0.0067"}},{"$f":"E.pCKD5D.from3B_4","v":{"v":0.009199831263598024,"d":"0.0092"}},{"$f":"E.pTx.from3B_4","v":0},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E49, Parameters!$E$891:$E$913, $F49)","v":{"v":0.043094917992726245,"d":"0.0431"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},7,85,5,"85-89",{"$f":"INDEX(K.rngStates, $D50)","v":"ESRD"},{"$nulls":3},0,0,0,0,0,0,{"$f":"1-SUM(K50:Q50, S50:X50)","v":{"v":0.8650947878497713,"d":"0.8651"}},{"$f":"E.pCKD5D.from5","v":{"v":0.036592192793112654,"d":"0.0366"}},{"$f":"E.pTx.from5","v":{"v":0.013265655592658132,"d":"0.0133"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E50, Parameters!$E$891:$E$913, $F50)","v":{"v":0.08504736376445787,"d":"0.0850"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,{"$f":"1-SUM(Z50:AF50, AH50:AM50)","v":{"v":0.8650947878497713,"d":"0.8651"}},{"$f":"E.pCKD5D.from5","v":{"v":0.036592192793112654,"d":"0.0366"}},{"$f":"E.pTx.from5","v":{"v":0.013265655592658132,"d":"0.0133"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E50, Parameters!$E$891:$E$913, $F50)","v":{"v":0.08504736376445787,"d":"0.0850"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},8,85,"5D","85-89",{"$f":"INDEX(K.rngStates, $D51)","v":"ESRD+RRT"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"1-SUM(K51:R51, T51:X51)","v":{"v":0.8799830530781958,"d":"0.8800"}},{"$f":"E.pTx.from5D","v":{"v":0.016189466449663015,"d":"0.0162"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E51, Parameters!$E$891:$E$913, $F51)","v":{"v":0.10382748047214119,"d":"0.1038"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"1-SUM(Z51:AG51, AI51:AM51)","v":{"v":0.8799830530781958,"d":"0.8800"}},{"$f":"E.pTx.from5D","v":{"v":0.016189466449663015,"d":"0.0162"}},0,0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E51, Parameters!$E$891:$E$913, $F51)","v":{"v":0.10382748047214119,"d":"0.1038"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},9,85,"GP","85-89",{"$f":"INDEX(K.rngStates, $D52)","v":"Transplant"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(K52:T52, V52:X52)","v":{"v":0.9690157094739958,"d":"0.9690"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E52, Parameters!$E$891:$E$913, $F52)","v":{"v":0.02746576400381684,"d":"0.0275"}},null,{"v":1,"d":"1.0000"},null,0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(Z52:AI52, AK52:AM52)","v":{"v":0.9690157094739958,"d":"0.9690"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E52, Parameters!$E$891:$E$913, $F52)","v":{"v":0.02746576400381684,"d":"0.0275"}},null,{"v":1,"d":"1.0000"}]
[{"$nulls":3},10,85,"GP","85-89",{"$f":"INDEX(K.rngStates, $D53)","v":"Post-transplant"},{"$nulls":3},0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(K53:T53, V53:X53)","v":{"v":0.9690157094739958,"d":"0.9690"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E53, Parameters!$E$891:$E$913, $F53)","v":{"v":0.02746576400381684,"d":"0.0275"}},null,{"$f":"SUM(L53:W53)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,{"$f":"E.pTxGraftFailure","v":{"v":0.003518526522187315,"d":"0.0035"}},0,{"$f":"1-SUM(Z53:AI53, AK53:AM53)","v":{"v":0.9690157094739958,"d":"0.9690"}},0,{"$f":"SUMIFS(Parameters!$M$891:$M$913, Parameters!$D$891:$D$913, $E53, Parameters!$E$891:$E$913, $F53)","v":{"v":0.02746576400381684,"d":"0.0275"}},null,{"$f":"SUM(AA53:AL53)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},11,85,null,"85-89",{"$f":"INDEX(K.rngStates, $D54)","v":"Dead (AKI)"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},0,null,{"$f":"SUM(L54:W54)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},0,null,{"$f":"SUM(AA54:AL54)","v":{"v":1,"d":"1.0000"}}]
[{"$nulls":3},12,85,null,"85-89",{"$f":"INDEX(K.rngStates, $D55)","v":"Dead (other)"},{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},null,{"$f":"SUM(L55:W55)","v":{"v":1,"d":"1.0000"}},null,0,0,0,0,0,0,0,0,0,0,0,{"v":1,"d":"1.0000"},null,{"$f":"SUM(AA55:AL55)","v":{"v":1,"d":"1.0000"}}]

{"sheet":"E.Markov","index":29,"n_rows":131,"n_cols":46,"rows_kept":131,"merged":[[5,3,9,3],[5,4,9,4],[5,5,9,5],[5,6,9,6],[7,7,9,7],[7,8,9,8],[7,9,9,9],[7,10,9,10],[7,11,9,11],[7,12,9,12],[7,13,9,13],[7,14,9,14],[7,15,9,15],[7,16,9,16],[7,17,9,17],[7,18,9,18],[7,19,9,19],[7,20,9,20],[7,21,9,21],[7,22,9,22],[7,23,9,23],[7,24,9,24],[7,25,9,25],[7,27,9,27],[7,28,9,28],[7,29,9,29],[7,30,9,30],[7,31,9,31],[7,32,9,32],[7,33,9,33],[7,34,9,34],[7,35,9,35],[7,36,9,36],[7,37,9,37],[7,38,9,38],[7,39,9,39],[7,40,9,40],[7,41,9,41],[7,42,9,42],[7,43,9,43],[7,44,9,44],[7,45,9,45]]}
[{"$nulls":3},{"$f":"K.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- E: NSAIDs - CKD"}]
[{"$nulls":3},{"$f":"COLUMNS(H2:AA2)","v":20},null,null,"StratID ",{"$f":"MAX(F$2:$G2)+1","v":1},{"$f":"H2","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"V2","v":1},1,1,null,{"$f":"MAX($G$2:Z2)+1","v":2},{"$f":"AB2","v":2},{"$f":"AC2","v":2},{"$f":"AD2","v":2},{"$f":"AE2","v":2},{"$f":"AF2","v":2},{"$f":"AG2","v":2},{"$f":"AH2","v":2},{"$f":"AI2","v":2},{"$f":"AJ2","v":2},{"$f":"AK2","v":2},{"$f":"AL2","v":2},{"$f":"AM2","v":2},{"$f":"AN2","v":2},{"$f":"AO2","v":2},null,{"$f":"AP2","v":2},{"$f":"AR2","v":2},{"$f":"AS2","v":2}]
[{"$nulls":6},"StateID ",1,{"$f":"H3+1","v":2},3,4,5,6,7,8,9,10,11,12,{"$nulls":8},1,{"$f":"AB3+1","v":2},{"$f":"AC3+1","v":3},{"$f":"AD3+1","v":4},{"$f":"AE3+1","v":5},{"$f":"AF3+1","v":6},{"$f":"AG3+1","v":7},{"$f":"AH3+1","v":8},{"$f":"AI3+1","v":9},{"$f":"AJ3+1","v":10},{"$f":"AK3+1","v":11},{"$f":"AL3+1","v":12}]
[{"$nulls":6},"LYs ",{"$f":"SUM(OFFSET(H$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear","v":0},{"$f":"SUM(OFFSET(I$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear","v":{"v":3.589759684399276,"d":"3.5898"}},{"v":0.13952467789393322,"d":"0.1395"},{"v":0.05780690626368764,"d":"0.0578"},{"v":4.949310969858762E-3,"d":"0.0049"},{"v":1.7739113544619058,"d":"1.7739"},{"v":0.6499883381472585,"d":"0.6500"},{"v":1.0045229503926207,"d":"1.0045"},{"v":0.02418947256758836,"d":"0.0242"},{"v":0.33631298114683716,"d":"0.3363"},{"v":0.7399021292961829,"d":"0.7399"},{"v":1.6791321944608473,"d":"1.6791"},null,{"$f":"SUM(OFFSET(U$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear","v":{"v":7.580965676242966,"d":"7.581"}},{"$f":"OFFSET(V10, timeHorizon*E.cyclesPerYear, 0)","v":{"v":0.5009506165972443,"d":"0.501"}},{"$f":"SUM(OFFSET(W$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.604669495719453,"d":"0.6047"}},{"$f":"SUM(OFFSET(X$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.8091235805099183,"d":"0.8091"}},{"$f":"SUM(OFFSET(Y$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.4342301662750762,"d":"0.4342"}},{"$f":"SUM(OFFSET(Z$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.2885701558003887,"d":"0.2886"}},null,{"$f":"SUM(OFFSET(AB$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear","v":{"v":4.401211929707327,"d":"4.4012"}},{"$f":"SUM(OFFSET(AC$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear","v":0},{"v":0.10401240613694263,"d":"0.1040"},{"v":0.04285592749484563,"d":"0.0429"},{"v":3.6561325577090615E-3,"d":"0.0037"},{"v":1.263016476050767,"d":"1.2630"},{"v":0.5952508870023152,"d":"0.5953"},{"v":1.0098116934194676,"d":"1.0098"},{"v":0.023548296960832195,"d":"0.0235"},{"v":0.3246982225313254,"d":"0.3247"},{"v":0.5230557800556914,"d":"0.5231"},{"v":1.708882248082781,"d":"1.7089"},null,{"$f":"SUM(OFFSET(AO$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear","v":{"v":7.768061971861533,"d":"7.768"}},{"$f":"OFFSET(AP10, timeHorizon*E.cyclesPerYear, 0)","v":{"v":0.47531419729617164,"d":"0.475"}},{"$f":"SUM(OFFSET(AQ$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.45574144669035166,"d":"0.4557"}},{"$f":"SUM(OFFSET(AR$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.6020978647579893,"d":"0.6021"}},{"$f":"SUM(OFFSET(AS$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.42790496441659637,"d":"0.4279"}},{"$f":"SUM(OFFSET(AT$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.29136075337219725,"d":"0.2914"}}]
[{"$nulls":6},"Discounted LYs ",{"$f":"SUM((OFFSET(H$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":0},{"$f":"SUM((OFFSET(I$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":3.2764276694852255,"d":"3.276"}},{"$f":"SUM((OFFSET(J$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.12191525835060397,"d":"0.122"}},{"$f":"SUM((OFFSET(K$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.05051129466162014,"d":"0.051"}},{"$f":"SUM((OFFSET(L$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.00432468123991732,"d":"0.004"}},{"$f":"SUM((OFFSET(M$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":1.4676861531780132,"d":"1.468"}},{"$f":"SUM((OFFSET(N$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.5420744315494779,"d":"0.542"}},{"$f":"SUM((OFFSET(O$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.8230449734076594,"d":"0.823"}},{"$f":"SUM((OFFSET(P$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.019846723709621244,"d":"0.020"}},{"$f":"SUM((OFFSET(Q$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.2639296542136038,"d":"0.264"}},{"$f":"SUM((OFFSET(R$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.5940741247764746,"d":"0.594"}},{"$f":"SUM((OFFSET(S$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":1.3339138026989288,"d":"1.334"}},null,{"$f":"SUM(OFFSET(U$11, 0, 0, timeHorizon*E.cyclesPerYear) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":6.569760839795744,"d":"6.570"}},{"$nulls":6},{"$f":"SUM((OFFSET(AB$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":3.9559491473146617,"d":"3.956"}},{"$f":"SUM((OFFSET(AC$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":0},{"$f":"SUM((OFFSET(AD$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.08991326307687338,"d":"0.090"}},{"$f":"SUM((OFFSET(AE$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.037046698815660445,"d":"0.037"}},{"$f":"SUM((OFFSET(AF$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":3.1605346007706524E-3,"d":"0.003"}},{"$f":"SUM((OFFSET(AG$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":1.0395531310260226,"d":"1.040"}},{"$f":"SUM((OFFSET(AH$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.49534295221615254,"d":"0.495"}},{"$f":"SUM((OFFSET(AI$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.8271965719618776,"d":"0.827"}},{"$f":"SUM((OFFSET(AJ$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.019298270777243613,"d":"0.019"}},{"$f":"SUM((OFFSET(AK$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.2547036832279815,"d":"0.255"}},{"$f":"SUM((OFFSET(AL$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.4184094639523617,"d":"0.418"}},{"$f":"SUM((OFFSET(AM$11, 0, 0, timeHorizon*E.cyclesPerYear)) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":1.357175050301546,"d":"1.357"}},null,{"$f":"SUM(OFFSET(AO$11, 0, 0, timeHorizon*E.cyclesPerYear) / E.cyclesPerYear / (1+DQALYs)^OFFSET($E$11, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":6.722164253017244,"d":"6.722"}}]
[{"$nulls":3},"Cycle","Years","Age","CC\ncycle",{"$f":"INDEX(rngStrats, H2)","v":"HPE"},{"$nulls":19},{"$f":"INDEX(rngStrats, AB2)","v":"No HPE"}]
[{"$nulls":7},"State occupancy",{"$nulls":19},"State occupancy"]
[{"$nulls":7},{"$f":"INDEX(K.rngStates, H$3)","v":"No event no NSAID"},"No event + NSAID","Primary care AKI","Secondary care AKI (no RRT)","Secondary care AKI (with RRT)","Post-event CKD stage 3b-4","ESRD","ESRD+RRT","Transplant","Post-transplant","Dead (AKI)","Dead (other)","chk","Alive","Dead","First\nAKI","AKI","ESRD","RRT",null,{"$f":"INDEX(K.rngStates, AB$3)","v":"No event no NSAID"},"No event + NSAID","Primary care AKI","Secondary care AKI (no RRT)","Secondary care AKI (with RRT)","Post-event CKD stage 3b-4","ESRD","ESRD+RRT","Transplant","Post-transplant","Dead (AKI)","Dead (other)","chk","Alive","Dead","First\nAKI","AKI","ESRD","RRT"]
[]
[]
[{"$nulls":3},0,{"$f":"D11*E.cycleLength","v":0},{"$f":"E.cohortAge+E11","v":{"v":70,"d":"70.00"}},{"$f":"IF(AND(E10<E.maxDurHPE, E11>=E.maxDurHPE), 1, 0)","v":0},{"$f":"CHOOSE(H$2, 0, 1)","v":0},{"$f":"1-H11","v":{"v":1,"d":"1.00000"}},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H11:S11)","v":{"v":1,"d":"1.00000"}},{"$f":"SUM(H11:Q11)","v":{"v":1,"d":"1.000"}},0,0,0,0,0,null,{"$f":"CHOOSE(AB$2, 0, 1)","v":{"v":1,"d":"1.0000"}},{"$f":"1-AB11","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB11:AM11)","v":{"v":1,"d":"1.00000"}},{"$f":"SUM(AB11:AK11)","v":{"v":1,"d":"1.000"}},0,0,0,0,0]
[{"$nulls":3},{"$f":"D11+1","v":1},0.25,70.25,{"$f":"IF(AND(E11<E.maxDurHPE, E12>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H11:S11, OFFSET(E.rngTPM_Root, INT(($F11-70)/5)*12, $G12*15))","v":0},{"v":0.9386437119294191,"d":"0.9386"},{"v":0.026235663881752816,"d":"0.0262"},{"v":0.010874640007878062,"d":"0.0109"},{"v":9.3131970065103806E-4,"d":"0.0009"},0,{"v":0.006708284641059659,"d":"0.0067"},{"v":0.009199831263598024,"d":"0.0092"},0,0,0,{"v":0.00740654857564127,"d":"0.0074"},{"v":1,"d":"1.00000"},{"v":0.9925934514243587,"d":"0.993"},{"$f":"1-U12","v":{"v":0.00740654857564127,"d":"0.007"}},{"$f":"SUMPRODUCT(H11:I11, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F11-70)/5)*12, $G12*15)))\n+SUMPRODUCT(H11:I11, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F11-70)/5)*12, $G12*15)))\n+SUMPRODUCT(H11:I11, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F11-70)/5)*12, $G12*15)))","v":{"v":0.03804162359028192,"d":"0.038"}},{"$f":"SUM(J12:L12)","v":{"v":0.03804162359028192,"d":"0.038"}},{"$f":"SUMPRODUCT(H11:M11, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F11-70)/5)*12, $G12*15)))\n+SUMPRODUCT(H11:M11, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F11-70)/5)*12, $G12*15)))","v":{"v":0.015908115904657683,"d":"0.016"}},{"$f":"SUMPRODUCT(H11:N11, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F11-70)/5)*12, $G12*15)))","v":{"v":0.009199831263598024,"d":"0.009"}},null,{"$f":"MMULT(AB11:AM11, OFFSET(E.rngTPM_Root, INT(($F11-70)/5)*12, $G12*15))","v":{"v":0.9531536679855882,"d":"0.9532"}},0,{"v":0.016260382266071995,"d":"0.0163"},{"v":0.006699717748244164,"d":"0.0067"},{"v":5.715675197967145E-4,"d":"0.0006"},0,{"v":0.006708284641059659,"d":"0.0067"},{"v":0.009199831263598024,"d":"0.0092"},0,0,0,{"v":0.00740654857564127,"d":"0.0074"},{"v":1,"d":"1.00000"},{"v":0.9925934514243587,"d":"0.993"},{"$f":"1-AO12","v":{"v":0.00740654857564127,"d":"0.007"}},{"$f":"SUMPRODUCT(AB11:AC11, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F11-70)/5)*12, $G12*15)))\n+SUMPRODUCT(AB11:AC11, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F11-70)/5)*12, $G12*15)))\n+SUMPRODUCT(AB11:AC11, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F11-70)/5)*12, $G12*15)))","v":{"v":0.02353166753411287,"d":"0.024"}},{"$f":"SUM(AD12:AF12)","v":{"v":0.02353166753411287,"d":"0.024"}},{"$f":"SUMPRODUCT(AB11:AG11, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F11-70)/5)*12, $G12*15)))\n+SUMPRODUCT(AB11:AG11, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F11-70)/5)*12, $G12*15)))","v":{"v":0.015908115904657683,"d":"0.016"}},{"$f":"SUMPRODUCT(AB11:AH11, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F11-70)/5)*12, $G12*15)))","v":{"v":0.009199831263598024,"d":"0.009"}}]
[{"$nulls":3},{"$f":"D12+1","v":2},0.5,{"v":70.5,"d":"70.50"},{"$f":"IF(AND(E12<E.maxDurHPE, E13>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H12:S12, OFFSET(E.rngTPM_Root, INT(($F12-70)/5)*12, $G13*15))","v":0},{"v":0.8810520179446383,"d":"0.8811"},{"v":0.024625940930901057,"d":"0.0246"},{"v":0.010207412462890832,"d":"0.0102"},{"v":8.7417738081208582E-4,"d":"0.0009"},{"v":0.027685205471473472,"d":"0.0277"},{"v":0.01714964614924889,"d":"0.0171"},{"v":0.017775311774505982,"d":"0.0178"},{"v":2.3793015325039682E-4,"d":"0.0002"},0,{"v":0.005765193341286379,"d":"0.0058"},{"v":0.014627164390992544,"d":"0.0146"},{"v":0.9999999999999998,"d":"1.00000"},{"v":0.9796076422677209,"d":"0.980"},{"v":0.0203923577322791,"d":"0.020"},{"$f":"SUMPRODUCT(H12:I12, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F12-70)/5)*12, $G13*15)))\n+SUMPRODUCT(H12:I12, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F12-70)/5)*12, $G13*15)))\n+SUMPRODUCT(H12:I12, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F12-70)/5)*12, $G13*15)))","v":{"v":0.03570753077460397,"d":"0.036"}},{"v":0.03570753077460397,"d":"0.036"},{"$f":"SUMPRODUCT(H12:M12, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F12-70)/5)*12, $G13*15)))\n+SUMPRODUCT(H12:M12, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F12-70)/5)*12, $G13*15)))","v":{"v":0.019523277740073383,"d":"0.020"}},{"$f":"SUMPRODUCT(H12:N12, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F12-70)/5)*12, $G13*15)))","v":{"v":0.008893053091322396,"d":"0.009"}},null,{"$f":"MMULT(AB12:AM12, OFFSET(E.rngTPM_Root, INT(($F12-70)/5)*12, $G13*15))","v":{"v":0.9085019147943809,"d":"0.9085"}},0,{"v":0.015498642999754333,"d":"0.0155"},{"v":0.00638586054620707,"d":"0.0064"},{"v":5.4479167799566372E-4,"d":"0.0005"},{"v":0.017134277464518892,"d":"0.0171"},{"v":0.015497592141761832,"d":"0.0155"},{"v":0.017904081141066577,"d":"0.0179"},{"v":2.3793015325039682E-4,"d":"0.0002"},0,{"v":3.5602759957113973E-3,"d":"0.0036"},{"v":0.01473463308535298,"d":"0.0147"},{"v":1,"d":"1.00000"},{"v":0.9817050909189357,"d":"0.982"},{"v":0.018294909081064348,"d":"0.018"},{"$f":"SUMPRODUCT(AB12:AC12, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F12-70)/5)*12, $G13*15)))\n+SUMPRODUCT(AB12:AC12, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F12-70)/5)*12, $G13*15)))\n+SUMPRODUCT(AB12:AC12, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F12-70)/5)*12, $G13*15)))","v":{"v":0.022429295223957067,"d":"0.022"}},{"v":0.022429295223957067,"d":"0.022"},{"$f":"SUMPRODUCT(AB12:AG12, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F12-70)/5)*12, $G13*15)))\n+SUMPRODUCT(AB12:AG12, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F12-70)/5)*12, $G13*15)))","v":{"v":0.017999993099146926,"d":"0.018"}},{"$f":"SUMPRODUCT(AB12:AH12, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F12-70)/5)*12, $G13*15)))","v":{"v":0.009021822457882992,"d":"0.009"}}]
[{"$nulls":3},3,0.75,70.75,{"$f":"IF(AND(E13<E.maxDurHPE, E14>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H13:S13, OFFSET(E.rngTPM_Root, INT(($F13-70)/5)*12, $G14*15))","v":0},{"v":0.8269939365264605,"d":"0.8270"},{"v":0.023565156629216485,"d":"0.0236"},{"v":0.00976660658582348,"d":"0.0098"},{"v":0.000836365065836586,"d":"0.0008"},{"v":0.05237479917334214,"d":"0.0524"},{"v":0.026433400150634317,"d":"0.0264"},{"v":0.026161797061583114,"d":"0.0262"},{"v":5.152741129575561E-4,"d":"0.0005"},{"v":2.3597734180175233E-4,"d":"0.0002"},{"v":0.011176655819142196,"d":"0.0112"},{"v":0.02194003153320182,"d":"0.0219"},{"v":0.9999999999999999,"d":"1.00000"},{"v":0.9668833126476559,"d":"0.967"},{"v":0.033116687352344076,"d":"0.033"},{"$f":"SUMPRODUCT(H13:I13, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F13-70)/5)*12, $G14*15)))\n+SUMPRODUCT(H13:I13, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F13-70)/5)*12, $G14*15)))\n+SUMPRODUCT(H13:I13, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F13-70)/5)*12, $G14*15)))","v":{"v":0.033516649230108234,"d":"0.034"}},{"v":0.03416812828087655,"d":"0.034"},{"$f":"SUMPRODUCT(H13:M13, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F13-70)/5)*12, $G14*15)))\n+SUMPRODUCT(H13:M13, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F13-70)/5)*12, $G14*15)))","v":{"v":0.018765821344455945,"d":"0.019"}},{"$f":"SUMPRODUCT(H13:N13, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F13-70)/5)*12, $G14*15)))","v":{"v":0.008999241076062503,"d":"0.009"}},null,{"$f":"MMULT(AB13:AM13, OFFSET(E.rngTPM_Root, INT(($F13-70)/5)*12, $G14*15))","v":{"v":0.8659419324581945,"d":"0.8659"}},0,{"v":0.015051198325441021,"d":"0.0151"},{"v":0.006201501225694098,"d":"0.0062"},{"v":5.2906358264349408E-4,"d":"0.0005"},{"v":0.03266319882717797,"d":"0.0327"},{"v":0.023400675779668673,"d":"0.0234"},{"v":0.026376815384284318,"d":"0.0264"},{"v":4.9544324081343921E-4,"d":"0.0005"},{"v":2.3597734180175233E-4,"d":"0.0002"},{"v":0.006953766120064759,"d":"0.0070"},{"v":0.022150427714216065,"d":"0.0222"},{"v":0.9999999999999999,"d":"1.00000"},{"v":0.9708958061657191,"d":"0.971"},{"v":0.029104193834280867,"d":"0.029"},{"$f":"SUMPRODUCT(AB13:AC13, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F13-70)/5)*12, $G14*15)))\n+SUMPRODUCT(AB13:AC13, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F13-70)/5)*12, $G14*15)))\n+SUMPRODUCT(AB13:AC13, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F13-70)/5)*12, $G14*15)))","v":{"v":0.02137856501304631,"d":"0.021"}},{"v":0.021781763133778616,"d":"0.022"},{"$f":"SUMPRODUCT(AB13:AG13, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F13-70)/5)*12, $G14*15)))\n+SUMPRODUCT(AB13:AG13, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F13-70)/5)*12, $G14*15)))","v":{"v":0.0174293335180153,"d":"0.017"}},{"$f":"SUMPRODUCT(AB13:AH13, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F13-70)/5)*12, $G14*15)))","v":{"v":0.009089935072426709,"d":"0.009"}}]
[{"$nulls":3},4,1,{"v":71,"d":"71.00"},{"$f":"IF(AND(E14<E.maxDurHPE, E15>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H14:S14, OFFSET(E.rngTPM_Root, INT(($F14-70)/5)*12, $G15*15))","v":0},{"v":0.7762526583243192,"d":"0.7763"},{"v":0.022548369206623134,"d":"0.0225"},{"v":0.009344157720005582,"d":"0.0093"},{"v":0.000800131479469405,"d":"0.0008"},{"v":0.07478770408214369,"d":"0.0748"},{"v":0.03473368264081961,"d":"0.0347"},{"v":0.03432962381621047,"d":"0.0343"},{"v":7.7420191833262476E-4,"d":"0.0008"},{"v":7.4508555934158513E-4,"d":"0.0007"},{"v":0.016354658018799977,"d":"0.0164"},{"v":0.029329727233934545,"d":"0.0293"},{"v":1,"d":"1.00000"},{"v":0.9543156147472655,"d":"0.954"},{"v":0.04568438525273455,"d":"0.046"},{"$f":"SUMPRODUCT(H14:I14, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F14-70)/5)*12, $G15*15)))\n+SUMPRODUCT(H14:I14, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F14-70)/5)*12, $G15*15)))\n+SUMPRODUCT(H14:I14, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F14-70)/5)*12, $G15*15)))","v":{"v":0.031460192044785104,"d":"0.031"}},{"v":0.03269265840609812,"d":"0.033"},{"$f":"SUMPRODUCT(H14:M14, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F14-70)/5)*12, $G15*15)))\n+SUMPRODUCT(H14:M14, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F14-70)/5)*12, $G15*15)))","v":{"v":0.018112753711599434,"d":"0.018"}},{"$f":"SUMPRODUCT(H14:N14, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F14-70)/5)*12, $G15*15)))","v":{"v":0.009068272780933855,"d":"0.009"}},null,{"$f":"MMULT(AB14:AM14, OFFSET(E.rngTPM_Root, INT(($F14-70)/5)*12, $G15*15))","v":{"v":0.8253757291850565,"d":"0.8254"}},0,{"v":0.014611662940953967,"d":"0.0146"},{"v":0.006020400746735887,"d":"0.0060"},{"v":5.1361350616538131E-4,"d":"0.0005"},{"v":0.04699315511963199,"d":"0.0470"},{"v":0.03053287116170561,"d":"0.0305"},{"v":0.034599115968248585,"d":"0.0346"},{"v":7.3745187324136764E-4,"d":"0.0007"},{"v":7.2541744905690723E-4,"d":"0.0007"},{"v":0.01024928643612582,"d":"0.0102"},{"v":0.02964129561307803,"d":"0.0296"},{"v":1,"d":"1.00000"},{"v":0.9601094179507963,"d":"0.960"},{"v":0.039890582049203704,"d":"0.040"},{"$f":"SUMPRODUCT(AB14:AC14, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F14-70)/5)*12, $G15*15)))\n+SUMPRODUCT(AB14:AC14, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F14-70)/5)*12, $G15*15)))\n+SUMPRODUCT(AB14:AC14, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F14-70)/5)*12, $G15*15)))","v":{"v":0.020377057658453455,"d":"0.020"}},{"v":0.021145677193855236,"d":"0.021"},{"$f":"SUMPRODUCT(AB14:AG14, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F14-70)/5)*12, $G15*15)))\n+SUMPRODUCT(AB14:AG14, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F14-70)/5)*12, $G15*15)))","v":{"v":0.016921250049360646,"d":"0.017"}},{"$f":"SUMPRODUCT(AB14:AH14, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F14-70)/5)*12, $G15*15)))","v":{"v":0.00913023868745831,"d":"0.009"}}]
[{"$nulls":3},5,1.25,71.25,{"$f":"IF(AND(E15<E.maxDurHPE, E16>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H15:S15, OFFSET(E.rngTPM_Root, INT(($F15-70)/5)*12, $G16*15))","v":0},{"v":0.728624676604618,"d":"0.7286"},{"v":0.02158158048829148,"d":"0.0216"},{"v":0.008942524722824911,"d":"0.0089"},{"v":7.6568561591369906E-4,"d":"0.0008"},{"v":0.09507707586369826,"d":"0.0951"},{"v":0.04212885076524348,"d":"0.0421"},{"v":0.042260838428680295,"d":"0.0423"},{"v":1.0165433643798932E-3,"d":"0.0010"},{"v":1.506817927515672E-3,"d":"0.0015"},{"v":0.021308906695223593,"d":"0.0213"},{"v":0.036786499523610454,"d":"0.0368"},{"v":0.9999999999999999,"d":"1.00000"},{"v":0.9419045937811659,"d":"0.942"},{"v":0.058095406218834134,"d":"0.058"},{"$f":"SUMPRODUCT(H15:I15, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F15-70)/5)*12, $G16*15)))\n+SUMPRODUCT(H15:I15, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F15-70)/5)*12, $G16*15)))\n+SUMPRODUCT(H15:I15, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F15-70)/5)*12, $G16*15)))","v":{"v":0.02952991143892947,"d":"0.030"}},{"v":0.03128979082703009,"d":"0.031"},{"$f":"SUMPRODUCT(H15:M15, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F15-70)/5)*12, $G16*15)))\n+SUMPRODUCT(H15:M15, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F15-70)/5)*12, $G16*15)))","v":{"v":0.017483957056796152,"d":"0.017"}},{"$f":"SUMPRODUCT(H15:N15, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F15-70)/5)*12, $G16*15)))","v":{"v":0.009110906696029895,"d":"0.009"}},null,{"$f":"MMULT(AB15:AM15, OFFSET(E.rngTPM_Root, INT(($F15-70)/5)*12, $G16*15))","v":{"v":0.7867099037390162,"d":"0.7867"}},0,{"v":0.014185051535820968,"d":"0.0142"},{"v":0.005844625297192082,"d":"0.0058"},{"v":4.9861771954985777E-4,"d":"0.0005"},{"v":0.06018864782297695,"d":"0.0602"},{"v":0.03695079835373355,"d":"0.0370"},{"v":0.04255957228362088,"d":"0.0426"},{"v":9.6517978024215066E-4,"d":"0.0010"},{"v":1.4508628240826054E-3,"d":"0.0015"},{"v":0.013448568714664221,"d":"0.0134"},{"v":0.03719817192910069,"d":"0.0372"},{"v":1,"d":"1.00000"},{"v":0.9493532593562352,"d":"0.949"},{"v":0.05064674064376484,"d":"0.051"},{"$f":"SUMPRODUCT(AB15:AC15, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F15-70)/5)*12, $G16*15)))\n+SUMPRODUCT(AB15:AC15, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F15-70)/5)*12, $G16*15)))\n+SUMPRODUCT(AB15:AC15, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F15-70)/5)*12, $G16*15)))","v":{"v":0.01942246724990873,"d":"0.019"}},{"v":0.020528294552562908,"d":"0.021"},{"$f":"SUMPRODUCT(AB15:AG15, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F15-70)/5)*12, $G16*15)))\n+SUMPRODUCT(AB15:AG15, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F15-70)/5)*12, $G16*15)))","v":{"v":0.01642719058796873,"d":"0.016"}},{"$f":"SUMPRODUCT(AB15:AH15, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F15-70)/5)*12, $G16*15)))","v":{"v":0.009149649612907217,"d":"0.009"}}]
[{"$nulls":3},6,1.5,{"v":71.5,"d":"71.50"},{"$f":"IF(AND(E16<E.maxDurHPE, E17>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H16:S16, OFFSET(E.rngTPM_Root, INT(($F16-70)/5)*12, $G17*15))","v":0},{"v":0.6839189710515312,"d":"0.6839"},{"v":0.020661941709633667,"d":"0.0207"},{"v":0.008560520631546971,"d":"0.0086"},{"v":7.3292548414331034E-4,"d":"0.0007"},{"v":0.11339521121699209,"d":"0.1134"},{"v":0.04869289209958498,"d":"0.0487"},{"v":0.049940448102051296,"d":"0.0499"},{"v":1.2430472506419611E-3,"d":"0.0012"},{"v":0.002502650807105963,"d":"0.0025"},{"v":0.026050418219768834,"d":"0.0261"},{"v":0.04430097342699946,"d":"0.0443"},{"v":0.9999999999999998,"d":"1.00000"},{"v":0.9296486083532315,"d":"0.930"},{"v":0.07035139164676851,"d":"0.070"},{"$f":"SUMPRODUCT(H16:I16, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F16-70)/5)*12, $G17*15)))\n+SUMPRODUCT(H16:I16, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F16-70)/5)*12, $G17*15)))\n+SUMPRODUCT(H16:I16, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F16-70)/5)*12, $G17*15)))","v":{"v":0.027718065685983773,"d":"0.028"}},{"v":0.029955387825323948,"d":"0.030"},{"$f":"SUMPRODUCT(H16:M16, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F16-70)/5)*12, $G17*15)))\n+SUMPRODUCT(H16:M16, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F16-70)/5)*12, $G17*15)))","v":{"v":0.016879674635456428,"d":"0.017"}},{"$f":"SUMPRODUCT(H16:N16, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F16-70)/5)*12, $G17*15)))","v":{"v":0.009129549601702213,"d":"0.009"}},null,{"$f":"MMULT(AB16:AM16, OFFSET(E.rngTPM_Root, INT(($F16-70)/5)*12, $G17*15))","v":{"v":0.7498554303894323,"d":"0.7499"}},0,{"v":0.013770894188980693,"d":"0.0138"},{"v":0.005673981256862161,"d":"0.0057"},{"v":4.8405970463571838E-4,"d":"0.0005"},{"v":0.07231644095865258,"d":"0.0723"},{"v":0.0427080902874424,"d":"0.0427"},{"v":0.05024891878150551,"d":"0.0502"},{"v":1.1791933324320765E-3,"d":"0.0012"},{"v":2.3962129375352218E-3,"d":"0.0024"},{"v":0.016554442712859736,"d":"0.0166"},{"v":0.044812335449661775,"d":"0.0448"},{"v":1,"d":"1.00000"},{"v":0.9386332218374785,"d":"0.939"},{"v":0.06136677816252145,"d":"0.061"},{"$f":"SUMPRODUCT(AB16:AC16, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F16-70)/5)*12, $G17*15)))\n+SUMPRODUCT(AB16:AC16, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F16-70)/5)*12, $G17*15)))\n+SUMPRODUCT(AB16:AC16, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F16-70)/5)*12, $G17*15)))","v":{"v":0.01851259590058047,"d":"0.019"}},{"v":0.019928935150478572,"d":"0.020"},{"$f":"SUMPRODUCT(AB16:AG16, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F16-70)/5)*12, $G17*15)))\n+SUMPRODUCT(AB16:AG16, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F16-70)/5)*12, $G17*15)))","v":{"v":0.015947570357012976,"d":"0.016"}},{"$f":"SUMPRODUCT(AB16:AH16, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F16-70)/5)*12, $G17*15)))","v":{"v":0.009149976140864293,"d":"0.009"}}]
[{"$nulls":3},7,1.75,71.75,{"$f":"IF(AND(E17<E.maxDurHPE, E18>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H17:S17, OFFSET(E.rngTPM_Root, INT(($F17-70)/5)*12, $G18*15))","v":0},{"v":0.6419562416467581,"d":"0.6420"},{"v":0.019786917728392472,"d":"0.0198"},{"v":0.008197088513900157,"d":"0.0082"},{"v":7.0176023102139879E-4,"d":"0.0007"},{"v":0.129884262385225,"d":"0.1299"},{"v":0.05449424557066508,"d":"0.0545"},{"v":0.057356264819188,"d":"0.0574"},{"v":1.4544523454328548E-3,"d":"0.0015"},{"v":3.7149552454124168E-3,"d":"0.0037"},{"v":0.030589580984566676,"d":"0.0306"},{"v":0.05186423052943747,"d":"0.0519"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.9175461884859955,"d":"0.918"},{"v":0.08245381151400455,"d":"0.082"},{"$f":"SUMPRODUCT(H17:I17, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F17-70)/5)*12, $G18*15)))\n+SUMPRODUCT(H17:I17, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F17-70)/5)*12, $G18*15)))\n+SUMPRODUCT(H17:I17, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F17-70)/5)*12, $G18*15)))","v":{"v":0.026017388062995264,"d":"0.026"}},{"v":0.02868576647331403,"d":"0.029"},{"$f":"SUMPRODUCT(H17:M17, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F17-70)/5)*12, $G18*15)))\n+SUMPRODUCT(H17:M17, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F17-70)/5)*12, $G18*15)))","v":{"v":0.016298790602732656,"d":"0.016"}},{"$f":"SUMPRODUCT(H17:N17, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F17-70)/5)*12, $G18*15)))","v":{"v":0.009126551276768822,"d":"0.009"}},null,{"$f":"MMULT(AB17:AM17, OFFSET(E.rngTPM_Root, INT(($F17-70)/5)*12, $G18*15))","v":{"v":0.7147274539345992,"d":"0.7147"}},0,{"v":0.013368828916531624,"d":"0.0134"},{"v":0.005508319478577881,"d":"0.0055"},{"v":4.6992673735304826E-4,"d":"0.0005"},{"v":0.08343967572216529,"d":"0.0834"},{"v":0.04785467626854656,"d":"0.0479"},{"v":0.05765991262266796,"d":"0.0577"},{"v":1.3800540015183839E-3,"d":"0.0014"},{"v":3.5460611272766216E-3,"d":"0.0035"},{"v":0.01956963529678865,"d":"0.0196"},{"v":0.05247545589397487,"d":"0.0525"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.9279549088092366,"d":"0.928"},{"v":0.07204509119076341,"d":"0.072"},{"$f":"SUMPRODUCT(AB17:AC17, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F17-70)/5)*12, $G18*15)))\n+SUMPRODUCT(AB17:AC17, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F17-70)/5)*12, $G18*15)))\n+SUMPRODUCT(AB17:AC17, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F17-70)/5)*12, $G18*15)))","v":{"v":0.017645348686573237,"d":"0.018"}},{"v":0.019347075132462553,"d":"0.019"},{"$f":"SUMPRODUCT(AB17:AG17, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F17-70)/5)*12, $G18*15)))\n+SUMPRODUCT(AB17:AG17, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F17-70)/5)*12, $G18*15)))","v":{"v":0.015481953222741944,"d":"0.015"}},{"$f":"SUMPRODUCT(AB17:AH17, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F17-70)/5)*12, $G18*15)))","v":{"v":9.132975797227133E-3,"d":"0.009"}}]
[{"$nulls":3},8,2,{"v":72,"d":"72.00"},{"$f":"IF(AND(E18<E.maxDurHPE, E19>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H18:S18, OFFSET(E.rngTPM_Root, INT(($F18-70)/5)*12, $G19*15))","v":0},{"v":0.6025681895555722,"d":"0.6026"},{"v":0.018954115939368188,"d":"0.0190"},{"v":0.007851230926638766,"d":"0.0079"},{"v":0.000672104120513673,"d":"0.0007"},{"v":0.14467704335761977,"d":"0.1447"},{"v":0.05959622602479431,"d":"0.0596"},{"v":0.06449862324252398,"d":"0.0645"},{"v":1.65146921849041E-3,"d":"0.0017"},{"v":0.005126979684217193,"d":"0.0051"},{"v":0.03493622433097687,"d":"0.0349"},{"v":0.05946779359928426,"d":"0.0595"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.9055959820697385,"d":"0.906"},{"v":0.09440401793026154,"d":"0.094"},{"$f":"SUMPRODUCT(H18:I18, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F18-70)/5)*12, $G19*15)))\n+SUMPRODUCT(H18:I18, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F18-70)/5)*12, $G19*15)))\n+SUMPRODUCT(H18:I18, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F18-70)/5)*12, $G19*15)))","v":{"v":0.024421057706158034,"d":"0.024"}},{"v":0.027477450986520626,"d":"0.027"},{"$f":"SUMPRODUCT(H18:M18, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F18-70)/5)*12, $G19*15)))\n+SUMPRODUCT(H18:M18, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F18-70)/5)*12, $G19*15)))","v":{"v":0.015740269073413995,"d":"0.016"}},{"$f":"SUMPRODUCT(H18:N18, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F18-70)/5)*12, $G19*15)))","v":{"v":0.009104073106420987,"d":"0.009"}},null,{"$f":"MMULT(AB18:AM18, OFFSET(E.rngTPM_Root, INT(($F18-70)/5)*12, $G19*15))","v":{"v":0.6812450943277638,"d":"0.6812"}},0,{"v":0.012978502640432439,"d":"0.0130"},{"v":0.005347494484626526,"d":"0.0053"},{"v":4.5620640668117953E-4,"d":"0.0005"},{"v":0.0936181539373107,"d":"0.0936"},{"v":0.052437044228678134,"d":"0.0524"},{"v":0.06478713584373698,"d":"0.0648"},{"v":1.568306874771873E-3,"d":"0.0016"},{"v":0.004885684044758642,"d":"0.0049"},{"v":0.022496794074698356,"d":"0.0225"},{"v":0.060179583136541544,"d":"0.0602"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.9173236227887602,"d":"0.917"},{"v":0.08267637721123977,"d":"0.083"},{"$f":"SUMPRODUCT(AB18:AC18, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F18-70)/5)*12, $G19*15)))\n+SUMPRODUCT(AB18:AC18, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F18-70)/5)*12, $G19*15)))\n+SUMPRODUCT(AB18:AC18, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F18-70)/5)*12, $G19*15)))","v":{"v":0.016818728823491964,"d":"0.017"}},{"v":0.018782203531740146,"d":"0.019"},{"$f":"SUMPRODUCT(AB18:AG18, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F18-70)/5)*12, $G19*15)))\n+SUMPRODUCT(AB18:AG18, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F18-70)/5)*12, $G19*15)))","v":{"v":0.015029930597219777,"d":"0.015"}},{"$f":"SUMPRODUCT(AB18:AH18, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F18-70)/5)*12, $G19*15)))","v":{"v":0.009100275672649512,"d":"0.009"}}]
[{"$nulls":3},9,2.25,72.25,{"$f":"IF(AND(E19<E.maxDurHPE, E20>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H19:S19, OFFSET(E.rngTPM_Root, INT(($F19-70)/5)*12, $G20*15))","v":0},{"v":0.5655968421350321,"d":"0.5656"},{"v":0.01816128051713628,"d":"0.0182"},{"v":0.007522007496762214,"d":"0.0075"},{"v":6.4387632476216989E-4,"d":"0.0006"},{"v":0.15789761799329347,"d":"0.1579"},{"v":0.06405739210883526,"d":"0.0641"},{"v":0.0713601244850793,"d":"0.0714"},{"v":1.8347813061014278E-3,"d":"0.0018"},{"v":0.006722814791434079,"d":"0.0067"},{"v":0.039099650002306786,"d":"0.0391"},{"v":0.06710361283925652,"d":"0.0671"},{"v":0.9999999999999997,"d":"1.00000"},{"v":0.8937967371584364,"d":"0.894"},{"v":0.10620326284156356,"d":"0.106"},{"$f":"SUMPRODUCT(H19:I19, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F19-70)/5)*12, $G20*15)))\n+SUMPRODUCT(H19:I19, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F19-70)/5)*12, $G20*15)))\n+SUMPRODUCT(H19:I19, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F19-70)/5)*12, $G20*15)))","v":{"v":0.02292267225455072,"d":"0.023"}},{"v":0.026327164338660662,"d":"0.026"},{"$f":"SUMPRODUCT(H19:M19, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F19-70)/5)*12, $G20*15)))\n+SUMPRODUCT(H19:M19, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F19-70)/5)*12, $G20*15)))","v":{"v":0.015203125645908505,"d":"0.015"}},{"$f":"SUMPRODUCT(H19:N19, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F19-70)/5)*12, $G20*15)))","v":{"v":0.009064104340313744,"d":"0.009"}},null,{"$f":"MMULT(AB19:AM19, OFFSET(E.rngTPM_Root, INT(($F19-70)/5)*12, $G20*15))","v":{"v":0.6493312604556961,"d":"0.6493"}},0,{"v":0.012599572620720359,"d":"0.0126"},{"v":5.191365056863643E-3,"d":"0.0052"},{"v":4.4288666499249448E-4,"d":"0.0004"},{"v":0.10290850387798477,"d":"0.1029"},{"v":0.05649846935508317,"d":"0.0565"},{"v":0.0716268146359891,"d":"0.0716"},{"v":1.744480931146566E-3,"d":"0.0017"},{"v":0.006401019796766419,"d":"0.0064"},{"v":0.0253384893469812,"d":"0.0253"},{"v":0.06791713725777637,"d":"0.0679"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.9067443733952426,"d":"0.907"},{"v":0.09325562660475739,"d":"0.093"},{"$f":"SUMPRODUCT(AB19:AC19, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F19-70)/5)*12, $G20*15)))\n+SUMPRODUCT(AB19:AC19, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F19-70)/5)*12, $G20*15)))\n+SUMPRODUCT(AB19:AC19, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F19-70)/5)*12, $G20*15)))","v":{"v":0.0160308330689663,"d":"0.016"}},{"v":0.018233824342576498,"d":"0.018"},{"$f":"SUMPRODUCT(AB19:AG19, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F19-70)/5)*12, $G20*15)))\n+SUMPRODUCT(AB19:AG19, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F19-70)/5)*12, $G20*15)))","v":{"v":0.014591105560520016,"d":"0.015"}},{"$f":"SUMPRODUCT(AB19:AH19, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F19-70)/5)*12, $G20*15)))","v":{"v":0.009053382783566918,"d":"0.009"}}]
[{"$nulls":3},10,2.5,{"v":72.5,"d":"72.50"},{"$f":"IF(AND(E20<E.maxDurHPE, E21>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H20:S20, OFFSET(E.rngTPM_Root, INT(($F20-70)/5)*12, $G21*15))","v":0},{"v":0.5308939193571842,"d":"0.5309"},{"v":0.017406284270308672,"d":"0.0174"},{"v":7.2085315214862585E-3,"d":"0.0072"},{"v":6.1700063160460632E-4,"d":"0.0006"},{"v":0.16966185449855037,"d":"0.1697"},{"v":0.06793188873815043,"d":"0.0679"},{"v":0.07793540126601715,"d":"0.0779"},{"v":2.0050456430746326E-3,"d":"0.0020"},{"v":8.487359637785255E-3,"d":"0.0085"},{"v":0.04308866232100019,"d":"0.0431"},{"v":0.07476405211483785,"d":"0.0748"},{"v":0.9999999999999997,"d":"1.00000"},{"v":0.8821472855641617,"d":"0.882"},{"v":0.11785271443583833,"d":"0.118"},{"$f":"SUMPRODUCT(H20:I20, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F20-70)/5)*12, $G21*15)))\n+SUMPRODUCT(H20:I20, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F20-70)/5)*12, $G21*15)))\n+SUMPRODUCT(H20:I20, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F20-70)/5)*12, $G21*15)))","v":{"v":0.021516222172352998,"d":"0.022"}},{"v":0.025231816423399535,"d":"0.025"},{"$f":"SUMPRODUCT(H20:M20, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F20-70)/5)*12, $G21*15)))\n+SUMPRODUCT(H20:M20, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F20-70)/5)*12, $G21*15)))","v":{"v":0.014686425006010922,"d":"0.015"}},{"$f":"SUMPRODUCT(H20:N20, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F20-70)/5)*12, $G21*15)))","v":{"v":0.009008474752229465,"d":"0.009"}},null,{"$f":"MMULT(AB20:AM20, OFFSET(E.rngTPM_Root, INT(($F20-70)/5)*12, $G21*15))","v":{"v":0.6189124726410521,"d":"0.6189"}},0,{"v":0.012231706123805561,"d":"0.0122"},{"v":5.0397941000413695E-3,"d":"0.0050"},{"v":4.29955816392667E-4,"d":"0.0004"},{"v":0.11136433983104248,"d":"0.1114"},{"v":0.06007922802986716,"d":"0.0601"},{"v":0.07817665296563182,"d":"0.0782"},{"v":1.9090891484224604E-3,"d":"0.0019"},{"v":0.008078646540416748,"d":"0.0081"},{"v":0.028097216369738304,"d":"0.0281"},{"v":0.07568089843358955,"d":"0.0757"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.8962218851966725,"d":"0.896"},{"v":0.10377811480332755,"d":"0.104"},{"$f":"SUMPRODUCT(AB20:AC20, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F20-70)/5)*12, $G21*15)))\n+SUMPRODUCT(AB20:AC20, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F20-70)/5)*12, $G21*15)))\n+SUMPRODUCT(AB20:AC20, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F20-70)/5)*12, $G21*15)))","v":{"v":0.015279847340549895,"d":"0.015"}},{"v":0.017701456040239597,"d":"0.018"},{"$f":"SUMPRODUCT(AB20:AG20, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F20-70)/5)*12, $G21*15)))\n+SUMPRODUCT(AB20:AG20, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F20-70)/5)*12, $G21*15)))","v":{"v":0.01416509278609979,"d":"0.014"}},{"$f":"SUMPRODUCT(AB20:AH20, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F20-70)/5)*12, $G21*15)))","v":{"v":0.008993692251245916,"d":"0.009"}}]
[{"$nulls":3},11,2.75,72.75,{"$f":"IF(AND(E21<E.maxDurHPE, E22>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H21:S21, OFFSET(E.rngTPM_Root, INT(($F21-70)/5)*12, $G22*15))","v":0},{"v":0.49832023910618506,"d":"0.4983"},{"v":0.016687121035238586,"d":"0.0167"},{"v":0.006909966793164782,"d":"0.0069"},{"v":5.9140517143303664E-4,"d":"0.0006"},{"v":0.18007794531873905,"d":"0.1801"},{"v":0.0712697654339021,"d":"0.0713"},{"v":0.08422090285656902,"d":"0.0842"},{"v":0.002162893603796284,"d":"0.0022"},{"v":0.010406288877048229,"d":"0.0104"},{"v":0.04691159656825121,"d":"0.0469"},{"v":0.08244187523567223,"d":"0.0824"},{"v":0.9999999999999997,"d":"1.00000"},{"v":0.8706465281960762,"d":"0.871"},{"v":0.12935347180392376,"d":"0.129"},{"$f":"SUMPRODUCT(H21:I21, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F21-70)/5)*12, $G22*15)))\n+SUMPRODUCT(H21:I21, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F21-70)/5)*12, $G22*15)))\n+SUMPRODUCT(H21:I21, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F21-70)/5)*12, $G22*15)))","v":{"v":0.020196066646555485,"d":"0.020"}},{"v":0.024188492999836407,"d":"0.024"},{"$f":"SUMPRODUCT(H21:M21, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F21-70)/5)*12, $G22*15)))\n+SUMPRODUCT(H21:M21, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F21-70)/5)*12, $G22*15)))","v":{"v":0.014189278238114087,"d":"0.014"}},{"$f":"SUMPRODUCT(H21:N21, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F21-70)/5)*12, $G22*15)))","v":{"v":0.00893886644019172,"d":"0.009"}},null,{"$f":"MMULT(AB21:AM21, OFFSET(E.rngTPM_Root, INT(($F21-70)/5)*12, $G22*15))","v":{"v":0.5899186934598488,"d":"0.5899"}},0,{"v":0.011874580130844829,"d":"0.0119"},{"v":0.004892648521650467,"d":"0.0049"},{"v":4.1740250646972547E-4,"d":"0.0004"},{"v":0.11903641383468927,"d":"0.1190"},{"v":0.06321679773951502,"d":"0.0632"},{"v":0.08443567952583247,"d":"0.0844"},{"v":2.0626286476510356E-3,"d":"0.0021"},{"v":0.009905761360101337,"d":"0.0099"},{"v":0.030775397545715108,"d":"0.0308"},{"v":0.08346399672768215,"d":"0.0835"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.8857606057266031,"d":"0.886"},{"v":0.11423939427339691,"d":"0.114"},{"$f":"SUMPRODUCT(AB21:AC21, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F21-70)/5)*12, $G22*15)))\n+SUMPRODUCT(AB21:AC21, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F21-70)/5)*12, $G22*15)))\n+SUMPRODUCT(AB21:AC21, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F21-70)/5)*12, $G22*15)))","v":{"v":0.014564042538904967,"d":"0.015"}},{"v":0.01718463115896502,"d":"0.017"},{"$f":"SUMPRODUCT(AB21:AG21, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F21-70)/5)*12, $G22*15)))\n+SUMPRODUCT(AB21:AG21, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F21-70)/5)*12, $G22*15)))","v":{"v":0.013751518197615246,"d":"0.014"}},{"$f":"SUMPRODUCT(AB21:AH21, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F21-70)/5)*12, $G22*15)))","v":{"v":0.008922494965140356,"d":"0.009"}}]
[{"$nulls":3},12,3,{"v":73,"d":"73.00"},{"$f":"IF(AND(E22<E.maxDurHPE, E23>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H22:S22, OFFSET(E.rngTPM_Root, INT(($F22-70)/5)*12, $G23*15))","v":0},{"v":0.4677451589641852,"d":"0.4677"},{"v":0.016001898527236075,"d":"0.0160"},{"v":0.006625524615238781,"d":"0.0066"},{"v":0.000567022160488646,"d":"0.0006"},{"v":0.18924689463494682,"d":"0.1892"},{"v":0.07411727221526643,"d":"0.0741"},{"v":0.09021469829345334,"d":"0.0902"},{"v":2.3089316435724286E-3,"d":"0.0023"},{"v":0.01246602093064426,"d":"0.0125"},{"v":0.050576345685017746,"d":"0.0506"},{"v":0.09013023232994985,"d":"0.0901"},{"v":0.9999999999999997,"d":"1.00000"},{"v":0.859293421985032,"d":"0.859"},{"v":0.140706578014968,"d":"0.141"},{"$f":"SUMPRODUCT(H22:I22, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F22-70)/5)*12, $G23*15)))\n+SUMPRODUCT(H22:I22, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F22-70)/5)*12, $G23*15)))\n+SUMPRODUCT(H22:I22, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F22-70)/5)*12, $G23*15)))","v":{"v":0.018956910963496772,"d":"0.019"}},{"v":0.023194445302963503,"d":"0.023"},{"$f":"SUMPRODUCT(H22:M22, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F22-70)/5)*12, $G23*15)))\n+SUMPRODUCT(H22:M22, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F22-70)/5)*12, $G23*15)))","v":{"v":0.013710840299328394,"d":"0.014"}},{"$f":"SUMPRODUCT(H22:N22, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F22-70)/5)*12, $G23*15)))","v":{"v":0.008856824783292886,"d":"0.009"}},null,{"$f":"MMULT(AB22:AM22, OFFSET(E.rngTPM_Root, INT(($F22-70)/5)*12, $G23*15))","v":{"v":0.5622831664845207,"d":"0.5623"}},0,{"v":0.011527881054093275,"d":"0.0115"},{"v":0.004749799115049563,"d":"0.0047"},{"v":4.0521571232355274E-4,"d":"0.0004"},{"v":0.1259727600011858,"d":"0.1260"},{"v":0.06594604387331875,"d":"0.0659"},{"v":0.09040410705256624,"d":"0.0904"},{"v":2.2055808673210986E-3,"d":"0.0022"},{"v":0.0118701594610575,"d":"0.0119"},{"v":0.03337538455138414,"d":"0.0334"},{"v":0.09125990182717961,"d":"0.0913"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.8753647136214364,"d":"0.875"},{"v":0.12463528637856358,"d":"0.125"},{"$f":"SUMPRODUCT(AB22:AC22, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F22-70)/5)*12, $G23*15)))\n+SUMPRODUCT(AB22:AC22, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F22-70)/5)*12, $G23*15)))\n+SUMPRODUCT(AB22:AC22, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F22-70)/5)*12, $G23*15)))","v":{"v":0.013881770566655408,"d":"0.014"}},{"v":0.01668289588146639,"d":"0.017"},{"$f":"SUMPRODUCT(AB22:AG22, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F22-70)/5)*12, $G23*15)))\n+SUMPRODUCT(AB22:AG22, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F22-70)/5)*12, $G23*15)))","v":{"v":0.013350018640535227,"d":"0.013"}},{"$f":"SUMPRODUCT(AB22:AH22, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F22-70)/5)*12, $G23*15)))","v":{"v":0.008840984737401499,"d":"0.009"}}]
[{"$nulls":3},13,3.25,73.25,{"$f":"IF(AND(E23<E.maxDurHPE, E24>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H23:S23, OFFSET(E.rngTPM_Root, INT(($F23-70)/5)*12, $G24*15))","v":0},{"v":0.43904605224715904,"d":"0.4390"},{"v":0.01534883162233269,"d":"0.0153"},{"v":6.3544609979490595E-3,"d":"0.0064"},{"v":5.4378765962322388E-4,"d":"0.0005"},{"v":0.19726297546676194,"d":"0.1973"},{"v":0.07651713460739015,"d":"0.0765"},{"v":0.09591629644930129,"d":"0.0959"},{"v":2.4437420379633482E-3,"d":"0.0024"},{"v":0.014653687168609418,"d":"0.0147"},{"v":0.054090385395416295,"d":"0.0541"},{"v":0.09782264634749313,"d":"0.0978"},{"v":0.9999999999999997,"d":"1.00000"},{"v":0.8480869682570902,"d":"0.848"},{"v":0.15191303174290982,"d":"0.152"},{"$f":"SUMPRODUCT(H23:I23, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F23-70)/5)*12, $G24*15)))\n+SUMPRODUCT(H23:I23, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F23-70)/5)*12, $G24*15)))\n+SUMPRODUCT(H23:I23, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F23-70)/5)*12, $G24*15)))","v":{"v":0.017793785273492114,"d":"0.018"}},{"v":0.022247080279904973,"d":"0.022"},{"$f":"SUMPRODUCT(H23:M23, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F23-70)/5)*12, $G24*15)))\n+SUMPRODUCT(H23:M23, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F23-70)/5)*12, $G24*15)))","v":{"v":0.013250307639078755,"d":"0.013"}},{"$f":"SUMPRODUCT(H23:N23, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F23-70)/5)*12, $G24*15)))","v":{"v":0.008763768615082882,"d":"0.009"}},null,{"$f":"MMULT(AB23:AM23, OFFSET(E.rngTPM_Root, INT(($F23-70)/5)*12, $G24*15))","v":{"v":0.5359422625812721,"d":"0.5359"}},0,{"v":0.011191304461547131,"d":"0.0112"},{"v":0.004611120446010518,"d":"0.0046"},{"v":3.9338473288682511E-4,"d":"0.0004"},{"v":0.1322188317796708,"d":"0.1322"},{"v":0.06829939426441123,"d":"0.0683"},{"v":0.09608320310364171,"d":"0.0961"},{"v":2.3384117637610343E-3,"d":"0.0023"},{"v":0.013960213706443979,"d":"0.0140"},{"v":0.035899460401921886,"d":"0.0359"},{"v":0.09906241275843307,"d":"0.0991"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.8650381268396454,"d":"0.865"},{"v":0.13496187316035457,"d":"0.135"},{"$f":"SUMPRODUCT(AB23:AC23, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F23-70)/5)*12, $G24*15)))\n+SUMPRODUCT(AB23:AC23, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F23-70)/5)*12, $G24*15)))\n+SUMPRODUCT(AB23:AC23, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F23-70)/5)*12, $G24*15)))","v":{"v":0.013231460533741978,"d":"0.013"}},{"v":0.016195809640444474,"d":"0.016"},{"$f":"SUMPRODUCT(AB23:AG23, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F23-70)/5)*12, $G24*15)))\n+SUMPRODUCT(AB23:AG23, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F23-70)/5)*12, $G24*15)))","v":{"v":0.012960241563258444,"d":"0.013"}},{"$f":"SUMPRODUCT(AB23:AH23, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F23-70)/5)*12, $G24*15)))","v":{"v":0.008750264982319149,"d":"0.009"}}]
[{"$nulls":3},14,3.5,{"v":73.5,"d":"73.50"},{"$f":"IF(AND(E24<E.maxDurHPE, E25>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H24:S24, OFFSET(E.rngTPM_Root, INT(($F24-70)/5)*12, $G25*15))","v":0},{"v":0.41210781618923104,"d":"0.4121"},{"v":0.014726236043399281,"d":"0.0147"},{"v":6.096074022873996E-3,"d":"0.0061"},{"v":5.2164134758610138E-4,"d":"0.0005"},{"v":0.2042141582600795,"d":"0.2042"},{"v":0.07850880921854415,"d":"0.0785"},{"v":0.10132648165317136,"d":"0.1013"},{"v":0.002567883617980595,"d":"0.0026"},{"v":0.016957102076779147,"d":"0.0170"},{"v":0.05746079784752728,"d":"0.0575"},{"v":0.10551299972282714,"d":"0.1055"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.8370262024296451,"d":"0.837"},{"v":0.1629737975703549,"d":"0.163"},{"$f":"SUMPRODUCT(H24:I24, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F24-70)/5)*12, $G25*15)))\n+SUMPRODUCT(H24:I24, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F24-70)/5)*12, $G25*15)))\n+SUMPRODUCT(H24:I24, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F24-70)/5)*12, $G25*15)))","v":{"v":0.01670202465838567,"d":"0.017"}},{"v":0.021343951413859377,"d":"0.021"},{"$f":"SUMPRODUCT(H24:M24, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F24-70)/5)*12, $G25*15)))\n+SUMPRODUCT(H24:M24, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F24-70)/5)*12, $G25*15)))","v":{"v":0.012806915955662839,"d":"0.013"}},{"$f":"SUMPRODUCT(H24:N24, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F24-70)/5)*12, $G25*15)))","v":{"v":0.008660999668434739,"d":"0.009"}},null,{"$f":"MMULT(AB24:AM24, OFFSET(E.rngTPM_Root, INT(($F24-70)/5)*12, $G25*15))","v":{"v":0.5108353334078347,"d":"0.5108"}},0,{"v":0.010864554809625932,"d":"0.0109"},{"v":0.004476490742576253,"d":"0.0045"},{"v":3.8189917952854264E-4,"d":"0.0004"},{"v":0.13781763249856832,"d":"0.1378"},{"v":0.07030700227178187,"d":"0.0703"},{"v":0.10147517146252996,"d":"0.1015"},{"v":2.4615720345214144E-3,"d":"0.0025"},{"v":0.01616485452112363,"d":"0.0162"},{"v":0.03834984145589505,"d":"0.0383"},{"v":0.1068656476160146,"d":"0.1069"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.8547845109280906,"d":"0.855"},{"v":0.1452154890719094,"d":"0.145"},{"$f":"SUMPRODUCT(AB24:AC24, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F24-70)/5)*12, $G25*15)))\n+SUMPRODUCT(AB24:AC24, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F24-70)/5)*12, $G25*15)))\n+SUMPRODUCT(AB24:AC24, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F24-70)/5)*12, $G25*15)))","v":{"v":0.012611615140542718,"d":"0.013"}},{"v":0.015722944731730727,"d":"0.016"},{"$f":"SUMPRODUCT(AB24:AG24, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F24-70)/5)*12, $G25*15)))\n+SUMPRODUCT(AB24:AG24, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F24-70)/5)*12, $G25*15)))","v":{"v":0.012581844707542492,"d":"0.013"}},{"$f":"SUMPRODUCT(AB24:AH24, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F24-70)/5)*12, $G25*15)))","v":{"v":0.008651354951790213,"d":"0.009"}}]
[{"$nulls":3},15,3.75,73.75,{"$f":"IF(AND(E25<E.maxDurHPE, E26>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H25:S25, OFFSET(E.rngTPM_Root, INT(($F25-70)/5)*12, $G26*15))","v":0},{"v":0.3868224103029866,"d":"0.3868"},{"v":0.014132522426036853,"d":"0.0141"},{"v":0.005849701366028468,"d":"0.0058"},{"v":0.000500526307953395,"d":"0.0005"},{"v":0.21018251272321012,"d":"0.2102"},{"v":0.08012872123974116,"d":"0.0801"},{"v":0.10644716365043143,"d":"0.1064"},{"v":2.6818924992693233E-3,"d":"0.0027"},{"v":0.019364734397988543,"d":"0.0194"},{"v":0.06069429386085759,"d":"0.0607"},{"v":0.11319552122549612,"d":"0.1132"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.8261101849136459,"d":"0.826"},{"v":0.17388981508635415,"d":"0.174"},{"$f":"SUMPRODUCT(H25:I25, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F25-70)/5)*12, $G26*15)))\n+SUMPRODUCT(H25:I25, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F25-70)/5)*12, $G26*15)))\n+SUMPRODUCT(H25:I25, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F25-70)/5)*12, $G26*15)))","v":{"v":0.015677250422083816,"d":"0.016"}},{"v":0.020482750100018716,"d":"0.020"},{"$f":"SUMPRODUCT(H25:M25, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F25-70)/5)*12, $G26*15)))\n+SUMPRODUCT(H25:M25, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F25-70)/5)*12, $G26*15)))","v":{"v":0.012379938081630213,"d":"0.012"}},{"$f":"SUMPRODUCT(H25:N25, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F25-70)/5)*12, $G26*15)))","v":{"v":0.008549711343012986,"d":"0.009"}},null,{"$f":"MMULT(AB25:AM25, OFFSET(E.rngTPM_Root, INT(($F25-70)/5)*12, $G26*15))","v":{"v":0.48690457177431856,"d":"0.4869"}},0,{"v":0.010547345183659478,"d":"0.0105"},{"v":4.345791788134345E-3,"d":"0.0043"},{"v":3.7074896693190559E-4,"d":"0.0004"},{"v":0.1428098395108772,"d":"0.1428"},{"v":0.07199689914981734,"d":"0.0720"},{"v":0.10658304338671598,"d":"0.1066"},{"v":2.575497361756122E-3,"d":"0.0026"},{"v":0.018473550181934986,"d":"0.0185"},{"v":0.040728679361416574,"d":"0.0407"},{"v":0.11466403333443784,"d":"0.1147"},{"v":1.0000000000000002,"d":"1.00000"},{"v":0.8446072873041459,"d":"0.845"},{"v":0.15539271269585408,"d":"0.155"},{"$f":"SUMPRODUCT(AB25:AC25, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F25-70)/5)*12, $G26*15)))\n+SUMPRODUCT(AB25:AC25, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F25-70)/5)*12, $G26*15)))\n+SUMPRODUCT(AB25:AC25, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F25-70)/5)*12, $G26*15)))","v":{"v":0.012020807230430869,"d":"0.012"}},{"v":0.015263885938725729,"d":"0.015"},{"$f":"SUMPRODUCT(AB25:AG25, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F25-70)/5)*12, $G26*15)))\n+SUMPRODUCT(AB25:AG25, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F25-70)/5)*12, $G26*15)))","v":{"v":0.012214495807971248,"d":"0.012"}},{"$f":"SUMPRODUCT(AB25:AH25, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F25-70)/5)*12, $G26*15)))","v":{"v":0.008545195555896187,"d":"0.009"}}]
[{"$nulls":3},16,4,{"v":74,"d":"74.00"},{"$f":"IF(AND(E26<E.maxDurHPE, E27>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H26:S26, OFFSET(E.rngTPM_Root, INT(($F26-70)/5)*12, $G27*15))","v":0},{"v":0.3630884230642801,"d":"0.3631"},{"v":0.01356619074116157,"d":"0.0136"},{"v":0.005614717969886927,"d":"0.0056"},{"v":4.8038882887033711E-4,"d":"0.0005"},{"v":0.21524458456596576,"d":"0.2152"},{"v":0.08141048512675704,"d":"0.0814"},{"v":0.11128124078061319,"d":"0.1113"},{"v":2.7862828036269646E-3,"d":"0.0028"},{"v":0.021865679233328737,"d":"0.0219"},{"v":0.06379723386428159,"d":"0.0638"},{"v":0.12086477302122738,"d":"0.1209"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.8153379931144906,"d":"0.815"},{"v":0.18466200688550938,"d":"0.185"},{"$f":"SUMPRODUCT(H26:I26, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F26-70)/5)*12, $G27*15)))\n+SUMPRODUCT(H26:I26, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F26-70)/5)*12, $G27*15)))\n+SUMPRODUCT(H26:I26, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F26-70)/5)*12, $G27*15)))","v":{"v":0.014715352529031804,"d":"0.015"}},{"v":0.019661297539918837,"d":"0.020"},{"$f":"SUMPRODUCT(H26:M26, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F26-70)/5)*12, $G27*15)))\n+SUMPRODUCT(H26:M26, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F26-70)/5)*12, $G27*15)))","v":{"v":0.011968681990336238,"d":"0.012"}},{"$f":"SUMPRODUCT(H26:N26, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F26-70)/5)*12, $G27*15)))","v":{"v":0.008430996842927214,"d":"0.008"}},null,{"$f":"MMULT(AB26:AM26, OFFSET(E.rngTPM_Root, INT(($F26-70)/5)*12, $G27*15))","v":{"v":0.46409487854564385,"d":"0.4641"}},0,{"v":0.010239397045951764,"d":"0.0102"},{"v":4.218908817612551E-3,"d":"0.0042"},{"v":3.5992430423852756E-4,"d":"0.0004"},{"v":0.1472339222502492,"d":"0.1472"},{"v":0.07339513640344056,"d":"0.0734"},{"v":0.11141057797447286,"d":"0.1114"},{"v":0.002680608672873034,"d":"0.0027"},{"v":0.02087628751111498,"d":"0.0209"},{"v":0.04303806294548015,"d":"0.0430"},{"v":0.12245229552892291,"d":"0.1225"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.8345096415255974,"d":"0.835"},{"v":0.16549035847440263,"d":"0.165"},{"$f":"SUMPRODUCT(AB26:AC26, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F26-70)/5)*12, $G27*15)))\n+SUMPRODUCT(AB26:AC26, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F26-70)/5)*12, $G27*15)))\n+SUMPRODUCT(AB26:AC26, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F26-70)/5)*12, $G27*15)))","v":{"v":0.011457676503832863,"d":"0.011"}},{"v":0.014818230167802843,"d":"0.015"},{"$f":"SUMPRODUCT(AB26:AG26, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F26-70)/5)*12, $G27*15)))\n+SUMPRODUCT(AB26:AG26, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F26-70)/5)*12, $G27*15)))","v":{"v":0.011857872300196907,"d":"0.012"}},{"$f":"SUMPRODUCT(AB26:AH26, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F26-70)/5)*12, $G27*15)))","v":{"v":0.008432654795778195,"d":"0.008"}}]
[{"$nulls":3},17,4.25,74.25,{"$f":"IF(AND(E27<E.maxDurHPE, E28>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H27:S27, OFFSET(E.rngTPM_Root, INT(($F27-70)/5)*12, $G28*15))","v":0},{"v":0.34081066518365516,"d":"0.3408"},{"v":0.013025825052614582,"d":"0.0130"},{"v":0.005390533855282219,"d":"0.0054"},{"v":0.000461178214828126,"d":"0.0005"},{"v":0.21947174869448244,"d":"0.2195"},{"v":0.08238510963755603,"d":"0.0824"},{"v":0.11583247533478126,"d":"0.1158"},{"v":0.002881547371417385,"d":"0.0029"},{"v":0.024449631087979037,"d":"0.0244"},{"v":0.06677564760318747,"d":"0.0668"},{"v":0.12851563796421586,"d":"0.1285"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.8047087144325963,"d":"0.805"},{"v":0.19529128556740372,"d":"0.195"},{"$f":"SUMPRODUCT(H27:I27, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F27-70)/5)*12, $G28*15)))\n+SUMPRODUCT(H27:I27, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F27-70)/5)*12, $G28*15)))\n+SUMPRODUCT(H27:I27, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F27-70)/5)*12, $G28*15)))","v":{"v":0.013812473120200378,"d":"0.014"}},{"v":0.018877537122724927,"d":"0.019"},{"$f":"SUMPRODUCT(H27:M27, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F27-70)/5)*12, $G28*15)))\n+SUMPRODUCT(H27:M27, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F27-70)/5)*12, $G28*15)))","v":{"v":0.01157248891648613,"d":"0.012"}},{"$f":"SUMPRODUCT(H27:N27, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F27-70)/5)*12, $G28*15)))","v":{"v":0.00830585672885323,"d":"0.008"}},null,{"$f":"MMULT(AB27:AM27, OFFSET(E.rngTPM_Root, INT(($F27-70)/5)*12, $G28*15))","v":{"v":0.4423537357791065,"d":"0.4424"}},0,{"v":0.0099404399912006,"d":"0.0099"},{"v":0.004095730416705065,"d":"0.0041"},{"v":3.4941568645120832E-4,"d":"0.0003"},{"v":0.15112625449109665,"d":"0.1511"},{"v":0.07452591878159251,"d":"0.0745"},{"v":0.1159621709744922,"d":"0.1160"},{"v":2.7773124159595013E-3,"d":"0.0028"},{"v":0.023363552986691755,"d":"0.0234"},{"v":0.04528002004813236,"d":"0.0453"},{"v":0.13022544842857206,"d":"0.1302"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.8244945315232961,"d":"0.824"},{"v":0.1755054684767039,"d":"0.176"},{"$f":"SUMPRODUCT(AB27:AC27, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F27-70)/5)*12, $G28*15)))\n+SUMPRODUCT(AB27:AC27, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F27-70)/5)*12, $G28*15)))\n+SUMPRODUCT(AB27:AC27, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F27-70)/5)*12, $G28*15)))","v":{"v":0.010920926386220584,"d":"0.011"}},{"v":0.014385586094356874,"d":"0.014"},{"$f":"SUMPRODUCT(AB27:AG27, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F27-70)/5)*12, $G28*15)))\n+SUMPRODUCT(AB27:AG27, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F27-70)/5)*12, $G28*15)))","v":{"v":0.011511661037700368,"d":"0.012"}},{"$f":"SUMPRODUCT(AB27:AH27, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F27-70)/5)*12, $G28*15)))","v":{"v":0.008314532834228335,"d":"0.008"}}]
[{"$nulls":3},18,4.5,{"v":74.5,"d":"74.50"},{"$f":"IF(AND(E28<E.maxDurHPE, E29>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H28:S28, OFFSET(E.rngTPM_Root, INT(($F28-70)/5)*12, $G29*15))","v":0},{"v":0.3198997878331205,"d":"0.3199"},{"v":0.012510088589450546,"d":"0.0125"},{"v":5.1765920646843185E-3,"d":"0.0052"},{"v":0.000442846609744276,"d":"0.0004"},{"v":0.2229305403188934,"d":"0.2229"},{"v":0.08308118831713553,"d":"0.0831"},{"v":0.12010538013095583,"d":"0.1201"},{"v":0.002968158463629058,"d":"0.0030"},{"v":0.02710685784483234,"d":"0.0271"},{"v":0.0696352526897729,"d":"0.0696"},{"v":0.13614330713778083,"d":"0.1361"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.7942214401724458,"d":"0.794"},{"v":0.20577855982755422,"d":"0.206"},{"$f":"SUMPRODUCT(H28:I28, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F28-70)/5)*12, $G29*15)))\n+SUMPRODUCT(H28:I28, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F28-70)/5)*12, $G29*15)))\n+SUMPRODUCT(H28:I28, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F28-70)/5)*12, $G29*15)))","v":{"v":0.01296499104047021,"d":"0.013"}},{"v":0.01812952726387914,"d":"0.018"},{"$f":"SUMPRODUCT(H28:M28, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F28-70)/5)*12, $G29*15)))\n+SUMPRODUCT(H28:M28, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F28-70)/5)*12, $G29*15)))","v":{"v":0.011190731583918046,"d":"0.011"}},{"$f":"SUMPRODUCT(H28:N28, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F28-70)/5)*12, $G29*15)))","v":{"v":0.008175205925831113,"d":"0.008"}},null,{"$f":"MMULT(AB28:AM28, OFFSET(E.rngTPM_Root, INT(($F28-70)/5)*12, $G29*15))","v":{"v":0.4216310858049831,"d":"0.4216"}},0,{"v":9.650211509058192E-3,"d":"0.0097"},{"v":0.003976148424041054,"d":"0.0040"},{"v":3.3921388608771827E-4,"d":"0.0003"},{"v":0.15452122109200067,"d":"0.1545"},{"v":0.07541172851941214,"d":"0.0754"},{"v":0.12024277140992741,"d":"0.1202"},{"v":0.002866000847704646,"d":"0.0029"},{"v":0.025926314281078833,"d":"0.0259"},{"v":0.04745651930309302,"d":"0.0475"},{"v":0.13797878492261367,"d":"0.1380"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.8145646957742937,"d":"0.815"},{"v":0.1854353042257063,"d":"0.185"},{"$f":"SUMPRODUCT(AB28:AC28, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F28-70)/5)*12, $G29*15)))\n+SUMPRODUCT(AB28:AC28, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F28-70)/5)*12, $G29*15)))\n+SUMPRODUCT(AB28:AC28, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F28-70)/5)*12, $G29*15)))","v":{"v":0.010409321042826745,"d":"0.010"}},{"v":0.013965573819186963,"d":"0.014"},{"$f":"SUMPRODUCT(AB28:AG28, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F28-70)/5)*12, $G29*15)))\n+SUMPRODUCT(AB28:AG28, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F28-70)/5)*12, $G29*15)))","v":{"v":0.011175558016821296,"d":"0.011"}},{"$f":"SUMPRODUCT(AB28:AH28, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F28-70)/5)*12, $G29*15)))","v":{"v":0.008191566727761054,"d":"0.008"}}]
[{"$nulls":3},19,4.75,74.75,{"$f":"IF(AND(E29<E.maxDurHPE, E30>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H29:S29, OFFSET(E.rngTPM_Root, INT(($F29-70)/5)*12, $G30*15))","v":0},{"v":0.30027192429711386,"d":"0.3003"},{"v":0.01201771911380097,"d":"0.0120"},{"v":0.004972366728881907,"d":"0.0050"},{"v":4.2534883066008377E-4,"d":"0.0004"},{"v":0.22568296534119578,"d":"0.2257"},{"v":0.08352507644637035,"d":"0.0835"},{"v":0.12410511541760105,"d":"0.1241"},{"v":3.0465684524980247E-3,"d":"0.0030"},{"v":0.02982817564802806,"d":"0.0298"},{"v":0.07238147206594286,"d":"0.0724"},{"v":0.1437432676579066,"d":"0.1437"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.7838752602761501,"d":"0.784"},{"v":0.21612473972384993,"d":"0.216"},{"$f":"SUMPRODUCT(H29:I29, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F29-70)/5)*12, $G30*15)))\n+SUMPRODUCT(H29:I29, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F29-70)/5)*12, $G30*15)))\n+SUMPRODUCT(H29:I29, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F29-70)/5)*12, $G30*15)))","v":{"v":0.012169507315358617,"d":"0.012"}},{"v":0.01741543467334296,"d":"0.017"},{"$f":"SUMPRODUCT(H29:M29, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F29-70)/5)*12, $G30*15)))\n+SUMPRODUCT(H29:M29, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F29-70)/5)*12, $G30*15)))","v":{"v":0.010822812534281315,"d":"0.011"}},{"$f":"SUMPRODUCT(H29:N29, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F29-70)/5)*12, $G30*15)))","v":{"v":0.008039880225087762,"d":"0.008"}},null,{"$f":"MMULT(AB29:AM29, OFFSET(E.rngTPM_Root, INT(($F29-70)/5)*12, $G30*15))","v":{"v":0.4018792159717659,"d":"0.4019"}},0,{"v":0.009368456753624185,"d":"0.0094"},{"v":0.003860057836209541,"d":"0.0039"},{"v":3.2930994507826452E-4,"d":"0.0003"},{"v":0.1574513194883821,"d":"0.1575"},{"v":0.07607344139982776,"d":"0.0761"},{"v":0.12425780543234824,"d":"0.1243"},{"v":0.002947052331741075,"d":"0.0029"},{"v":0.02855600223675043,"d":"0.0286"},{"v":0.049569471866387056,"d":"0.0496"},{"v":0.1457078667378859,"d":"0.1457"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.8047226613957275,"d":"0.805"},{"v":0.19527733860427254,"d":"0.195"},{"$f":"SUMPRODUCT(AB29:AC29, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F29-70)/5)*12, $G30*15)))\n+SUMPRODUCT(AB29:AC29, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F29-70)/5)*12, $G30*15)))\n+SUMPRODUCT(AB29:AC29, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F29-70)/5)*12, $G30*15)))","v":{"v":0.00992168253320988,"d":"0.010"}},{"v":0.01355782453491199,"d":"0.014"},{"$f":"SUMPRODUCT(AB29:AG29, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F29-70)/5)*12, $G30*15)))\n+SUMPRODUCT(AB29:AG29, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F29-70)/5)*12, $G30*15)))","v":{"v":0.010849268109816412,"d":"0.011"}},{"$f":"SUMPRODUCT(AB29:AH29, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F29-70)/5)*12, $G30*15)))","v":{"v":0.008064434842380784,"d":"0.008"}}]
[{"$nulls":3},20,5,{"v":75,"d":"75.00"},{"$f":"IF(AND(E30<E.maxDurHPE, E31>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H30:S30, OFFSET(E.rngTPM_Root, INT(($F30-70)/5)*12, $G31*15))","v":0},{"v":0.2818483536104325,"d":"0.2818"},{"v":0.011547524566374727,"d":"0.0115"},{"v":0.004777361249576709,"d":"0.0048"},{"v":4.0864221141073437E-4,"d":"0.0004"},{"v":0.22778679130640486,"d":"0.2278"},{"v":0.08374105540117148,"d":"0.0837"},{"v":0.127837395281529,"d":"0.1278"},{"v":0.003117210499772799,"d":"0.0031"},{"v":0.032604924677583066,"d":"0.0326"},{"v":0.07501945044404562,"d":"0.0750"},{"v":0.15131129075169808,"d":"0.1513"},{"v":0.9999999999999993,"d":"1.00000"},{"v":0.7736692588042557,"d":"0.774"},{"v":0.22633074119574426,"d":"0.226"},{"$f":"SUMPRODUCT(H30:I30, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F30-70)/5)*12, $G31*15)))\n+SUMPRODUCT(H30:I30, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F30-70)/5)*12, $G31*15)))\n+SUMPRODUCT(H30:I30, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F30-70)/5)*12, $G31*15)))","v":{"v":0.011422831518840432,"d":"0.011"}},{"v":0.01673352802736217,"d":"0.017"},{"$f":"SUMPRODUCT(H30:M30, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F30-70)/5)*12, $G31*15)))\n+SUMPRODUCT(H30:M30, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F30-70)/5)*12, $G31*15)))","v":{"v":0.010468162550648126,"d":"0.010"}},{"$f":"SUMPRODUCT(H30:N30, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F30-70)/5)*12, $G31*15)))","v":{"v":0.007900642315566638,"d":"0.008"}},null,{"$f":"MMULT(AB30:AM30, OFFSET(E.rngTPM_Root, INT(($F30-70)/5)*12, $G31*15))","v":{"v":0.38305264879066103,"d":"0.3831"}},0,{"v":0.009094928319668743,"d":"0.0091"},{"v":0.003747356715557265,"d":"0.0037"},{"v":3.1969516689952506E-4,"d":"0.0003"},{"v":0.15994725618771768,"d":"0.1599"},{"v":0.0765304351682027,"d":"0.0765"},{"v":0.12801310686207382,"d":"0.1280"},{"v":3.0208316455141325E-3,"d":"0.0030"},{"v":0.031244493285744468,"d":"0.0312"},{"v":0.051620733094506134,"d":"0.0516"},{"v":0.15340851476345496,"d":"0.1534"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.7949707521420393,"d":"0.795"},{"v":0.20502924785796073,"d":"0.205"},{"$f":"SUMPRODUCT(AB30:AC30, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F30-70)/5)*12, $G31*15)))\n+SUMPRODUCT(AB30:AC30, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F30-70)/5)*12, $G31*15)))\n+SUMPRODUCT(AB30:AC30, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F30-70)/5)*12, $G31*15)))","v":{"v":0.009456888099117539,"d":"0.009"}},{"v":0.013161980202125534,"d":"0.013"},{"$f":"SUMPRODUCT(AB30:AG30, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F30-70)/5)*12, $G31*15)))\n+SUMPRODUCT(AB30:AG30, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F30-70)/5)*12, $G31*15)))","v":{"v":0.010532504805711627,"d":"0.011"}},{"$f":"SUMPRODUCT(AB30:AH30, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F30-70)/5)*12, $G31*15)))","v":{"v":0.007933760973814806,"d":"0.008"}}]
[{"$nulls":3},21,5.25,75.25,{"$f":"IF(AND(E31<E.maxDurHPE, E32>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H31:S31, OFFSET(E.rngTPM_Root, INT(($F31-70)/5)*12, $G32*15))","v":0},{"v":0.25644764219243427,"d":"0.2564"},{"v":0.017171434890535575,"d":"0.0172"},{"v":0.007130973728775599,"d":"0.0071"},{"v":0.000611472213044728,"d":"0.0006"},{"v":0.2248964627356426,"d":"0.2249"},{"v":0.08280259580904396,"d":"0.0828"},{"v":0.12953048924752175,"d":"0.1295"},{"v":3.1804992218402673E-3,"d":"0.0032"},{"v":0.03530029356644744,"d":"0.0353"},{"v":0.07833707895194174,"d":"0.0783"},{"v":0.1645910574427716,"d":"0.1646"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.7570718636052862,"d":"0.757"},{"v":0.24292813639471378,"d":"0.243"},{"$f":"SUMPRODUCT(H31:I31, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F31-70)/5)*12, $G32*15)))\n+SUMPRODUCT(H31:I31, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F31-70)/5)*12, $G32*15)))\n+SUMPRODUCT(H31:I31, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F31-70)/5)*12, $G32*15)))","v":{"v":0.0172300207738685,"d":"0.017"}},{"v":0.024913880832355906,"d":"0.025"},{"$f":"SUMPRODUCT(H31:M31, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F31-70)/5)*12, $G32*15)))\n+SUMPRODUCT(H31:M31, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F31-70)/5)*12, $G32*15)))","v":{"v":0.010126239170456264,"d":"0.010"}},{"$f":"SUMPRODUCT(H31:N31, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F31-70)/5)*12, $G32*15)))","v":{"v":0.00775818737836606,"d":"0.008"}},null,{"$f":"MMULT(AB31:AM31, OFFSET(E.rngTPM_Root, INT(($F31-70)/5)*12, $G32*15))","v":{"v":0.3590266847619602,"d":"0.3590"}},0,{"v":0.012656939689383886,"d":"0.0127"},{"v":5.215001842383239E-3,"d":"0.0052"},{"v":4.4490317066975873E-4,"d":"0.0004"},{"v":0.15888330819853355,"d":"0.1589"},{"v":0.07593350653033866,"d":"0.0759"},{"v":0.12973449662954586,"d":"0.1297"},{"v":3.0876902939582992E-3,"d":"0.0031"},{"v":0.03386068674836338,"d":"0.0339"},{"v":0.05422750824818157,"d":"0.0542"},{"v":0.16692927388668205,"d":"0.1669"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.7788432178651368,"d":"0.779"},{"v":0.22115678213486323,"d":"0.221"},{"$f":"SUMPRODUCT(AB31:AC31, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F31-70)/5)*12, $G32*15)))\n+SUMPRODUCT(AB31:AC31, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F31-70)/5)*12, $G32*15)))\n+SUMPRODUCT(AB31:AC31, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F31-70)/5)*12, $G32*15)))","v":{"v":0.012921394306754092,"d":"0.013"}},{"v":0.018316844702436885,"d":"0.018"},{"$f":"SUMPRODUCT(AB31:AG31, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F31-70)/5)*12, $G32*15)))\n+SUMPRODUCT(AB31:AG31, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F31-70)/5)*12, $G32*15)))","v":{"v":0.010224989958720423,"d":"0.010"}},{"$f":"SUMPRODUCT(AB31:AH31, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F31-70)/5)*12, $G32*15)))","v":{"v":0.007800118191627308,"d":"0.008"}}]
[{"$nulls":3},22,5.5,{"v":75.5,"d":"75.50"},{"$f":"IF(AND(E32<E.maxDurHPE, E33>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H32:S32, OFFSET(E.rngTPM_Root, INT(($F32-70)/5)*12, $G33*15))","v":0},{"v":0.23333609135414343,"d":"0.2333"},{"v":0.016035047454229588,"d":"0.0160"},{"v":6.6577155381578376E-3,"d":"0.0067"},{"v":5.7081694851000191E-4,"d":"0.0006"},{"v":0.22775216678451835,"d":"0.2278"},{"v":0.08273200151252878,"d":"0.0827"},{"v":0.1308593460932623,"d":"0.1309"},{"v":0.003195460228062044,"d":"0.0032"},{"v":0.038026374273317905,"d":"0.0380"},{"v":0.08328140050315004,"d":"0.0833"},{"v":0.17755357931011925,"d":"0.1776"},{"v":0.9999999999999997,"d":"1.00000"},{"v":0.7391650201867304,"d":"0.739"},{"v":0.26083497981326964,"d":"0.261"},{"$f":"SUMPRODUCT(H32:I32, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F32-70)/5)*12, $G33*15)))\n+SUMPRODUCT(H32:I32, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F32-70)/5)*12, $G33*15)))\n+SUMPRODUCT(H32:I32, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F32-70)/5)*12, $G33*15)))","v":{"v":0.015677218425382656,"d":"0.016"}},{"v":0.02326357994089743,"d":"0.023"},{"$f":"SUMPRODUCT(H32:M32, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F32-70)/5)*12, $G33*15)))\n+SUMPRODUCT(H32:M32, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F32-70)/5)*12, $G33*15)))","v":{"v":0.01066509738252526,"d":"0.011"}},{"$f":"SUMPRODUCT(H32:N32, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F32-70)/5)*12, $G33*15)))","v":{"v":0.007466235324880943,"d":"0.007"}},null,{"$f":"MMULT(AB32:AM32, OFFSET(E.rngTPM_Root, INT(($F32-70)/5)*12, $G33*15))","v":{"v":0.33650768576621465,"d":"0.3365"}},0,{"v":0.012072111772636899,"d":"0.0121"},{"v":0.004974036906295979,"d":"0.0050"},{"v":4.2434592690923395E-4,"d":"0.0004"},{"v":0.16139851919597492,"d":"0.1614"},{"v":0.07583353788375723,"d":"0.0758"},{"v":0.1311309418150812,"d":"0.1311"},{"v":3.1076400261222823E-3,"d":"0.0031"},{"v":0.03651205477842003,"d":"0.0365"},{"v":0.0578552219303776,"d":"0.0579"},{"v":0.18018390399821047,"d":"0.1802"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.7619608740714124,"d":"0.762"},{"v":0.23803912592858756,"d":"0.238"},{"$f":"SUMPRODUCT(AB32:AC32, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F32-70)/5)*12, $G33*15)))\n+SUMPRODUCT(AB32:AC32, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F32-70)/5)*12, $G33*15)))\n+SUMPRODUCT(AB32:AC32, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F32-70)/5)*12, $G33*15)))","v":{"v":0.012110934032442311,"d":"0.012"}},{"v":0.017470494605842112,"d":"0.017"},{"$f":"SUMPRODUCT(AB32:AG32, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F32-70)/5)*12, $G33*15)))\n+SUMPRODUCT(AB32:AG32, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F32-70)/5)*12, $G33*15)))","v":{"v":0.010447357038412153,"d":"0.010"}},{"$f":"SUMPRODUCT(AB32:AH32, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F32-70)/5)*12, $G33*15)))","v":{"v":0.007549094977447194,"d":"0.008"}}]
[{"$nulls":3},23,5.75,75.75,{"$f":"IF(AND(E33<E.maxDurHPE, E34>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H33:S33, OFFSET(E.rngTPM_Root, INT(($F33-70)/5)*12, $G34*15))","v":0},{"v":0.21230739757620368,"d":"0.2123"},{"v":0.015128937688020188,"d":"0.0151"},{"v":6.279791818255236E-3,"d":"0.0063"},{"v":5.3832016154619884E-4,"d":"0.0005"},{"v":0.22930554175597762,"d":"0.2293"},{"v":0.08233209368866129,"d":"0.0823"},{"v":0.13194402785375606,"d":"0.1319"},{"v":3.2160372317581896E-3,"d":"0.0032"},{"v":0.040735047107952095,"d":"0.0407"},{"v":0.08789796929054715,"d":"0.0879"},{"v":0.19031483582732184,"d":"0.1903"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.7217871948821305,"d":"0.722"},{"v":0.2782128051178695,"d":"0.278"},{"$f":"SUMPRODUCT(H33:I33, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F33-70)/5)*12, $G34*15)))\n+SUMPRODUCT(H33:I33, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F33-70)/5)*12, $G34*15)))\n+SUMPRODUCT(H33:I33, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F33-70)/5)*12, $G34*15)))","v":{"v":0.014264357587421284,"d":"0.014"}},{"v":0.021947049667821624,"d":"0.022"},{"$f":"SUMPRODUCT(H33:M33, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F33-70)/5)*12, $G34*15)))\n+SUMPRODUCT(H33:M33, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F33-70)/5)*12, $G34*15)))","v":{"v":0.010143529492127563,"d":"0.010"}},{"$f":"SUMPRODUCT(H33:N33, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F33-70)/5)*12, $G34*15)))","v":{"v":0.007276768374102712,"d":"0.007"}},null,{"$f":"MMULT(AB33:AM33, OFFSET(E.rngTPM_Root, INT(($F33-70)/5)*12, $G34*15))","v":{"v":0.3154011314084118,"d":"0.3154"}},0,{"v":0.011605837771605832,"d":"0.0116"},{"v":4.7819193933657436E-3,"d":"0.0048"},{"v":4.07955963256836E-4,"d":"0.0004"},{"v":0.1631792835371898,"d":"0.1632"},{"v":0.07550521229626475,"d":"0.0755"},{"v":0.13228120119178283,"d":"0.1323"},{"v":3.1289215789666864E-3,"d":"0.0031"},{"v":0.039151827030203826,"d":"0.0392"},{"v":0.06131531308395458,"d":"0.0613"},{"v":0.1932413967449978,"d":"0.1932"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.7454432901710482,"d":"0.745"},{"v":0.25455670982895184,"d":"0.255"},{"$f":"SUMPRODUCT(AB33:AC33, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F33-70)/5)*12, $G34*15)))\n+SUMPRODUCT(AB33:AC33, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F33-70)/5)*12, $G34*15)))\n+SUMPRODUCT(AB33:AC33, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F33-70)/5)*12, $G34*15)))","v":{"v":0.011351307734762152,"d":"0.011"}},{"v":0.01679571312822841,"d":"0.017"},{"$f":"SUMPRODUCT(AB33:AG33, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F33-70)/5)*12, $G34*15)))\n+SUMPRODUCT(AB33:AG33, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F33-70)/5)*12, $G34*15)))","v":{"v":0.01002709359283585,"d":"0.010"}},{"$f":"SUMPRODUCT(AB33:AH33, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F33-70)/5)*12, $G34*15)))","v":{"v":0.007361135729792281,"d":"0.007"}}]
[{"$nulls":3},24,6,{"v":76,"d":"76.00"},{"$f":"IF(AND(E34<E.maxDurHPE, E35>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H34:S34, OFFSET(E.rngTPM_Root, INT(($F34-70)/5)*12, $G35*15))","v":0},{"v":0.1931738498060678,"d":"0.1932"},{"v":0.014280130815460014,"d":"0.0143"},{"v":0.005925891377280403,"d":"0.0059"},{"v":5.0789586015954381E-4,"d":"0.0005"},{"v":0.22986558316380784,"d":"0.2299"},{"v":0.08167332881401784,"d":"0.0817"},{"v":0.13279155516510815,"d":"0.1328"},{"v":3.228292611268029E-3,"d":"0.0032"},{"v":0.04343206731771581,"d":"0.0434"},{"v":0.09225297128891721,"d":"0.0923"},{"v":0.2028684337801969,"d":"0.2029"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.7048785949308854,"d":"0.705"},{"v":0.29512140506911455,"d":"0.295"},{"$f":"SUMPRODUCT(H34:I34, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F34-70)/5)*12, $G35*15)))\n+SUMPRODUCT(H34:I34, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F34-70)/5)*12, $G35*15)))\n+SUMPRODUCT(H34:I34, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F34-70)/5)*12, $G35*15)))","v":{"v":0.012978826464035613,"d":"0.013"}},{"v":0.02071391805289996,"d":"0.021"},{"$f":"SUMPRODUCT(H34:M34, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F34-70)/5)*12, $G35*15)))\n+SUMPRODUCT(H34:M34, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F34-70)/5)*12, $G35*15)))","v":{"v":0.009674652607226605,"d":"0.010"}},{"$f":"SUMPRODUCT(H34:N34, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F34-70)/5)*12, $G35*15)))","v":{"v":7.0825388804017664E-3,"d":"0.007"}},null,{"$f":"MMULT(AB34:AM34, OFFSET(E.rngTPM_Root, INT(($F34-70)/5)*12, $G35*15))","v":{"v":0.29561842983526243,"d":"0.2956"}},0,{"v":0.011155367418946394,"d":"0.0112"},{"v":0.004596313411453038,"d":"0.0046"},{"v":3.9212151250417825E-4,"d":"0.0004"},{"v":0.16438857100745313,"d":"0.1644"},{"v":0.07499108134813202,"d":"0.0750"},{"v":0.13319509674661742,"d":"0.1332"},{"v":3.1431882103882753E-3,"d":"0.0031"},{"v":0.041781456531159104,"d":"0.0418"},{"v":0.06464176146015375,"d":"0.0646"},{"v":0.2060966125179308,"d":"0.2061"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.729261626021916,"d":"0.729"},{"v":0.270738373978084,"d":"0.271"},{"$f":"SUMPRODUCT(AB34:AC34, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F34-70)/5)*12, $G35*15)))\n+SUMPRODUCT(AB34:AC34, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F34-70)/5)*12, $G35*15)))\n+SUMPRODUCT(AB34:AC34, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F34-70)/5)*12, $G35*15)))","v":{"v":0.010639326987010804,"d":"0.011"}},{"v":0.01614380234290361,"d":"0.016"},{"$f":"SUMPRODUCT(AB34:AG34, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F34-70)/5)*12, $G35*15)))\n+SUMPRODUCT(AB34:AG34, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F34-70)/5)*12, $G35*15)))","v":{"v":0.00963830112373218,"d":"0.010"}},{"$f":"SUMPRODUCT(AB34:AH34, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F34-70)/5)*12, $G35*15)))","v":{"v":0.007171112540729854,"d":"0.007"}}]
[{"$nulls":3},25,6.25,76.25,{"$f":"IF(AND(E35<E.maxDurHPE, E36>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H35:S35, OFFSET(E.rngTPM_Root, INT(($F35-70)/5)*12, $G36*15))","v":0},{"v":0.17576465386941276,"d":"0.1758"},{"v":0.013487929281929574,"d":"0.0135"},{"v":5.595689589330816E-3,"d":"0.0056"},{"v":4.7951427634470038E-4,"d":"0.0005"},{"v":0.22955131727156686,"d":"0.2296"},{"v":0.0807915074305472,"d":"0.0808"},{"v":0.13341219399329157,"d":"0.1334"},{"v":0.003233274678296776,"d":"0.0032"},{"v":0.04610934915372406,"d":"0.0461"},{"v":0.09636299810015551,"d":"0.0964"},{"v":0.21521157235539973,"d":"0.2152"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.6884254295444443,"d":"0.688"},{"v":0.3115745704555557,"d":"0.312"},{"$f":"SUMPRODUCT(H35:I35, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F35-70)/5)*12, $G36*15)))\n+SUMPRODUCT(H35:I35, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F35-70)/5)*12, $G36*15)))\n+SUMPRODUCT(H35:I35, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F35-70)/5)*12, $G36*15)))","v":{"v":0.011809149858392159,"d":"0.012"}},{"v":0.01956313314760509,"d":"0.020"},{"$f":"SUMPRODUCT(H35:M35, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F35-70)/5)*12, $G36*15)))\n+SUMPRODUCT(H35:M35, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F35-70)/5)*12, $G36*15)))","v":{"v":9.230206871825174E-3,"d":"0.009"}},{"$f":"SUMPRODUCT(H35:N35, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F35-70)/5)*12, $G36*15)))","v":{"v":0.006887160951954808,"d":"0.007"}},null,{"$f":"MMULT(AB35:AM35, OFFSET(E.rngTPM_Root, INT(($F35-70)/5)*12, $G36*15))","v":{"v":0.27707654588310476,"d":"0.2771"}},0,{"v":0.010722434411093398,"d":"0.0107"},{"v":0.004417933290429344,"d":"0.0044"},{"v":3.7690351568912274E-4,"d":"0.0004"},{"v":0.1650778096321119,"d":"0.1651"},{"v":0.07431307786709712,"d":"0.0743"},{"v":0.13388414449673444,"d":"0.1339"},{"v":3.1511634077243103E-3,"d":"0.0032"},{"v":0.044394130974294295,"d":"0.0444"},{"v":0.06783909667773237,"d":"0.0678"},{"v":0.2187467598439895,"d":"0.2187"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.7134141434782787,"d":"0.713"},{"v":0.2865858565217213,"d":"0.287"},{"$f":"SUMPRODUCT(AB35:AC35, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F35-70)/5)*12, $G36*15)))\n+SUMPRODUCT(AB35:AC35, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F35-70)/5)*12, $G36*15)))\n+SUMPRODUCT(AB35:AC35, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F35-70)/5)*12, $G36*15)))","v":{"v":0.009972003348115401,"d":"0.010"}},{"v":0.015517271217211866,"d":"0.016"},{"$f":"SUMPRODUCT(AB35:AG35, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F35-70)/5)*12, $G36*15)))\n+SUMPRODUCT(AB35:AG35, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F35-70)/5)*12, $G36*15)))","v":{"v":0.009264234960939168,"d":"0.009"}},{"$f":"SUMPRODUCT(AB35:AH35, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F35-70)/5)*12, $G36*15)))","v":{"v":6.9812193456118485E-3,"d":"0.007"}}]
[{"$nulls":3},26,6.5,{"v":76.5,"d":"76.50"},{"$f":"IF(AND(E36<E.maxDurHPE, E37>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H36:S36, OFFSET(E.rngTPM_Root, INT(($F36-70)/5)*12, $G37*15))","v":0},{"v":0.15992440788879533,"d":"0.1599"},{"v":0.012747919450166432,"d":"0.0127"},{"v":0.005287334055683938,"d":"0.0053"},{"v":4.5301549133240995E-4,"d":"0.0005"},{"v":0.22847359734851594,"d":"0.2285"},{"v":0.07971923006237826,"d":"0.0797"},{"v":0.13381652176659012,"d":"0.1338"},{"v":3.231624551015647E-3,"d":"0.0032"},{"v":0.0487599382836793,"d":"0.0488"},{"v":0.10024442629596925,"d":"0.1002"},{"v":0.22734198480587292,"d":"0.2273"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.6724135888981574,"d":"0.672"},{"v":0.3275864111018426,"d":"0.328"},{"$f":"SUMPRODUCT(H36:I36, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F36-70)/5)*12, $G37*15)))\n+SUMPRODUCT(H36:I36, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F36-70)/5)*12, $G37*15)))\n+SUMPRODUCT(H36:I36, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F36-70)/5)*12, $G37*15)))","v":{"v":0.010744886740291722,"d":"0.011"}},{"v":0.01848826899718278,"d":"0.018"},{"$f":"SUMPRODUCT(H36:M36, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F36-70)/5)*12, $G37*15)))\n+SUMPRODUCT(H36:M36, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F36-70)/5)*12, $G37*15)))","v":{"v":8.809239224458594E-3,"d":"0.009"}},{"$f":"SUMPRODUCT(H36:N36, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F36-70)/5)*12, $G37*15)))","v":{"v":6.6914679625086695E-3,"d":"0.007"}},null,{"$f":"MMULT(AB36:AM36, OFFSET(E.rngTPM_Root, INT(($F36-70)/5)*12, $G37*15))","v":{"v":0.2596976525492481,"d":"0.2597"}},0,{"v":0.01030630200824314,"d":"0.0103"},{"v":0.00424647547354809,"d":"0.0042"},{"v":3.6227607572416888E-4,"d":"0.0004"},{"v":0.16529691131183613,"d":"0.1653"},{"v":0.0734915557604609,"d":"0.0735"},{"v":0.13435979393878358,"d":"0.1344"},{"v":3.1533245624870134E-3,"d":"0.0032"},{"v":0.04698383344264173,"d":"0.0470"},{"v":0.07091234526500335,"d":"0.0709"},{"v":0.2311895296120244,"d":"0.2312"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.6978981251229728,"d":"0.698"},{"v":0.3021018748770272,"d":"0.302"},{"$f":"SUMPRODUCT(AB36:AC36, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F36-70)/5)*12, $G37*15)))\n+SUMPRODUCT(AB36:AC36, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F36-70)/5)*12, $G37*15)))\n+SUMPRODUCT(AB36:AC36, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F36-70)/5)*12, $G37*15)))","v":{"v":0.009346535819063435,"d":"0.009"}},{"v":0.0149150535575154,"d":"0.015"},{"$f":"SUMPRODUCT(AB36:AG36, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F36-70)/5)*12, $G37*15)))\n+SUMPRODUCT(AB36:AG36, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F36-70)/5)*12, $G37*15)))","v":{"v":0.00890469479006571,"d":"0.009"}},{"$f":"SUMPRODUCT(AB36:AH36, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F36-70)/5)*12, $G37*15)))","v":{"v":6.7919687338781265E-3,"d":"0.007"}}]
[{"$nulls":3},27,6.75,76.75,{"$f":"IF(AND(E37<E.maxDurHPE, E38>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H37:S37, OFFSET(E.rngTPM_Root, INT(($F37-70)/5)*12, $G38*15))","v":0},{"v":0.14551171510048747,"d":"0.1455"},{"v":0.01205614497743003,"d":"0.0121"},{"v":4.9991638469298084E-3,"d":"0.0050"},{"v":0.000428256091041481,"d":"0.0004"},{"v":0.22673195370812832,"d":"0.2267"},{"v":0.07848554312294097,"d":"0.0785"},{"v":0.13401536245378773,"d":"0.1340"},{"v":0.0032239459396702,"d":"0.0032"},{"v":0.05137759604600935,"d":"0.0514"},{"v":0.10391235368033343,"d":"0.1039"},{"v":0.2392579650332408,"d":"0.2393"},{"v":0.9999999999999997,"d":"1.00000"},{"v":0.6568296812864254,"d":"0.657"},{"v":0.3431703187135746,"d":"0.343"},{"$f":"SUMPRODUCT(H37:I37, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F37-70)/5)*12, $G38*15)))\n+SUMPRODUCT(H37:I37, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F37-70)/5)*12, $G38*15)))\n+SUMPRODUCT(H37:I37, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F37-70)/5)*12, $G38*15)))","v":{"v":0.009776537045099025,"d":"0.010"}},{"v":0.01748356491540132,"d":"0.017"},{"$f":"SUMPRODUCT(H37:M37, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F37-70)/5)*12, $G38*15)))\n+SUMPRODUCT(H37:M37, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F37-70)/5)*12, $G38*15)))","v":{"v":0.0084102637714187,"d":"0.008"}},{"$f":"SUMPRODUCT(H37:N37, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F37-70)/5)*12, $G38*15)))","v":{"v":0.006496240898989474,"d":"0.006"}},null,{"$f":"MMULT(AB37:AM37, OFFSET(E.rngTPM_Root, INT(($F37-70)/5)*12, $G38*15))","v":{"v":0.24340880432385395,"d":"0.2434"}},0,{"v":0.009906319529319143,"d":"0.0099"},{"v":4.0816718625883855E-3,"d":"0.0041"},{"v":3.4821632056590606E-4,"d":"0.0003"},{"v":0.16509193087150137,"d":"0.1651"},{"v":0.07254500499924227,"d":"0.0725"},{"v":0.13463340825368397,"d":"0.1346"},{"v":3.1501270438424782E-3,"d":"0.0032"},{"v":0.04954508982683405,"d":"0.0495"},{"v":0.07386632258698647,"d":"0.0739"},{"v":0.24342310438158263,"d":"0.2434"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.6827105730314316,"d":"0.683"},{"v":0.31728942696856843,"d":"0.317"},{"$f":"SUMPRODUCT(AB37:AC37, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F37-70)/5)*12, $G38*15)))\n+SUMPRODUCT(AB37:AC37, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F37-70)/5)*12, $G38*15)))\n+SUMPRODUCT(AB37:AC37, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F37-70)/5)*12, $G38*15)))","v":{"v":0.008760299086095418,"d":"0.009"}},{"v":0.014336207712473435,"d":"0.014"},{"$f":"SUMPRODUCT(AB37:AG37, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F37-70)/5)*12, $G38*15)))\n+SUMPRODUCT(AB37:AG37, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F37-70)/5)*12, $G38*15)))","v":{"v":0.008559107987955696,"d":"0.009"}},{"$f":"SUMPRODUCT(AB37:AH37, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F37-70)/5)*12, $G38*15)))","v":{"v":0.006603848345642729,"d":"0.007"}}]
[{"$nulls":3},28,7,{"v":77,"d":"77.00"},{"$f":"IF(AND(E38<E.maxDurHPE, E39>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H38:S38, OFFSET(E.rngTPM_Root, INT(($F38-70)/5)*12, $G39*15))","v":0},{"v":0.13239792168690534,"d":"0.1324"},{"v":0.011408975011072513,"d":"0.0114"},{"v":0.004729654920962629,"d":"0.0047"},{"v":4.0510449424584682E-4,"d":"0.0004"},{"v":0.22441575644169096,"d":"0.2244"},{"v":0.07711630750793073,"d":"0.0771"},{"v":0.13401967185066516,"d":"0.1340"},{"v":0.003210799398256678,"d":"0.0032"},{"v":0.05395675403235688,"d":"0.0540"},{"v":0.1073807315966261,"d":"0.1074"},{"v":0.2509583230592867,"d":"0.2510"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.6416609453440867,"d":"0.642"},{"v":0.3583390546559133,"d":"0.358"},{"$f":"SUMPRODUCT(H38:I38, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F38-70)/5)*12, $G39*15)))\n+SUMPRODUCT(H38:I38, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F38-70)/5)*12, $G39*15)))\n+SUMPRODUCT(H38:I38, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F38-70)/5)*12, $G39*15)))","v":{"v":0.008895456872130659,"d":"0.009"}},{"v":0.016543734426280987,"d":"0.017"},{"$f":"SUMPRODUCT(H38:M38, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F38-70)/5)*12, $G39*15)))\n+SUMPRODUCT(H38:M38, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F38-70)/5)*12, $G39*15)))","v":{"v":0.008031917717308892,"d":"0.008"}},{"$f":"SUMPRODUCT(H38:N38, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F38-70)/5)*12, $G39*15)))","v":{"v":0.006302155587553604,"d":"0.006"}},null,{"$f":"MMULT(AB38:AM38, OFFSET(E.rngTPM_Root, INT(($F38-70)/5)*12, $G39*15))","v":{"v":0.22814163101121093,"d":"0.2281"}},0,{"v":0.009521860171674366,"d":"0.0095"},{"v":0.003923264197888785,"d":"0.0039"},{"v":3.347022175198682E-4,"d":"0.0003"},{"v":0.16450539284579319,"d":"0.1645"},{"v":0.07149021526905928,"d":"0.0715"},{"v":0.13471621157766905,"d":"0.1347"},{"v":0.003142000097214411,"d":"0.0031"},{"v":0.05207294065282084,"d":"0.0521"},{"v":0.07670565751143582,"d":"0.0767"},{"v":0.2554461244477141,"d":"0.2554"},{"v":1.0000000000000004,"d":"1.00000"},{"v":0.6678482180408507,"d":"0.668"},{"v":0.3321517819591493,"d":"0.332"},{"$f":"SUMPRODUCT(AB38:AC38, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F38-70)/5)*12, $G39*15)))\n+SUMPRODUCT(AB38:AC38, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F38-70)/5)*12, $G39*15)))\n+SUMPRODUCT(AB38:AC38, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F38-70)/5)*12, $G39*15)))","v":{"v":0.008210832501312148,"d":"0.008"}},{"v":0.013779826587083018,"d":"0.014"},{"$f":"SUMPRODUCT(AB38:AG38, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F38-70)/5)*12, $G39*15)))\n+SUMPRODUCT(AB38:AG38, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F38-70)/5)*12, $G39*15)))","v":{"v":0.008226933243538669,"d":"0.008"}},{"$f":"SUMPRODUCT(AB38:AH38, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F38-70)/5)*12, $G39*15)))","v":{"v":0.006417287079655158,"d":"0.006"}}]
[{"$nulls":3},29,7.25,77.25,{"$f":"IF(AND(E39<E.maxDurHPE, E40>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H39:S39, OFFSET(E.rngTPM_Root, INT(($F39-70)/5)*12, $G40*15))","v":0},{"v":0.12046596835798823,"d":"0.1205"},{"v":0.010803078171363922,"d":"0.0108"},{"v":0.004477409152970242,"d":"0.0045"},{"v":3.8344000275712274E-4,"d":"0.0004"},{"v":0.2216051751084786,"d":"0.2216"},{"v":0.07563451548597137,"d":"0.0756"},{"v":0.13384044075325732,"d":"0.1338"},{"v":0.003192705356998916,"d":"0.0032"},{"v":0.056492463525961094,"d":"0.0565"},{"v":0.11066245934559454,"d":"0.1107"},{"v":0.2624423447386582,"d":"0.2624"},{"v":0.9999999999999993,"d":"1.00000"},{"v":0.6268951959157467,"d":"0.627"},{"v":0.3731048040842533,"d":"0.373"},{"$f":"SUMPRODUCT(H39:I39, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F39-70)/5)*12, $G40*15)))\n+SUMPRODUCT(H39:I39, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F39-70)/5)*12, $G40*15)))\n+SUMPRODUCT(H39:I39, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F39-70)/5)*12, $G40*15)))","v":{"v":0.008093781325526093,"d":"0.008"}},{"v":0.015663927327091286,"d":"0.016"},{"$f":"SUMPRODUCT(H39:M39, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F39-70)/5)*12, $G40*15)))\n+SUMPRODUCT(H39:M39, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F39-70)/5)*12, $G40*15)))","v":{"v":7.6729367281741165E-3,"d":"0.008"}},{"$f":"SUMPRODUCT(H39:N39, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F39-70)/5)*12, $G40*15)))","v":{"v":0.006109795205144503,"d":"0.006"}},null,{"$f":"MMULT(AB39:AM39, OFFSET(E.rngTPM_Root, INT(($F39-70)/5)*12, $G40*15))","v":{"v":0.21383205075526016,"d":"0.2138"}},0,{"v":0.009152321491422843,"d":"0.0092"},{"v":0.003771004256256925,"d":"0.0038"},{"v":3.2171259012463615E-4,"d":"0.0003"},{"v":0.1635765364533449,"d":"0.1636"},{"v":0.07034241648860266,"d":"0.0703"},{"v":0.13461924486253035,"d":"0.1346"},{"v":3.1293481615667076E-3,"d":"0.0031"},{"v":0.05456290918930781,"d":"0.0546"},{"v":0.07943479925284061,"d":"0.0794"},{"v":0.26725765649874306,"d":"0.2673"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.6533075442484171,"d":"0.653"},{"v":0.3466924557515829,"d":"0.347"},{"$f":"SUMPRODUCT(AB39:AC39, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F39-70)/5)*12, $G40*15)))\n+SUMPRODUCT(AB39:AC39, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F39-70)/5)*12, $G40*15)))\n+SUMPRODUCT(AB39:AC39, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F39-70)/5)*12, $G40*15)))","v":{"v":7.695829754444254E-3,"d":"0.008"}},{"v":0.013245038337804405,"d":"0.013"},{"$f":"SUMPRODUCT(AB39:AG39, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F39-70)/5)*12, $G40*15)))\n+SUMPRODUCT(AB39:AG39, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F39-70)/5)*12, $G40*15)))","v":{"v":0.007907650036418239,"d":"0.008"}},{"$f":"SUMPRODUCT(AB39:AH39, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F39-70)/5)*12, $G40*15)))","v":{"v":0.006232661242549476,"d":"0.006"}}]
[{"$nulls":3},30,7.5,{"v":77.5,"d":"77.50"},{"$f":"IF(AND(E40<E.maxDurHPE, E41>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H40:S40, OFFSET(E.rngTPM_Root, INT(($F40-70)/5)*12, $G41*15))","v":0},{"v":0.10960934543025472,"d":"0.1096"},{"v":0.010235396588765714,"d":"0.0102"},{"v":4.241143410409016E-3,"d":"0.0042"},{"v":3.6315185670143769E-4,"d":"0.0004"},{"v":0.21837205244549882,"d":"0.2184"},{"v":0.07406057763548227,"d":"0.0741"},{"v":0.13348861249990068,"d":"0.1335"},{"v":3.1701467585374342E-3,"d":"0.0032"},{"v":0.05898034853378645,"d":"0.0590"},{"v":0.1137694710447971,"d":"0.1138"},{"v":0.27370975379586593,"d":"0.2737"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.6125207751593366,"d":"0.613"},{"v":0.38747922484066344,"d":"0.387"},{"$f":"SUMPRODUCT(H40:I40, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F40-70)/5)*12, $G41*15)))\n+SUMPRODUCT(H40:I40, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F40-70)/5)*12, $G41*15)))\n+SUMPRODUCT(H40:I40, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F40-70)/5)*12, $G41*15)))","v":{"v":0.00736435430884665,"d":"0.007"}},{"v":0.014839691855876167,"d":"0.015"},{"$f":"SUMPRODUCT(H40:M40, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F40-70)/5)*12, $G41*15)))\n+SUMPRODUCT(H40:M40, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F40-70)/5)*12, $G41*15)))","v":{"v":0.007332147337110322,"d":"0.007"}},{"$f":"SUMPRODUCT(H40:N40, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F40-70)/5)*12, $G41*15)))","v":{"v":0.005919660126485888,"d":"0.006"}},null,{"$f":"MMULT(AB40:AM40, OFFSET(E.rngTPM_Root, INT(($F40-70)/5)*12, $G41*15))","v":{"v":0.2004200010648353,"d":"0.2004"}},0,{"v":0.00879712442444184,"d":"0.0088"},{"v":3.6246534475959076E-3,"d":"0.0036"},{"v":3.0922708373915539E-4,"d":"0.0003"},{"v":0.1623415456791656,"d":"0.1623"},{"v":0.06911540843970193,"d":"0.0691"},{"v":0.1343533285215421,"d":"0.1344"},{"v":3.1125520188740245E-3,"d":"0.0031"},{"v":0.05701097123354122,"d":"0.0570"},{"v":0.0820580243540979,"d":"0.0821"},{"v":0.2788571637324657,"d":"0.2789"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.6390848119134371,"d":"0.639"},{"v":0.36091518808656287,"d":"0.361"},{"$f":"SUMPRODUCT(AB40:AC40, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F40-70)/5)*12, $G41*15)))\n+SUMPRODUCT(AB40:AC40, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F40-70)/5)*12, $G41*15)))\n+SUMPRODUCT(AB40:AC40, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F40-70)/5)*12, $G41*15)))","v":{"v":0.007213129192432656,"d":"0.007"}},{"v":0.012731004955776901,"d":"0.013"},{"$f":"SUMPRODUCT(AB40:AG40, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F40-70)/5)*12, $G41*15)))\n+SUMPRODUCT(AB40:AG40, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F40-70)/5)*12, $G41*15)))","v":{"v":0.007600758052534198,"d":"0.008"}},{"$f":"SUMPRODUCT(AB40:AH40, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F40-70)/5)*12, $G41*15)))","v":{"v":0.006050299304548885,"d":"0.006"}}]
[{"$nulls":3},31,7.75,77.75,{"$f":"IF(AND(E41<E.maxDurHPE, E42>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H41:S41, OFFSET(E.rngTPM_Root, INT(($F41-70)/5)*12, $G42*15))","v":0},{"v":0.0997311420761283,"d":"0.0997"},{"v":0.009703122292871687,"d":"0.0097"},{"v":0.004019679617448205,"d":"0.0040"},{"v":3.4413837535330477E-4,"d":"0.0003"},{"v":0.21478069755523518,"d":"0.2148"},{"v":0.0724125822382331,"d":"0.0724"},{"v":0.13297501326263117,"d":"0.1330"},{"v":3.1435715293848363E-3,"d":"0.0031"},{"v":0.06141656197835194,"d":"0.0614"},{"v":0.11671281495427566,"d":"0.1167"},{"v":0.28476067612008615,"d":"0.2848"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.5985265089256377,"d":"0.599"},{"v":0.40147349107436225,"d":"0.401"},{"$f":"SUMPRODUCT(H41:I41, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F41-70)/5)*12, $G42*15)))\n+SUMPRODUCT(H41:I41, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F41-70)/5)*12, $G42*15)))\n+SUMPRODUCT(H41:I41, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F41-70)/5)*12, $G42*15)))","v":{"v":0.00670066464671913,"d":"0.007"}},{"v":0.014066940285673197,"d":"0.014"},{"$f":"SUMPRODUCT(H41:M41, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F41-70)/5)*12, $G42*15)))\n+SUMPRODUCT(H41:M41, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F41-70)/5)*12, $G42*15)))","v":{"v":7.0084596427805335E-3,"d":"0.007"}},{"$f":"SUMPRODUCT(H41:N41, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F41-70)/5)*12, $G42*15)))","v":{"v":0.005732176836222434,"d":"0.006"}},null,{"$f":"MMULT(AB41:AM41, OFFSET(E.rngTPM_Root, INT(($F41-70)/5)*12, $G42*15))","v":{"v":0.18784918670963296,"d":"0.1878"}},0,{"v":0.008455712379819395,"d":"0.0085"},{"v":3.4839824413801443E-3,"d":"0.0035"},{"v":2.9722613367657642E-4,"d":"0.0003"},{"v":0.1608337639603869,"d":"0.1608"},{"v":0.06782168010424144,"d":"0.0678"},{"v":0.1339290311672613,"d":"0.1339"},{"v":0.003091969909007042,"d":"0.0031"},{"v":0.05941352638978745,"d":"0.0594"},{"v":0.0845794433875864,"d":"0.0846"},{"v":0.2902444774172211,"d":"0.2902"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.6251760791951932,"d":"0.625"},{"v":0.37482392080480675,"d":"0.375"},{"$f":"SUMPRODUCT(AB41:AC41, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F41-70)/5)*12, $G42*15)))\n+SUMPRODUCT(AB41:AC41, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F41-70)/5)*12, $G42*15)))\n+SUMPRODUCT(AB41:AC41, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F41-70)/5)*12, $G42*15)))","v":{"v":6.7607047461877515E-3,"d":"0.007"}},{"v":0.012236920954876116,"d":"0.012"},{"$f":"SUMPRODUCT(AB41:AG41, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F41-70)/5)*12, $G42*15)))\n+SUMPRODUCT(AB41:AG41, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F41-70)/5)*12, $G42*15)))","v":{"v":0.00730577639464309,"d":"0.007"}},{"$f":"SUMPRODUCT(AB41:AH41, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F41-70)/5)*12, $G42*15)))","v":{"v":5.8704862846597206E-3,"d":"0.006"}}]
[{"$nulls":3},32,{"$f":"D43*E.cycleLength","v":8},{"$f":"E.cohortAge+E43","v":{"v":78,"d":"78.00"}},{"$f":"IF(AND(E42<E.maxDurHPE, E43>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H42:S42, OFFSET(E.rngTPM_Root, INT(($F42-70)/5)*12, $G43*15))","v":0},{"v":0.09074318125672777,"d":"0.0907"},{"v":0.009203675687694517,"d":"0.0092"},{"v":3.8119356977148683E-3,"d":"0.0038"},{"v":3.2630617393943138E-4,"d":"0.0003"},{"v":0.21088860595162456,"d":"0.2109"},{"v":0.07070652973006875,"d":"0.0707"},{"v":0.13231029359987156,"d":"0.1323"},{"v":0.003113394892406296,"d":"0.0031"},{"v":0.0637977448491599,"d":"0.0638"},{"v":0.11950272595081506,"d":"0.1195"},{"v":0.2955956062099768,"d":"0.2956"},{"$f":"SUM(H43:S43)","v":{"v":0.9999999999999994,"d":"1.00000"}},{"$f":"SUM(H43:Q43)","v":{"v":0.5849016678392076,"d":"0.585"}},{"v":0.4150983321607924,"d":"0.415"},{"$f":"SUMPRODUCT(H42:I42, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F42-70)/5)*12, $G43*15)))\n+SUMPRODUCT(H42:I42, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F42-70)/5)*12, $G43*15)))\n+SUMPRODUCT(H42:I42, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F42-70)/5)*12, $G43*15)))","v":{"v":0.006096787963318856,"d":"0.006"}},{"$f":"SUM(J43:L43)","v":{"v":0.013341917559348816,"d":"0.013"}},{"$f":"SUMPRODUCT(H42:M42, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F42-70)/5)*12, $G43*15)))\n+SUMPRODUCT(H42:M42, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F42-70)/5)*12, $G43*15)))","v":{"v":0.0067008606396813,"d":"0.007"}},{"$f":"SUMPRODUCT(H42:N42, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F42-70)/5)*12, $G43*15)))","v":{"v":5.5477059598745115E-3,"d":"0.006"}},null,{"$f":"MMULT(AB42:AM42, OFFSET(E.rngTPM_Root, INT(($F42-70)/5)*12, $G43*15))","v":{"v":0.17606684342874143,"d":"0.1761"}},0,{"v":0.008127550367660904,"d":"0.0081"},{"v":3.3487708072880464E-3,"d":"0.0033"},{"v":2.8569093454584659E-4,"d":"0.0003"},{"v":0.15908389451248198,"d":"0.1591"},{"v":0.06647251951349509,"d":"0.0665"},{"v":0.13335664378826692,"d":"0.1334"},{"v":3.0679386066965503E-3,"d":"0.0031"},{"v":0.06176737078870381,"d":"0.0618"},{"v":0.08700300739640553,"d":"0.0870"},{"v":0.3014197698557146,"d":"0.3014"},{"$f":"SUM(AB43:AM43)","v":{"v":1.0000000000000009,"d":"1.00000"}},{"$f":"SUM(AB43:AK43)","v":{"v":0.6115772227478806,"d":"0.612"}},{"v":0.3884227772521194,"d":"0.388"},{"$f":"SUMPRODUCT(AB42:AC42, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F42-70)/5)*12, $G43*15)))\n+SUMPRODUCT(AB42:AC42, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F42-70)/5)*12, $G43*15)))\n+SUMPRODUCT(AB42:AC42, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F42-70)/5)*12, $G43*15)))","v":{"v":6.3366574264436095E-3,"d":"0.006"}},{"v":0.011762012109494797,"d":"0.012"},{"$f":"SUMPRODUCT(AB42:AG42, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F42-70)/5)*12, $G43*15)))\n+SUMPRODUCT(AB42:AG42, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F42-70)/5)*12, $G43*15)))","v":{"v":7.022242828888422E-3,"d":"0.007"}},{"$f":"SUMPRODUCT(AB42:AH42, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F42-70)/5)*12, $G43*15)))","v":{"v":0.00569346777281095,"d":"0.006"}}]
[{"$nulls":3},33,8.25,78.25,{"$f":"IF(AND(E43<E.maxDurHPE, E44>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H43:S43, OFFSET(E.rngTPM_Root, INT(($F43-70)/5)*12, $G44*15))","v":0},{"v":0.08256523261616516,"d":"0.0826"},{"v":0.008734685928149685,"d":"0.0087"},{"v":0.003616917317370685,"d":"0.0036"},{"v":3.095694496670512E-4,"d":"0.0003"},{"v":0.2067471131189981,"d":"0.2067"},{"v":0.06895654455747023,"d":"0.0690"},{"v":0.13150487993857726,"d":"0.1315"},{"v":0.003080001530731319,"d":"0.0031"},{"v":0.06612098812167665,"d":"0.0661"},{"v":0.12214869175634877,"d":"0.1221"},{"v":0.30621537566484464,"d":"0.3062"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.5716359325788062,"d":"0.572"},{"v":0.4283640674211938,"d":"0.428"},{"$f":"SUMPRODUCT(H43:I43, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F43-70)/5)*12, $G44*15)))\n+SUMPRODUCT(H43:I43, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F43-70)/5)*12, $G44*15)))\n+SUMPRODUCT(H43:I43, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F43-70)/5)*12, $G44*15)))","v":{"v":0.005547333798874679,"d":"0.006"}},{"v":0.012661172695187422,"d":"0.013"},{"$f":"SUMPRODUCT(H43:M43, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F43-70)/5)*12, $G44*15)))\n+SUMPRODUCT(H43:M43, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F43-70)/5)*12, $G44*15)))","v":{"v":0.006408408115874009,"d":"0.006"}},{"$f":"SUMPRODUCT(H43:N43, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F43-70)/5)*12, $G44*15)))","v":{"v":5.366549498458266E-3,"d":"0.005"}},null,{"$f":"MMULT(AB43:AM43, OFFSET(E.rngTPM_Root, INT(($F43-70)/5)*12, $G44*15))","v":{"v":0.16502351645992663,"d":"0.1650"}},0,{"v":0.007812124160764773,"d":"0.0078"},{"v":3.2188066697897066E-3,"d":"0.0032"},{"v":2.7460341078383241E-4,"d":"0.0003"},{"v":0.1571201872305002,"d":"0.1571"},{"v":0.0650781148473939,"d":"0.0651"},{"v":0.1326461587725961,"d":"0.1326"},{"v":0.003040774460692082,"d":"0.0030"},{"v":0.06406967119311174,"d":"0.0641"},{"v":0.08933251408562766,"d":"0.0893"},{"v":0.3123835287088141,"d":"0.3124"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.5982839572055589,"d":"0.598"},{"v":0.40171604279444106,"d":"0.402"},{"$f":"SUMPRODUCT(AB43:AC43, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F43-70)/5)*12, $G44*15)))\n+SUMPRODUCT(AB43:AC43, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F43-70)/5)*12, $G44*15)))\n+SUMPRODUCT(AB43:AC43, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F43-70)/5)*12, $G44*15)))","v":{"v":0.005939207353012226,"d":"0.006"}},{"v":0.011305534241338313,"d":"0.011"},{"$f":"SUMPRODUCT(AB43:AG43, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F43-70)/5)*12, $G44*15)))\n+SUMPRODUCT(AB43:AG43, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F43-70)/5)*12, $G44*15)))","v":{"v":0.00674971306048081,"d":"0.007"}},{"$f":"SUMPRODUCT(AB43:AH43, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F43-70)/5)*12, $G44*15)))","v":{"v":0.005519453618205704,"d":"0.006"}}]
[{"$nulls":3},34,8.5,{"v":78.5,"d":"78.50"},{"$f":"IF(AND(E44<E.maxDurHPE, E45>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H44:S44, OFFSET(E.rngTPM_Root, INT(($F44-70)/5)*12, $G45*15))","v":0},{"v":0.07512429631131148,"d":"0.0751"},{"v":0.00829397302786705,"d":"0.0083"},{"v":0.003433710356998846,"d":"0.0034"},{"v":2.9384933078979611E-4,"d":"0.0003"},{"v":0.20240198763786144,"d":"0.2024"},{"v":0.0671750665702088,"d":"0.0672"},{"v":0.13056893479390286,"d":"0.1306"},{"v":3.043747612691744E-3,"d":"0.0030"},{"v":0.06838379726436915,"d":"0.0684"},{"v":0.12465951347232136,"d":"0.1247"},{"v":0.31662112362167705,"d":"0.3166"},{"v":0.9999999999999997,"d":"1.00000"},{"v":0.5587193629060012,"d":"0.559"},{"v":0.4412806370939988,"d":"0.441"},{"$f":"SUMPRODUCT(H44:I44, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F44-70)/5)*12, $G45*15)))\n+SUMPRODUCT(H44:I44, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F44-70)/5)*12, $G45*15)))\n+SUMPRODUCT(H44:I44, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F44-70)/5)*12, $G45*15)))","v":{"v":0.005047397492135479,"d":"0.005"}},{"v":0.01202153271565569,"d":"0.012"},{"$f":"SUMPRODUCT(H44:M44, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F44-70)/5)*12, $G45*15)))\n+SUMPRODUCT(H44:M44, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F44-70)/5)*12, $G45*15)))","v":{"v":6.130225068545163E-3,"d":"0.006"}},{"$f":"SUMPRODUCT(H44:N44, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F44-70)/5)*12, $G45*15)))","v":{"v":0.005188957342807107,"d":"0.005"}},null,{"$f":"MMULT(AB44:AM44, OFFSET(E.rngTPM_Root, INT(($F44-70)/5)*12, $G45*15))","v":{"v":0.15467285296008298,"d":"0.1547"}},0,{"v":0.007508939488832578,"d":"0.0075"},{"v":3.0938863761396608E-3,"d":"0.0031"},{"v":2.6394618833105879E-4,"d":"0.0003"},{"v":0.1549686130407623,"d":"0.1550"},{"v":0.06364764746466417,"d":"0.0636"},{"v":0.13180725324058312,"d":"0.1318"},{"v":0.003010774395310597,"d":"0.0030"},{"v":0.06631794043644133,"d":"0.0663"},{"v":0.09157161377327104,"d":"0.0916"},{"v":0.3231365326355819,"d":"0.3231"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.5852918535911479,"d":"0.585"},{"v":0.4147081464088521,"d":"0.415"},{"$f":"SUMPRODUCT(AB44:AC44, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F44-70)/5)*12, $G45*15)))\n+SUMPRODUCT(AB44:AC44, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F44-70)/5)*12, $G45*15)))\n+SUMPRODUCT(AB44:AC44, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F44-70)/5)*12, $G45*15)))","v":{"v":0.005566686283981711,"d":"0.006"}},{"v":0.010866772053303298,"d":"0.011"},{"$f":"SUMPRODUCT(AB44:AG44, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F44-70)/5)*12, $G45*15)))\n+SUMPRODUCT(AB44:AG44, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F44-70)/5)*12, $G45*15)))","v":{"v":0.006487760037491734,"d":"0.006"}},{"$f":"SUMPRODUCT(AB44:AH44, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F44-70)/5)*12, $G45*15)))","v":{"v":0.005348621310345209,"d":"0.005"}}]
[{"$nulls":3},35,8.75,78.75,{"$f":"IF(AND(E45<E.maxDurHPE, E46>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H45:S45, OFFSET(E.rngTPM_Root, INT(($F45-70)/5)*12, $G46*15))","v":0},{"v":0.06835395138419044,"d":"0.0684"},{"v":0.007879531543743212,"d":"0.0079"},{"v":0.003261474047214083,"d":"0.0033"},{"v":2.7907328308079206E-4,"d":"0.0003"},{"v":0.19789396938336715,"d":"0.1979"},{"v":0.06537302388188515,"d":"0.0654"},{"v":0.12951232466050178,"d":"0.1295"},{"v":0.003004962686748401,"d":"0.0030"},{"v":0.07058405916590237,"d":"0.0706"},{"v":0.12704336092250892,"d":"0.1270"},{"v":0.3268142690408573,"d":"0.3268"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.5461423700366334,"d":"0.546"},{"v":0.45385762996336665,"d":"0.454"},{"$f":"SUMPRODUCT(H45:I45, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F45-70)/5)*12, $G46*15)))\n+SUMPRODUCT(H45:I45, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F45-70)/5)*12, $G46*15)))\n+SUMPRODUCT(H45:I45, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F45-70)/5)*12, $G46*15)))","v":{"v":0.004592516399280604,"d":"0.005"}},{"v":0.011420078874038089,"d":"0.011"},{"$f":"SUMPRODUCT(H45:M45, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F45-70)/5)*12, $G46*15)))\n+SUMPRODUCT(H45:M45, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F45-70)/5)*12, $G46*15)))","v":{"v":0.005865494591969623,"d":"0.006"}},{"$f":"SUMPRODUCT(H45:N45, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F45-70)/5)*12, $G46*15)))","v":{"v":0.005015133136520428,"d":"0.005"}},null,{"$f":"MMULT(AB45:AM45, OFFSET(E.rngTPM_Root, INT(($F45-70)/5)*12, $G46*15))","v":{"v":0.14497140744556214,"d":"0.1450"}},0,{"v":0.007217521263951532,"d":"0.0072"},{"v":2.9738141772546957E-3,"d":"0.0030"},{"v":2.5370256740669917E-4,"d":"0.0003"},{"v":0.15265302652223367,"d":"0.1527"},{"v":0.062189377492373736,"d":"0.0622"},{"v":0.13084927620005696,"d":"0.1308"},{"v":2.9782168747098125E-3,"d":"0.0030"},{"v":0.06851001414094396,"d":"0.0685"},{"v":0.09372381511031841,"d":"0.0937"},{"v":0.3336798282051891,"d":"0.3337"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.5725963566844932,"d":"0.573"},{"v":0.42740364331550684,"d":"0.427"},{"$f":"SUMPRODUCT(AB45:AC45, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F45-70)/5)*12, $G46*15)))\n+SUMPRODUCT(AB45:AC45, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F45-70)/5)*12, $G46*15)))\n+SUMPRODUCT(AB45:AC45, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F45-70)/5)*12, $G46*15)))","v":{"v":0.005217530613500761,"d":"0.005"}},{"v":0.010445038008612927,"d":"0.010"},{"$f":"SUMPRODUCT(AB45:AG45, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F45-70)/5)*12, $G46*15)))\n+SUMPRODUCT(AB45:AG45, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F45-70)/5)*12, $G46*15)))","v":{"v":0.006235973281666649,"d":"0.006"}},{"$f":"SUMPRODUCT(AB45:AH45, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F45-70)/5)*12, $G46*15)))","v":{"v":5.1811190771432775E-3,"d":"0.005"}}]
[{"$nulls":3},36,9,{"v":79,"d":"79.00"},{"$f":"IF(AND(E46<E.maxDurHPE, E47>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H46:S46, OFFSET(E.rngTPM_Root, INT(($F46-70)/5)*12, $G47*15))","v":0},{"v":0.06219376286029539,"d":"0.0622"},{"v":0.007489515696522685,"d":"0.0075"},{"v":3.0994347087513214E-3,"d":"0.0031"},{"v":2.6517456858808164E-4,"d":"0.0003"},{"v":0.19325925780382616,"d":"0.1933"},{"v":0.06355998895003914,"d":"0.0636"},{"v":0.1283445946230847,"d":"0.1283"},{"v":2.9639514547767608E-3,"d":"0.0030"},{"v":0.07272001132544198,"d":"0.0727"},{"v":0.12930782326192597,"d":"0.1293"},{"v":0.33679648474674745,"d":"0.3368"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.5338956919913261,"d":"0.534"},{"v":0.46610430800867386,"d":"0.466"},{"$f":"SUMPRODUCT(H46:I46, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F46-70)/5)*12, $G47*15)))\n+SUMPRODUCT(H46:I46, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F46-70)/5)*12, $G47*15)))\n+SUMPRODUCT(H46:I46, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F46-70)/5)*12, $G47*15)))","v":{"v":0.004178630058465615,"d":"0.004"}},{"v":0.010854124973862088,"d":"0.011"},{"$f":"SUMPRODUCT(H46:M46, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F46-70)/5)*12, $G47*15)))\n+SUMPRODUCT(H46:M46, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F46-70)/5)*12, $G47*15)))","v":{"v":0.005613455196501404,"d":"0.006"}},{"$f":"SUMPRODUCT(H46:N46, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F46-70)/5)*12, $G47*15)))","v":{"v":0.004845239549994109,"d":"0.005"}},null,{"$f":"MMULT(AB46:AM46, OFFSET(E.rngTPM_Root, INT(($F46-70)/5)*12, $G47*15))","v":{"v":0.13587845943574242,"d":"0.1359"}},0,{"v":6.9374128361355866E-3,"d":"0.0069"},{"v":2.8584019209766274E-3,"d":"0.0029"},{"v":2.4385649634015515E-4,"d":"0.0002"},{"v":0.150195317564167,"d":"0.1502"},{"v":0.060710722555038184,"d":"0.0607"},{"v":0.12978123908277478,"d":"0.1298"},{"v":2.9433628303391465E-3,"d":"0.0029"},{"v":0.07064402866372513,"d":"0.0706"},{"v":0.09579249057874456,"d":"0.0958"},{"v":0.34401470803601714,"d":"0.3440"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.5601928013852391,"d":"0.560"},{"v":0.4398071986147609,"d":"0.440"},{"$f":"SUMPRODUCT(AB46:AC46, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F46-70)/5)*12, $G47*15)))\n+SUMPRODUCT(AB46:AC46, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F46-70)/5)*12, $G47*15)))\n+SUMPRODUCT(AB46:AC46, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F46-70)/5)*12, $G47*15)))","v":{"v":0.004890274808758572,"d":"0.005"}},{"v":0.010039671253452368,"d":"0.010"},{"$f":"SUMPRODUCT(AB46:AG46, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F46-70)/5)*12, $G47*15)))\n+SUMPRODUCT(AB46:AG46, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F46-70)/5)*12, $G47*15)))","v":{"v":0.005993958245208889,"d":"0.006"}},{"$f":"SUMPRODUCT(AB46:AH46, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F46-70)/5)*12, $G47*15)))","v":{"v":0.00501706872265135,"d":"0.005"}}]
[{"$nulls":3},37,9.25,79.25,{"$f":"IF(AND(E47<E.maxDurHPE, E48>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H47:S47, OFFSET(E.rngTPM_Root, INT(($F47-70)/5)*12, $G48*15))","v":0},{"v":0.056588742280337306,"d":"0.0566"},{"v":0.007122225799323388,"d":"0.0071"},{"v":2.946880043105447E-3,"d":"0.0029"},{"v":2.520917520074514E-4,"d":"0.0003"},{"v":0.1885299548331133,"d":"0.1885"},{"v":0.06174431946407236,"d":"0.0617"},{"v":0.12707494883604403,"d":"0.1271"},{"v":2.9209954315304056E-3,"d":"0.0029"},{"v":0.07479021315913285,"d":"0.0748"},{"v":0.131459955268603,"d":"0.1315"},{"v":0.34656967313273007,"d":"0.3466"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.5219703715986665,"d":"0.522"},{"v":0.47802962840133345,"d":"0.478"},{"$f":"SUMPRODUCT(H47:I47, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F47-70)/5)*12, $G48*15)))\n+SUMPRODUCT(H47:I47, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F47-70)/5)*12, $G48*15)))\n+SUMPRODUCT(H47:I47, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F47-70)/5)*12, $G48*15)))","v":{"v":3.8020439444152072E-3,"d":"0.004"}},{"v":0.010321197594436286,"d":"0.010"},{"$f":"SUMPRODUCT(H47:M47, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F47-70)/5)*12, $G48*15)))\n+SUMPRODUCT(H47:M47, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F47-70)/5)*12, $G48*15)))","v":{"v":0.005373396520898845,"d":"0.005"}},{"$f":"SUMPRODUCT(H47:N47, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F47-70)/5)*12, $G48*15)))","v":{"v":0.004679403022117563,"d":"0.005"}},null,{"$f":"MMULT(AB47:AM47, OFFSET(E.rngTPM_Root, INT(($F47-70)/5)*12, $G48*15))","v":{"v":0.12735584253442306,"d":"0.1274"}},0,{"v":6.668175277758627E-3,"d":"0.0067"},{"v":0.002747468757239402,"d":"0.0027"},{"v":2.3439254641821912E-4,"d":"0.0002"},{"v":0.14761555277732455,"d":"0.1476"},{"v":0.05921833017875541,"d":"0.0592"},{"v":0.12861180926291693,"d":"0.1286"},{"v":2.9064565521228353E-3,"d":"0.0029"},{"v":0.0727184002197106,"d":"0.0727"},{"v":0.09778088177616809,"d":"0.0978"},{"v":0.35414269011716304,"d":"0.3541"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.5480764281066697,"d":"0.548"},{"v":0.4519235718933303,"d":"0.452"},{"$f":"SUMPRODUCT(AB47:AC47, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F47-70)/5)*12, $G48*15)))\n+SUMPRODUCT(AB47:AC47, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F47-70)/5)*12, $G48*15)))\n+SUMPRODUCT(AB47:AC47, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F47-70)/5)*12, $G48*15)))","v":{"v":0.004583545258612828,"d":"0.005"}},{"v":0.00965003658141625,"d":"0.010"},{"$f":"SUMPRODUCT(AB47:AG47, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F47-70)/5)*12, $G48*15)))\n+SUMPRODUCT(AB47:AG47, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F47-70)/5)*12, $G48*15)))","v":{"v":0.005761335692526492,"d":"0.006"}},{"$f":"SUMPRODUCT(AB47:AH47, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F47-70)/5)*12, $G48*15)))","v":{"v":4.856568225162148E-3,"d":"0.005"}}]
[{"$nulls":3},38,9.5,{"v":79.5,"d":"79.50"},{"$f":"IF(AND(E48<E.maxDurHPE, E49>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H48:S48, OFFSET(E.rngTPM_Root, INT(($F48-70)/5)*12, $G49*15))","v":0},{"v":0.05148885684990094,"d":"0.0515"},{"v":6.776095877513366E-3,"d":"0.0068"},{"v":0.002803153924633452,"d":"0.0028"},{"v":2.397682504263346E-4,"d":"0.0002"},{"v":0.18373446657828685,"d":"0.1837"},{"v":0.0599332854809123,"d":"0.0599"},{"v":0.12571223611389667,"d":"0.1257"},{"v":0.002876354497587221,"d":"0.0029"},{"v":0.07679351928528529,"d":"0.0768"},{"v":0.13350631969783883,"d":"0.1335"},{"v":0.35613594344371835,"d":"0.3561"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.5103577368584424,"d":"0.510"},{"v":0.48964226314155757,"d":"0.490"},{"$f":"SUMPRODUCT(H48:I48, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F48-70)/5)*12, $G49*15)))\n+SUMPRODUCT(H48:I48, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F48-70)/5)*12, $G49*15)))\n+SUMPRODUCT(H48:I48, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F48-70)/5)*12, $G49*15)))","v":{"v":3.459396489521351E-3,"d":"0.003"}},{"v":0.009819018052573151,"d":"0.010"},{"$f":"SUMPRODUCT(H48:M48, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F48-70)/5)*12, $G49*15)))\n+SUMPRODUCT(H48:M48, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F48-70)/5)*12, $G49*15)))","v":{"v":0.005144655403643193,"d":"0.005"}},{"$f":"SUMPRODUCT(H48:N48, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F48-70)/5)*12, $G49*15)))","v":{"v":0.004517718020898129,"d":"0.005"}},null,{"$f":"MMULT(AB48:AM48, OFFSET(E.rngTPM_Root, INT(($F48-70)/5)*12, $G49*15))","v":{"v":0.11936778423163567,"d":"0.1194"}},0,{"v":6.409386695758453E-3,"d":"0.0064"},{"v":2.6408408546785144E-3,"d":"0.0026"},{"v":2.2529588770840638E-4,"d":"0.0002"},{"v":0.14493210732995027,"d":"0.1449"},{"v":0.05771814436457434,"d":"0.0577"},{"v":0.12734930619677406,"d":"0.1273"},{"v":2.8677265440161352E-3,"d":"0.0029"},{"v":0.07473180513180798,"d":"0.0747"},{"v":0.09969210449540851,"d":"0.0997"},{"v":0.3640654982676884,"d":"0.3641"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.5362423972369038,"d":"0.536"},{"v":0.4637576027630962,"d":"0.464"},{"$f":"SUMPRODUCT(AB48:AC48, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F48-70)/5)*12, $G49*15)))\n+SUMPRODUCT(AB48:AC48, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F48-70)/5)*12, $G49*15)))\n+SUMPRODUCT(AB48:AC48, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F48-70)/5)*12, $G49*15)))","v":{"v":0.00429605450804622,"d":"0.004"}},{"v":0.009275523438145375,"d":"0.009"},{"$f":"SUMPRODUCT(AB48:AG48, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F48-70)/5)*12, $G49*15)))\n+SUMPRODUCT(AB48:AG48, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F48-70)/5)*12, $G49*15)))","v":{"v":0.005537741105973109,"d":"0.006"}},{"$f":"SUMPRODUCT(AB48:AH48, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F48-70)/5)*12, $G49*15)))","v":{"v":0.004699694114842782,"d":"0.005"}}]
[{"$nulls":3},39,9.75,79.75,{"$f":"IF(AND(E49<E.maxDurHPE, E50>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H49:S49, OFFSET(E.rngTPM_Root, INT(($F49-70)/5)*12, $G50*15))","v":0},{"v":0.04684858282547058,"d":"0.0468"},{"v":0.006449682373803567,"d":"0.0064"},{"v":2.6676516494336844E-3,"d":"0.0027"},{"v":2.2815192257339887E-4,"d":"0.0002"},{"v":0.17889786754846748,"d":"0.1789"},{"v":0.05813318411377064,"d":"0.0581"},{"v":0.12426493995698881,"d":"0.1243"},{"v":2.830268352604286E-3,"d":"0.0028"},{"v":0.07872905465964324,"d":"0.0787"},{"v":0.13545302604468937,"d":"0.1355"},{"v":0.36549759055255454,"d":"0.3655"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.49904938340275573,"d":"0.499"},{"v":0.5009506165972443,"d":"0.501"},{"$f":"SUMPRODUCT(H49:I49, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F49-70)/5)*12, $G50*15)))\n+SUMPRODUCT(H49:I49, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F49-70)/5)*12, $G50*15)))\n+SUMPRODUCT(H49:I49, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F49-70)/5)*12, $G50*15)))","v":{"v":0.003147629077063011,"d":"0.003"}},{"v":0.009345485945810651,"d":"0.009"},{"$f":"SUMPRODUCT(H49:M49, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F49-70)/5)*12, $G50*15)))\n+SUMPRODUCT(H49:M49, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F49-70)/5)*12, $G50*15)))","v":{"v":0.004926612281961637,"d":"0.005"}},{"$f":"SUMPRODUCT(H49:N49, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F49-70)/5)*12, $G50*15)))","v":{"v":0.004360250869444619,"d":"0.004"}},null,{"$f":"MMULT(AB49:AM49, OFFSET(E.rngTPM_Root, INT(($F49-70)/5)*12, $G50*15))","v":{"v":0.1118807557534634,"d":"0.1119"}},0,{"v":0.006160641570533783,"d":"0.0062"},{"v":0.002538351128238675,"d":"0.0025"},{"v":2.1655226582057162E-4,"d":"0.0002"},{"v":0.14216178783645778,"d":"0.1422"},{"v":0.056215466787200616,"d":"0.0562"},{"v":0.12600169985771875,"d":"0.1260"},{"v":0.002827386344648301,"d":"0.0028"},{"v":0.07668316115974647,"d":"0.0767"},{"v":0.10152915360690823,"d":"0.1015"},{"v":0.3737850436892642,"d":"0.3738"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.5246858027038284,"d":"0.525"},{"v":0.47531419729617164,"d":"0.475"},{"$f":"SUMPRODUCT(AB49:AC49, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F49-70)/5)*12, $G50*15)))\n+SUMPRODUCT(AB49:AC49, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F49-70)/5)*12, $G50*15)))\n+SUMPRODUCT(AB49:AC49, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F49-70)/5)*12, $G50*15)))","v":{"v":0.004026595854251439,"d":"0.004"}},{"v":0.008915544964593031,"d":"0.009"},{"$f":"SUMPRODUCT(AB49:AG49, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F49-70)/5)*12, $G50*15)))\n+SUMPRODUCT(AB49:AG49, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F49-70)/5)*12, $G50*15)))","v":{"v":0.005322824114651825,"d":"0.005"}},{"$f":"SUMPRODUCT(AB49:AH49, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F49-70)/5)*12, $G50*15)))","v":{"v":0.004546503648555501,"d":"0.005"}}]
[{"$nulls":3},40,10,{"v":80,"d":"80.00"},{"$f":"IF(AND(E50<E.maxDurHPE, E51>=E.maxDurHPE), 1, 0)","v":1},{"$f":"MMULT(H50:S50, OFFSET(E.rngTPM_Root, INT(($F50-70)/5)*12, $G51*15))","v":{"v":0.042626499150159314,"d":"0.0426"}},0,{"v":0.0061416538419388,"d":"0.0061"},{"v":0.002539815600324358,"d":"0.0025"},{"v":2.1719469405510455E-4,"d":"0.0002"},{"v":0.17404223084964748,"d":"0.1740"},{"v":0.05634944295724332,"d":"0.0563"},{"v":0.12274117241124777,"d":"0.1227"},{"v":2.7829578752609258E-3,"d":"0.0028"},{"v":0.08059619144037283,"d":"0.0806"},{"v":0.13730576602964586,"d":"0.1373"},{"v":0.3746570751501038,"d":"0.3747"},{"v":0.9999999999999997,"d":"1.00000"},{"v":0.48803715882024995,"d":"0.488"},{"v":0.5119628411797501,"d":"0.512"},{"$f":"SUMPRODUCT(H50:I50, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F50-70)/5)*12, $G51*15)))\n+SUMPRODUCT(H50:I50, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F50-70)/5)*12, $G51*15)))\n+SUMPRODUCT(H50:I50, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F50-70)/5)*12, $G51*15)))","v":{"v":2.8639587386941508E-3,"d":"0.003"}},{"v":0.008898664136318261,"d":"0.009"},{"$f":"SUMPRODUCT(H50:M50, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F50-70)/5)*12, $G51*15)))\n+SUMPRODUCT(H50:M50, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F50-70)/5)*12, $G51*15)))","v":{"v":0.004718687890044241,"d":"0.005"}},{"$f":"SUMPRODUCT(H50:N50, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F50-70)/5)*12, $G51*15)))","v":{"v":0.004207043179362654,"d":"0.004"}},null,{"$f":"MMULT(AB50:AM50, OFFSET(E.rngTPM_Root, INT(($F50-70)/5)*12, $G51*15))","v":{"v":0.10486333132963284,"d":"0.1049"}},0,{"v":0.005921550120498347,"d":"0.0059"},{"v":2.4398389773528885E-3,"d":"0.0024"},{"v":2.0814797957039561E-4,"d":"0.0002"},{"v":0.1393199468863506,"d":"0.1393"},{"v":0.05471501303995724,"d":"0.0547"},{"v":0.1245766111724477,"d":"0.1246"},{"v":2.7856353138265622E-3,"d":"0.0028"},{"v":0.0785716098603559,"d":"0.0786"},{"v":0.10329490775167013,"d":"0.1033"},{"v":0.38330340756833814,"d":"0.3833"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.5134016846799926,"d":"0.513"},{"v":0.4865983153200074,"d":"0.487"},{"$f":"SUMPRODUCT(AB50:AC50, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F50-70)/5)*12, $G51*15)))\n+SUMPRODUCT(AB50:AC50, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F50-70)/5)*12, $G51*15)))\n+SUMPRODUCT(AB50:AC50, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F50-70)/5)*12, $G51*15)))","v":{"v":3.774038281662426E-3,"d":"0.004"}},{"v":0.00856953707742163,"d":"0.009"},{"$f":"SUMPRODUCT(AB50:AG50, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F50-70)/5)*12, $G51*15)))\n+SUMPRODUCT(AB50:AG50, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F50-70)/5)*12, $G51*15)))","v":{"v":0.005116247945386806,"d":"0.005"}},{"$f":"SUMPRODUCT(AB50:AH50, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F50-70)/5)*12, $G51*15)))","v":{"v":0.004397036798146519,"d":"0.004"}}]
[{"$nulls":3},41,10.25,80.25,{"$f":"IF(AND(E51<E.maxDurHPE, E52>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H51:S51, OFFSET(E.rngTPM_Root, INT(($F51-70)/5)*12, $G52*15))","v":{"v":0.03952420771418191,"d":"0.0395"}},0,{"v":0.005050393237715487,"d":"0.0051"},{"v":2.0808987548180525E-3,"d":"0.0021"},{"v":1.7752600705471996E-4,"d":"0.0002"},{"v":0.1674367384945166,"d":"0.1674"},{"v":0.05346442519238047,"d":"0.0535"},{"v":0.11815950499017149,"d":"0.1182"},{"v":2.7346263958531246E-3,"d":"0.0027"},{"v":0.08186085295847925,"d":"0.0819"},{"v":0.13906984609441167,"d":"0.1391"},{"v":0.39044098016041684,"d":"0.3904"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.4704891737451711,"d":"0.470"},{"v":0.5295108262548289,"d":"0.530"},{"$f":"SUMPRODUCT(H51:I51, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F51-70)/5)*12, $G52*15)))\n+SUMPRODUCT(H51:I51, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F51-70)/5)*12, $G52*15)))\n+SUMPRODUCT(H51:I51, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F51-70)/5)*12, $G52*15)))","v":{"v":1.4379062647775517E-3,"d":"0.001"}},{"v":7.308817999588259E-3,"d":"0.007"},{"$f":"SUMPRODUCT(H51:M51, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F51-70)/5)*12, $G52*15)))\n+SUMPRODUCT(H51:M51, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F51-70)/5)*12, $G52*15)))","v":{"v":0.004520340230474066,"d":"0.005"}},{"$f":"SUMPRODUCT(H51:N51, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F51-70)/5)*12, $G52*15)))","v":{"v":4.0581149296429475E-3,"d":"0.004"}},null,{"$f":"MMULT(AB51:AM51, OFFSET(E.rngTPM_Root, INT(($F51-70)/5)*12, $G52*15))","v":{"v":0.09723153840228038,"d":"0.0972"}},0,{"v":5.691737691296302E-3,"d":"0.0057"},{"v":2.3451500342826725E-3,"d":"0.0023"},{"v":2.0006985950974087E-4,"d":"0.0002"},{"v":0.13501957213378113,"d":"0.1350"},{"v":0.05213122843806045,"d":"0.0521"},{"v":0.12004744876137566,"d":"0.1200"},{"v":0.002742659385724928,"d":"0.0027"},{"v":0.07987576677112894,"d":"0.0799"},{"v":0.10499213385206463,"d":"0.1050"},{"v":0.39972269467049587,"d":"0.3997"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.4952851714774402,"d":"0.495"},{"v":0.5047148285225598,"d":"0.505"},{"$f":"SUMPRODUCT(AB51:AC51, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F51-70)/5)*12, $G52*15)))\n+SUMPRODUCT(AB51:AC51, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F51-70)/5)*12, $G52*15)))\n+SUMPRODUCT(AB51:AC51, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F51-70)/5)*12, $G52*15)))","v":{"v":0.0035373217146724,"d":"0.004"}},{"v":0.008236957585088715,"d":"0.008"},{"$f":"SUMPRODUCT(AB51:AG51, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F51-70)/5)*12, $G52*15)))\n+SUMPRODUCT(AB51:AG51, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F51-70)/5)*12, $G52*15)))","v":{"v":0.004917688895002485,"d":"0.005"}},{"$f":"SUMPRODUCT(AB51:AH51, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F51-70)/5)*12, $G52*15)))","v":{"v":0.004251318067211744,"d":"0.004"}}]
[{"$nulls":3},42,10.5,{"v":80.5,"d":"80.50"},{"$f":"IF(AND(E52<E.maxDurHPE, E53>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H52:S52, OFFSET(E.rngTPM_Root, INT(($F52-70)/5)*12, $G53*15))","v":{"v":0.03664769630578396,"d":"0.0366"}},0,{"v":0.004824111735941506,"d":"0.0048"},{"v":1.9876646494490953E-3,"d":"0.0020"},{"v":1.6957200236845292E-4,"d":"0.0002"},{"v":0.16023103687115556,"d":"0.1602"},{"v":0.05059939332926986,"d":"0.0506"},{"v":0.11372017340477979,"d":"0.1137"},{"v":0.002622179992808725,"d":"0.0026"},{"v":0.08305503418081298,"d":"0.0831"},{"v":0.14051738247354903,"d":"0.1405"},{"v":0.40562575505408066,"d":"0.4056"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.4538568624723699,"d":"0.454"},{"v":0.5461431375276301,"d":"0.546"},{"$f":"SUMPRODUCT(H52:I52, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F52-70)/5)*12, $G53*15)))\n+SUMPRODUCT(H52:I52, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F52-70)/5)*12, $G53*15)))\n+SUMPRODUCT(H52:I52, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F52-70)/5)*12, $G53*15)))","v":{"v":1.3332576452593572E-3,"d":"0.001"}},{"v":6.981348387759055E-3,"d":"0.007"},{"$f":"SUMPRODUCT(H52:M52, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F52-70)/5)*12, $G53*15)))\n+SUMPRODUCT(H52:M52, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F52-70)/5)*12, $G53*15)))","v":{"v":0.004173552132265432,"d":"0.004"}},{"$f":"SUMPRODUCT(H52:N52, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F52-70)/5)*12, $G53*15)))","v":{"v":0.003862715395888741,"d":"0.004"}},null,{"$f":"MMULT(AB52:AM52, OFFSET(E.rngTPM_Root, INT(($F52-70)/5)*12, $G53*15))","v":{"v":0.09015517569583993,"d":"0.0902"}},0,{"v":5.413607390897076E-3,"d":"0.0054"},{"v":0.002230552820058673,"d":"0.0022"},{"v":1.9029332145680721E-4,"d":"0.0002"},{"v":0.1308055588024162,"d":"0.1308"},{"v":0.049675434831145254,"d":"0.0497"},{"v":0.11564793193757004,"d":"0.1156"},{"v":2.6350590661714263E-3,"d":"0.0026"},{"v":0.0811139822221606,"d":"0.0811"},{"v":0.10662349144757448,"d":"0.1066"},{"v":0.4155089124647102,"d":"0.4155"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.47786759608771606,"d":"0.478"},{"v":0.5221324039122839,"d":"0.522"},{"$f":"SUMPRODUCT(AB52:AC52, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F52-70)/5)*12, $G53*15)))\n+SUMPRODUCT(AB52:AC52, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F52-70)/5)*12, $G53*15)))\n+SUMPRODUCT(AB52:AC52, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F52-70)/5)*12, $G53*15)))","v":{"v":0.003279880848532585,"d":"0.003"}},{"v":0.007834453532412557,"d":"0.008"},{"$f":"SUMPRODUCT(AB52:AG52, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F52-70)/5)*12, $G53*15)))\n+SUMPRODUCT(AB52:AG52, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F52-70)/5)*12, $G53*15)))","v":{"v":0.004687772879500602,"d":"0.005"}},{"$f":"SUMPRODUCT(AB52:AH52, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F52-70)/5)*12, $G53*15)))","v":{"v":4.0468918124920445E-3,"d":"0.004"}}]
[{"$nulls":3},43,10.75,80.75,{"$f":"IF(AND(E53<E.maxDurHPE, E54>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H53:S53, OFFSET(E.rngTPM_Root, INT(($F53-70)/5)*12, $G54*15))","v":{"v":0.033980532999756057,"d":"0.0340"}},0,{"v":0.004589102556181936,"d":"0.0046"},{"v":1.8908345044456316E-3,"d":"0.0019"},{"v":1.6131121170519095E-4,"d":"0.0002"},{"v":0.1533266236910982,"d":"0.1533"},{"v":0.04790237490326176,"d":"0.0479"},{"v":0.10941004754027238,"d":"0.1094"},{"v":2.5123030570900796E-3,"d":"0.0025"},{"v":0.08411707110141883,"d":"0.0841"},{"v":0.14190006237709601,"d":"0.1419"},{"v":0.42020973605767353,"d":"0.4202"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.43789020156523006,"d":"0.438"},{"v":0.5621097984347699,"d":"0.562"},{"$f":"SUMPRODUCT(H53:I53, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F53-70)/5)*12, $G54*15)))\n+SUMPRODUCT(H53:I53, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F53-70)/5)*12, $G54*15)))\n+SUMPRODUCT(H53:I53, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F53-70)/5)*12, $G54*15)))","v":{"v":1.2362251922711544E-3,"d":"0.001"}},{"v":0.006641248272332758,"d":"0.007"},{"$f":"SUMPRODUCT(H53:M53, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F53-70)/5)*12, $G54*15)))\n+SUMPRODUCT(H53:M53, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F53-70)/5)*12, $G54*15)))","v":{"v":3.9736814865019305E-3,"d":"0.004"}},{"$f":"SUMPRODUCT(H53:N53, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F53-70)/5)*12, $G54*15)))","v":{"v":3.6650185861083944E-3,"d":"0.004"}},null,{"$f":"MMULT(AB53:AM53, OFFSET(E.rngTPM_Root, INT(($F53-70)/5)*12, $G54*15))","v":{"v":0.08359381984803751,"d":"0.0836"}},0,{"v":0.005150436794970991,"d":"0.0052"},{"v":2.1221194091159967E-3,"d":"0.0021"},{"v":1.8104263089273889E-4,"d":"0.0002"},{"v":0.12662397638764677,"d":"0.1266"},{"v":0.04733124298090304,"d":"0.0473"},{"v":0.11137873120483364,"d":"0.1114"},{"v":2.5312555239617087E-3,"d":"0.0025"},{"v":0.0822240093667193,"d":"0.0822"},{"v":0.10817513174009062,"d":"0.1082"},{"v":0.4306882341128284,"d":"0.4307"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.4611366341470817,"d":"0.461"},{"v":0.5388633658529183,"d":"0.539"},{"$f":"SUMPRODUCT(AB53:AC53, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F53-70)/5)*12, $G54*15)))\n+SUMPRODUCT(AB53:AC53, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F53-70)/5)*12, $G54*15)))\n+SUMPRODUCT(AB53:AC53, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F53-70)/5)*12, $G54*15)))","v":{"v":3.0411761350259657E-3,"d":"0.003"}},{"v":0.007453598834979727,"d":"0.007"},{"$f":"SUMPRODUCT(AB53:AG53, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F53-70)/5)*12, $G54*15)))\n+SUMPRODUCT(AB53:AG53, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F53-70)/5)*12, $G54*15)))","v":{"v":4.4596360500067656E-3,"d":"0.004"}},{"$f":"SUMPRODUCT(AB53:AH53, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F53-70)/5)*12, $G54*15)))","v":{"v":3.8530311212985596E-3,"d":"0.004"}}]
[{"$nulls":3},44,11,{"v":81,"d":"81.00"},{"$f":"IF(AND(E54<E.maxDurHPE, E55>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H54:S54, OFFSET(E.rngTPM_Root, INT(($F54-70)/5)*12, $G55*15))","v":{"v":0.03150748176128256,"d":"0.0315"}},0,{"v":4.3659959493372626E-3,"d":"0.0044"},{"v":1.798908541748761E-3,"d":"0.0018"},{"v":1.5346880752072428E-4,"d":"0.0002"},{"v":0.14669296545952096,"d":"0.1467"},{"v":0.045359148392777944,"d":"0.0454"},{"v":0.10523010956275541,"d":"0.1052"},{"v":2.4067467014463363E-3,"d":"0.0024"},{"v":0.08505189268637814,"d":"0.0851"},{"v":0.14321538429065664,"d":"0.1432"},{"v":0.4342178978465749,"d":"0.4342"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.4225667178627681,"d":"0.423"},{"v":0.5774332821372319,"d":"0.577"},{"$f":"SUMPRODUCT(H54:I54, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F54-70)/5)*12, $G55*15)))\n+SUMPRODUCT(H54:I54, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F54-70)/5)*12, $G55*15)))\n+SUMPRODUCT(H54:I54, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F54-70)/5)*12, $G55*15)))","v":{"v":1.1462546128573393E-3,"d":"0.001"}},{"v":0.006318373298606747,"d":"0.006"},{"$f":"SUMPRODUCT(H54:M54, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F54-70)/5)*12, $G55*15)))\n+SUMPRODUCT(H54:M54, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F54-70)/5)*12, $G55*15)))","v":{"v":3.780411299454528E-3,"d":"0.004"}},{"$f":"SUMPRODUCT(H54:N54, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F54-70)/5)*12, $G55*15)))","v":{"v":3.47816350157865E-3,"d":"0.003"}},null,{"$f":"MMULT(AB54:AM54, OFFSET(E.rngTPM_Root, INT(($F54-70)/5)*12, $G55*15))","v":{"v":0.07750998944710168,"d":"0.0775"}},0,{"v":0.004900026582318079,"d":"0.0049"},{"v":2.018943621572991E-3,"d":"0.0020"},{"v":1.722404796372649E-4,"d":"0.0002"},{"v":0.1224872160718018,"d":"0.1225"},{"v":0.04509421546051285,"d":"0.0451"},{"v":0.10723905141543996,"d":"0.1072"},{"v":2.4310422002037668E-3,"d":"0.0024"},{"v":0.08321191009527465,"d":"0.0832"},{"v":0.10965134245839513,"d":"0.1097"},{"v":0.4452840221677426,"d":"0.4453"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.4450646353738631,"d":"0.445"},{"v":0.5549353646261369,"d":"0.555"},{"$f":"SUMPRODUCT(AB54:AC54, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F54-70)/5)*12, $G55*15)))\n+SUMPRODUCT(AB54:AC54, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F54-70)/5)*12, $G55*15)))\n+SUMPRODUCT(AB54:AC54, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F54-70)/5)*12, $G55*15)))","v":{"v":2.8198439856098275E-3,"d":"0.003"}},{"v":0.007091210683528335,"d":"0.007"},{"$f":"SUMPRODUCT(AB54:AG54, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F54-70)/5)*12, $G55*15)))\n+SUMPRODUCT(AB54:AG54, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F54-70)/5)*12, $G55*15)))","v":{"v":0.00424281809569844,"d":"0.004"}},{"$f":"SUMPRODUCT(AB54:AH54, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F54-70)/5)*12, $G55*15)))","v":{"v":3.6682974171345314E-3,"d":"0.004"}}]
[{"$nulls":3},45,11.25,81.25,{"$f":"IF(AND(E55<E.maxDurHPE, E56>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H55:S55, OFFSET(E.rngTPM_Root, INT(($F55-70)/5)*12, $G56*15))","v":{"v":0.029214415410867153,"d":"0.0292"}},0,{"v":4.1537250603842285E-3,"d":"0.0042"},{"v":1.7114471882034882E-3,"d":"0.0017"},{"v":1.4600728887136978E-4,"d":"0.0001"},{"v":0.1403220939259541,"d":"0.1403"},{"v":0.04296014047351344,"d":"0.0430"},{"v":0.10118036170522296,"d":"0.1012"},{"v":0.002305338168815457,"d":"0.0023"},{"v":0.08586605737332645,"d":"0.0859"},{"v":0.14446675971240316,"d":"0.1445"},{"v":0.4476736536924378,"d":"0.4477"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.40785958659515864,"d":"0.408"},{"v":0.5921404134048414,"d":"0.592"},{"$f":"SUMPRODUCT(H55:I55, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F55-70)/5)*12, $G56*15)))\n+SUMPRODUCT(H55:I55, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F55-70)/5)*12, $G56*15)))\n+SUMPRODUCT(H55:I55, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F55-70)/5)*12, $G56*15)))","v":{"v":1.0628319546561523E-3,"d":"0.001"}},{"v":0.006011179537459086,"d":"0.006"},{"$f":"SUMPRODUCT(H55:M55, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F55-70)/5)*12, $G56*15)))\n+SUMPRODUCT(H55:M55, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F55-70)/5)*12, $G56*15)))","v":{"v":0.003596613033586345,"d":"0.004"}},{"$f":"SUMPRODUCT(H55:N55, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F55-70)/5)*12, $G56*15)))","v":{"v":3.3012181876147582E-3,"d":"0.003"}},null,{"$f":"MMULT(AB55:AM55, OFFSET(E.rngTPM_Root, INT(($F55-70)/5)*12, $G56*15))","v":{"v":0.07186893092110391,"d":"0.0719"}},0,{"v":0.004661791917622655,"d":"0.0047"},{"v":0.001920784489445004,"d":"0.0019"},{"v":1.638663101865451E-4,"d":"0.0002"},{"v":0.1184045985208049,"d":"0.1184"},{"v":0.04295978977220416,"d":"0.0430"},{"v":0.10322778167968528,"d":"0.1032"},{"v":2.3343473565042355E-3,"d":"0.0023"},{"v":0.08408343311648148,"d":"0.0841"},{"v":0.11105578096502002,"d":"0.1111"},{"v":0.4593188949509426,"d":"0.4593"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.42962532408403814,"d":"0.430"},{"v":0.5703746759159618,"d":"0.570"},{"$f":"SUMPRODUCT(AB55:AC55, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F55-70)/5)*12, $G56*15)))\n+SUMPRODUCT(AB55:AC55, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F55-70)/5)*12, $G56*15)))\n+SUMPRODUCT(AB55:AC55, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F55-70)/5)*12, $G56*15)))","v":{"v":2.614620051630791E-3,"d":"0.003"}},{"v":6.746442717254204E-3,"d":"0.007"},{"$f":"SUMPRODUCT(AB55:AG55, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F55-70)/5)*12, $G56*15)))\n+SUMPRODUCT(AB55:AG55, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F55-70)/5)*12, $G56*15)))","v":{"v":0.004036536140386177,"d":"0.004"}},{"$f":"SUMPRODUCT(AB55:AH55, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F55-70)/5)*12, $G56*15)))","v":{"v":3.4922964846977227E-3,"d":"0.003"}}]
[{"$nulls":3},46,11.5,{"v":81.5,"d":"81.50"},{"$f":"IF(AND(E56<E.maxDurHPE, E57>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H56:S56, OFFSET(E.rngTPM_Root, INT(($F56-70)/5)*12, $G57*15))","v":{"v":0.027088234923538044,"d":"0.0271"}},0,{"v":0.003951774860642484,"d":"0.0040"},{"v":1.6282382380489564E-3,"d":"0.0016"},{"v":1.3890855202127212E-4,"d":"0.0001"},{"v":0.1342055687533641,"d":"0.1342"},{"v":0.04069636292472044,"d":"0.0407"},{"v":0.09726027443118641,"d":"0.0973"},{"v":0.002207950498925318,"d":"0.0022"},{"v":0.08656583456250067,"d":"0.0866"},{"v":0.14565729436006963,"d":"0.1457"},{"v":0.4605995578949823,"d":"0.4606"},{"v":0.9999999999999997,"d":"1.00000"},{"v":0.3937431477449477,"d":"0.394"},{"v":0.6062568522550523,"d":"0.606"},{"$f":"SUMPRODUCT(H56:I56, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F56-70)/5)*12, $G57*15)))\n+SUMPRODUCT(H56:I56, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F56-70)/5)*12, $G57*15)))\n+SUMPRODUCT(H56:I56, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F56-70)/5)*12, $G57*15)))","v":{"v":9.8548066997293472E-4,"d":"0.001"}},{"v":5.718921650712713E-3,"d":"0.006"},{"$f":"SUMPRODUCT(H56:M56, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F56-70)/5)*12, $G57*15)))\n+SUMPRODUCT(H56:M56, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F56-70)/5)*12, $G57*15)))","v":{"v":3.4217490472030427E-3,"d":"0.003"}},{"$f":"SUMPRODUCT(H56:N56, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F56-70)/5)*12, $G57*15)))","v":{"v":0.003133628569065808,"d":"0.003"}},null,{"$f":"MMULT(AB56:AM56, OFFSET(E.rngTPM_Root, INT(($F56-70)/5)*12, $G57*15))","v":{"v":0.0666384200099455,"d":"0.0666"}},0,{"v":4.435139978023279E-3,"d":"0.0044"},{"v":1.8273977536622712E-3,"d":"0.0018"},{"v":1.5589928426709698E-4,"d":"0.0002"},{"v":0.11438418936276791,"d":"0.1144"},{"v":0.040923569005721375,"d":"0.0409"},{"v":0.09934351073350912,"d":"0.0993"},{"v":0.002241092483627461,"d":"0.0022"},{"v":0.08484415202555672,"d":"0.0848"},{"v":0.11239193699784802,"d":"0.1124"},{"v":0.472814692365072,"d":"0.4728"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.4147933706370807,"d":"0.415"},{"v":0.5852066293629192,"d":"0.585"},{"$f":"SUMPRODUCT(AB56:AC56, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F56-70)/5)*12, $G57*15)))\n+SUMPRODUCT(AB56:AC56, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F56-70)/5)*12, $G57*15)))\n+SUMPRODUCT(AB56:AC56, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F56-70)/5)*12, $G57*15)))","v":{"v":0.002424332001797388,"d":"0.002"}},{"v":0.006418437015952647,"d":"0.006"},{"$f":"SUMPRODUCT(AB56:AG56, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F56-70)/5)*12, $G57*15)))\n+SUMPRODUCT(AB56:AG56, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F56-70)/5)*12, $G57*15)))","v":{"v":3.8402835522949215E-3,"d":"0.004"}},{"$f":"SUMPRODUCT(AB56:AH56, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F56-70)/5)*12, $G57*15)))","v":{"v":0.003324627124041448,"d":"0.003"}}]
[{"$nulls":3},47,11.75,81.75,{"$f":"IF(AND(E57<E.maxDurHPE, E58>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H57:S57, OFFSET(E.rngTPM_Root, INT(($F57-70)/5)*12, $G58*15))","v":{"v":0.02511679460133363,"d":"0.0251"}},0,{"v":3.7596432829784076E-3,"d":"0.0038"},{"v":1.5490748260324984E-3,"d":"0.0015"},{"v":1.3215494884496657E-4,"d":"0.0001"},{"v":0.12833505602042364,"d":"0.1283"},{"v":0.038559456221467864,"d":"0.0386"},{"v":0.09346885106166816,"d":"0.0935"},{"v":2.1144558842218727E-3,"d":"0.0021"},{"v":0.08715725484282963,"d":"0.0872"},{"v":0.14678994633461728,"d":"0.1468"},{"v":0.47301731197558167,"d":"0.4730"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.38019274168980066,"d":"0.380"},{"v":0.6198072583101993,"d":"0.620"},{"$f":"SUMPRODUCT(H57:I57, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F57-70)/5)*12, $G58*15)))\n+SUMPRODUCT(H57:I57, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F57-70)/5)*12, $G58*15)))\n+SUMPRODUCT(H57:I57, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F57-70)/5)*12, $G58*15)))","v":{"v":9.1375889352564483E-4,"d":"0.001"}},{"v":0.005440873057855873,"d":"0.005"},{"$f":"SUMPRODUCT(H57:M57, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F57-70)/5)*12, $G58*15)))\n+SUMPRODUCT(H57:M57, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F57-70)/5)*12, $G58*15)))","v":{"v":3.2553868273515842E-3,"d":"0.003"}},{"$f":"SUMPRODUCT(H57:N57, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F57-70)/5)*12, $G58*15)))","v":{"v":2.9748673512167857E-3,"d":"0.003"}},null,{"$f":"MMULT(AB57:AM57, OFFSET(E.rngTPM_Root, INT(($F57-70)/5)*12, $G58*15))","v":{"v":0.06178857768590969,"d":"0.0618"}},0,{"v":0.004219507643075118,"d":"0.0042"},{"v":1.7385513933548691E-3,"d":"0.0017"},{"v":1.4831960767293365E-4,"d":"0.0001"},{"v":0.11043288265137051,"d":"0.1104"},{"v":0.03898131310117011,"d":"0.0390"},{"v":0.09558456593853393,"d":"0.0956"},{"v":2.1511964060641625E-3,"d":"0.0022"},{"v":0.08549946184546718,"d":"0.0855"},{"v":0.11366313038073383,"d":"0.1137"},{"v":0.4857924933466484,"d":"0.4858"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.40054437627261846,"d":"0.401"},{"v":0.5994556237273816,"d":"0.599"},{"$f":"SUMPRODUCT(AB57:AC57, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F57-70)/5)*12, $G58*15)))\n+SUMPRODUCT(AB57:AC57, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F57-70)/5)*12, $G58*15)))\n+SUMPRODUCT(AB57:AC57, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F57-70)/5)*12, $G58*15)))","v":{"v":0.002247892825297155,"d":"0.002"}},{"v":0.006106378644102921,"d":"0.006"},{"$f":"SUMPRODUCT(AB57:AG57, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F57-70)/5)*12, $G58*15)))\n+SUMPRODUCT(AB57:AG57, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F57-70)/5)*12, $G58*15)))","v":{"v":3.6535725772801463E-3,"d":"0.004"}},{"$f":"SUMPRODUCT(AB57:AH57, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F57-70)/5)*12, $G58*15)))","v":{"v":3.164905913851674E-3,"d":"0.003"}}]
[{"$nulls":3},48,12,{"v":82,"d":"82.00"},{"$f":"IF(AND(E58<E.maxDurHPE, E59>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H58:S58, OFFSET(E.rngTPM_Root, INT(($F58-70)/5)*12, $G59*15))","v":{"v":0.023288832691620253,"d":"0.0233"}},0,{"v":0.003576852962103673,"d":"0.0036"},{"v":1.4737602647305185E-3,"d":"0.0015"},{"v":1.2572969950976407E-4,"d":"0.0001"},{"v":0.12270233325785221,"d":"0.1227"},{"v":0.03654163854840116,"d":"0.0365"},{"v":0.08980469369157329,"d":"0.0898"},{"v":2.0247272944255977E-3,"d":"0.0020"},{"v":0.0876461135087261,"d":"0.0876"},{"v":0.14786752983525425,"d":"0.1479"},{"v":0.4849477882458028,"d":"0.4849"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.36718468191894255,"d":"0.367"},{"v":0.6328153180810574,"d":"0.633"},{"$f":"SUMPRODUCT(H58:I58, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F58-70)/5)*12, $G59*15)))\n+SUMPRODUCT(H58:I58, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F58-70)/5)*12, $G59*15)))\n+SUMPRODUCT(H58:I58, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F58-70)/5)*12, $G59*15)))","v":{"v":8.472569183118955E-4,"d":"0.001"}},{"v":0.005176342926343955,"d":"0.005"},{"$f":"SUMPRODUCT(H58:M58, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F58-70)/5)*12, $G59*15)))\n+SUMPRODUCT(H58:M58, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F58-70)/5)*12, $G59*15)))","v":{"v":0.003097112981121623,"d":"0.003"}},{"$f":"SUMPRODUCT(H58:N58, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F58-70)/5)*12, $G59*15)))","v":{"v":2.8244400001427783E-3,"d":"0.003"}},null,{"$f":"MMULT(AB58:AM58, OFFSET(E.rngTPM_Root, INT(($F58-70)/5)*12, $G59*15))","v":{"v":0.057291699471234483,"d":"0.0573"}},0,{"v":4.0143591494613065E-3,"d":"0.0040"},{"v":1.6540246595303002E-3,"d":"0.0017"},{"v":1.4110844782649272E-4,"d":"0.0001"},{"v":0.10655651542019413,"d":"0.1066"},{"v":0.03712893683438357,"d":"0.0371"},{"v":0.09194904821795671,"d":"0.0919"},{"v":2.064575797517192E-3,"d":"0.0021"},{"v":0.0860545796609269,"d":"0.0861"},{"v":0.11487251953676761,"d":"0.1149"},{"v":0.49827263280420203,"d":"0.4983"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.3868548476590311,"d":"0.387"},{"v":0.6131451523409689,"d":"0.613"},{"$f":"SUMPRODUCT(AB58:AC58, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F58-70)/5)*12, $G59*15)))\n+SUMPRODUCT(AB58:AC58, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F58-70)/5)*12, $G59*15)))\n+SUMPRODUCT(AB58:AC58, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F58-70)/5)*12, $G59*15)))","v":{"v":0.002084294622302613,"d":"0.002"}},{"v":0.0058094922568181,"d":"0.006"},{"$f":"SUMPRODUCT(AB58:AG58, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F58-70)/5)*12, $G59*15)))\n+SUMPRODUCT(AB58:AG58, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F58-70)/5)*12, $G59*15)))","v":{"v":0.003475939314366373,"d":"0.003"}},{"$f":"SUMPRODUCT(AB58:AH58, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F58-70)/5)*12, $G59*15)))","v":{"v":3.012765983465802E-3,"d":"0.003"}}]
[{"$nulls":3},49,12.25,82.25,{"$f":"IF(AND(E59<E.maxDurHPE, E60>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H59:S59, OFFSET(E.rngTPM_Root, INT(($F59-70)/5)*12, $G60*15))","v":{"v":0.021593907054902696,"d":"0.0216"}},0,{"v":0.003402949734731323,"d":"0.0034"},{"v":0.001402107426572186,"d":"0.0014"},{"v":1.1961683975484579E-4,"d":"0.0001"},{"v":0.1172993056950846,"d":"0.1173"},{"v":0.03463566131924922,"d":"0.0346"},{"v":0.08626606187447951,"d":"0.0863"},{"v":1.9386388673164794E-3,"d":"0.0019"},{"v":0.0880379756078135,"d":"0.0880"},{"v":0.14889272223944264,"d":"0.1489"},{"v":0.49641105334065266,"d":"0.4964"},{"v":0.9999999999999998,"d":"1.00000"},{"v":0.3546962244199044,"d":"0.355"},{"v":0.6453037755800957,"d":"0.645"},{"$f":"SUMPRODUCT(H59:I59, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F59-70)/5)*12, $G60*15)))\n+SUMPRODUCT(H59:I59, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F59-70)/5)*12, $G60*15)))\n+SUMPRODUCT(H59:I59, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F59-70)/5)*12, $G60*15)))","v":{"v":7.8559485517852709E-4,"d":"0.001"}},{"v":0.004924674001058354,"d":"0.005"},{"$f":"SUMPRODUCT(H59:M59, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F59-70)/5)*12, $G60*15)))\n+SUMPRODUCT(H59:M59, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F59-70)/5)*12, $G60*15)))","v":{"v":2.9465342604815016E-3,"d":"0.003"}},{"$f":"SUMPRODUCT(H59:N59, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F59-70)/5)*12, $G60*15)))","v":{"v":2.6818822904585617E-3,"d":"0.003"}},null,{"$f":"MMULT(AB59:AM59, OFFSET(E.rngTPM_Root, INT(($F59-70)/5)*12, $G60*15))","v":{"v":0.053122097177691736,"d":"0.0531"}},0,{"v":0.003819184782687206,"d":"0.0038"},{"v":1.573607536016104E-3,"d":"0.0016"},{"v":1.3424788779047611E-4,"d":"0.0001"},{"v":0.10275997158732621,"d":"0.1028"},{"v":0.03536250721103308,"d":"0.0354"},{"v":0.08843486386266565,"d":"0.0884"},{"v":0.001981145719769548,"d":"0.0020"},{"v":0.08651454574694875,"d":"0.0865"},{"v":0.11602310932933527,"d":"0.1160"},{"v":0.5102747191587367,"d":"0.5103"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.37370217151192875,"d":"0.374"},{"v":0.6262978284880713,"d":"0.626"},{"$f":"SUMPRODUCT(AB59:AC59, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F59-70)/5)*12, $G60*15)))\n+SUMPRODUCT(AB59:AC59, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F59-70)/5)*12, $G60*15)))\n+SUMPRODUCT(AB59:AC59, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F59-70)/5)*12, $G60*15)))","v":{"v":1.9326028463947389E-3,"d":"0.002"}},{"v":5.527040206493786E-3,"d":"0.006"},{"$f":"SUMPRODUCT(AB59:AG59, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F59-70)/5)*12, $G60*15)))\n+SUMPRODUCT(AB59:AG59, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F59-70)/5)*12, $G60*15)))","v":{"v":0.003306942413648635,"d":"0.003"}},{"$f":"SUMPRODUCT(AB59:AH59, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F59-70)/5)*12, $G60*15)))","v":{"v":2.8678564217022584E-3,"d":"0.003"}}]
[{"$nulls":3},50,12.5,{"v":82.5,"d":"82.50"},{"$f":"IF(AND(E60<E.maxDurHPE, E61>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H60:S60, OFFSET(E.rngTPM_Root, INT(($F60-70)/5)*12, $G61*15))","v":{"v":0.020022335514633092,"d":"0.0200"}},0,{"v":3.2375015187366433E-3,"d":"0.0032"},{"v":1.3339382820233689E-3,"d":"0.0013"},{"v":1.1380118149272831E-4,"d":"0.0001"},{"v":0.1121180198455669,"d":"0.1121"},{"v":0.03283476838260665,"d":"0.0328"},{"v":0.08285092498474982,"d":"0.0829"},{"v":1.856066268746551E-3,"d":"0.0019"},{"v":0.08833818128040477,"d":"0.0883"},{"v":0.14986807075302247,"d":"0.1499"},{"v":0.5074263919880168,"d":"0.5074"},{"v":0.9999999999999998,"d":"1.00000"},{"v":0.3427055372589605,"d":"0.343"},{"v":0.6572944627410395,"d":"0.657"},{"$f":"SUMPRODUCT(H60:I60, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F60-70)/5)*12, $G61*15)))\n+SUMPRODUCT(H60:I60, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F60-70)/5)*12, $G61*15)))\n+SUMPRODUCT(H60:I60, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F60-70)/5)*12, $G61*15)))","v":{"v":7.2842046272412943E-4,"d":"0.001"}},{"v":0.00468524098225274,"d":"0.005"},{"$f":"SUMPRODUCT(H60:M60, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F60-70)/5)*12, $G61*15)))\n+SUMPRODUCT(H60:M60, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F60-70)/5)*12, $G61*15)))","v":{"v":2.8032765356352037E-3,"d":"0.003"}},{"$f":"SUMPRODUCT(H60:N60, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F60-70)/5)*12, $G61*15)))","v":{"v":0.002546758234609468,"d":"0.003"}},null,{"$f":"MMULT(AB60:AM60, OFFSET(E.rngTPM_Root, INT(($F60-70)/5)*12, $G61*15))","v":{"v":0.04925595216411755,"d":"0.0493"}},0,{"v":0.003633499610085171,"d":"0.0036"},{"v":1.4971002174235162E-3,"d":"0.0015"},{"v":1.2772088173179208E-4,"d":"0.0001"},{"v":0.09904727700785282,"d":"0.0990"},{"v":0.03367824051858329,"d":"0.0337"},{"v":0.08503975343233829,"d":"0.0850"},{"v":1.9008201030395963E-3,"d":"0.0019"},{"v":0.08688422520590106,"d":"0.0869"},{"v":0.11711775852819414,"d":"0.1171"},{"v":0.5218176523307335,"d":"0.5218"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.3610645891410731,"d":"0.361"},{"v":0.6389354108589269,"d":"0.639"},{"$f":"SUMPRODUCT(AB60:AC60, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F60-70)/5)*12, $G61*15)))\n+SUMPRODUCT(AB60:AC60, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F60-70)/5)*12, $G61*15)))\n+SUMPRODUCT(AB60:AC60, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F60-70)/5)*12, $G61*15)))","v":{"v":1.7919509660140449E-3,"d":"0.002"}},{"v":0.005258320709240479,"d":"0.005"},{"$f":"SUMPRODUCT(AB60:AG60, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F60-70)/5)*12, $G61*15)))\n+SUMPRODUCT(AB60:AG60, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F60-70)/5)*12, $G61*15)))","v":{"v":0.003146161983320442,"d":"0.003"}},{"$f":"SUMPRODUCT(AB60:AH60, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F60-70)/5)*12, $G61*15)))","v":{"v":2.7298416808375974E-3,"d":"0.003"}}]
[{"$nulls":3},51,12.75,82.75,{"$f":"IF(AND(E61<E.maxDurHPE, E62>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H61:S61, OFFSET(E.rngTPM_Root, INT(($F61-70)/5)*12, $G62*15))","v":{"v":0.018565140548269535,"d":"0.0186"}},0,{"v":3.0800972394173834E-3,"d":"0.0031"},{"v":1.2690834571767707E-3,"d":"0.0013"},{"v":1.0826827506631428E-4,"d":"0.0001"},{"v":0.10715067499809905,"d":"0.1072"},{"v":0.031132658639641042,"d":"0.0311"},{"v":0.07955700887170643,"d":"0.0796"},{"v":1.7768869991925146E-3,"d":"0.0018"},{"v":0.08855185135520874,"d":"0.0886"},{"v":0.15079599873908234,"d":"0.1508"},{"v":0.5180123308771396,"d":"0.5180"},{"v":0.9999999999999998,"d":"1.00000"},{"v":0.3311916703837778,"d":"0.331"},{"v":0.6688083296162222,"d":"0.669"},{"$f":"SUMPRODUCT(H61:I61, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F61-70)/5)*12, $G62*15)))\n+SUMPRODUCT(H61:I61, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F61-70)/5)*12, $G62*15)))\n+SUMPRODUCT(H61:I61, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F61-70)/5)*12, $G62*15)))","v":{"v":6.7540713513794114E-4,"d":"0.001"}},{"v":0.004457448971660468,"d":"0.004"},{"$f":"SUMPRODUCT(H61:M61, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F61-70)/5)*12, $G62*15)))\n+SUMPRODUCT(H61:M61, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F61-70)/5)*12, $G62*15)))","v":{"v":2.6669838666524767E-3,"d":"0.003"}},{"$f":"SUMPRODUCT(H61:N61, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F61-70)/5)*12, $G62*15)))","v":{"v":0.002418658165815348,"d":"0.002"}},null,{"$f":"MMULT(AB61:AM61, OFFSET(E.rngTPM_Root, INT(($F61-70)/5)*12, $G62*15))","v":{"v":0.04567117927363532,"d":"0.0457"}},0,{"v":3.4568422759581278E-3,"d":"0.0035"},{"v":1.4243126127140018E-3,"d":"0.0014"},{"v":1.2151121256973462E-4,"d":"0.0001"},{"v":0.09542168635921854,"d":"0.0954"},{"v":0.032072499094008874,"d":"0.0321"},{"v":0.08176131797655699,"d":"0.0818"},{"v":1.8235121747666862E-3,"d":"0.0018"},{"v":0.08716831004636241,"d":"0.0872"},{"v":0.11815918691240426,"d":"0.1182"},{"v":0.5329196420618058,"d":"0.5329"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.3489211710257907,"d":"0.349"},{"v":0.6510788289742093,"d":"0.651"},{"$f":"SUMPRODUCT(AB61:AC61, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F61-70)/5)*12, $G62*15)))\n+SUMPRODUCT(AB61:AC61, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F61-70)/5)*12, $G62*15)))\n+SUMPRODUCT(AB61:AC61, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F61-70)/5)*12, $G62*15)))","v":{"v":1.6615355144430932E-3,"d":"0.002"}},{"v":0.005002666101241864,"d":"0.005"},{"$f":"SUMPRODUCT(AB61:AG61, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F61-70)/5)*12, $G62*15)))\n+SUMPRODUCT(AB61:AG61, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F61-70)/5)*12, $G62*15)))","v":{"v":2.9931985463181165E-3,"d":"0.003"}},{"$f":"SUMPRODUCT(AB61:AH61, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F61-70)/5)*12, $G62*15)))","v":{"v":2.5984009926077207E-3,"d":"0.003"}}]
[{"$nulls":3},52,13,{"v":83,"d":"83.00"},{"$f":"IF(AND(E62<E.maxDurHPE, E63>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H62:S62, OFFSET(E.rngTPM_Root, INT(($F62-70)/5)*12, $G63*15))","v":{"v":0.01721399800363487,"d":"0.0172"}},0,{"v":2.930345808136843E-3,"d":"0.0029"},{"v":1.2073818129252321E-3,"d":"0.0012"},{"v":1.0300437334724951E-4,"d":"0.0001"},{"v":0.1023896328130626,"d":"0.1024"},{"v":0.029523451769473717,"d":"0.0295"},{"v":0.07638183736755186,"d":"0.0764"},{"v":1.7009806531613047E-3,"d":"0.0017"},{"v":0.08868389314411157,"d":"0.0887"},{"v":0.15167881173907638,"d":"0.1517"},{"v":0.528186662515518,"d":"0.5282"},{"v":0.9999999999999997,"d":"1.00000"},{"v":0.32013452574540524,"d":"0.320"},{"v":0.6798654742545948,"d":"0.680"},{"$f":"SUMPRODUCT(H62:I62, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F62-70)/5)*12, $G63*15)))\n+SUMPRODUCT(H62:I62, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F62-70)/5)*12, $G63*15)))\n+SUMPRODUCT(H62:I62, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F62-70)/5)*12, $G63*15)))","v":{"v":6.2625203648075667E-4,"d":"0.001"}},{"v":0.004240731994409324,"d":"0.004"},{"$f":"SUMPRODUCT(H62:M62, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F62-70)/5)*12, $G63*15)))\n+SUMPRODUCT(H62:M62, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F62-70)/5)*12, $G63*15)))","v":{"v":0.002537317619067104,"d":"0.003"}},{"$f":"SUMPRODUCT(H62:N62, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F62-70)/5)*12, $G63*15)))","v":{"v":0.002297196966560832,"d":"0.002"}},null,{"$f":"MMULT(AB62:AM62, OFFSET(E.rngTPM_Root, INT(($F62-70)/5)*12, $G63*15))","v":{"v":0.042347300673319675,"d":"0.0423"}},0,{"v":3.288773855289133E-3,"d":"0.0033"},{"v":0.001355063872896556,"d":"0.0014"},{"v":1.1560345168281092E-4,"d":"0.0001"},{"v":0.09188576251511868,"d":"0.0919"},{"v":0.030541787862226125,"d":"0.0305"},{"v":0.07859704278510785,"d":"0.0786"},{"v":1.7491348412386606E-3,"d":"0.0017"},{"v":0.08737132164509903,"d":"0.0874"},{"v":0.11914998202792539,"d":"0.1191"},{"v":0.5435982264700968,"d":"0.5436"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.3372517915019785,"d":"0.337"},{"v":0.6627482084980215,"d":"0.663"},{"$f":"SUMPRODUCT(AB62:AC62, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F62-70)/5)*12, $G63*15)))\n+SUMPRODUCT(AB62:AC62, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F62-70)/5)*12, $G63*15)))\n+SUMPRODUCT(AB62:AC62, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F62-70)/5)*12, $G63*15)))","v":{"v":1.5406115000437108E-3,"d":"0.002"}},{"v":0.004759441179868499,"d":"0.005"},{"$f":"SUMPRODUCT(AB62:AG62, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F62-70)/5)*12, $G63*15)))\n+SUMPRODUCT(AB62:AG62, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F62-70)/5)*12, $G63*15)))","v":{"v":0.002847672047777195,"d":"0.003"}},{"$f":"SUMPRODUCT(AB62:AH62, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F62-70)/5)*12, $G63*15)))","v":{"v":2.4732277969519672E-3,"d":"0.002"}}]
[{"$nulls":3},53,13.25,83.25,{"$f":"IF(AND(E63<E.maxDurHPE, E64>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H63:S63, OFFSET(E.rngTPM_Root, INT(($F63-70)/5)*12, $G64*15))","v":{"v":0.01596118954762051,"d":"0.0160"}},0,{"v":2.7878751506200602E-3,"d":"0.0028"},{"v":1.1486800445934479E-3,"d":"0.0011"},{"v":9.7996397579632683E-5,"d":"0.0001"},{"v":0.0978274252131106,"d":"0.0978"},{"v":0.028001656787322093,"d":"0.0280"},{"v":0.07332276915745616,"d":"0.0733"},{"v":1.6282291365058892E-3,"d":"0.0016"},{"v":0.08873900638611978,"d":"0.0887"},{"v":0.1525187032012013,"d":"0.1525"},{"v":0.5379664689778701,"d":"0.5380"},{"v":0.9999999999999997,"d":"1.00000"},{"v":0.3095148278209282,"d":"0.310"},{"v":0.6904851721790718,"d":"0.690"},{"$f":"SUMPRODUCT(H63:I63, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F63-70)/5)*12, $G64*15)))\n+SUMPRODUCT(H63:I63, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F63-70)/5)*12, $G64*15)))\n+SUMPRODUCT(H63:I63, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F63-70)/5)*12, $G64*15)))","v":{"v":5.8067437075001586E-4,"d":"0.001"}},{"v":0.004034551592793141,"d":"0.004"},{"$f":"SUMPRODUCT(H63:M63, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F63-70)/5)*12, $G64*15)))\n+SUMPRODUCT(H63:M63, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F63-70)/5)*12, $G64*15)))","v":{"v":2.4139556225021824E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(H63:N63, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F63-70)/5)*12, $G64*15)))","v":{"v":2.1820124304236634E-3,"d":"0.002"}},null,{"$f":"MMULT(AB63:AM63, OFFSET(E.rngTPM_Root, INT(($F63-70)/5)*12, $G64*15))","v":{"v":0.03926532887561672,"d":"0.0393"}},0,{"v":0.003128876763182805,"d":"0.0031"},{"v":1.289181941688048E-3,"d":"0.0013"},{"v":1.0998292057459619E-4,"d":"0.0001"},{"v":0.08844144901234777,"d":"0.0884"},{"v":0.029082750693480278,"d":"0.0291"},{"v":0.07554431886210582,"d":"0.0755"},{"v":1.6776010261765502E-3,"d":"0.0017"},{"v":0.08749761353888895,"d":"0.0875"},{"v":0.12009260561666603,"d":"0.1201"},{"v":0.5538702907492732,"d":"0.5539"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.3260371036340615,"d":"0.326"},{"v":0.6739628963659385,"d":"0.674"},{"$f":"SUMPRODUCT(AB63:AC63, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F63-70)/5)*12, $G64*15)))\n+SUMPRODUCT(AB63:AC63, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F63-70)/5)*12, $G64*15)))\n+SUMPRODUCT(AB63:AC63, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F63-70)/5)*12, $G64*15)))","v":{"v":1.4284881505301243E-3,"d":"0.001"}},{"v":0.00452804162544545,"d":"0.005"},{"$f":"SUMPRODUCT(AB63:AG63, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F63-70)/5)*12, $G64*15)))\n+SUMPRODUCT(AB63:AG63, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F63-70)/5)*12, $G64*15)))","v":{"v":2.7092209107433245E-3,"d":"0.003"}},{"$f":"SUMPRODUCT(AB63:AH63, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F63-70)/5)*12, $G64*15)))","v":{"v":2.3540291843907207E-3,"d":"0.002"}}]
[{"$nulls":3},54,13.5,{"v":83.5,"d":"83.50"},{"$f":"IF(AND(E64<E.maxDurHPE, E65>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H64:S64, OFFSET(E.rngTPM_Root, INT(($F64-70)/5)*12, $G65*15))","v":{"v":0.014799558575600839,"d":"0.0148"}},0,{"v":2.652331282493424E-3,"d":"0.0027"},{"v":1.0928323010352603E-3,"d":"0.0011"},{"v":9.32319048843752e-05,"d":"0.0001"},{"v":0.09345676074140827,"d":"0.0935"},{"v":0.026562143185713497,"d":"0.0266"},{"v":0.07037703047205672,"d":"0.0704"},{"v":1.5585168462354552E-3,"d":"0.0016"},{"v":0.08872168929642546,"d":"0.0887"},{"v":0.15331775993026525,"d":"0.1533"},{"v":0.547368145463881,"d":"0.5474"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.2993140946058533,"d":"0.299"},{"v":0.7006859053941468,"d":"0.701"},{"$f":"SUMPRODUCT(H64:I64, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F64-70)/5)*12, $G65*15)))\n+SUMPRODUCT(H64:I64, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F64-70)/5)*12, $G65*15)))\n+SUMPRODUCT(H64:I64, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F64-70)/5)*12, $G65*15)))","v":{"v":0.000538413777846913,"d":"0.001"}},{"v":3.8383954884130597E-3,"d":"0.004"},{"$f":"SUMPRODUCT(H64:M64, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F64-70)/5)*12, $G65*15)))\n+SUMPRODUCT(H64:M64, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F64-70)/5)*12, $G65*15)))","v":{"v":2.2965913702015675E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(H64:N64, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F64-70)/5)*12, $G65*15)))","v":{"v":2.0727637462291866E-3,"d":"0.002"}},null,{"$f":"MMULT(AB64:AM64, OFFSET(E.rngTPM_Root, INT(($F64-70)/5)*12, $G65*15))","v":{"v":0.03640765827328655,"d":"0.0364"}},0,{"v":2.9767537173286825E-3,"d":"0.0030"},{"v":1.2265031280200324E-3,"d":"0.0012"},{"v":1.0463565440335832E-4,"d":"0.0001"},{"v":0.08509013616824421,"d":"0.0851"},{"v":0.02769216662202551,"d":"0.0277"},{"v":0.07260046230494388,"d":"0.0726"},{"v":0.001608823970067556,"d":"0.0016"},{"v":0.08755137449792748,"d":"0.0876"},{"v":0.12098939973295814,"d":"0.1210"},{"v":0.5637520859307954,"d":"0.5638"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.31525851433624724,"d":"0.315"},{"v":0.6847414856637528,"d":"0.685"},{"$f":"SUMPRODUCT(AB64:AC64, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F64-70)/5)*12, $G65*15)))\n+SUMPRODUCT(AB64:AC64, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F64-70)/5)*12, $G65*15)))\n+SUMPRODUCT(AB64:AC64, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F64-70)/5)*12, $G65*15)))","v":{"v":1.3245249669673884E-3,"d":"0.001"}},{"v":0.004307892499752074,"d":"0.004"},{"$f":"SUMPRODUCT(AB64:AG64, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F64-70)/5)*12, $G65*15)))\n+SUMPRODUCT(AB64:AG64, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F64-70)/5)*12, $G65*15)))","v":{"v":2.5775011377936487E-3,"d":"0.003"}},{"$f":"SUMPRODUCT(AB64:AH64, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F64-70)/5)*12, $G65*15)))","v":{"v":0.002240525352730878,"d":"0.002"}}]
[{"$nulls":3},55,13.75,83.75,{"$f":"IF(AND(E65<E.maxDurHPE, E66>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H65:S65, OFFSET(E.rngTPM_Root, INT(($F65-70)/5)*12, $G66*15))","v":{"v":0.013722469329693088,"d":"0.0137"}},0,{"v":0.002523377429770686,"d":"0.0025"},{"v":1.0396998222500801E-3,"d":"0.0010"},{"v":8.8699057343468582E-5,"d":"0.0001"},{"v":0.08927052954553938,"d":"0.0893"},{"v":0.025200114431968238,"d":"0.0252"},{"v":0.06754174401893707,"d":"0.0675"},{"v":1.4917308169588204E-3,"d":"0.0015"},{"v":0.0886362446818565,"d":"0.0886"},{"v":0.15407796727258896,"d":"0.1541"},{"v":0.5564074235930933,"d":"0.5564"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.28951460913431737,"d":"0.290"},{"v":0.7104853908656826,"d":"0.710"},{"$f":"SUMPRODUCT(H65:I65, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F65-70)/5)*12, $G66*15)))\n+SUMPRODUCT(H65:I65, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F65-70)/5)*12, $G66*15)))\n+SUMPRODUCT(H65:I65, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F65-70)/5)*12, $G66*15)))","v":{"v":4.9922884628256529E-4,"d":"0.000"}},{"v":3.6517763093642346E-3,"d":"0.004"},{"$f":"SUMPRODUCT(H65:M65, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F65-70)/5)*12, $G66*15)))\n+SUMPRODUCT(H65:M65, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F65-70)/5)*12, $G66*15)))","v":{"v":0.002184933257479361,"d":"0.002"}},{"$f":"SUMPRODUCT(H65:N65, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F65-70)/5)*12, $G66*15)))","v":{"v":1.9691300944865444E-3,"d":"0.002"}},null,{"$f":"MMULT(AB65:AM65, OFFSET(E.rngTPM_Root, INT(($F65-70)/5)*12, $G66*15))","v":{"v":0.03375796456826675,"d":"0.0338"}},0,{"v":2.8320267509086353E-3,"d":"0.0028"},{"v":1.1668716993298777E-3,"d":"0.0012"},{"v":9.9548367284837719E-5,"d":"0.0001"},{"v":0.08183272136311526,"d":"0.0818"},{"v":0.026366945963157012,"d":"0.0264"},{"v":0.06976273175626506,"d":"0.0698"},{"v":1.5427174937382069E-3,"d":"0.0015"},{"v":0.08753663183714976,"d":"0.0875"},{"v":0.12184259256265446,"d":"0.1218"},{"v":0.573259247638131,"d":"0.5733"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.30489815979921536,"d":"0.305"},{"v":0.6951018402007847,"d":"0.695"},{"$f":"SUMPRODUCT(AB65:AC65, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F65-70)/5)*12, $G66*15)))\n+SUMPRODUCT(AB65:AC65, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F65-70)/5)*12, $G66*15)))\n+SUMPRODUCT(AB65:AC65, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F65-70)/5)*12, $G66*15)))","v":{"v":1.2281280649537772E-3,"d":"0.001"}},{"v":0.004098446817523351,"d":"0.004"},{"$f":"SUMPRODUCT(AB65:AG65, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F65-70)/5)*12, $G66*15)))\n+SUMPRODUCT(AB65:AG65, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F65-70)/5)*12, $G66*15)))","v":{"v":2.4521854563365167E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(AB65:AH65, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F65-70)/5)*12, $G66*15)))","v":{"v":2.132449078629695E-3,"d":"0.002"}}]
[{"$nulls":3},56,14,{"v":84,"d":"84.00"},{"$f":"IF(AND(E66<E.maxDurHPE, E67>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H66:S66, OFFSET(E.rngTPM_Root, INT(($F66-70)/5)*12, $G67*15))","v":{"v":0.0127237689923277,"d":"0.0127"}},0,{"v":2.400693192100109E-3,"d":"0.0024"},{"v":9.8915059461805776E-4,"d":"0.0010"},{"v":8.438659258734561E-5,"d":"0.0001"},{"v":0.08526180713142094,"d":"0.0853"},{"v":0.023911083615892934,"d":"0.0239"},{"v":0.06481395453004801,"d":"0.0648"},{"v":1.4277608376963736E-3,"d":"0.0014"},{"v":0.08848678608874415,"d":"0.0885"},{"v":0.15480121404882208,"d":"0.1548"},{"v":0.5650993943757419,"d":"0.5651"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.2800993915754356,"d":"0.280"},{"v":0.7199006084245644,"d":"0.720"},{"$f":"SUMPRODUCT(H66:I66, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F66-70)/5)*12, $G67*15)))\n+SUMPRODUCT(H66:I66, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F66-70)/5)*12, $G67*15)))\n+SUMPRODUCT(H66:I66, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F66-70)/5)*12, $G67*15)))","v":{"v":0.000462895734127154,"d":"0.000"}},{"v":3.4742303793055124E-3,"d":"0.003"},{"$f":"SUMPRODUCT(H66:M66, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F66-70)/5)*12, $G67*15)))\n+SUMPRODUCT(H66:M66, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F66-70)/5)*12, $G67*15)))","v":{"v":0.002078703857195272,"d":"0.002"}},{"$f":"SUMPRODUCT(H66:N66, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F66-70)/5)*12, $G67*15)))","v":{"v":0.001870809346943855,"d":"0.002"}},null,{"$f":"MMULT(AB66:AM66, OFFSET(E.rngTPM_Root, INT(($F66-70)/5)*12, $G67*15))","v":{"v":0.03130111151994947,"d":"0.0313"}},0,{"v":2.6943362734957966E-3,"d":"0.0027"},{"v":1.1101394946256983E-3,"d":"0.0011"},{"v":9.4708419281973631E-5,"d":"0.0001"},{"v":0.07866966396204747,"d":"0.0787"},{"v":0.02510412636094258,"d":"0.0251"},{"v":0.06702834408516009,"d":"0.0670"},{"v":1.4791962293823624E-3,"d":"0.0015"},{"v":0.08745725492602911,"d":"0.0875"},{"v":0.12265430395930697,"d":"0.1227"},{"v":0.5824068147697793,"d":"0.5824"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.29493888127091455,"d":"0.295"},{"v":0.7050611187290854,"d":"0.705"},{"$f":"SUMPRODUCT(AB66:AC66, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F66-70)/5)*12, $G67*15)))\n+SUMPRODUCT(AB66:AC66, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F66-70)/5)*12, $G67*15)))\n+SUMPRODUCT(AB66:AC66, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F66-70)/5)*12, $G67*15)))","v":{"v":1.1387467820863247E-3,"d":"0.001"}},{"v":3.8991841874034686E-3,"d":"0.004"},{"$f":"SUMPRODUCT(AB66:AG66, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F66-70)/5)*12, $G67*15)))\n+SUMPRODUCT(AB66:AG66, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F66-70)/5)*12, $G67*15)))","v":{"v":2.33296250546592E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(AB66:AH66, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F66-70)/5)*12, $G67*15)))","v":{"v":0.002029545204403914,"d":"0.002"}}]
[{"$nulls":3},57,14.25,84.25,{"$f":"IF(AND(E67<E.maxDurHPE, E68>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H67:S67, OFFSET(E.rngTPM_Root, INT(($F67-70)/5)*12, $G68*15))","v":{"v":0.011797752538590715,"d":"0.0118"}},0,{"v":2.2839737466937545E-3,"d":"0.0023"},{"v":9.4105902289739671E-4,"d":"0.0009"},{"v":8.0283795812256388E-5,"d":"0.0001"},{"v":0.08142385701890911,"d":"0.0814"},{"v":0.022690851060426672,"d":"0.0227"},{"v":0.06219065126613178,"d":"0.0622"},{"v":1.3664995424298829E-3,"d":"0.0014"},{"v":0.0882772439535255,"d":"0.0883"},{"v":0.15548929724693047,"d":"0.1555"},{"v":0.573458530807652,"d":"0.5735"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.2710521719454171,"d":"0.271"},{"v":0.7289478280545829,"d":"0.729"},{"$f":"SUMPRODUCT(H67:I67, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F67-70)/5)*12, $G68*15)))\n+SUMPRODUCT(H67:I67, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F67-70)/5)*12, $G68*15)))\n+SUMPRODUCT(H67:I67, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F67-70)/5)*12, $G68*15)))","v":{"v":4.2920689032427791E-4,"d":"0.000"}},{"v":3.3053165654034077E-3,"d":"0.003"},{"$f":"SUMPRODUCT(H67:M67, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F67-70)/5)*12, $G68*15)))\n+SUMPRODUCT(H67:M67, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F67-70)/5)*12, $G68*15)))","v":{"v":0.001977639230455678,"d":"0.002"}},{"$f":"SUMPRODUCT(H67:N67, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F67-70)/5)*12, $G68*15)))","v":{"v":1.7775168609006561E-3,"d":"0.002"}},null,{"$f":"MMULT(AB67:AM67, OFFSET(E.rngTPM_Root, INT(($F67-70)/5)*12, $G68*15))","v":{"v":0.029023064480176324,"d":"0.0290"}},0,{"v":0.002563340177611696,"d":"0.0026"},{"v":1.0561655563637038E-3,"d":"0.0011"},{"v":9.0103784999558643E-5,"d":"0.0001"},{"v":0.07560103531356377,"d":"0.0756"},{"v":0.023900868794797785,"d":"0.0239"},{"v":0.06439448844255911,"d":"0.0644"},{"v":0.001418175822002002,"d":"0.0014"},{"v":0.08731695886128475,"d":"0.0873"},{"v":0.12342655071118144,"d":"0.1234"},{"v":0.5912092480554607,"d":"0.5912"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.2853642012333587,"d":"0.285"},{"v":0.7146357987666413,"d":"0.715"},{"$f":"SUMPRODUCT(AB67:AC67, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F67-70)/5)*12, $G68*15)))\n+SUMPRODUCT(AB67:AC67, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F67-70)/5)*12, $G68*15)))\n+SUMPRODUCT(AB67:AC67, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F67-70)/5)*12, $G68*15)))","v":{"v":1.0558705323298386E-3,"d":"0.001"}},{"v":3.7096095189749585E-3,"d":"0.004"},{"$f":"SUMPRODUCT(AB67:AG67, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F67-70)/5)*12, $G68*15)))\n+SUMPRODUCT(AB67:AG67, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F67-70)/5)*12, $G68*15)))","v":{"v":2.2195360623502997E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(AB67:AH67, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F67-70)/5)*12, $G68*15)))","v":{"v":0.001931570140345792,"d":"0.002"}}]
[{"$nulls":3},58,14.5,{"v":84.5,"d":"84.50"},{"$f":"IF(AND(E68<E.maxDurHPE, E69>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H68:S68, OFFSET(E.rngTPM_Root, INT(($F68-70)/5)*12, $G69*15))","v":{"v":0.010939130146558928,"d":"0.0109"}},0,{"v":2.1729290909609815E-3,"d":"0.0022"},{"v":0.000895305618168847,"d":"0.0009"},{"v":7.6380473158133236E-5,"d":"0.0001"},{"v":0.0777501324191453,"d":"0.0778"},{"v":0.02153548372502723,"d":"0.0215"},{"v":0.059668787786660404,"d":"0.0597"},{"v":1.307842477427655E-3,"d":"0.0013"},{"v":0.08801137173024727,"d":"0.0880"},{"v":0.15614392648701503,"d":"0.1561"},{"v":0.5814987100456297,"d":"0.5815"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.2623573634673547,"d":"0.262"},{"v":0.7376426365326453,"d":"0.738"},{"$f":"SUMPRODUCT(H68:I68, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F68-70)/5)*12, $G69*15)))\n+SUMPRODUCT(H68:I68, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F68-70)/5)*12, $G69*15)))\n+SUMPRODUCT(H68:I68, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F68-70)/5)*12, $G69*15)))","v":{"v":3.9796986906609358E-4,"d":"0.000"}},{"v":3.144615182287962E-3,"d":"0.003"},{"$f":"SUMPRODUCT(H68:M68, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F68-70)/5)*12, $G69*15)))\n+SUMPRODUCT(H68:M68, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F68-70)/5)*12, $G69*15)))","v":{"v":0.00188148827082776,"d":"0.002"}},{"$f":"SUMPRODUCT(H68:N68, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F68-70)/5)*12, $G69*15)))","v":{"v":1.6889843606438426E-3,"d":"0.002"}},null,{"$f":"MMULT(AB68:AM68, OFFSET(E.rngTPM_Root, INT(($F68-70)/5)*12, $G69*15))","v":{"v":0.026910810221024137,"d":"0.0269"}},0,{"v":2.438712988721752E-3,"d":"0.0024"},{"v":1.0048157802233278E-3,"d":"0.0010"},{"v":8.572302370579173E-5,"d":"0.0001"},{"v":0.07262656422844915,"d":"0.0726"},{"v":0.02275445356930219,"d":"0.0228"},{"v":0.061858338825272946,"d":"0.0619"},{"v":1.359573103981121E-3,"d":"0.0014"},{"v":0.08711930827048373,"d":"0.0871"},{"v":0.12416125155219472,"d":"0.1242"},{"v":0.599680448436642,"d":"0.5997"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.27615830001116415,"d":"0.276"},{"v":0.7238416999888359,"d":"0.724"},{"$f":"SUMPRODUCT(AB68:AC68, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F68-70)/5)*12, $G69*15)))\n+SUMPRODUCT(AB68:AC68, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F68-70)/5)*12, $G69*15)))\n+SUMPRODUCT(AB68:AC68, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F68-70)/5)*12, $G69*15)))","v":{"v":9.7902588932012721E-4,"d":"0.001"}},{"v":3.5292517926508718E-3,"d":"0.004"},{"$f":"SUMPRODUCT(AB68:AG68, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F68-70)/5)*12, $G69*15)))\n+SUMPRODUCT(AB68:AG68, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F68-70)/5)*12, $G69*15)))","v":{"v":2.1116243062335996E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(AB68:AH68, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F68-70)/5)*12, $G69*15)))","v":{"v":1.8382913826986546E-3,"d":"0.002"}}]
[{"$nulls":3},59,14.75,84.75,{"$f":"IF(AND(E69<E.maxDurHPE, E70>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H69:S69, OFFSET(E.rngTPM_Root, INT(($F69-70)/5)*12, $G70*15))","v":{"v":0.010142996979461033,"d":"0.0101"}},0,{"v":2.0672833219643892E-3,"d":"0.0021"},{"v":8.51776700952047E-4,"d":"0.0009"},{"v":7.266692638079873E-5,"d":"0.0001"},{"v":0.07423427704300418,"d":"0.0742"},{"v":0.02044129624703812,"d":"0.0204"},{"v":0.057245299264293455,"d":"0.0572"},{"v":1.2516881480817066E-3,"d":"0.0013"},{"v":0.08769275197258963,"d":"0.0877"},{"v":0.15676672826905502,"d":"0.1568"},{"v":0.5892332351271791,"d":"0.5892"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.25400003660376536,"d":"0.254"},{"v":0.7459999633962346,"d":"0.746"},{"$f":"SUMPRODUCT(H69:I69, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F69-70)/5)*12, $G70*15)))\n+SUMPRODUCT(H69:I69, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F69-70)/5)*12, $G70*15)))\n+SUMPRODUCT(H69:I69, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F69-70)/5)*12, $G70*15)))","v":{"v":3.6900623045641953E-4,"d":"0.000"}},{"v":0.002991726949297235,"d":"0.003"},{"$f":"SUMPRODUCT(H69:M69, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F69-70)/5)*12, $G70*15)))\n+SUMPRODUCT(H69:M69, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F69-70)/5)*12, $G70*15)))","v":{"v":1.7900120804373223E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(H69:N69, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F69-70)/5)*12, $G70*15)))","v":{"v":1.6049588990350153E-3,"d":"0.002"}},null,{"$f":"MMULT(AB69:AM69, OFFSET(E.rngTPM_Root, INT(($F69-70)/5)*12, $G70*15))","v":{"v":0.02495228259740191,"d":"0.0250"}},0,{"v":2.3201450565571804E-3,"d":"0.0023"},{"v":9.5596258190995943E-4,"d":"0.0010"},{"v":8.155525090649331E-5,"d":"0.0001"},{"v":0.06974567831052514,"d":"0.0697"},{"v":0.02166227630831794,"d":"0.0217"},{"v":0.059417065273308735,"d":"0.0594"},{"v":1.3033062452931369E-3,"d":"0.0013"},{"v":0.08686772121777604,"d":"0.0869"},{"v":0.124860231929225,"d":"0.1249"},{"v":0.6078337752287793,"d":"0.6078"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.2673059928419965,"d":"0.267"},{"v":0.7326940071580035,"d":"0.733"},{"$f":"SUMPRODUCT(AB69:AC69, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F69-70)/5)*12, $G70*15)))\n+SUMPRODUCT(AB69:AC69, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F69-70)/5)*12, $G70*15)))\n+SUMPRODUCT(AB69:AC69, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F69-70)/5)*12, $G70*15)))","v":{"v":9.0777388193995646E-4,"d":"0.001"}},{"v":0.003357662889373633,"d":"0.003"},{"$f":"SUMPRODUCT(AB69:AG69, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F69-70)/5)*12, $G70*15)))\n+SUMPRODUCT(AB69:AG69, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F69-70)/5)*12, $G70*15)))","v":{"v":0.002008959118219901,"d":"0.002"}},{"$f":"SUMPRODUCT(AB69:AH69, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F69-70)/5)*12, $G70*15)))","v":{"v":1.7494870473501673E-3,"d":"0.002"}}]
[{"$nulls":3},60,15,{"v":85,"d":"85.00"},{"$f":"IF(AND(E70<E.maxDurHPE, E71>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H70:S70, OFFSET(E.rngTPM_Root, INT(($F70-70)/5)*12, $G71*15))","v":{"v":0.009404805167046875,"d":"0.0094"}},0,{"v":1.9667739509079364E-3,"d":"0.0020"},{"v":8.1036411875606612E-4,"d":"0.0008"},{"v":6.9133928755587184E-5,"d":"0.0001"},{"v":0.0708701251401905,"d":"0.0709"},{"v":0.019404833480290453,"d":"0.0194"},{"v":0.05491711759611541,"d":"0.0549"},{"v":1.1979380477209005E-3,"d":"0.0012"},{"v":0.0873248023511236,"d":"0.0873"},{"v":0.15735925001413026,"d":"0.1574"},{"v":0.5966748562049619,"d":"0.5967"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.24596589378090733,"d":"0.246"},{"v":0.7540341062190927,"d":"0.754"},{"$f":"SUMPRODUCT(H70:I70, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F70-70)/5)*12, $G71*15)))\n+SUMPRODUCT(H70:I70, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F70-70)/5)*12, $G71*15)))\n+SUMPRODUCT(H70:I70, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F70-70)/5)*12, $G71*15)))","v":{"v":3.4215052118189945E-4,"d":"0.000"}},{"v":2.8462719984195897E-3,"d":"0.003"},{"$f":"SUMPRODUCT(H70:M70, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F70-70)/5)*12, $G71*15)))\n+SUMPRODUCT(H70:M70, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F70-70)/5)*12, $G71*15)))","v":{"v":1.7029833764001564E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(H70:N70, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F70-70)/5)*12, $G71*15)))","v":{"v":1.5252018928788096E-3,"d":"0.002"}},null,{"$f":"MMULT(AB70:AM70, OFFSET(E.rngTPM_Root, INT(($F70-70)/5)*12, $G71*15))","v":{"v":0.023136293619810285,"d":"0.0231"}},0,{"v":2.2073417857540714E-3,"d":"0.0022"},{"v":9.0948458015741225E-4,"d":"0.0009"},{"v":7.7590111301355035E-5,"d":"0.0001"},{"v":0.06695754148201294,"d":"0.0670"},{"v":0.020621843971504655,"d":"0.0206"},{"v":0.05706784381589885,"d":"0.0571"},{"v":0.001249294881638813,"d":"0.0012"},{"v":0.08656547318598032,"d":"0.0866"},{"v":0.1255252285376399,"d":"0.1255"},{"v":0.6156820640283023,"d":"0.6157"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.2587927074340587,"d":"0.259"},{"v":0.7412072925659413,"d":"0.741"},{"$f":"SUMPRODUCT(AB70:AC70, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F70-70)/5)*12, $G71*15)))\n+SUMPRODUCT(AB70:AC70, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F70-70)/5)*12, $G71*15)))\n+SUMPRODUCT(AB70:AC70, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F70-70)/5)*12, $G71*15)))","v":{"v":8.4170748671885676E-4,"d":"0.001"}},{"v":3.194416477212839E-3,"d":"0.003"},{"$f":"SUMPRODUCT(AB70:AG70, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F70-70)/5)*12, $G71*15)))\n+SUMPRODUCT(AB70:AG70, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F70-70)/5)*12, $G71*15)))","v":{"v":1.9112854151018693E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(AB70:AH70, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F70-70)/5)*12, $G71*15)))","v":{"v":1.664945419220005E-3,"d":"0.002"}}]
[{"$nulls":3},61,15.25,85.25,{"$f":"IF(AND(E71<E.maxDurHPE, E72>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H71:S71, OFFSET(E.rngTPM_Root, INT(($F71-70)/5)*12, $G72*15))","v":{"v":0.008453206170221253,"d":"0.0085"}},0,{"v":0.00233967807147578,"d":"0.0023"},{"v":9.6401071291853482E-4,"d":"0.0010"},{"v":8.2241854499723164E-5,"d":"0.0001"},{"v":0.06546398970682789,"d":"0.0655"},{"v":0.017667783410584274,"d":"0.0177"},{"v":0.0500870906446429,"d":"0.0501"},{"v":1.1464966706169236E-3,"d":"0.0011"},{"v":0.08577992609216865,"d":"0.0858"},{"v":0.15809769833926968,"d":"0.1581"},{"v":0.6099178783267738,"d":"0.6099"},{"v":0.9999999999999993,"d":"1.00000"},{"v":0.2319844233339559,"d":"0.232"},{"v":0.7680155766660441,"d":"0.768"},{"$f":"SUMPRODUCT(H71:I71, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F71-70)/5)*12, $G72*15)))\n+SUMPRODUCT(H71:I71, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F71-70)/5)*12, $G72*15)))\n+SUMPRODUCT(H71:I71, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F71-70)/5)*12, $G72*15)))","v":{"v":3.966869587560639E-4,"d":"0.000"}},{"v":3.385930638894038E-3,"d":"0.003"},{"$f":"SUMPRODUCT(H71:M71, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F71-70)/5)*12, $G72*15)))\n+SUMPRODUCT(H71:M71, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F71-70)/5)*12, $G72*15)))","v":{"v":1.6201859261121487E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(H71:N71, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F71-70)/5)*12, $G72*15)))","v":{"v":1.4494882262489207E-3,"d":"0.001"}},null,{"$f":"MMULT(AB71:AM71, OFFSET(E.rngTPM_Root, INT(($F71-70)/5)*12, $G72*15))","v":{"v":0.020795312237652876,"d":"0.0208"}},0,{"v":2.6258580300989234E-3,"d":"0.0026"},{"v":1.0819246042776474E-3,"d":"0.0011"},{"v":9.23013455060973e-05,"d":"0.0001"},{"v":0.06216313607302266,"d":"0.0622"},{"v":0.018828344224283904,"d":"0.0188"},{"v":0.05211217854143856,"d":"0.0521"},{"v":1.1974602226236175E-3,"d":"0.0012"},{"v":0.08509388978133835,"d":"0.0851"},{"v":0.12635400087517665,"d":"0.1264"},{"v":0.6296555940645816,"d":"0.6297"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.24399040506024267,"d":"0.244"},{"v":0.7560095949397574,"d":"0.756"},{"$f":"SUMPRODUCT(AB71:AC71, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F71-70)/5)*12, $G72*15)))\n+SUMPRODUCT(AB71:AC71, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F71-70)/5)*12, $G72*15)))\n+SUMPRODUCT(AB71:AC71, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F71-70)/5)*12, $G72*15)))","v":{"v":9.7586986544791242E-4,"d":"0.001"}},{"v":0.003800083979882668,"d":"0.004"},{"$f":"SUMPRODUCT(AB71:AG71, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F71-70)/5)*12, $G72*15)))\n+SUMPRODUCT(AB71:AG71, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F71-70)/5)*12, $G72*15)))","v":{"v":1.8183605155778317E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(AB71:AH71, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F71-70)/5)*12, $G72*15)))","v":{"v":1.5844645172486205E-3,"d":"0.002"}}]
[{"$nulls":3},62,15.5,{"v":85.5,"d":"85.50"},{"$f":"IF(AND(E72<E.maxDurHPE, E73>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H72:S72, OFFSET(E.rngTPM_Root, INT(($F72-70)/5)*12, $G73*15))","v":{"v":0.007597892065498704,"d":"0.0076"}},0,{"v":0.002154376735508916,"d":"0.0022"},{"v":0.000887661545412127,"d":"0.0009"},{"v":7.5728340654812617E-5,"d":"0.0001"},{"v":0.06093944206771982,"d":"0.0609"},{"v":0.016187313356981228,"d":"0.0162"},{"v":0.04570925151034865,"d":"0.0457"},{"v":1.0452580033631664E-3,"d":"0.0010"},{"v":0.08423306922551717,"d":"0.0842"},{"v":0.15897615788590397,"d":"0.1590"},{"v":0.6221938492630908,"d":"0.6222"},{"v":0.9999999999999993,"d":"1.00000"},{"v":0.21882999285100457,"d":"0.219"},{"v":0.7811700071489954,"d":"0.781"},{"$f":"SUMPRODUCT(H72:I72, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F72-70)/5)*12, $G73*15)))\n+SUMPRODUCT(H72:I72, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F72-70)/5)*12, $G73*15)))\n+SUMPRODUCT(H72:I72, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F72-70)/5)*12, $G73*15)))","v":{"v":3.5654929451940973E-4,"d":"0.000"}},{"v":3.1177666215758556E-3,"d":"0.003"},{"$f":"SUMPRODUCT(H72:M72, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F72-70)/5)*12, $G73*15)))\n+SUMPRODUCT(H72:M72, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F72-70)/5)*12, $G73*15)))","v":{"v":1.5841107199407786E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(H72:N72, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F72-70)/5)*12, $G73*15)))","v":{"v":1.3276076411017218E-3,"d":"0.001"}},null,{"$f":"MMULT(AB72:AM72, OFFSET(E.rngTPM_Root, INT(($F72-70)/5)*12, $G73*15))","v":{"v":0.018691196531634504,"d":"0.0187"}},0,{"v":2.4178913841877894E-3,"d":"0.0024"},{"v":9.9623671540428112E-4,"d":"0.0010"},{"v":8.499112499228505E-5,"d":"0.0001"},{"v":0.05822934710613491,"d":"0.0582"},{"v":0.01730176051142183,"d":"0.0173"},{"v":0.04761483745785067,"d":"0.0476"},{"v":1.0934386959748328E-3,"d":"0.0011"},{"v":0.0836176737455581,"d":"0.0836"},{"v":0.12733991004053108,"d":"0.1273"},{"v":0.6426127166863106,"d":"0.6426"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.23004737327315922,"d":"0.230"},{"v":0.7699526267268408,"d":"0.770"},{"$f":"SUMPRODUCT(AB72:AC72, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F72-70)/5)*12, $G73*15)))\n+SUMPRODUCT(AB72:AC72, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F72-70)/5)*12, $G73*15)))\n+SUMPRODUCT(AB72:AC72, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F72-70)/5)*12, $G73*15)))","v":{"v":8.7712919315345572E-4,"d":"0.001"}},{"v":3.4991192245843556E-3,"d":"0.003"},{"$f":"SUMPRODUCT(AB72:AG72, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F72-70)/5)*12, $G73*15)))\n+SUMPRODUCT(AB72:AG72, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F72-70)/5)*12, $G73*15)))","v":{"v":1.7778727360976336E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(AB72:AH72, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F72-70)/5)*12, $G73*15)))","v":{"v":1.4533850787752378E-3,"d":"0.001"}}]
[{"$nulls":3},63,15.75,85.75,{"$f":"IF(AND(E73<E.maxDurHPE, E74>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H73:S73, OFFSET(E.rngTPM_Root, INT(($F73-70)/5)*12, $G74*15))","v":{"v":0.00682912053444654,"d":"0.0068"}},0,{"v":1.9975762935597672E-3,"d":"0.0020"},{"v":8.2305551791108874E-4,"d":"0.0008"},{"v":7.0216659672078024E-5,"d":"0.0001"},{"v":0.056706439117166205,"d":"0.0567"},{"v":0.014838230833941264,"d":"0.0148"},{"v":0.041747275475066174,"d":"0.0417"},{"v":9.5474371773014569E-4,"d":"0.0010"},{"v":0.08263603876244904,"d":"0.0826"},{"v":0.15978504387471903,"d":"0.1598"},{"v":0.6336122592133381,"d":"0.6336"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.20660269691194233,"d":"0.207"},{"v":0.7933973030880577,"d":"0.793"},{"$f":"SUMPRODUCT(H73:I73, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F73-70)/5)*12, $G74*15)))\n+SUMPRODUCT(H73:I73, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F73-70)/5)*12, $G74*15)))\n+SUMPRODUCT(H73:I73, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F73-70)/5)*12, $G74*15)))","v":{"v":3.2047284796287871E-4,"d":"0.000"}},{"v":0.002890848471142934,"d":"0.003"},{"$f":"SUMPRODUCT(H73:M73, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F73-70)/5)*12, $G74*15)))\n+SUMPRODUCT(H73:M73, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F73-70)/5)*12, $G74*15)))","v":{"v":1.4661958493124858E-3,"d":"0.001"}},{"$f":"SUMPRODUCT(H73:N73, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F73-70)/5)*12, $G74*15)))","v":{"v":1.2238547209478502E-3,"d":"0.001"}},null,{"$f":"MMULT(AB73:AM73, OFFSET(E.rngTPM_Root, INT(($F73-70)/5)*12, $G74*15))","v":{"v":0.01679997990853045,"d":"0.0168"}},0,{"v":2.2419117463756844E-3,"d":"0.0022"},{"v":9.237283399253476E-4,"d":"0.0009"},{"v":7.8805277484329326E-5,"d":"0.0001"},{"v":0.054506992423258384,"d":"0.0545"},{"v":0.015904426768383894,"d":"0.0159"},{"v":0.04354018875621081,"d":"0.0435"},{"v":1.0003780096212059E-3,"d":"0.0010"},{"v":0.08208639872286348,"d":"0.0821"},{"v":0.1282477356918716,"d":"0.1282"},{"v":0.6546694543554757,"d":"0.6547"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.2170828099526536,"d":"0.217"},{"v":0.7829171900473464,"d":"0.783"},{"$f":"SUMPRODUCT(AB73:AC73, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F73-70)/5)*12, $G74*15)))\n+SUMPRODUCT(AB73:AC73, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F73-70)/5)*12, $G74*15)))\n+SUMPRODUCT(AB73:AC73, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F73-70)/5)*12, $G74*15)))","v":{"v":7.8837932056535776E-4,"d":"0.001"}},{"v":3.2444453637853615E-3,"d":"0.003"},{"$f":"SUMPRODUCT(AB73:AG73, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F73-70)/5)*12, $G74*15)))\n+SUMPRODUCT(AB73:AG73, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F73-70)/5)*12, $G74*15)))","v":{"v":1.6455349954134736E-3,"d":"0.002"}},{"$f":"SUMPRODUCT(AB73:AH73, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F73-70)/5)*12, $G74*15)))","v":{"v":1.341880422379811E-3,"d":"0.001"}}]
[{"$nulls":3},64,{"$f":"D75*E.cycleLength","v":16},{"$f":"E.cohortAge+E75","v":{"v":86,"d":"86.00"}},{"$f":"IF(AND(E74<E.maxDurHPE, E75>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H74:S74, OFFSET(E.rngTPM_Root, INT(($F74-70)/5)*12, $G75*15))","v":{"v":0.006138135007967936,"d":"0.0061"}},0,{"v":1.8517955120842693E-3,"d":"0.0019"},{"v":7.6298988888573655E-4,"d":"0.0008"},{"v":6.5092329976838611E-5,"d":"0.0001"},{"v":0.052761053750247186,"d":"0.0528"},{"v":0.013610306992677767,"d":"0.0136"},{"v":0.03815941235665028,"d":"0.0382"},{"v":8.7270497551584863E-4,"d":"0.0009"},{"v":0.0810007813905173,"d":"0.0810"},{"v":0.16053505730032724,"d":"0.1605"},{"v":0.644242670495149,"d":"0.6442"},{"$f":"SUM(H75:S75)","v":{"v":0.9999999999999994,"d":"1.00000"}},{"$f":"SUM(H75:Q75)","v":{"v":0.19522227220452315,"d":"0.195"}},{"v":0.8047777277954768,"d":"0.805"},{"$f":"SUMPRODUCT(H74:I74, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F74-70)/5)*12, $G75*15)))\n+SUMPRODUCT(H74:I74, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F74-70)/5)*12, $G75*15)))\n+SUMPRODUCT(H74:I74, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F74-70)/5)*12, $G75*15)))","v":{"v":2.880466960953345E-4,"d":"0.000"}},{"$f":"SUM(J75:L75)","v":{"v":2.6798777309468445E-3,"d":"0.003"}},{"$f":"SUMPRODUCT(H74:M74, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F74-70)/5)*12, $G75*15)))\n+SUMPRODUCT(H74:M74, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F74-70)/5)*12, $G75*15)))","v":{"v":1.3592684751772884E-3,"d":"0.001"}},{"$f":"SUMPRODUCT(H74:N74, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F74-70)/5)*12, $G75*15)))","v":{"v":1.1284010412381624E-3,"d":"0.001"}},null,{"$f":"MMULT(AB74:AM74, OFFSET(E.rngTPM_Root, INT(($F74-70)/5)*12, $G75*15))","v":{"v":0.015100120768049383,"d":"0.0151"}},0,{"v":2.0782996493361647E-3,"d":"0.0021"},{"v":8.5631572609951555E-4,"d":"0.0009"},{"v":7.30541605066712e-05,"d":"0.0001"},{"v":0.05100337853496251,"d":"0.0510"},{"v":0.014627319396569995,"d":"0.0146"},{"v":0.03984599511329089,"d":"0.0398"},{"v":9.1587507298870321E-4,"d":"0.0009"},{"v":0.08051239190333613,"d":"0.0805"},{"v":0.12908948772619017,"d":"0.1291"},{"v":0.6658977619486708,"d":"0.6659"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.20501275032514,"d":"0.205"},{"v":0.79498724967486,"d":"0.795"},{"$f":"SUMPRODUCT(AB74:AC74, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F74-70)/5)*12, $G75*15)))\n+SUMPRODUCT(AB74:AC74, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F74-70)/5)*12, $G75*15)))\n+SUMPRODUCT(AB74:AC74, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F74-70)/5)*12, $G75*15)))","v":{"v":7.0860935646267428E-4,"d":"0.001"}},{"v":3.0076695359423514E-3,"d":"0.003"},{"$f":"SUMPRODUCT(AB74:AG74, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F74-70)/5)*12, $G75*15)))\n+SUMPRODUCT(AB74:AG74, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F74-70)/5)*12, $G75*15)))","v":{"v":0.001525528697353332,"d":"0.002"}},{"$f":"SUMPRODUCT(AB74:AH74, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F74-70)/5)*12, $G75*15)))","v":{"v":1.2390238524232703E-3,"d":"0.001"}}]
[{"$nulls":3},65,16.25,86.25,{"$f":"IF(AND(E75<E.maxDurHPE, E76>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H75:S75, OFFSET(E.rngTPM_Root, INT(($F75-70)/5)*12, $G76*15))","v":{"v":5.51706492600295E-3,"d":"0.0055"}},0,{"v":1.7166647150970438E-3,"d":"0.0017"},{"v":7.0731234182100833E-4,"d":"0.0007"},{"v":6.0342357115296542E-5,"d":"0.0001"},{"v":0.04908407142092497,"d":"0.0491"},{"v":0.012491565757037465,"d":"0.0125"},{"v":0.03490845777911121,"d":"0.0349"},{"v":0.000798330171162056,"d":"0.0008"},{"v":0.07933669447809115,"d":"0.0793"},{"v":0.16123033562337402,"d":"0.1612"},{"v":0.6541491604302623,"d":"0.6541"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.18462050394636315,"d":"0.185"},{"$f":"1-U76","v":{"v":0.8153794960536369,"d":"0.815"}},{"$f":"SUMPRODUCT(H75:I75, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F75-70)/5)*12, $G76*15)))\n+SUMPRODUCT(H75:I75, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F75-70)/5)*12, $G76*15)))\n+SUMPRODUCT(H75:I75, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F75-70)/5)*12, $G76*15)))","v":{"v":2.5890149402313422E-4,"d":"0.000"}},{"v":0.002484319414033349,"d":"0.002"},{"$f":"SUMPRODUCT(H75:M75, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F75-70)/5)*12, $G76*15)))\n+SUMPRODUCT(H75:M75, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F75-70)/5)*12, $G76*15)))","v":{"v":1.2600766957805488E-3,"d":"0.001"}},{"$f":"SUMPRODUCT(H75:N75, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F75-70)/5)*12, $G76*15)))","v":{"v":1.0407475565934298E-3,"d":"0.001"}},null,{"$f":"MMULT(AB75:AM75, OFFSET(E.rngTPM_Root, INT(($F75-70)/5)*12, $G76*15))","v":{"v":0.013572257136682576,"d":"0.0136"}},0,{"v":1.9266401998125136E-3,"d":"0.0019"},{"v":7.9382792667166138E-4,"d":"0.0008"},{"v":6.7723190176481769E-5,"d":"0.0001"},{"v":0.04770746936802902,"d":"0.0477"},{"v":0.013459122474849993,"d":"0.0135"},{"v":0.03649465311717945,"d":"0.0365"},{"v":8.3912638239876493E-4,"d":"0.0008"},{"v":0.07890526989530136,"d":"0.0789"},{"v":0.12986980968158401,"d":"0.1299"},{"v":0.6763641006273151,"d":"0.6764"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.19376608969110182,"d":"0.194"},{"$f":"1-AO76","v":{"v":0.8062339103088982,"d":"0.806"}},{"$f":"SUMPRODUCT(AB75:AC75, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F75-70)/5)*12, $G76*15)))\n+SUMPRODUCT(AB75:AC75, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F75-70)/5)*12, $G76*15)))\n+SUMPRODUCT(AB75:AC75, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F75-70)/5)*12, $G76*15)))","v":{"v":6.3691069383499692E-4,"d":"0.001"}},{"$f":"SUM(AD76:AF76)","v":{"v":2.7881913166606567E-3,"d":"0.003"}},{"$f":"SUMPRODUCT(AB75:AG75, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F75-70)/5)*12, $G76*15)))\n+SUMPRODUCT(AB75:AG75, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F75-70)/5)*12, $G76*15)))","v":{"v":1.4142041806926107E-3,"d":"0.001"}},{"$f":"SUMPRODUCT(AB75:AH75, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F75-70)/5)*12, $G76*15)))","v":{"v":1.1443451674349094E-3,"d":"0.001"}}]
[{"$nulls":3},{"$f":"D76+1","v":66},16.5,{"v":86.5,"d":"86.50"},{"$f":"IF(AND(E76<E.maxDurHPE, E77>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H76:S76, OFFSET(E.rngTPM_Root, INT(($F76-70)/5)*12, $G77*15))","v":{"v":0.004958836089173707,"d":"0.0050"}},0,{"v":0.001591394485172775,"d":"0.0016"},{"v":6.5569761536396585E-4,"d":"0.0007"},{"v":5.5938992332687713E-5,"d":"0.0001"},{"v":0.04565789006679646,"d":"0.0457"},{"v":0.011471400660716712,"d":"0.0115"},{"v":0.03196101515153723,"d":"0.0320"},{"v":7.3085811517029965E-4,"d":"0.0007"},{"v":0.07765209776421224,"d":"0.0777"},{"v":0.1618748775053245,"d":"0.1619"},{"v":0.6633899935541989,"d":"0.6634"},{"v":0.9999999999999996,"d":"1.00000"},{"v":0.17473512894047608,"d":"0.175"},{"v":0.825264871059524,"d":"0.825"},{"$f":"SUMPRODUCT(H76:I76, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F76-70)/5)*12, $G77*15)))\n+SUMPRODUCT(H76:I76, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F76-70)/5)*12, $G77*15)))\n+SUMPRODUCT(H76:I76, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F76-70)/5)*12, $G77*15)))","v":{"v":2.327052679862231E-4,"d":"0.000"}},{"v":2.3030310928694284E-3,"d":"0.002"},{"$f":"SUMPRODUCT(H76:M76, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F76-70)/5)*12, $G77*15)))\n+SUMPRODUCT(H76:M76, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F76-70)/5)*12, $G77*15)))","v":{"v":1.1681251369906778E-3,"d":"0.001"}},{"$f":"SUMPRODUCT(H76:N76, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F76-70)/5)*12, $G77*15)))","v":{"v":9.6020668723911947E-4,"d":"0.001"}},null,{"$f":"MMULT(AB76:AM76, OFFSET(E.rngTPM_Root, INT(($F76-70)/5)*12, $G77*15))","v":{"v":0.012198986128243177,"d":"0.0122"}},0,{"v":1.7860474220328356E-3,"d":"0.0018"},{"v":7.3589989563570962E-4,"d":"0.0007"},{"v":6.2781223623547e-05,"d":"0.0001"},{"v":0.044608973246328565,"d":"0.0446"},{"v":0.012389770540777077,"d":"0.0124"},{"v":0.033452409489196894,"d":"0.0335"},{"v":0.000769373045563431,"d":"0.0008"},{"v":0.07727357273561106,"d":"0.0773"},{"v":0.13059318931961567,"d":"0.1306"},{"v":0.686128996953373,"d":"0.6861"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.1832778137270123,"d":"0.183"},{"v":0.8167221862729876,"d":"0.817"},{"$f":"SUMPRODUCT(AB76:AC76, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F76-70)/5)*12, $G77*15)))\n+SUMPRODUCT(AB76:AC76, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F76-70)/5)*12, $G77*15)))\n+SUMPRODUCT(AB76:AC76, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F76-70)/5)*12, $G77*15)))","v":{"v":5.7246666053970571E-4,"d":"0.001"}},{"v":2.584728541292092E-3,"d":"0.003"},{"$f":"SUMPRODUCT(AB76:AG76, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F76-70)/5)*12, $G77*15)))\n+SUMPRODUCT(AB76:AG76, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F76-70)/5)*12, $G77*15)))","v":{"v":1.3110054791395387E-3,"d":"0.001"}},{"$f":"SUMPRODUCT(AB76:AH76, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F76-70)/5)*12, $G77*15)))","v":{"v":1.0571504448127315E-3,"d":"0.001"}}]
[{"$nulls":3},67,16.75,86.75,{"$f":"IF(AND(E77<E.maxDurHPE, E78>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H77:S77, OFFSET(E.rngTPM_Root, INT(($F77-70)/5)*12, $G78*15))","v":{"v":0.004457090081248472,"d":"0.0045"}},0,{"v":1.4752656126110755E-3,"d":"0.0015"},{"v":6.0784937564523566E-4,"d":"0.0006"},{"v":5.1856954740903991E-5,"d":"0.0001"},{"v":0.04246598034724722,"d":"0.0425"},{"v":0.010540333195984098,"d":"0.0105"},{"v":0.029287107139497323,"d":"0.0293"},{"v":0.000669607432823442,"d":"0.0007"},{"v":0.07595431560212879,"d":"0.0760"},{"v":0.16247238521162163,"d":"0.1625"},{"v":0.6720182090464513,"d":"0.6720"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.16550940574192657,"d":"0.166"},{"v":0.8344905942580734,"d":"0.834"},{"$f":"SUMPRODUCT(H77:I77, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F77-70)/5)*12, $G78*15)))\n+SUMPRODUCT(H77:I77, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F77-70)/5)*12, $G78*15)))\n+SUMPRODUCT(H77:I77, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F77-70)/5)*12, $G78*15)))","v":{"v":2.0915963406414783E-4,"d":"0.000"}},{"v":0.002134971942997215,"d":"0.002"},{"$f":"SUMPRODUCT(H77:M77, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F77-70)/5)*12, $G78*15)))\n+SUMPRODUCT(H77:M77, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F77-70)/5)*12, $G78*15)))","v":{"v":1.0828835082977357E-3,"d":"0.001"}},{"$f":"SUMPRODUCT(H77:N77, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F77-70)/5)*12, $G78*15)))","v":{"v":8.8616293782007422E-4,"d":"0.001"}},null,{"$f":"MMULT(AB77:AM77, OFFSET(E.rngTPM_Root, INT(($F77-70)/5)*12, $G78*15))","v":{"v":0.010964665719076104,"d":"0.0110"}},0,{"v":1.6557141354751129E-3,"d":"0.0017"},{"v":6.8219905276193965E-4,"d":"0.0007"},{"v":5.819988770377668E-5,"d":"0.0001"},{"v":0.04169784489882461,"d":"0.0417"},{"v":0.011410216055631079,"d":"0.0114"},{"v":0.030688965783060348,"d":"0.0307"},{"v":7.0593508995175219E-4,"d":"0.0007"},{"v":0.07562484047558539,"d":"0.0756"},{"v":0.13126378175186285,"d":"0.1313"},{"v":0.695247637150068,"d":"0.6952"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.17348858109807014,"d":"0.173"},{"v":0.8265114189019298,"d":"0.827"},{"$f":"SUMPRODUCT(AB77:AC77, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F77-70)/5)*12, $G78*15)))\n+SUMPRODUCT(AB77:AC77, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F77-70)/5)*12, $G78*15)))\n+SUMPRODUCT(AB77:AC77, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F77-70)/5)*12, $G78*15)))","v":{"v":5.1454321712862314E-4,"d":"0.001"}},{"v":2.3961130759408288E-3,"d":"0.002"},{"$f":"SUMPRODUCT(AB77:AG77, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F77-70)/5)*12, $G78*15)))\n+SUMPRODUCT(AB77:AG77, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F77-70)/5)*12, $G78*15)))","v":{"v":1.2153374391938175E-3,"d":"0.001"}},{"$f":"SUMPRODUCT(AB77:AH77, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F77-70)/5)*12, $G78*15)))","v":{"v":9.768161733341729E-4,"d":"0.001"}}]
[{"$nulls":3},68,17,{"v":87,"d":"87.00"},{"$f":"IF(AND(E78<E.maxDurHPE, E79>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H78:S78, OFFSET(E.rngTPM_Root, INT(($F78-70)/5)*12, $G79*15))","v":{"v":0.004006111844619113,"d":"0.0040"}},0,{"v":1.3676110151411378E-3,"d":"0.0014"},{"v":5.6349276670779672E-4,"d":"0.0006"},{"v":4.80727957793404e-05,"d":"0.0000"},{"v":0.039492840095994464,"d":"0.0395"},{"v":0.009689884861467862,"d":"0.0097"},{"v":0.02685981983565515,"d":"0.0269"},{"v":6.1396706845236464E-4,"d":"0.0006"},{"v":0.07424978514239508,"d":"0.0742"},{"v":0.1630262909719992,"d":"0.1630"},{"v":0.680082123601788,"d":"0.6801"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.1568915854262123,"d":"0.157"},{"v":0.8431084145737877,"d":"0.843"},{"$f":"SUMPRODUCT(H78:I78, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F78-70)/5)*12, $G79*15)))\n+SUMPRODUCT(H78:I78, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F78-70)/5)*12, $G79*15)))\n+SUMPRODUCT(H78:I78, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F78-70)/5)*12, $G79*15)))","v":{"v":1.8799639948176096E-4,"d":"0.000"}},{"v":0.001979176577628275,"d":"0.002"},{"$f":"SUMPRODUCT(H78:M78, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F78-70)/5)*12, $G79*15)))\n+SUMPRODUCT(H78:M78, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F78-70)/5)*12, $G79*15)))","v":{"v":1.0038622207905496E-3,"d":"0.001"}},{"$f":"SUMPRODUCT(H78:N78, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F78-70)/5)*12, $G79*15)))","v":{"v":8.1805857377954946E-4,"d":"0.001"}},null,{"$f":"MMULT(AB78:AM78, OFFSET(E.rngTPM_Root, INT(($F78-70)/5)*12, $G79*15))","v":{"v":0.009855236580090826,"d":"0.0099"}},0,{"v":1.5348916630632584E-3,"d":"0.0015"},{"v":0.000632416922824352,"d":"0.0006"},{"v":5.395286572347283E-5,"d":"0.0001"},{"v":0.03896433122570579,"d":"0.0390"},{"v":0.010512319258394914,"d":"0.0105"},{"v":0.028177116256575086,"d":"0.0282"},{"v":6.4820197835153178E-4,"d":"0.0006"},{"v":0.07396572063933932,"d":"0.0740"},{"v":0.13188543902451833,"d":"0.1319"},{"v":0.703770373585414,"d":"0.7038"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.16434418739006856,"d":"0.164"},{"v":0.8356558126099314,"d":"0.836"},{"$f":"SUMPRODUCT(AB78:AC78, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F78-70)/5)*12, $G79*15)))\n+SUMPRODUCT(AB78:AC78, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F78-70)/5)*12, $G79*15)))\n+SUMPRODUCT(AB78:AC78, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F78-70)/5)*12, $G79*15)))","v":{"v":4.624805958891473E-4,"d":"0.000"}},{"v":0.002221261451611083,"d":"0.002"},{"$f":"SUMPRODUCT(AB78:AG78, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F78-70)/5)*12, $G79*15)))\n+SUMPRODUCT(AB78:AG78, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F78-70)/5)*12, $G79*15)))","v":{"v":1.1266505874088543E-3,"d":"0.001"}},{"$f":"SUMPRODUCT(AB78:AH78, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F78-70)/5)*12, $G79*15)))","v":{"v":9.027745926988857E-4,"d":"0.001"}}]
[{"$nulls":3},69,17.25,87.25,{"$f":"IF(AND(E79<E.maxDurHPE, E80>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H79:S79, OFFSET(E.rngTPM_Root, INT(($F79-70)/5)*12, $G80*15))","v":{"v":0.003600764583852005,"d":"0.0036"}},0,{"v":1.2678122995325326E-3,"d":"0.0013"},{"v":5.2237299379753385E-4,"d":"0.0005"},{"v":4.4564778352325283E-5,"d":"0.0000"},{"v":0.03672393715992841,"d":"0.0367"},{"v":0.008912462533659241,"d":"0.0089"},{"v":0.024654984207461324,"d":"0.0247"},{"v":5.633888273780767E-4,"d":"0.0006"},{"v":0.07254415196247975,"d":"0.0725"},{"v":0.16353977655233595,"d":"0.1635"},{"v":0.6876257841012223,"d":"0.6876"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.1488344393464412,"d":"0.149"},{"v":0.8511655606535589,"d":"0.851"},{"$f":"SUMPRODUCT(H79:I79, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F79-70)/5)*12, $G80*15)))\n+SUMPRODUCT(H79:I79, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F79-70)/5)*12, $G80*15)))\n+SUMPRODUCT(H79:I79, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F79-70)/5)*12, $G80*15)))","v":{"v":1.6897450780233481E-4,"d":"0.000"}},{"v":1.8347500716823918E-3,"d":"0.002"},{"$f":"SUMPRODUCT(H79:M79, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F79-70)/5)*12, $G80*15)))\n+SUMPRODUCT(H79:M79, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F79-70)/5)*12, $G80*15)))","v":{"v":9.306073557919924E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(H79:N79, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F79-70)/5)*12, $G80*15)))","v":{"v":7.5538784564689761E-4,"d":"0.001"}},null,{"$f":"MMULT(AB79:AM79, OFFSET(E.rngTPM_Root, INT(($F79-70)/5)*12, $G80*15))","v":{"v":0.008858061936223282,"d":"0.0089"}},0,{"v":1.422885972208055E-3,"d":"0.0014"},{"v":0.000586267545605053,"d":"0.0006"},{"v":5.0015761793339261E-5,"d":"0.0001"},{"v":0.0363989942272601,"d":"0.0364"},{"v":0.009688748459655188,"d":"0.0097"},{"v":0.025892424291666806,"d":"0.0259"},{"v":0.000595625285046011,"d":"0.0006"},{"v":0.07230206316201952,"d":"0.0723"},{"v":0.1324617320841942,"d":"0.1325"},{"v":0.7117431812743293,"d":"0.7117"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.15579508664147734,"d":"0.156"},{"v":0.8442049133585227,"d":"0.844"},{"$f":"SUMPRODUCT(AB79:AC79, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F79-70)/5)*12, $G80*15)))\n+SUMPRODUCT(AB79:AC79, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F79-70)/5)*12, $G80*15)))\n+SUMPRODUCT(AB79:AC79, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F79-70)/5)*12, $G80*15)))","v":{"v":4.1568578586570693E-4,"d":"0.000"}},{"v":2.0591692796064474E-3,"d":"0.002"},{"$f":"SUMPRODUCT(AB79:AG79, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F79-70)/5)*12, $G80*15)))\n+SUMPRODUCT(AB79:AG79, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F79-70)/5)*12, $G80*15)))","v":{"v":1.0444354836108595E-3,"d":"0.001"}},{"$f":"SUMPRODUCT(AB79:AH79, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F79-70)/5)*12, $G80*15)))","v":{"v":8.345084356118235E-4,"d":"0.001"}}]
[{"$nulls":3},70,17.5,{"v":87.5,"d":"87.50"},{"$f":"IF(AND(E80<E.maxDurHPE, E81>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H80:S80, OFFSET(E.rngTPM_Root, INT(($F80-70)/5)*12, $G81*15))","v":{"v":3.23643125584169E-3,"d":"0.0032"}},0,{"v":1.1752961982978904E-3,"d":"0.0012"},{"v":4.842538551882655E-4,"d":"0.0005"},{"v":4.1312751575914182E-5,"d":"0.0000"},{"v":0.03414565493659908,"d":"0.0341"},{"v":0.00820125788391363,"d":"0.0082"},{"v":0.02265089076591202,"d":"0.0227"},{"v":5.1738069809765933E-4,"d":"0.0005"},{"v":0.07084235550638318,"d":"0.0708"},{"v":0.16401579153552645,"d":"0.1640"},{"v":0.6946893746126637,"d":"0.6947"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.14129483385180935,"d":"0.141"},{"v":0.8587051661481906,"d":"0.859"},{"$f":"SUMPRODUCT(H80:I80, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F80-70)/5)*12, $G81*15)))\n+SUMPRODUCT(H80:I80, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F80-70)/5)*12, $G81*15)))\n+SUMPRODUCT(H80:I80, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F80-70)/5)*12, $G81*15)))","v":{"v":1.5187729321279586E-4,"d":"0.000"}},{"v":1.70086280506207E-3,"d":"0.002"},{"$f":"SUMPRODUCT(H80:M80, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F80-70)/5)*12, $G81*15)))\n+SUMPRODUCT(H80:M80, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F80-70)/5)*12, $G81*15)))","v":{"v":8.6269812004009675E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(H80:N80, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F80-70)/5)*12, $G81*15)))","v":{"v":6.9769166819449676E-4,"d":"0.001"}},null,{"$f":"MMULT(AB80:AM80, OFFSET(E.rngTPM_Root, INT(($F80-70)/5)*12, $G81*15))","v":{"v":0.007961783629271801,"d":"0.0080"}},0,{"v":1.3190536756617199E-3,"d":"0.0013"},{"v":5.4348582813805771E-4,"d":"0.0005"},{"v":4.6365960254809866E-5,"d":"0.0000"},{"v":0.03399272815035737,"d":"0.0340"},{"v":0.00893289219438822,"d":"0.0089"},{"v":0.02381293304519881,"d":"0.0238"},{"v":5.477121345600621E-4,"d":"0.0005"},{"v":0.07063900528954752,"d":"0.0706"},{"v":0.13299597129483473,"d":"0.1330"},{"v":0.7192080687977878,"d":"0.7192"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.14779595990737837,"d":"0.148"},{"v":0.8522040400926216,"d":"0.852"},{"$f":"SUMPRODUCT(AB80:AC80, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F80-70)/5)*12, $G81*15)))\n+SUMPRODUCT(AB80:AC80, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F80-70)/5)*12, $G81*15)))\n+SUMPRODUCT(AB80:AC80, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F80-70)/5)*12, $G81*15)))","v":{"v":3.7362577826337127E-4,"d":"0.000"}},{"v":1.9089054640545875E-3,"d":"0.002"},{"$f":"SUMPRODUCT(AB80:AG80, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F80-70)/5)*12, $G81*15)))\n+SUMPRODUCT(AB80:AG80, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F80-70)/5)*12, $G81*15)))","v":{"v":9.6821986480800481E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(AB80:AH80, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F80-70)/5)*12, $G81*15)))","v":{"v":0.000771546015214663,"d":"0.001"}}]
[{"$nulls":3},71,17.75,87.75,{"$f":"IF(AND(E81<E.maxDurHPE, E82>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H81:S81, OFFSET(E.rngTPM_Root, INT(($F81-70)/5)*12, $G82*15))","v":{"v":2.9089619801202556E-3,"d":"0.0029"}},0,{"v":1.0895312770216863E-3,"d":"0.0011"},{"v":4.4891638551205272E-4,"d":"0.0004"},{"v":3.8298035037442408E-5,"d":"0.0000"},{"v":0.03174524022522167,"d":"0.0317"},{"v":7.5501589866903565E-3,"d":"0.0076"},{"v":0.02082803403449509,"d":"0.0208"},{"v":4.7550089862428491E-4,"d":"0.0005"},{"v":0.06914870540606219,"d":"0.0691"},{"v":0.16445707026446993,"d":"0.1645"},{"v":0.7013095825067445,"d":"0.7013"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.13423334722878505,"d":"0.134"},{"v":0.8657666527712149,"d":"0.866"},{"$f":"SUMPRODUCT(H81:I81, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F81-70)/5)*12, $G82*15)))\n+SUMPRODUCT(H81:I81, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F81-70)/5)*12, $G82*15)))\n+SUMPRODUCT(H81:I81, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F81-70)/5)*12, $G82*15)))","v":{"v":1.3651001262645398E-4,"d":"0.000"}},{"v":1.5767456975711814E-3,"d":"0.002"},{"$f":"SUMPRODUCT(H81:M81, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F81-70)/5)*12, $G82*15)))\n+SUMPRODUCT(H81:M81, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F81-70)/5)*12, $G82*15)))","v":{"v":7.9974442678598483E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(H81:N81, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F81-70)/5)*12, $G82*15)))","v":{"v":6.4455289891535692E-4,"d":"0.001"}},null,{"$f":"MMULT(AB81:AM81, OFFSET(E.rngTPM_Root, INT(($F81-70)/5)*12, $G82*15))","v":{"v":0.00715619274461377,"d":"0.0072"}},0,{"v":1.2227983361004654E-3,"d":"0.0012"},{"v":5.0382602209725E-4,"d":"0.0005"},{"v":4.2982495782697729E-5,"d":"0.0000"},{"v":0.03173677131183501,"d":"0.0317"},{"v":8.238781679317863E-3,"d":"0.0082"},{"v":0.021918906719411362,"d":"0.0219"},{"v":5.0401935190041622E-4,"d":"0.0005"},{"v":0.06898104748984647,"d":"0.0690"},{"v":0.13349122545310327,"d":"0.1335"},{"v":0.7262034483959923,"d":"0.7262"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.14030532615090532,"d":"0.140"},{"v":0.8596946738490947,"d":"0.860"},{"$f":"SUMPRODUCT(AB81:AC81, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F81-70)/5)*12, $G82*15)))\n+SUMPRODUCT(AB81:AC81, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F81-70)/5)*12, $G82*15)))\n+SUMPRODUCT(AB81:AC81, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F81-70)/5)*12, $G82*15)))","v":{"v":3.3582149529646984E-4,"d":"0.000"}},{"v":1.769606853980413E-3,"d":"0.002"},{"$f":"SUMPRODUCT(AB81:AG81, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F81-70)/5)*12, $G82*15)))\n+SUMPRODUCT(AB81:AG81, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F81-70)/5)*12, $G82*15)))","v":{"v":8.9756593041803777E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(AB81:AH81, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F81-70)/5)*12, $G82*15)))","v":{"v":7.1345684226647576E-4,"d":"0.001"}}]
[{"$nulls":3},72,18,{"v":88,"d":"88.00"},{"$f":"IF(AND(E82<E.maxDurHPE, E83>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H82:S82, OFFSET(E.rngTPM_Root, INT(($F82-70)/5)*12, $G83*15))","v":{"v":2.6146267703079803E-3,"d":"0.0026"}},0,{"v":0.001010024881666153,"d":"0.0010"},{"v":4.1615759796658256E-4,"d":"0.0004"},{"v":3.5503311490496125E-5,"d":"0.0000"},{"v":0.02951075339992897,"d":"0.0295"},{"v":0.006953672576697396,"d":"0.0070"},{"v":0.019168883734238938,"d":"0.0192"},{"v":4.3735256700114467E-4,"d":"0.0004"},{"v":0.06746694966889961,"d":"0.0675"},{"v":0.16486614754878737,"d":"0.1649"},{"v":0.7075199279430148,"d":"0.7075"},{"v":0.9999999999999994,"d":"1.00000"},{"v":0.12761392450819728,"d":"0.128"},{"v":0.8723860754918027,"d":"0.872"},{"$f":"SUMPRODUCT(H82:I82, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F82-70)/5)*12, $G83*15)))\n+SUMPRODUCT(H82:I82, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F82-70)/5)*12, $G83*15)))\n+SUMPRODUCT(H82:I82, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F82-70)/5)*12, $G83*15)))","v":{"v":1.2269762749303855E-4,"d":"0.000"}},{"v":1.4616857911232317E-3,"d":"0.001"},{"$f":"SUMPRODUCT(H82:M82, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F82-70)/5)*12, $G83*15)))\n+SUMPRODUCT(H82:M82, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F82-70)/5)*12, $G83*15)))","v":{"v":7.4138465509292759E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(H82:N82, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F82-70)/5)*12, $G83*15)))","v":{"v":5.9559213847809643E-4,"d":"0.001"}},null,{"$f":"MMULT(AB82:AM82, OFFSET(E.rngTPM_Root, INT(($F82-70)/5)*12, $G83*15))","v":{"v":0.006432113328197368,"d":"0.0064"}},0,{"v":1.1335670400372164E-3,"d":"0.0011"},{"v":0.00046706031215566,"d":"0.0005"},{"v":3.9845932955049155E-5,"d":"0.0000"},{"v":0.029622713409905292,"d":"0.0296"},{"v":0.007601022299548896,"d":"0.0076"},{"v":0.020192599210207437,"d":"0.0202"},{"v":4.6414824520813586E-4,"d":"0.0005"},{"v":0.06733212134350339,"d":"0.0673"},{"v":0.13395033941628132,"d":"0.1340"},{"v":0.7327644694620011,"d":"0.7328"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.13328519112171844,"d":"0.133"},{"v":0.8667148088782816,"d":"0.867"},{"$f":"SUMPRODUCT(AB82:AC82, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F82-70)/5)*12, $G83*15)))\n+SUMPRODUCT(AB82:AC82, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F82-70)/5)*12, $G83*15)))\n+SUMPRODUCT(AB82:AC82, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F82-70)/5)*12, $G83*15)))","v":{"v":3.0184233332974236E-4,"d":"0.000"}},{"v":1.6404732851479254E-3,"d":"0.002"},{"$f":"SUMPRODUCT(AB82:AG82, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F82-70)/5)*12, $G83*15)))\n+SUMPRODUCT(AB82:AG82, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F82-70)/5)*12, $G83*15)))","v":{"v":8.3206782749386361E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(AB82:AH82, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F82-70)/5)*12, $G83*15)))","v":{"v":6.5984770454500055E-4,"d":"0.001"}}]
[{"$nulls":3},73,18.25,88.25,{"$f":"IF(AND(E83<E.maxDurHPE, E84>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H83:S83, OFFSET(E.rngTPM_Root, INT(($F83-70)/5)*12, $G84*15))","v":{"v":2.3500730483003874E-3,"d":"0.0024"}},0,{"v":9.3632030864995654E-4,"d":"0.0009"},{"v":3.8578931831096183E-4,"d":"0.0004"},{"v":3.2912527380552815E-5,"d":"0.0000"},{"v":0.02743102088561696,"d":"0.0274"},{"v":6.406855611382805E-3,"d":"0.0064"},{"v":0.01765767991222144,"d":"0.0177"},{"v":4.0257902559953169E-4,"d":"0.0004"},{"v":0.06580033560745802,"d":"0.0658"},{"v":0.16524537322536867,"d":"0.1652"},{"v":0.7133510605297101,"d":"0.7134"},{"v":0.9999999999999993,"d":"1.00000"},{"v":0.1214035662449206,"d":"0.121"},{"v":0.8785964337550793,"d":"0.879"},{"$f":"SUMPRODUCT(H83:I83, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F83-70)/5)*12, $G84*15)))\n+SUMPRODUCT(H83:I83, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F83-70)/5)*12, $G84*15)))\n+SUMPRODUCT(H83:I83, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F83-70)/5)*12, $G84*15)))","v":{"v":1.1028281005010348E-4,"d":"0.000"}},{"v":1.3550221543414712E-3,"d":"0.001"},{"$f":"SUMPRODUCT(H83:M83, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F83-70)/5)*12, $G84*15)))\n+SUMPRODUCT(H83:M83, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F83-70)/5)*12, $G84*15)))","v":{"v":0.00068728357259856,"d":"0.001"}},{"$f":"SUMPRODUCT(H83:N83, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F83-70)/5)*12, $G84*15)))","v":{"v":5.5046399127725337E-4,"d":"0.001"}},null,{"$f":"MMULT(AB83:AM83, OFFSET(E.rngTPM_Root, INT(($F83-70)/5)*12, $G84*15))","v":{"v":0.005781297869305382,"d":"0.0058"}},0,{"v":1.0508472217557571E-3,"d":"0.0011"},{"v":4.3297750736033926E-4,"d":"0.0004"},{"v":3.6938254611482754E-5,"d":"0.0000"},{"v":0.02764249902176905,"d":"0.0276"},{"v":7.0147330107939165E-3,"d":"0.0070"},{"v":0.018618047230927942,"d":"0.0186"},{"v":4.277399514230752E-4,"d":"0.0004"},{"v":0.06569565027519558,"d":"0.0657"},{"v":0.13437595044380296,"d":"0.1344"},{"v":0.7389233192130554,"d":"0.7389"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.12670073034314253,"d":"0.127"},{"v":0.8732992696568574,"d":"0.873"},{"$f":"SUMPRODUCT(AB83:AC83, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F83-70)/5)*12, $G84*15)))\n+SUMPRODUCT(AB83:AC83, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F83-70)/5)*12, $G84*15)))\n+SUMPRODUCT(AB83:AC83, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F83-70)/5)*12, $G84*15)))","v":{"v":2.7130125815654139E-4,"d":"0.000"}},{"v":1.5207629837275792E-3,"d":"0.002"},{"$f":"SUMPRODUCT(AB83:AG83, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F83-70)/5)*12, $G84*15)))\n+SUMPRODUCT(AB83:AG83, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F83-70)/5)*12, $G84*15)))","v":{"v":7.7134931940643593E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(AB83:AH83, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F83-70)/5)*12, $G84*15)))","v":{"v":6.1035915569199466E-4,"d":"0.001"}}]
[{"$nulls":3},74,18.5,{"v":88.5,"d":"88.50"},{"$f":"IF(AND(E84<E.maxDurHPE, E85>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H84:S84, OFFSET(E.rngTPM_Root, INT(($F84-70)/5)*12, $G85*15))","v":{"v":0.002112287457263865,"d":"0.0021"}},0,{"v":8.6799418143455908E-4,"d":"0.0009"},{"v":3.5763710394826911E-4,"d":"0.0004"},{"v":3.051080062955845E-5,"d":"0.0000"},{"v":0.025495589903281837,"d":"0.0255"},{"v":0.005905254969730239,"d":"0.0059"},{"v":0.016280249522189875,"d":"0.0163"},{"v":0.000370859556490291,"d":"0.0004"},{"v":0.06415166429239864,"d":"0.0642"},{"v":0.16559692565639278,"d":"0.1656"},{"v":0.7188310265562394,"d":"0.7188"},{"v":0.9999999999999993,"d":"1.00000"},{"v":0.11557204778736713,"d":"0.116"},{"v":0.8844279522126328,"d":"0.884"},{"$f":"SUMPRODUCT(H84:I84, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F84-70)/5)*12, $G85*15)))\n+SUMPRODUCT(H84:I84, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F84-70)/5)*12, $G85*15)))\n+SUMPRODUCT(H84:I84, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F84-70)/5)*12, $G85*15)))","v":{"v":9.9124151306326214E-5,"d":"0.000"}},{"v":1.2561420860123865E-3,"d":"0.001"},{"$f":"SUMPRODUCT(H84:M84, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F84-70)/5)*12, $G85*15)))\n+SUMPRODUCT(H84:M84, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F84-70)/5)*12, $G85*15)))","v":{"v":6.3713040986076682E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(H84:N84, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F84-70)/5)*12, $G85*15)))","v":{"v":5.0885373177320787E-4,"d":"0.001"}},null,{"$f":"MMULT(AB84:AM84, OFFSET(E.rngTPM_Root, INT(($F84-70)/5)*12, $G85*15))","v":{"v":0.005196333358604244,"d":"0.0052"}},0,{"v":9.7416371901174739E-4,"d":"0.0010"},{"v":4.0138182800146283E-4,"d":"0.0004"},{"v":3.4242758358349088E-5,"d":"0.0000"},{"v":0.025788427897652053,"d":"0.0258"},{"v":0.006475492686191485,"d":"0.0065"},{"v":0.01718088531385499,"d":"0.0172"},{"v":3.9447128319899125E-4,"d":"0.0004"},{"v":0.06407460389327277,"d":"0.0641"},{"v":0.1347705033462983,"d":"0.1348"},{"v":0.7447094939155565,"d":"0.7447"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.12052000273814609,"d":"0.121"},{"v":0.8794799972618539,"d":"0.879"},{"$f":"SUMPRODUCT(AB84:AC84, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F84-70)/5)*12, $G85*15)))\n+SUMPRODUCT(AB84:AC84, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F84-70)/5)*12, $G85*15)))\n+SUMPRODUCT(AB84:AC84, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F84-70)/5)*12, $G85*15)))","v":{"v":2.4385039654763893E-4,"d":"0.000"}},{"v":1.4097883053715593E-3,"d":"0.001"},{"$f":"SUMPRODUCT(AB84:AG84, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F84-70)/5)*12, $G85*15)))\n+SUMPRODUCT(AB84:AG84, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F84-70)/5)*12, $G85*15)))","v":{"v":7.150616246524203E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(AB84:AH84, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F84-70)/5)*12, $G85*15)))","v":{"v":5.6466236697966959E-4,"d":"0.001"}}]
[{"$nulls":3},75,18.75,88.75,{"$f":"IF(AND(E85<E.maxDurHPE, E86>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H85:S85, OFFSET(E.rngTPM_Root, INT(($F85-70)/5)*12, $G86*15))","v":{"v":1.898561538476884E-3,"d":"0.0019"}},0,{"v":8.0465401854902432E-4,"d":"0.0008"},{"v":3.3153924188592736E-4,"d":"0.0003"},{"v":2.8284335149743464E-5,"d":"0.0000"},{"v":0.02369468544050252,"d":"0.0237"},{"v":5.4448542697269845E-3,"d":"0.0054"},{"v":0.015023842219932063,"d":"0.0150"},{"v":3.4190563204690948E-4,"d":"0.0003"},{"v":0.06252333922448393,"d":"0.0625"},{"v":0.16592282424235646,"d":"0.1659"},{"v":0.7239855098368889,"d":"0.7240"},{"v":0.9999999999999993,"d":"1.00000"},{"v":0.11009166592075398,"d":"0.110"},{"v":0.889908334079246,"d":"0.890"},{"$f":"SUMPRODUCT(H85:I85, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F85-70)/5)*12, $G86*15)))\n+SUMPRODUCT(H85:I85, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F85-70)/5)*12, $G86*15)))\n+SUMPRODUCT(H85:I85, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F85-70)/5)*12, $G86*15)))","v":{"v":8.9094550345022089E-5,"d":"0.000"}},{"v":1.164477595584695E-3,"d":"0.001"},{"$f":"SUMPRODUCT(H85:M85, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F85-70)/5)*12, $G86*15)))\n+SUMPRODUCT(H85:M85, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F85-70)/5)*12, $G86*15)))","v":{"v":5.9063707522433975E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(H85:N85, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F85-70)/5)*12, $G86*15)))","v":{"v":4.7047432907980038E-4,"d":"0.000"}},null,{"$f":"MMULT(AB85:AM85, OFFSET(E.rngTPM_Root, INT(($F85-70)/5)*12, $G86*15))","v":{"v":0.004670556851447531,"d":"0.0047"}},0,{"v":9.0307604358815983E-4,"d":"0.0009"},{"v":3.7209178100726744E-4,"d":"0.0004"},{"v":3.17439606262224e-05,"d":"0.0000"},{"v":0.024053152583358682,"d":"0.0241"},{"v":0.005979292560637339,"d":"0.0060"},{"v":0.015868180365062056,"d":"0.0159"},{"v":3.6405102213195632E-4,"d":"0.0004"},{"v":0.062471546621261156,"d":"0.0625"},{"v":0.13513626452916516,"d":"0.1351"},{"v":0.7501500436817153,"d":"0.7502"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.11471369178912037,"d":"0.115"},{"v":0.8852863082108796,"d":"0.885"},{"$f":"SUMPRODUCT(AB85:AC85, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F85-70)/5)*12, $G86*15)))\n+SUMPRODUCT(AB85:AC85, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F85-70)/5)*12, $G86*15)))\n+SUMPRODUCT(AB85:AC85, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F85-70)/5)*12, $G86*15)))","v":{"v":2.1917707385688012E-4,"d":"0.000"}},{"v":1.3069117852216496E-3,"d":"0.001"},{"$f":"SUMPRODUCT(AB85:AG85, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F85-70)/5)*12, $G86*15)))\n+SUMPRODUCT(AB85:AG85, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F85-70)/5)*12, $G86*15)))","v":{"v":6.6288141337056145E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(AB85:AH85, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F85-70)/5)*12, $G86*15)))","v":{"v":5.2245630112030038E-4,"d":"0.001"}}]
[{"$nulls":3},76,19,{"v":89,"d":"89.00"},{"$f":"IF(AND(E86<E.maxDurHPE, E87>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H86:S86, OFFSET(E.rngTPM_Root, INT(($F86-70)/5)*12, $G87*15))","v":{"v":1.70646088106437E-3,"d":"0.0017"}},0,{"v":7.4593597908341306E-4,"d":"0.0007"},{"v":3.0734581981794247E-4,"d":"0.0003"},{"v":2.6220341595624372E-5,"d":"0.0000"},{"v":0.022019169393688896,"d":"0.0220"},{"v":0.005022026918319102,"d":"0.0050"},{"v":0.013876983365158179,"d":"0.0139"},{"v":3.1545755105903315E-4,"d":"0.0003"},{"v":0.0609174098459077,"d":"0.0609"},{"v":0.1662249410219894,"d":"0.1662"},{"v":0.7288380488823157,"d":"0.7288"},{"v":0.9999999999999993,"d":"1.00000"},{"v":0.10493701009569426,"d":"0.105"},{"v":0.8950629899043058,"d":"0.895"},{"$f":"SUMPRODUCT(H86:I86, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F86-70)/5)*12, $G87*15)))\n+SUMPRODUCT(H86:I86, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F86-70)/5)*12, $G87*15)))\n+SUMPRODUCT(H86:I86, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F86-70)/5)*12, $G87*15)))","v":{"v":8.0079766601492969E-5,"d":"0.000"}},{"v":0.00107950214049698,"d":"0.001"},{"$f":"SUMPRODUCT(H86:M86, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F86-70)/5)*12, $G87*15)))\n+SUMPRODUCT(H86:M86, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F86-70)/5)*12, $G87*15)))","v":{"v":5.4753649995422076E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(H86:N86, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F86-70)/5)*12, $G87*15)))","v":{"v":4.3506378814575847E-4,"d":"0.000"}},null,{"$f":"MMULT(AB86:AM86, OFFSET(E.rngTPM_Root, INT(($F86-70)/5)*12, $G87*15))","v":{"v":0.00419797957467125,"d":"0.0042"}},0,{"v":8.3717585102654536E-4,"d":"0.0008"},{"v":0.000344939117404826,"d":"0.0003"},{"v":2.9427507728607524E-5,"d":"0.0000"},{"v":0.022429673834424648,"d":"0.0224"},{"v":0.005522494033274018,"d":"0.0055"},{"v":0.014668283693454395,"d":"0.0147"},{"v":3.3621660943453145E-4,"d":"0.0003"},{"v":0.06088868123063512,"d":"0.0609"},{"v":0.13547533501133896,"d":"0.1355"},{"v":0.755269793536608,"d":"0.7553"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.10925487145205394,"d":"0.109"},{"v":0.8907451285479461,"d":"0.891"},{"$f":"SUMPRODUCT(AB86:AC86, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F86-70)/5)*12, $G87*15)))\n+SUMPRODUCT(AB86:AC86, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F86-70)/5)*12, $G87*15)))\n+SUMPRODUCT(AB86:AC86, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F86-70)/5)*12, $G87*15)))","v":{"v":1.970002525506634E-4,"d":"0.000"}},{"v":1.2115424761599788E-3,"d":"0.001"},{"$f":"SUMPRODUCT(AB86:AG86, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F86-70)/5)*12, $G87*15)))\n+SUMPRODUCT(AB86:AG86, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F86-70)/5)*12, $G87*15)))","v":{"v":6.1450895005831689E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(AB86:AH86, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F86-70)/5)*12, $G87*15)))","v":{"v":4.8346517216583913E-4,"d":"0.000"}}]
[{"$nulls":3},77,19.25,89.25,{"$f":"IF(AND(E87<E.maxDurHPE, E88>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H87:S87, OFFSET(E.rngTPM_Root, INT(($F87-70)/5)*12, $G88*15))","v":{"v":1.5337973932302122E-3,"d":"0.0015"}},0,{"v":6.9150277270035128E-4,"d":"0.0007"},{"v":2.8491786499308127E-4,"d":"0.0003"},{"v":2.4306963898971664E-5,"d":"0.0000"},{"v":0.02046050182158305,"d":"0.0205"},{"v":0.004633494621807571,"d":"0.0046"},{"v":0.012829342428161285,"d":"0.0128"},{"v":2.9128143608823958E-4,"d":"0.0003"},{"v":0.05933561044379882,"d":"0.0593"},{"v":0.16650501142568835,"d":"0.1665"},{"v":0.7334102328280494,"d":"0.7334"},{"v":0.9999999999999993,"d":"1.00000"},{"v":0.10008475574626158,"d":"0.100"},{"v":0.8999152442537384,"d":"0.900"},{"$f":"SUMPRODUCT(H87:I87, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F87-70)/5)*12, $G88*15)))\n+SUMPRODUCT(H87:I87, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F87-70)/5)*12, $G88*15)))\n+SUMPRODUCT(H87:I87, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F87-70)/5)*12, $G88*15)))","v":{"v":7.1977118624157052E-5,"d":"0.000"}},{"v":1.0007276015924042E-3,"d":"0.001"},{"$f":"SUMPRODUCT(H87:M87, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F87-70)/5)*12, $G88*15)))\n+SUMPRODUCT(H87:M87, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F87-70)/5)*12, $G88*15)))","v":{"v":5.0758110412938058E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(H87:N87, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F87-70)/5)*12, $G88*15)))","v":{"v":4.0238277100824831E-4,"d":"0.000"}},null,{"$f":"MMULT(AB87:AM87, OFFSET(E.rngTPM_Root, INT(($F87-70)/5)*12, $G88*15))","v":{"v":3.7732187124315075E-3,"d":"0.0038"}},0,{"v":7.7608459499966891E-4,"d":"0.0008"},{"v":3.1976786585806487E-4,"d":"0.0003"},{"v":2.7280093410962281E-5,"d":"0.0000"},{"v":0.02091133422402734,"d":"0.0209"},{"v":0.00510179118245336,"d":"0.0051"},{"v":0.01357069865469952,"d":"0.0136"},{"v":3.107311905872417E-4,"d":"0.0003"},{"v":0.05932788781796801,"d":"0.0593"},{"v":0.13578966249404348,"d":"0.1358"},{"v":0.7600915431695217,"d":"0.7601"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.10411879433643567,"d":"0.104"},{"v":0.8958812056635643,"d":"0.896"},{"$f":"SUMPRODUCT(AB87:AC87, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F87-70)/5)*12, $G88*15)))\n+SUMPRODUCT(AB87:AC87, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F87-70)/5)*12, $G88*15)))\n+SUMPRODUCT(AB87:AC87, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F87-70)/5)*12, $G88*15)))","v":{"v":1.7706733109488907E-4,"d":"0.000"}},{"v":1.123132554268696E-3,"d":"0.001"},{"$f":"SUMPRODUCT(AB87:AG87, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F87-70)/5)*12, $G88*15)))\n+SUMPRODUCT(AB87:AG87, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F87-70)/5)*12, $G88*15)))","v":{"v":5.6966637182008094E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(AB87:AH87, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F87-70)/5)*12, $G88*15)))","v":{"v":4.4743615984791215E-4,"d":"0.000"}}]
[{"$nulls":3},78,19.5,{"v":89.5,"d":"89.50"},{"$f":"IF(AND(E88<E.maxDurHPE, E89>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H88:S88, OFFSET(E.rngTPM_Root, INT(($F88-70)/5)*12, $G89*15))","v":{"v":1.3786043791478239E-3,"d":"0.0014"}},0,{"v":6.410417221593787E-4,"d":"0.0006"},{"v":2.6412654592244624E-4,"d":"0.0003"},{"v":2.2533211164743503E-5,"d":"0.0000"},{"v":0.01901070424400386,"d":"0.0190"},{"v":0.004276290683775545,"d":"0.0043"},{"v":0.01187161518550621,"d":"0.0119"},{"v":2.6916655265528833E-4,"d":"0.0003"},{"v":0.057779394938718004,"d":"0.0578"},{"v":0.16676464424424084,"d":"0.1668"},{"v":0.7377218782927052,"d":"0.7377"},{"v":0.9999999999999993,"d":"1.00000"},{"v":0.0955134774630533,"d":"0.096"},{"v":0.9044865225369467,"d":"0.904"},{"$f":"SUMPRODUCT(H88:I88, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F88-70)/5)*12, $G89*15)))\n+SUMPRODUCT(H88:I88, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F88-70)/5)*12, $G89*15)))\n+SUMPRODUCT(H88:I88, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F88-70)/5)*12, $G89*15)))","v":{"v":6.469431449790702E-5,"d":"0.000"}},{"v":9.277014792465685E-4,"d":"0.001"},{"$f":"SUMPRODUCT(H88:M88, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F88-70)/5)*12, $G89*15)))\n+SUMPRODUCT(H88:M88, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F88-70)/5)*12, $G89*15)))","v":{"v":4.7054137448506562E-4,"d":"0.000"}},{"$f":"SUMPRODUCT(H88:N88, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F88-70)/5)*12, $G89*15)))","v":{"v":3.7221246607223085E-4,"d":"0.000"}},null,{"$f":"MMULT(AB88:AM88, OFFSET(E.rngTPM_Root, INT(($F88-70)/5)*12, $G89*15))","v":{"v":3.3914360941020585E-3,"d":"0.0034"}},0,{"v":7.1945135285167471E-4,"d":"0.0007"},{"v":2.9643343673143744E-4,"d":"0.0003"},{"v":2.5289382416417172E-5,"d":"0.0000"},{"v":0.01949181029308035,"d":"0.0195"},{"v":4.714177428962252E-3,"d":"0.0047"},{"v":0.012565962247766328,"d":"0.0126"},{"v":2.8738097530083126E-4,"d":"0.0003"},{"v":0.0577907587106245,"d":"0.0578"},{"v":0.13608105254884842,"d":"0.1361"},{"v":0.7646362475293165,"d":"0.7646"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.09928269992183585,"d":"0.099"},{"v":0.9007173000781642,"d":"0.901"},{"$f":"SUMPRODUCT(AB88:AC88, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F88-70)/5)*12, $G89*15)))\n+SUMPRODUCT(AB88:AC88, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F88-70)/5)*12, $G89*15)))\n+SUMPRODUCT(AB88:AC88, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F88-70)/5)*12, $G89*15)))","v":{"v":1.5915126673760955E-4,"d":"0.000"}},{"v":1.0411741719995294E-3,"d":"0.001"},{"$f":"SUMPRODUCT(AB88:AG88, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F88-70)/5)*12, $G89*15)))\n+SUMPRODUCT(AB88:AG88, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F88-70)/5)*12, $G89*15)))","v":{"v":5.2809609225684629E-4,"d":"0.001"}},{"$f":"SUMPRODUCT(AB88:AH88, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F88-70)/5)*12, $G89*15)))","v":{"v":4.1413735047145386E-4,"d":"0.000"}}]
[{"$nulls":3},79,19.75,89.75,{"$f":"IF(AND(E89<E.maxDurHPE, E90>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H89:S89, OFFSET(E.rngTPM_Root, INT(($F89-70)/5)*12, $G90*15))","v":{"v":1.2391141376260624E-3,"d":"0.0012"}},0,{"v":0.000594262967224764,"d":"0.0006"},{"v":2.4485243234086487E-4,"d":"0.0002"},{"v":2.0888894536779323E-5,"d":"0.0000"},{"v":0.017662324915732615,"d":"0.0177"},{"v":3.947727503765177E-3,"d":"0.0039"},{"v":0.010995418256367332,"d":"0.0110"},{"v":2.4892291517412165E-4,"d":"0.0002"},{"v":0.05624996799750796,"d":"0.0562"},{"v":0.1670053308701007,"d":"0.1670"},{"v":0.7417911891096229,"d":"0.7418"},{"v":0.9999999999999993,"d":"1.00000"},{"v":0.09120348002027567,"d":"0.091"},{"v":0.9087965199797243,"d":"0.909"},{"$f":"SUMPRODUCT(H89:I89, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F89-70)/5)*12, $G90*15)))\n+SUMPRODUCT(H89:I89, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F89-70)/5)*12, $G90*15)))\n+SUMPRODUCT(H89:I89, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F89-70)/5)*12, $G90*15)))","v":{"v":5.8148400607820496E-5,"d":"0.000"}},{"v":8.6000429410240816E-4,"d":"0.001"},{"$f":"SUMPRODUCT(H89:M89, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F89-70)/5)*12, $G90*15)))\n+SUMPRODUCT(H89:M89, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F89-70)/5)*12, $G90*15)))","v":{"v":4.3620454603420053E-4,"d":"0.000"}},{"$f":"SUMPRODUCT(H89:N89, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F89-70)/5)*12, $G90*15)))","v":{"v":3.4435267727388847E-4,"d":"0.000"}},null,{"$f":"MMULT(AB89:AM89, OFFSET(E.rngTPM_Root, INT(($F89-70)/5)*12, $G90*15))","v":{"v":0.003048283085866046,"d":"0.0030"}},0,{"v":6.6695080981516689E-4,"d":"0.0007"},{"v":2.7480179153278384E-4,"d":"0.0003"},{"v":2.3443939629135986E-5,"d":"0.0000"},{"v":0.01816510354359489,"d":"0.0182"},{"v":0.004356915854197225,"d":"0.0044"},{"v":0.011645539178266441,"d":"0.0116"},{"v":2.6597287839324086E-4,"d":"0.0003"},{"v":0.05627862973268677,"d":"0.0563"},{"v":0.1363511789893005,"d":"0.1364"},{"v":0.7689231801967186,"d":"0.7689"},{"v":1.0000000000000009,"d":"1.00000"},{"v":0.0947256408139817,"d":"0.095"},{"v":0.9052743591860183,"d":"0.905"},{"$f":"SUMPRODUCT(AB89:AC89, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F89-70)/5)*12, $G90*15)))\n+SUMPRODUCT(AB89:AC89, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F89-70)/5)*12, $G90*15)))\n+SUMPRODUCT(AB89:AC89, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F89-70)/5)*12, $G90*15)))","v":{"v":1.4304798941489695E-4,"d":"0.000"}},{"v":9.6519654097708667E-4,"d":"0.001"},{"$f":"SUMPRODUCT(AB89:AG89, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F89-70)/5)*12, $G90*15)))\n+SUMPRODUCT(AB89:AG89, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F89-70)/5)*12, $G90*15)))","v":{"v":4.8955932182886963E-4,"d":"0.000"}},{"$f":"SUMPRODUCT(AB89:AH89, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F89-70)/5)*12, $G90*15)))","v":{"v":3.8335587976745105E-4,"d":"0.000"}}]
[{"$nulls":3},80,20,{"v":90,"d":"90.00"},{"$f":"IF(AND(E90<E.maxDurHPE, E91>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H90:S90, OFFSET(E.rngTPM_Root, INT(($F90-70)/5)*12, $G91*15))","v":{"v":1.1137378273916995E-3,"d":"0.0011"}},0,{"v":0.000550897799639599,"d":"0.0006"},{"v":2.2698480917113616E-4,"d":"0.0002"},{"v":1.93645686705948e-05,"d":"0.0000"},{"v":0.01640840600254501,"d":"0.0164"},{"v":0.003645367764770998,"d":"0.0036"},{"v":0.010193194681655058,"d":"0.0102"},{"v":2.3037914840008395E-4,"d":"0.0002"},{"v":0.054748312862246525,"d":"0.0547"},{"v":0.16722845386429985,"d":"0.1672"},{"v":0.7456349006712087,"d":"0.7456"},{"v":0.9999999999999993,"d":"1.00000"},{"v":0.08713664546449071,"d":"0.087"},{"v":0.9128633545355093,"d":"0.913"},{"$f":"SUMPRODUCT(H90:I90, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F90-70)/5)*12, $G91*15)))\n+SUMPRODUCT(H90:I90, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F90-70)/5)*12, $G91*15)))\n+SUMPRODUCT(H90:I90, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F90-70)/5)*12, $G91*15)))","v":{"v":5.2264816769284544E-5,"d":"0.000"}},{"v":7.9724717748132993E-4,"d":"0.001"},{"$f":"SUMPRODUCT(H90:M90, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F90-70)/5)*12, $G91*15)))\n+SUMPRODUCT(H90:M90, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F90-70)/5)*12, $G91*15)))","v":{"v":4.0437337989486836E-4,"d":"0.000"}},{"$f":"SUMPRODUCT(H90:N90, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F90-70)/5)*12, $G91*15)))","v":{"v":3.1862010839476228E-4,"d":"0.000"}},null,{"$f":"MMULT(AB90:AM90, OFFSET(E.rngTPM_Root, INT(($F90-70)/5)*12, $G91*15))","v":{"v":0.002739851058298432,"d":"0.0027"}},0,{"v":6.1828139032607207E-4,"d":"0.0006"},{"v":2.5474867296445896E-4,"d":"0.0003"},{"v":2.1733164388299797E-5,"d":"0.0000"},{"v":0.01692553053471954,"d":"0.0169"},{"v":0.004027512741685513,"d":"0.0040"},{"v":0.010801727060798919,"d":"0.0108"},{"v":2.4633241098275308E-4,"d":"0.0002"},{"v":0.05479260821610085,"d":"0.0548"},{"v":0.13660159348570514,"d":"0.1366"},{"v":0.7729700812640308,"d":"0.7730"},{"v":1.0000000000000007,"d":"1.00000"},{"v":0.09042832525026484,"d":"0.090"},{"v":0.9095716747497351,"d":"0.910"},{"$f":"SUMPRODUCT(AB90:AC90, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F90-70)/5)*12, $G91*15)))\n+SUMPRODUCT(AB90:AC90, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F90-70)/5)*12, $G91*15)))\n+SUMPRODUCT(AB90:AC90, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F90-70)/5)*12, $G91*15)))","v":{"v":1.285740773234377E-4,"d":"0.000"}},{"v":8.9476322767883078E-4,"d":"0.001"},{"$f":"SUMPRODUCT(AB90:AG90, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F90-70)/5)*12, $G91*15)))\n+SUMPRODUCT(AB90:AG90, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F90-70)/5)*12, $G91*15)))","v":{"v":4.5383469619195182E-4,"d":"0.000"}},{"$f":"SUMPRODUCT(AB90:AH90, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F90-70)/5)*12, $G91*15)))","v":{"v":3.5489625599264673E-4,"d":"0.000"}}]
[{"$nulls":3},81,20.25,90.25,{"$f":"IF(AND(E91<E.maxDurHPE, E92>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H91:S91, OFFSET(E.rngTPM_Root, INT(($F91-70)/5)*12, $G92*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H91:I91, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F91-70)/5)*12, $G92*15)))\n+SUMPRODUCT(H91:I91, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F91-70)/5)*12, $G92*15)))\n+SUMPRODUCT(H91:I91, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F91-70)/5)*12, $G92*15)))","v":0},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H91:M91, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F91-70)/5)*12, $G92*15)))\n+SUMPRODUCT(H91:M91, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F91-70)/5)*12, $G92*15)))","v":0},{"$f":"SUMPRODUCT(H91:N91, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F91-70)/5)*12, $G92*15)))","v":0},null,{"$f":"MMULT(AB91:AM91, OFFSET(E.rngTPM_Root, INT(($F91-70)/5)*12, $G92*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB91:AC91, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F91-70)/5)*12, $G92*15)))\n+SUMPRODUCT(AB91:AC91, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F91-70)/5)*12, $G92*15)))\n+SUMPRODUCT(AB91:AC91, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F91-70)/5)*12, $G92*15)))","v":0},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB91:AG91, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F91-70)/5)*12, $G92*15)))\n+SUMPRODUCT(AB91:AG91, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F91-70)/5)*12, $G92*15)))","v":0},{"$f":"SUMPRODUCT(AB91:AH91, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F91-70)/5)*12, $G92*15)))","v":0}]
[{"$nulls":3},82,20.5,{"v":90.5,"d":"90.50"},{"$f":"IF(AND(E92<E.maxDurHPE, E93>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H92:S92, OFFSET(E.rngTPM_Root, INT(($F92-70)/5)*12, $G93*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H92:I92, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F92-70)/5)*12, $G93*15)))\n+SUMPRODUCT(H92:I92, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F92-70)/5)*12, $G93*15)))\n+SUMPRODUCT(H92:I92, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F92-70)/5)*12, $G93*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H92:M92, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F92-70)/5)*12, $G93*15)))\n+SUMPRODUCT(H92:M92, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F92-70)/5)*12, $G93*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H92:N92, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F92-70)/5)*12, $G93*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB92:AM92, OFFSET(E.rngTPM_Root, INT(($F92-70)/5)*12, $G93*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB92:AC92, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F92-70)/5)*12, $G93*15)))\n+SUMPRODUCT(AB92:AC92, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F92-70)/5)*12, $G93*15)))\n+SUMPRODUCT(AB92:AC92, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F92-70)/5)*12, $G93*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB92:AG92, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F92-70)/5)*12, $G93*15)))\n+SUMPRODUCT(AB92:AG92, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F92-70)/5)*12, $G93*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB92:AH92, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F92-70)/5)*12, $G93*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},83,20.75,90.75,{"$f":"IF(AND(E93<E.maxDurHPE, E94>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H93:S93, OFFSET(E.rngTPM_Root, INT(($F93-70)/5)*12, $G94*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H93:I93, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F93-70)/5)*12, $G94*15)))\n+SUMPRODUCT(H93:I93, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F93-70)/5)*12, $G94*15)))\n+SUMPRODUCT(H93:I93, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F93-70)/5)*12, $G94*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H93:M93, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F93-70)/5)*12, $G94*15)))\n+SUMPRODUCT(H93:M93, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F93-70)/5)*12, $G94*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H93:N93, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F93-70)/5)*12, $G94*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB93:AM93, OFFSET(E.rngTPM_Root, INT(($F93-70)/5)*12, $G94*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB93:AC93, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F93-70)/5)*12, $G94*15)))\n+SUMPRODUCT(AB93:AC93, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F93-70)/5)*12, $G94*15)))\n+SUMPRODUCT(AB93:AC93, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F93-70)/5)*12, $G94*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB93:AG93, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F93-70)/5)*12, $G94*15)))\n+SUMPRODUCT(AB93:AG93, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F93-70)/5)*12, $G94*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB93:AH93, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F93-70)/5)*12, $G94*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},84,21,{"v":91,"d":"91.00"},{"$f":"IF(AND(E94<E.maxDurHPE, E95>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H94:S94, OFFSET(E.rngTPM_Root, INT(($F94-70)/5)*12, $G95*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H94:I94, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F94-70)/5)*12, $G95*15)))\n+SUMPRODUCT(H94:I94, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F94-70)/5)*12, $G95*15)))\n+SUMPRODUCT(H94:I94, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F94-70)/5)*12, $G95*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H94:M94, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F94-70)/5)*12, $G95*15)))\n+SUMPRODUCT(H94:M94, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F94-70)/5)*12, $G95*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H94:N94, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F94-70)/5)*12, $G95*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB94:AM94, OFFSET(E.rngTPM_Root, INT(($F94-70)/5)*12, $G95*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB94:AC94, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F94-70)/5)*12, $G95*15)))\n+SUMPRODUCT(AB94:AC94, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F94-70)/5)*12, $G95*15)))\n+SUMPRODUCT(AB94:AC94, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F94-70)/5)*12, $G95*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB94:AG94, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F94-70)/5)*12, $G95*15)))\n+SUMPRODUCT(AB94:AG94, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F94-70)/5)*12, $G95*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB94:AH94, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F94-70)/5)*12, $G95*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},85,21.25,91.25,{"$f":"IF(AND(E95<E.maxDurHPE, E96>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H95:S95, OFFSET(E.rngTPM_Root, INT(($F95-70)/5)*12, $G96*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H95:I95, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F95-70)/5)*12, $G96*15)))\n+SUMPRODUCT(H95:I95, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F95-70)/5)*12, $G96*15)))\n+SUMPRODUCT(H95:I95, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F95-70)/5)*12, $G96*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H95:M95, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F95-70)/5)*12, $G96*15)))\n+SUMPRODUCT(H95:M95, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F95-70)/5)*12, $G96*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H95:N95, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F95-70)/5)*12, $G96*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB95:AM95, OFFSET(E.rngTPM_Root, INT(($F95-70)/5)*12, $G96*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB95:AC95, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F95-70)/5)*12, $G96*15)))\n+SUMPRODUCT(AB95:AC95, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F95-70)/5)*12, $G96*15)))\n+SUMPRODUCT(AB95:AC95, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F95-70)/5)*12, $G96*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB95:AG95, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F95-70)/5)*12, $G96*15)))\n+SUMPRODUCT(AB95:AG95, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F95-70)/5)*12, $G96*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB95:AH95, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F95-70)/5)*12, $G96*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},86,21.5,{"v":91.5,"d":"91.50"},{"$f":"IF(AND(E96<E.maxDurHPE, E97>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H96:S96, OFFSET(E.rngTPM_Root, INT(($F96-70)/5)*12, $G97*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H96:I96, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F96-70)/5)*12, $G97*15)))\n+SUMPRODUCT(H96:I96, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F96-70)/5)*12, $G97*15)))\n+SUMPRODUCT(H96:I96, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F96-70)/5)*12, $G97*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H96:M96, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F96-70)/5)*12, $G97*15)))\n+SUMPRODUCT(H96:M96, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F96-70)/5)*12, $G97*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H96:N96, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F96-70)/5)*12, $G97*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB96:AM96, OFFSET(E.rngTPM_Root, INT(($F96-70)/5)*12, $G97*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB96:AC96, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F96-70)/5)*12, $G97*15)))\n+SUMPRODUCT(AB96:AC96, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F96-70)/5)*12, $G97*15)))\n+SUMPRODUCT(AB96:AC96, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F96-70)/5)*12, $G97*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB96:AG96, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F96-70)/5)*12, $G97*15)))\n+SUMPRODUCT(AB96:AG96, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F96-70)/5)*12, $G97*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB96:AH96, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F96-70)/5)*12, $G97*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},87,21.75,91.75,{"$f":"IF(AND(E97<E.maxDurHPE, E98>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H97:S97, OFFSET(E.rngTPM_Root, INT(($F97-70)/5)*12, $G98*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H97:I97, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F97-70)/5)*12, $G98*15)))\n+SUMPRODUCT(H97:I97, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F97-70)/5)*12, $G98*15)))\n+SUMPRODUCT(H97:I97, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F97-70)/5)*12, $G98*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H97:M97, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F97-70)/5)*12, $G98*15)))\n+SUMPRODUCT(H97:M97, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F97-70)/5)*12, $G98*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H97:N97, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F97-70)/5)*12, $G98*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB97:AM97, OFFSET(E.rngTPM_Root, INT(($F97-70)/5)*12, $G98*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB97:AC97, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F97-70)/5)*12, $G98*15)))\n+SUMPRODUCT(AB97:AC97, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F97-70)/5)*12, $G98*15)))\n+SUMPRODUCT(AB97:AC97, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F97-70)/5)*12, $G98*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB97:AG97, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F97-70)/5)*12, $G98*15)))\n+SUMPRODUCT(AB97:AG97, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F97-70)/5)*12, $G98*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB97:AH97, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F97-70)/5)*12, $G98*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},88,22,{"v":92,"d":"92.00"},{"$f":"IF(AND(E98<E.maxDurHPE, E99>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H98:S98, OFFSET(E.rngTPM_Root, INT(($F98-70)/5)*12, $G99*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H98:I98, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F98-70)/5)*12, $G99*15)))\n+SUMPRODUCT(H98:I98, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F98-70)/5)*12, $G99*15)))\n+SUMPRODUCT(H98:I98, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F98-70)/5)*12, $G99*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H98:M98, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F98-70)/5)*12, $G99*15)))\n+SUMPRODUCT(H98:M98, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F98-70)/5)*12, $G99*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H98:N98, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F98-70)/5)*12, $G99*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB98:AM98, OFFSET(E.rngTPM_Root, INT(($F98-70)/5)*12, $G99*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB98:AC98, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F98-70)/5)*12, $G99*15)))\n+SUMPRODUCT(AB98:AC98, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F98-70)/5)*12, $G99*15)))\n+SUMPRODUCT(AB98:AC98, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F98-70)/5)*12, $G99*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB98:AG98, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F98-70)/5)*12, $G99*15)))\n+SUMPRODUCT(AB98:AG98, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F98-70)/5)*12, $G99*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB98:AH98, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F98-70)/5)*12, $G99*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},89,22.25,92.25,{"$f":"IF(AND(E99<E.maxDurHPE, E100>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H99:S99, OFFSET(E.rngTPM_Root, INT(($F99-70)/5)*12, $G100*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H99:I99, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F99-70)/5)*12, $G100*15)))\n+SUMPRODUCT(H99:I99, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F99-70)/5)*12, $G100*15)))\n+SUMPRODUCT(H99:I99, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F99-70)/5)*12, $G100*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H99:M99, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F99-70)/5)*12, $G100*15)))\n+SUMPRODUCT(H99:M99, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F99-70)/5)*12, $G100*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H99:N99, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F99-70)/5)*12, $G100*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB99:AM99, OFFSET(E.rngTPM_Root, INT(($F99-70)/5)*12, $G100*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB99:AC99, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F99-70)/5)*12, $G100*15)))\n+SUMPRODUCT(AB99:AC99, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F99-70)/5)*12, $G100*15)))\n+SUMPRODUCT(AB99:AC99, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F99-70)/5)*12, $G100*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB99:AG99, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F99-70)/5)*12, $G100*15)))\n+SUMPRODUCT(AB99:AG99, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F99-70)/5)*12, $G100*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB99:AH99, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F99-70)/5)*12, $G100*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},90,22.5,{"v":92.5,"d":"92.50"},{"$f":"IF(AND(E100<E.maxDurHPE, E101>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H100:S100, OFFSET(E.rngTPM_Root, INT(($F100-70)/5)*12, $G101*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H100:I100, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F100-70)/5)*12, $G101*15)))\n+SUMPRODUCT(H100:I100, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F100-70)/5)*12, $G101*15)))\n+SUMPRODUCT(H100:I100, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F100-70)/5)*12, $G101*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H100:M100, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F100-70)/5)*12, $G101*15)))\n+SUMPRODUCT(H100:M100, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F100-70)/5)*12, $G101*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H100:N100, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F100-70)/5)*12, $G101*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB100:AM100, OFFSET(E.rngTPM_Root, INT(($F100-70)/5)*12, $G101*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB100:AC100, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F100-70)/5)*12, $G101*15)))\n+SUMPRODUCT(AB100:AC100, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F100-70)/5)*12, $G101*15)))\n+SUMPRODUCT(AB100:AC100, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F100-70)/5)*12, $G101*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB100:AG100, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F100-70)/5)*12, $G101*15)))\n+SUMPRODUCT(AB100:AG100, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F100-70)/5)*12, $G101*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB100:AH100, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F100-70)/5)*12, $G101*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},91,22.75,92.75,{"$f":"IF(AND(E101<E.maxDurHPE, E102>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H101:S101, OFFSET(E.rngTPM_Root, INT(($F101-70)/5)*12, $G102*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H101:I101, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F101-70)/5)*12, $G102*15)))\n+SUMPRODUCT(H101:I101, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F101-70)/5)*12, $G102*15)))\n+SUMPRODUCT(H101:I101, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F101-70)/5)*12, $G102*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H101:M101, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F101-70)/5)*12, $G102*15)))\n+SUMPRODUCT(H101:M101, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F101-70)/5)*12, $G102*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H101:N101, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F101-70)/5)*12, $G102*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB101:AM101, OFFSET(E.rngTPM_Root, INT(($F101-70)/5)*12, $G102*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB101:AC101, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F101-70)/5)*12, $G102*15)))\n+SUMPRODUCT(AB101:AC101, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F101-70)/5)*12, $G102*15)))\n+SUMPRODUCT(AB101:AC101, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F101-70)/5)*12, $G102*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB101:AG101, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F101-70)/5)*12, $G102*15)))\n+SUMPRODUCT(AB101:AG101, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F101-70)/5)*12, $G102*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB101:AH101, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F101-70)/5)*12, $G102*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},92,23,{"v":93,"d":"93.00"},{"$f":"IF(AND(E102<E.maxDurHPE, E103>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H102:S102, OFFSET(E.rngTPM_Root, INT(($F102-70)/5)*12, $G103*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H102:I102, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F102-70)/5)*12, $G103*15)))\n+SUMPRODUCT(H102:I102, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F102-70)/5)*12, $G103*15)))\n+SUMPRODUCT(H102:I102, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F102-70)/5)*12, $G103*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H102:M102, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F102-70)/5)*12, $G103*15)))\n+SUMPRODUCT(H102:M102, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F102-70)/5)*12, $G103*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H102:N102, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F102-70)/5)*12, $G103*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB102:AM102, OFFSET(E.rngTPM_Root, INT(($F102-70)/5)*12, $G103*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB102:AC102, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F102-70)/5)*12, $G103*15)))\n+SUMPRODUCT(AB102:AC102, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F102-70)/5)*12, $G103*15)))\n+SUMPRODUCT(AB102:AC102, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F102-70)/5)*12, $G103*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB102:AG102, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F102-70)/5)*12, $G103*15)))\n+SUMPRODUCT(AB102:AG102, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F102-70)/5)*12, $G103*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB102:AH102, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F102-70)/5)*12, $G103*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},93,23.25,93.25,{"$f":"IF(AND(E103<E.maxDurHPE, E104>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H103:S103, OFFSET(E.rngTPM_Root, INT(($F103-70)/5)*12, $G104*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H103:I103, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F103-70)/5)*12, $G104*15)))\n+SUMPRODUCT(H103:I103, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F103-70)/5)*12, $G104*15)))\n+SUMPRODUCT(H103:I103, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F103-70)/5)*12, $G104*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H103:M103, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F103-70)/5)*12, $G104*15)))\n+SUMPRODUCT(H103:M103, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F103-70)/5)*12, $G104*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H103:N103, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F103-70)/5)*12, $G104*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB103:AM103, OFFSET(E.rngTPM_Root, INT(($F103-70)/5)*12, $G104*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB103:AC103, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F103-70)/5)*12, $G104*15)))\n+SUMPRODUCT(AB103:AC103, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F103-70)/5)*12, $G104*15)))\n+SUMPRODUCT(AB103:AC103, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F103-70)/5)*12, $G104*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB103:AG103, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F103-70)/5)*12, $G104*15)))\n+SUMPRODUCT(AB103:AG103, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F103-70)/5)*12, $G104*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB103:AH103, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F103-70)/5)*12, $G104*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},94,23.5,{"v":93.5,"d":"93.50"},{"$f":"IF(AND(E104<E.maxDurHPE, E105>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H104:S104, OFFSET(E.rngTPM_Root, INT(($F104-70)/5)*12, $G105*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H104:I104, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F104-70)/5)*12, $G105*15)))\n+SUMPRODUCT(H104:I104, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F104-70)/5)*12, $G105*15)))\n+SUMPRODUCT(H104:I104, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F104-70)/5)*12, $G105*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H104:M104, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F104-70)/5)*12, $G105*15)))\n+SUMPRODUCT(H104:M104, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F104-70)/5)*12, $G105*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H104:N104, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F104-70)/5)*12, $G105*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB104:AM104, OFFSET(E.rngTPM_Root, INT(($F104-70)/5)*12, $G105*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB104:AC104, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F104-70)/5)*12, $G105*15)))\n+SUMPRODUCT(AB104:AC104, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F104-70)/5)*12, $G105*15)))\n+SUMPRODUCT(AB104:AC104, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F104-70)/5)*12, $G105*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB104:AG104, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F104-70)/5)*12, $G105*15)))\n+SUMPRODUCT(AB104:AG104, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F104-70)/5)*12, $G105*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB104:AH104, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F104-70)/5)*12, $G105*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},95,23.75,93.75,{"$f":"IF(AND(E105<E.maxDurHPE, E106>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H105:S105, OFFSET(E.rngTPM_Root, INT(($F105-70)/5)*12, $G106*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H105:I105, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F105-70)/5)*12, $G106*15)))\n+SUMPRODUCT(H105:I105, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F105-70)/5)*12, $G106*15)))\n+SUMPRODUCT(H105:I105, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F105-70)/5)*12, $G106*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H105:M105, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F105-70)/5)*12, $G106*15)))\n+SUMPRODUCT(H105:M105, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F105-70)/5)*12, $G106*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H105:N105, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F105-70)/5)*12, $G106*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB105:AM105, OFFSET(E.rngTPM_Root, INT(($F105-70)/5)*12, $G106*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB105:AC105, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F105-70)/5)*12, $G106*15)))\n+SUMPRODUCT(AB105:AC105, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F105-70)/5)*12, $G106*15)))\n+SUMPRODUCT(AB105:AC105, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F105-70)/5)*12, $G106*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB105:AG105, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F105-70)/5)*12, $G106*15)))\n+SUMPRODUCT(AB105:AG105, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F105-70)/5)*12, $G106*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB105:AH105, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F105-70)/5)*12, $G106*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},96,{"$f":"D107*E.cycleLength","v":24},{"$f":"E.cohortAge+E107","v":{"v":94,"d":"94.00"}},{"$f":"IF(AND(E106<E.maxDurHPE, E107>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H106:S106, OFFSET(E.rngTPM_Root, INT(($F106-70)/5)*12, $G107*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(H107:S107)","v":{"$error":"#VALUE!"}},{"$f":"SUM(H107:Q107)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H106:I106, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F106-70)/5)*12, $G107*15)))\n+SUMPRODUCT(H106:I106, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F106-70)/5)*12, $G107*15)))\n+SUMPRODUCT(H106:I106, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F106-70)/5)*12, $G107*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUM(J107:L107)","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H106:M106, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F106-70)/5)*12, $G107*15)))\n+SUMPRODUCT(H106:M106, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F106-70)/5)*12, $G107*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H106:N106, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F106-70)/5)*12, $G107*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB106:AM106, OFFSET(E.rngTPM_Root, INT(($F106-70)/5)*12, $G107*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUM(AB107:AM107)","v":{"$error":"#VALUE!"}},{"$f":"SUM(AB107:AK107)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB106:AC106, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F106-70)/5)*12, $G107*15)))\n+SUMPRODUCT(AB106:AC106, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F106-70)/5)*12, $G107*15)))\n+SUMPRODUCT(AB106:AC106, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F106-70)/5)*12, $G107*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB106:AG106, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F106-70)/5)*12, $G107*15)))\n+SUMPRODUCT(AB106:AG106, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F106-70)/5)*12, $G107*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB106:AH106, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F106-70)/5)*12, $G107*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},97,{"$f":"D108*E.cycleLength","v":24.25},{"$f":"E.cohortAge+E108","v":94.25},{"$f":"IF(AND(E107<E.maxDurHPE, E108>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H107:S107, OFFSET(E.rngTPM_Root, INT(($F107-70)/5)*12, $G108*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H107:I107, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F107-70)/5)*12, $G108*15)))\n+SUMPRODUCT(H107:I107, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F107-70)/5)*12, $G108*15)))\n+SUMPRODUCT(H107:I107, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F107-70)/5)*12, $G108*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H107:M107, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F107-70)/5)*12, $G108*15)))\n+SUMPRODUCT(H107:M107, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F107-70)/5)*12, $G108*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H107:N107, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F107-70)/5)*12, $G108*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB107:AM107, OFFSET(E.rngTPM_Root, INT(($F107-70)/5)*12, $G108*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB107:AC107, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F107-70)/5)*12, $G108*15)))\n+SUMPRODUCT(AB107:AC107, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F107-70)/5)*12, $G108*15)))\n+SUMPRODUCT(AB107:AC107, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F107-70)/5)*12, $G108*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB107:AG107, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F107-70)/5)*12, $G108*15)))\n+SUMPRODUCT(AB107:AG107, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F107-70)/5)*12, $G108*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB107:AH107, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F107-70)/5)*12, $G108*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},98,{"$f":"D109*E.cycleLength","v":24.5},{"$f":"E.cohortAge+E109","v":{"v":94.5,"d":"94.50"}},{"$f":"IF(AND(E108<E.maxDurHPE, E109>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H108:S108, OFFSET(E.rngTPM_Root, INT(($F108-70)/5)*12, $G109*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H108:I108, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F108-70)/5)*12, $G109*15)))\n+SUMPRODUCT(H108:I108, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F108-70)/5)*12, $G109*15)))\n+SUMPRODUCT(H108:I108, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F108-70)/5)*12, $G109*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H108:M108, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F108-70)/5)*12, $G109*15)))\n+SUMPRODUCT(H108:M108, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F108-70)/5)*12, $G109*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H108:N108, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F108-70)/5)*12, $G109*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB108:AM108, OFFSET(E.rngTPM_Root, INT(($F108-70)/5)*12, $G109*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB108:AC108, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F108-70)/5)*12, $G109*15)))\n+SUMPRODUCT(AB108:AC108, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F108-70)/5)*12, $G109*15)))\n+SUMPRODUCT(AB108:AC108, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F108-70)/5)*12, $G109*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB108:AG108, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F108-70)/5)*12, $G109*15)))\n+SUMPRODUCT(AB108:AG108, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F108-70)/5)*12, $G109*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB108:AH108, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F108-70)/5)*12, $G109*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},99,{"$f":"D110*E.cycleLength","v":24.75},{"$f":"E.cohortAge+E110","v":94.75},{"$f":"IF(AND(E109<E.maxDurHPE, E110>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H109:S109, OFFSET(E.rngTPM_Root, INT(($F109-70)/5)*12, $G110*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H109:I109, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F109-70)/5)*12, $G110*15)))\n+SUMPRODUCT(H109:I109, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F109-70)/5)*12, $G110*15)))\n+SUMPRODUCT(H109:I109, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F109-70)/5)*12, $G110*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H109:M109, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F109-70)/5)*12, $G110*15)))\n+SUMPRODUCT(H109:M109, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F109-70)/5)*12, $G110*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H109:N109, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F109-70)/5)*12, $G110*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB109:AM109, OFFSET(E.rngTPM_Root, INT(($F109-70)/5)*12, $G110*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB109:AC109, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F109-70)/5)*12, $G110*15)))\n+SUMPRODUCT(AB109:AC109, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F109-70)/5)*12, $G110*15)))\n+SUMPRODUCT(AB109:AC109, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F109-70)/5)*12, $G110*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB109:AG109, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F109-70)/5)*12, $G110*15)))\n+SUMPRODUCT(AB109:AG109, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F109-70)/5)*12, $G110*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB109:AH109, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F109-70)/5)*12, $G110*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},100,{"$f":"D111*E.cycleLength","v":25},{"$f":"E.cohortAge+E111","v":{"v":95,"d":"95.00"}},{"$f":"IF(AND(E110<E.maxDurHPE, E111>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H110:S110, OFFSET(E.rngTPM_Root, INT(($F110-70)/5)*12, $G111*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H110:I110, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F110-70)/5)*12, $G111*15)))\n+SUMPRODUCT(H110:I110, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F110-70)/5)*12, $G111*15)))\n+SUMPRODUCT(H110:I110, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F110-70)/5)*12, $G111*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H110:M110, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F110-70)/5)*12, $G111*15)))\n+SUMPRODUCT(H110:M110, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F110-70)/5)*12, $G111*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H110:N110, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F110-70)/5)*12, $G111*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB110:AM110, OFFSET(E.rngTPM_Root, INT(($F110-70)/5)*12, $G111*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB110:AC110, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F110-70)/5)*12, $G111*15)))\n+SUMPRODUCT(AB110:AC110, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F110-70)/5)*12, $G111*15)))\n+SUMPRODUCT(AB110:AC110, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F110-70)/5)*12, $G111*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB110:AG110, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F110-70)/5)*12, $G111*15)))\n+SUMPRODUCT(AB110:AG110, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F110-70)/5)*12, $G111*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB110:AH110, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F110-70)/5)*12, $G111*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},101,{"$f":"D112*E.cycleLength","v":25.25},{"$f":"E.cohortAge+E112","v":95.25},{"$f":"IF(AND(E111<E.maxDurHPE, E112>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H111:S111, OFFSET(E.rngTPM_Root, INT(($F111-70)/5)*12, $G112*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H111:I111, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F111-70)/5)*12, $G112*15)))\n+SUMPRODUCT(H111:I111, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F111-70)/5)*12, $G112*15)))\n+SUMPRODUCT(H111:I111, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F111-70)/5)*12, $G112*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H111:M111, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F111-70)/5)*12, $G112*15)))\n+SUMPRODUCT(H111:M111, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F111-70)/5)*12, $G112*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H111:N111, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F111-70)/5)*12, $G112*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB111:AM111, OFFSET(E.rngTPM_Root, INT(($F111-70)/5)*12, $G112*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB111:AC111, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F111-70)/5)*12, $G112*15)))\n+SUMPRODUCT(AB111:AC111, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F111-70)/5)*12, $G112*15)))\n+SUMPRODUCT(AB111:AC111, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F111-70)/5)*12, $G112*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB111:AG111, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F111-70)/5)*12, $G112*15)))\n+SUMPRODUCT(AB111:AG111, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F111-70)/5)*12, $G112*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB111:AH111, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F111-70)/5)*12, $G112*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},102,25.5,{"v":95.5,"d":"95.50"},{"$f":"IF(AND(E112<E.maxDurHPE, E113>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H112:S112, OFFSET(E.rngTPM_Root, INT(($F112-70)/5)*12, $G113*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H112:I112, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F112-70)/5)*12, $G113*15)))\n+SUMPRODUCT(H112:I112, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F112-70)/5)*12, $G113*15)))\n+SUMPRODUCT(H112:I112, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F112-70)/5)*12, $G113*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H112:M112, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F112-70)/5)*12, $G113*15)))\n+SUMPRODUCT(H112:M112, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F112-70)/5)*12, $G113*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H112:N112, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F112-70)/5)*12, $G113*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB112:AM112, OFFSET(E.rngTPM_Root, INT(($F112-70)/5)*12, $G113*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB112:AC112, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F112-70)/5)*12, $G113*15)))\n+SUMPRODUCT(AB112:AC112, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F112-70)/5)*12, $G113*15)))\n+SUMPRODUCT(AB112:AC112, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F112-70)/5)*12, $G113*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB112:AG112, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F112-70)/5)*12, $G113*15)))\n+SUMPRODUCT(AB112:AG112, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F112-70)/5)*12, $G113*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB112:AH112, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F112-70)/5)*12, $G113*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},103,25.75,95.75,{"$f":"IF(AND(E113<E.maxDurHPE, E114>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H113:S113, OFFSET(E.rngTPM_Root, INT(($F113-70)/5)*12, $G114*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H113:I113, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F113-70)/5)*12, $G114*15)))\n+SUMPRODUCT(H113:I113, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F113-70)/5)*12, $G114*15)))\n+SUMPRODUCT(H113:I113, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F113-70)/5)*12, $G114*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H113:M113, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F113-70)/5)*12, $G114*15)))\n+SUMPRODUCT(H113:M113, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F113-70)/5)*12, $G114*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H113:N113, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F113-70)/5)*12, $G114*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB113:AM113, OFFSET(E.rngTPM_Root, INT(($F113-70)/5)*12, $G114*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB113:AC113, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F113-70)/5)*12, $G114*15)))\n+SUMPRODUCT(AB113:AC113, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F113-70)/5)*12, $G114*15)))\n+SUMPRODUCT(AB113:AC113, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F113-70)/5)*12, $G114*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB113:AG113, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F113-70)/5)*12, $G114*15)))\n+SUMPRODUCT(AB113:AG113, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F113-70)/5)*12, $G114*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB113:AH113, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F113-70)/5)*12, $G114*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},104,26,{"v":96,"d":"96.00"},{"$f":"IF(AND(E114<E.maxDurHPE, E115>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H114:S114, OFFSET(E.rngTPM_Root, INT(($F114-70)/5)*12, $G115*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H114:I114, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F114-70)/5)*12, $G115*15)))\n+SUMPRODUCT(H114:I114, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F114-70)/5)*12, $G115*15)))\n+SUMPRODUCT(H114:I114, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F114-70)/5)*12, $G115*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H114:M114, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F114-70)/5)*12, $G115*15)))\n+SUMPRODUCT(H114:M114, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F114-70)/5)*12, $G115*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H114:N114, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F114-70)/5)*12, $G115*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB114:AM114, OFFSET(E.rngTPM_Root, INT(($F114-70)/5)*12, $G115*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB114:AC114, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F114-70)/5)*12, $G115*15)))\n+SUMPRODUCT(AB114:AC114, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F114-70)/5)*12, $G115*15)))\n+SUMPRODUCT(AB114:AC114, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F114-70)/5)*12, $G115*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB114:AG114, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F114-70)/5)*12, $G115*15)))\n+SUMPRODUCT(AB114:AG114, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F114-70)/5)*12, $G115*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB114:AH114, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F114-70)/5)*12, $G115*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},105,26.25,96.25,{"$f":"IF(AND(E115<E.maxDurHPE, E116>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H115:S115, OFFSET(E.rngTPM_Root, INT(($F115-70)/5)*12, $G116*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H115:I115, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F115-70)/5)*12, $G116*15)))\n+SUMPRODUCT(H115:I115, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F115-70)/5)*12, $G116*15)))\n+SUMPRODUCT(H115:I115, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F115-70)/5)*12, $G116*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H115:M115, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F115-70)/5)*12, $G116*15)))\n+SUMPRODUCT(H115:M115, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F115-70)/5)*12, $G116*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H115:N115, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F115-70)/5)*12, $G116*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB115:AM115, OFFSET(E.rngTPM_Root, INT(($F115-70)/5)*12, $G116*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB115:AC115, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F115-70)/5)*12, $G116*15)))\n+SUMPRODUCT(AB115:AC115, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F115-70)/5)*12, $G116*15)))\n+SUMPRODUCT(AB115:AC115, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F115-70)/5)*12, $G116*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB115:AG115, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F115-70)/5)*12, $G116*15)))\n+SUMPRODUCT(AB115:AG115, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F115-70)/5)*12, $G116*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB115:AH115, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F115-70)/5)*12, $G116*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},106,26.5,{"v":96.5,"d":"96.50"},{"$f":"IF(AND(E116<E.maxDurHPE, E117>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H116:S116, OFFSET(E.rngTPM_Root, INT(($F116-70)/5)*12, $G117*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H116:I116, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F116-70)/5)*12, $G117*15)))\n+SUMPRODUCT(H116:I116, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F116-70)/5)*12, $G117*15)))\n+SUMPRODUCT(H116:I116, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F116-70)/5)*12, $G117*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H116:M116, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F116-70)/5)*12, $G117*15)))\n+SUMPRODUCT(H116:M116, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F116-70)/5)*12, $G117*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H116:N116, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F116-70)/5)*12, $G117*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB116:AM116, OFFSET(E.rngTPM_Root, INT(($F116-70)/5)*12, $G117*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB116:AC116, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F116-70)/5)*12, $G117*15)))\n+SUMPRODUCT(AB116:AC116, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F116-70)/5)*12, $G117*15)))\n+SUMPRODUCT(AB116:AC116, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F116-70)/5)*12, $G117*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB116:AG116, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F116-70)/5)*12, $G117*15)))\n+SUMPRODUCT(AB116:AG116, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F116-70)/5)*12, $G117*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB116:AH116, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F116-70)/5)*12, $G117*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},107,26.75,96.75,{"$f":"IF(AND(E117<E.maxDurHPE, E118>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H117:S117, OFFSET(E.rngTPM_Root, INT(($F117-70)/5)*12, $G118*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H117:I117, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F117-70)/5)*12, $G118*15)))\n+SUMPRODUCT(H117:I117, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F117-70)/5)*12, $G118*15)))\n+SUMPRODUCT(H117:I117, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F117-70)/5)*12, $G118*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H117:M117, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F117-70)/5)*12, $G118*15)))\n+SUMPRODUCT(H117:M117, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F117-70)/5)*12, $G118*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H117:N117, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F117-70)/5)*12, $G118*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB117:AM117, OFFSET(E.rngTPM_Root, INT(($F117-70)/5)*12, $G118*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB117:AC117, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F117-70)/5)*12, $G118*15)))\n+SUMPRODUCT(AB117:AC117, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F117-70)/5)*12, $G118*15)))\n+SUMPRODUCT(AB117:AC117, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F117-70)/5)*12, $G118*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB117:AG117, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F117-70)/5)*12, $G118*15)))\n+SUMPRODUCT(AB117:AG117, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F117-70)/5)*12, $G118*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB117:AH117, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F117-70)/5)*12, $G118*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},108,27,{"v":97,"d":"97.00"},{"$f":"IF(AND(E118<E.maxDurHPE, E119>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H118:S118, OFFSET(E.rngTPM_Root, INT(($F118-70)/5)*12, $G119*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H118:I118, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F118-70)/5)*12, $G119*15)))\n+SUMPRODUCT(H118:I118, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F118-70)/5)*12, $G119*15)))\n+SUMPRODUCT(H118:I118, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F118-70)/5)*12, $G119*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H118:M118, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F118-70)/5)*12, $G119*15)))\n+SUMPRODUCT(H118:M118, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F118-70)/5)*12, $G119*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H118:N118, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F118-70)/5)*12, $G119*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB118:AM118, OFFSET(E.rngTPM_Root, INT(($F118-70)/5)*12, $G119*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB118:AC118, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F118-70)/5)*12, $G119*15)))\n+SUMPRODUCT(AB118:AC118, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F118-70)/5)*12, $G119*15)))\n+SUMPRODUCT(AB118:AC118, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F118-70)/5)*12, $G119*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB118:AG118, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F118-70)/5)*12, $G119*15)))\n+SUMPRODUCT(AB118:AG118, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F118-70)/5)*12, $G119*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB118:AH118, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F118-70)/5)*12, $G119*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},109,27.25,97.25,{"$f":"IF(AND(E119<E.maxDurHPE, E120>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H119:S119, OFFSET(E.rngTPM_Root, INT(($F119-70)/5)*12, $G120*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H119:I119, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F119-70)/5)*12, $G120*15)))\n+SUMPRODUCT(H119:I119, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F119-70)/5)*12, $G120*15)))\n+SUMPRODUCT(H119:I119, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F119-70)/5)*12, $G120*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H119:M119, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F119-70)/5)*12, $G120*15)))\n+SUMPRODUCT(H119:M119, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F119-70)/5)*12, $G120*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H119:N119, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F119-70)/5)*12, $G120*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB119:AM119, OFFSET(E.rngTPM_Root, INT(($F119-70)/5)*12, $G120*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB119:AC119, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F119-70)/5)*12, $G120*15)))\n+SUMPRODUCT(AB119:AC119, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F119-70)/5)*12, $G120*15)))\n+SUMPRODUCT(AB119:AC119, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F119-70)/5)*12, $G120*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB119:AG119, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F119-70)/5)*12, $G120*15)))\n+SUMPRODUCT(AB119:AG119, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F119-70)/5)*12, $G120*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB119:AH119, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F119-70)/5)*12, $G120*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},110,27.5,{"v":97.5,"d":"97.50"},{"$f":"IF(AND(E120<E.maxDurHPE, E121>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H120:S120, OFFSET(E.rngTPM_Root, INT(($F120-70)/5)*12, $G121*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H120:I120, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F120-70)/5)*12, $G121*15)))\n+SUMPRODUCT(H120:I120, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F120-70)/5)*12, $G121*15)))\n+SUMPRODUCT(H120:I120, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F120-70)/5)*12, $G121*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H120:M120, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F120-70)/5)*12, $G121*15)))\n+SUMPRODUCT(H120:M120, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F120-70)/5)*12, $G121*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H120:N120, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F120-70)/5)*12, $G121*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB120:AM120, OFFSET(E.rngTPM_Root, INT(($F120-70)/5)*12, $G121*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB120:AC120, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F120-70)/5)*12, $G121*15)))\n+SUMPRODUCT(AB120:AC120, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F120-70)/5)*12, $G121*15)))\n+SUMPRODUCT(AB120:AC120, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F120-70)/5)*12, $G121*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB120:AG120, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F120-70)/5)*12, $G121*15)))\n+SUMPRODUCT(AB120:AG120, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F120-70)/5)*12, $G121*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB120:AH120, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F120-70)/5)*12, $G121*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},111,27.75,97.75,{"$f":"IF(AND(E121<E.maxDurHPE, E122>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H121:S121, OFFSET(E.rngTPM_Root, INT(($F121-70)/5)*12, $G122*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H121:I121, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F121-70)/5)*12, $G122*15)))\n+SUMPRODUCT(H121:I121, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F121-70)/5)*12, $G122*15)))\n+SUMPRODUCT(H121:I121, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F121-70)/5)*12, $G122*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H121:M121, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F121-70)/5)*12, $G122*15)))\n+SUMPRODUCT(H121:M121, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F121-70)/5)*12, $G122*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H121:N121, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F121-70)/5)*12, $G122*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB121:AM121, OFFSET(E.rngTPM_Root, INT(($F121-70)/5)*12, $G122*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB121:AC121, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F121-70)/5)*12, $G122*15)))\n+SUMPRODUCT(AB121:AC121, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F121-70)/5)*12, $G122*15)))\n+SUMPRODUCT(AB121:AC121, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F121-70)/5)*12, $G122*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB121:AG121, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F121-70)/5)*12, $G122*15)))\n+SUMPRODUCT(AB121:AG121, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F121-70)/5)*12, $G122*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB121:AH121, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F121-70)/5)*12, $G122*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},112,28,{"v":98,"d":"98.00"},{"$f":"IF(AND(E122<E.maxDurHPE, E123>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H122:S122, OFFSET(E.rngTPM_Root, INT(($F122-70)/5)*12, $G123*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H122:I122, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F122-70)/5)*12, $G123*15)))\n+SUMPRODUCT(H122:I122, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F122-70)/5)*12, $G123*15)))\n+SUMPRODUCT(H122:I122, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F122-70)/5)*12, $G123*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H122:M122, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F122-70)/5)*12, $G123*15)))\n+SUMPRODUCT(H122:M122, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F122-70)/5)*12, $G123*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H122:N122, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F122-70)/5)*12, $G123*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB122:AM122, OFFSET(E.rngTPM_Root, INT(($F122-70)/5)*12, $G123*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB122:AC122, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F122-70)/5)*12, $G123*15)))\n+SUMPRODUCT(AB122:AC122, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F122-70)/5)*12, $G123*15)))\n+SUMPRODUCT(AB122:AC122, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F122-70)/5)*12, $G123*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB122:AG122, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F122-70)/5)*12, $G123*15)))\n+SUMPRODUCT(AB122:AG122, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F122-70)/5)*12, $G123*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB122:AH122, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F122-70)/5)*12, $G123*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},113,28.25,98.25,{"$f":"IF(AND(E123<E.maxDurHPE, E124>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H123:S123, OFFSET(E.rngTPM_Root, INT(($F123-70)/5)*12, $G124*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H123:I123, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F123-70)/5)*12, $G124*15)))\n+SUMPRODUCT(H123:I123, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F123-70)/5)*12, $G124*15)))\n+SUMPRODUCT(H123:I123, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F123-70)/5)*12, $G124*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H123:M123, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F123-70)/5)*12, $G124*15)))\n+SUMPRODUCT(H123:M123, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F123-70)/5)*12, $G124*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H123:N123, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F123-70)/5)*12, $G124*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB123:AM123, OFFSET(E.rngTPM_Root, INT(($F123-70)/5)*12, $G124*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB123:AC123, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F123-70)/5)*12, $G124*15)))\n+SUMPRODUCT(AB123:AC123, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F123-70)/5)*12, $G124*15)))\n+SUMPRODUCT(AB123:AC123, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F123-70)/5)*12, $G124*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB123:AG123, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F123-70)/5)*12, $G124*15)))\n+SUMPRODUCT(AB123:AG123, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F123-70)/5)*12, $G124*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB123:AH123, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F123-70)/5)*12, $G124*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},114,28.5,{"v":98.5,"d":"98.50"},{"$f":"IF(AND(E124<E.maxDurHPE, E125>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H124:S124, OFFSET(E.rngTPM_Root, INT(($F124-70)/5)*12, $G125*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H124:I124, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F124-70)/5)*12, $G125*15)))\n+SUMPRODUCT(H124:I124, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F124-70)/5)*12, $G125*15)))\n+SUMPRODUCT(H124:I124, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F124-70)/5)*12, $G125*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H124:M124, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F124-70)/5)*12, $G125*15)))\n+SUMPRODUCT(H124:M124, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F124-70)/5)*12, $G125*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H124:N124, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F124-70)/5)*12, $G125*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB124:AM124, OFFSET(E.rngTPM_Root, INT(($F124-70)/5)*12, $G125*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB124:AC124, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F124-70)/5)*12, $G125*15)))\n+SUMPRODUCT(AB124:AC124, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F124-70)/5)*12, $G125*15)))\n+SUMPRODUCT(AB124:AC124, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F124-70)/5)*12, $G125*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB124:AG124, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F124-70)/5)*12, $G125*15)))\n+SUMPRODUCT(AB124:AG124, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F124-70)/5)*12, $G125*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB124:AH124, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F124-70)/5)*12, $G125*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},115,28.75,98.75,{"$f":"IF(AND(E125<E.maxDurHPE, E126>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H125:S125, OFFSET(E.rngTPM_Root, INT(($F125-70)/5)*12, $G126*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H125:I125, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F125-70)/5)*12, $G126*15)))\n+SUMPRODUCT(H125:I125, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F125-70)/5)*12, $G126*15)))\n+SUMPRODUCT(H125:I125, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F125-70)/5)*12, $G126*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H125:M125, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F125-70)/5)*12, $G126*15)))\n+SUMPRODUCT(H125:M125, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F125-70)/5)*12, $G126*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H125:N125, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F125-70)/5)*12, $G126*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB125:AM125, OFFSET(E.rngTPM_Root, INT(($F125-70)/5)*12, $G126*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB125:AC125, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F125-70)/5)*12, $G126*15)))\n+SUMPRODUCT(AB125:AC125, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F125-70)/5)*12, $G126*15)))\n+SUMPRODUCT(AB125:AC125, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F125-70)/5)*12, $G126*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB125:AG125, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F125-70)/5)*12, $G126*15)))\n+SUMPRODUCT(AB125:AG125, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F125-70)/5)*12, $G126*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB125:AH125, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F125-70)/5)*12, $G126*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},116,29,{"v":99,"d":"99.00"},{"$f":"IF(AND(E126<E.maxDurHPE, E127>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H126:S126, OFFSET(E.rngTPM_Root, INT(($F126-70)/5)*12, $G127*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H126:I126, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F126-70)/5)*12, $G127*15)))\n+SUMPRODUCT(H126:I126, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F126-70)/5)*12, $G127*15)))\n+SUMPRODUCT(H126:I126, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F126-70)/5)*12, $G127*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H126:M126, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F126-70)/5)*12, $G127*15)))\n+SUMPRODUCT(H126:M126, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F126-70)/5)*12, $G127*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H126:N126, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F126-70)/5)*12, $G127*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB126:AM126, OFFSET(E.rngTPM_Root, INT(($F126-70)/5)*12, $G127*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB126:AC126, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F126-70)/5)*12, $G127*15)))\n+SUMPRODUCT(AB126:AC126, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F126-70)/5)*12, $G127*15)))\n+SUMPRODUCT(AB126:AC126, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F126-70)/5)*12, $G127*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB126:AG126, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F126-70)/5)*12, $G127*15)))\n+SUMPRODUCT(AB126:AG126, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F126-70)/5)*12, $G127*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB126:AH126, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F126-70)/5)*12, $G127*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},117,29.25,99.25,{"$f":"IF(AND(E127<E.maxDurHPE, E128>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H127:S127, OFFSET(E.rngTPM_Root, INT(($F127-70)/5)*12, $G128*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H127:I127, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F127-70)/5)*12, $G128*15)))\n+SUMPRODUCT(H127:I127, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F127-70)/5)*12, $G128*15)))\n+SUMPRODUCT(H127:I127, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F127-70)/5)*12, $G128*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H127:M127, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F127-70)/5)*12, $G128*15)))\n+SUMPRODUCT(H127:M127, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F127-70)/5)*12, $G128*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H127:N127, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F127-70)/5)*12, $G128*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB127:AM127, OFFSET(E.rngTPM_Root, INT(($F127-70)/5)*12, $G128*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB127:AC127, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F127-70)/5)*12, $G128*15)))\n+SUMPRODUCT(AB127:AC127, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F127-70)/5)*12, $G128*15)))\n+SUMPRODUCT(AB127:AC127, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F127-70)/5)*12, $G128*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB127:AG127, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F127-70)/5)*12, $G128*15)))\n+SUMPRODUCT(AB127:AG127, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F127-70)/5)*12, $G128*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB127:AH127, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F127-70)/5)*12, $G128*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},118,29.5,{"v":99.5,"d":"99.50"},{"$f":"IF(AND(E128<E.maxDurHPE, E129>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H128:S128, OFFSET(E.rngTPM_Root, INT(($F128-70)/5)*12, $G129*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H128:I128, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F128-70)/5)*12, $G129*15)))\n+SUMPRODUCT(H128:I128, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F128-70)/5)*12, $G129*15)))\n+SUMPRODUCT(H128:I128, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F128-70)/5)*12, $G129*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H128:M128, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F128-70)/5)*12, $G129*15)))\n+SUMPRODUCT(H128:M128, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F128-70)/5)*12, $G129*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H128:N128, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F128-70)/5)*12, $G129*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB128:AM128, OFFSET(E.rngTPM_Root, INT(($F128-70)/5)*12, $G129*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB128:AC128, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F128-70)/5)*12, $G129*15)))\n+SUMPRODUCT(AB128:AC128, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F128-70)/5)*12, $G129*15)))\n+SUMPRODUCT(AB128:AC128, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F128-70)/5)*12, $G129*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB128:AG128, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F128-70)/5)*12, $G129*15)))\n+SUMPRODUCT(AB128:AG128, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F128-70)/5)*12, $G129*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB128:AH128, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F128-70)/5)*12, $G129*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},119,29.75,99.75,{"$f":"IF(AND(E129<E.maxDurHPE, E130>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H129:S129, OFFSET(E.rngTPM_Root, INT(($F129-70)/5)*12, $G130*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H129:I129, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F129-70)/5)*12, $G130*15)))\n+SUMPRODUCT(H129:I129, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F129-70)/5)*12, $G130*15)))\n+SUMPRODUCT(H129:I129, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F129-70)/5)*12, $G130*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H129:M129, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F129-70)/5)*12, $G130*15)))\n+SUMPRODUCT(H129:M129, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F129-70)/5)*12, $G130*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H129:N129, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F129-70)/5)*12, $G130*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB129:AM129, OFFSET(E.rngTPM_Root, INT(($F129-70)/5)*12, $G130*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB129:AC129, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F129-70)/5)*12, $G130*15)))\n+SUMPRODUCT(AB129:AC129, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F129-70)/5)*12, $G130*15)))\n+SUMPRODUCT(AB129:AC129, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F129-70)/5)*12, $G130*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB129:AG129, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F129-70)/5)*12, $G130*15)))\n+SUMPRODUCT(AB129:AG129, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F129-70)/5)*12, $G130*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB129:AH129, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F129-70)/5)*12, $G130*15)))","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},120,30,{"v":100,"d":"100.00"},{"$f":"IF(AND(E130<E.maxDurHPE, E131>=E.maxDurHPE), 1, 0)","v":0},{"$f":"MMULT(H130:S130, OFFSET(E.rngTPM_Root, INT(($F130-70)/5)*12, $G131*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H130:I130, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F130-70)/5)*12, $G131*15)))\n+SUMPRODUCT(H130:I130, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F130-70)/5)*12, $G131*15)))\n+SUMPRODUCT(H130:I130, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F130-70)/5)*12, $G131*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(H130:M130, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F130-70)/5)*12, $G131*15)))\n+SUMPRODUCT(H130:M130, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F130-70)/5)*12, $G131*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(H130:N130, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F130-70)/5)*12, $G131*15)))","v":{"$error":"#VALUE!"}},null,{"$f":"MMULT(AB130:AM130, OFFSET(E.rngTPM_Root, INT(($F130-70)/5)*12, $G131*15))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB130:AC130, TRANSPOSE(OFFSET(E.TPMs!$N$8:$N$9, INT(($F130-70)/5)*12, $G131*15)))\n+SUMPRODUCT(AB130:AC130, TRANSPOSE(OFFSET(E.TPMs!$O$8:$O$9, INT(($F130-70)/5)*12, $G131*15)))\n+SUMPRODUCT(AB130:AC130, TRANSPOSE(OFFSET(E.TPMs!$P$8:$P$9, INT(($F130-70)/5)*12, $G131*15)))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"SUMPRODUCT(AB130:AG130, TRANSPOSE(OFFSET(E.TPMs!$R$8:$R$13, INT(($F130-70)/5)*12, $G131*15)))\n+SUMPRODUCT(AB130:AG130, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$13, INT(($F130-70)/5)*12, $G131*15)))","v":{"$error":"#VALUE!"}},{"$f":"SUMPRODUCT(AB130:AH130, TRANSPOSE(OFFSET(E.TPMs!$S$8:$S$14, INT(($F130-70)/5)*12, $G131*15)))","v":{"$error":"#VALUE!"}}]

{"sheet":"E.QALYs","index":30,"n_rows":92,"n_cols":34,"rows_kept":92,"merged":[[6,3,10,3],[6,4,10,4],[6,5,10,5],[6,6,10,6],[6,7,6,19],[6,21,6,33],[7,7,10,7],[7,8,10,8],[7,9,10,9],[7,10,10,10],[7,11,10,11],[7,12,10,12],[7,13,10,13],[7,14,10,14],[7,15,10,15],[7,16,10,16],[7,17,10,17],[7,18,10,18],[7,19,10,19],[7,21,10,21],[7,22,10,22],[7,23,10,23],[7,24,10,24],[7,25,10,25],[7,26,10,26],[7,27,10,27],[7,28,10,28],[7,29,10,29],[7,30,10,30],[7,31,10,31],[7,32,10,32],[7,33,10,33]]}
[{"$nulls":3},{"$f":"K.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- E: NSAIDs - CKD"}]
[{"$nulls":3},{"$f":"COLUMNS(H2:U2)","v":14},null,null,"StratID",{"$f":"MAX($G$2:G2)+1","v":1},{"$f":"H2","v":1},1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"MAX($G$2:U2)+1","v":2},{"$f":"V2","v":2},{"$f":"W2","v":2},{"$f":"X2","v":2},{"$f":"Y2","v":2},{"$f":"Z2","v":2},{"$f":"AA2","v":2},{"$f":"AB2","v":2},{"$f":"AC2","v":2},{"$f":"AD2","v":2},{"$f":"AE2","v":2},{"$f":"AF2","v":2}]
[{"$nulls":6},"StateID",1,{"$f":"H3+1","v":2},3,4,5,6,7,8,9,10,11,12,null,null,1,{"$f":"V3+1","v":2},{"$f":"W3+1","v":3},{"$f":"X3+1","v":4},{"$f":"Y3+1","v":5},{"$f":"Z3+1","v":6},{"$f":"AA3+1","v":7},{"$f":"AB3+1","v":8},{"$f":"AC3+1","v":9},{"$f":"AD3+1","v":10},{"$f":"AE3+1","v":11},{"$f":"AF3+1","v":12}]
[{"$nulls":6},"QALYs ",{"$f":"SUM(OFFSET(H$12, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":0.003655755133365538,"d":"0.004"}},{"v":2.450066699953859,"d":"2.450"},{"v":0.09520697148875014,"d":"0.095"},{"v":0.03593949822709774,"d":"0.036"},{"v":3.057955894973386E-3,"d":"0.003"},{"v":1.2509198187000587,"d":"1.251"},{"v":0.45176705606678275,"d":"0.452"},{"v":0.6479452498999565,"d":"0.648"},{"v":0.015595024703316415,"d":"0.016"},{"v":0.2597996381146939,"d":"0.260"},0,0,{"v":5.213953668182856,"d":"5.214"},null,{"v":3.025535068948496,"d":"3.026"},0,{"v":0.07096628526935615,"d":"0.071"},{"v":0.02663711769541407,"d":"0.027"},{"v":2.2583565142592467E-3,"d":"0.002"},{"v":0.8911534954549402,"d":"0.891"},{"v":0.4138201538600629,"d":"0.414"},{"v":0.6514246778618995,"d":"0.651"},{"v":0.015184175710829998,"d":"0.015"},{"v":0.25088314411077983,"d":"0.251"},0,0,{"v":5.347862475426036,"d":"5.348"}]
[{"$nulls":6},"Discounted QALYs ",{"$f":"SUM(OFFSET(H$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.002614018687558767,"d":"0.003"}},{"$f":"SUM(OFFSET(I$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":2.239610856596269,"d":"2.240"}},{"$f":"SUM(OFFSET(J$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.08358739735200987,"d":"0.084"}},{"$f":"SUM(OFFSET(K$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.031557924201369894,"d":"0.032"}},{"$f":"SUM(OFFSET(L$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":2.6851782272628096E-3,"d":"0.003"}},{"$f":"SUM(OFFSET(M$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":1.0390447127705429,"d":"1.039"}},{"$f":"SUM(OFFSET(N$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.37830998497075424,"d":"0.378"}},{"$f":"SUM(OFFSET(O$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.5328652434010119,"d":"0.533"}},{"$f":"SUM(OFFSET(P$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.012844001666700773,"d":"0.013"}},{"$f":"SUM(OFFSET(Q$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.2043497534002057,"d":"0.204"}},{"$f":"SUM(OFFSET(R$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(S$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(T$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":4.527469071273688,"d":"4.527"}},null,{"$f":"SUM(OFFSET(V$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":2.7231019111993096,"d":"2.723"}},{"$f":"SUM(OFFSET(W$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(X$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.06162904860038733,"d":"0.062"}},{"$f":"SUM(OFFSET(Y$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.023135853935730175,"d":"0.023"}},{"$f":"SUM(OFFSET(Z$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.001961531847742777,"d":"0.002"}},{"$f":"SUM(OFFSET(AA$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.736245436342702,"d":"0.736"}},{"$f":"SUM(OFFSET(AB$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.3457530117711699,"d":"0.346"}},{"$f":"SUM(OFFSET(AC$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.5356011612037292,"d":"0.536"}},{"$f":"SUM(OFFSET(AD$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.012490601320959038,"d":"0.012"}},{"$f":"SUM(OFFSET(AE$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0.19724664204971798,"d":"0.197"}},{"$f":"SUM(OFFSET(AF$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(AG$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":0},{"$f":"SUM(OFFSET(AH$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":4.637165198271446,"d":"4.637"}}]
[{"$nulls":6},"State disutility ",{"$f":"INDEX(E.rngU.Disutil_byState, H$3)","v":{"v":-0.06720000000000004,"d":"-0.067"}},{"$f":"INDEX(E.rngU.Disutil_byState, I$3)","v":{"v":-0.06720000000000004,"d":"-0.067"}},{"$f":"INDEX(E.rngU.Disutil_byState, J$3)","v":{"v":-0.09057367210601253,"d":"-0.091"}},{"$f":"INDEX(E.rngU.Disutil_byState, K$3)","v":{"v":-0.1508808673748768,"d":"-0.151"}},{"$f":"INDEX(E.rngU.Disutil_byState, L$3)","v":{"v":-0.154713963421312,"d":"-0.155"}},{"$f":"INDEX(E.rngU.Disutil_byState, M$3)","v":{"v":-0.06720000000000004,"d":"-0.067"}},{"$f":"INDEX(E.rngU.Disutil_byState, N$3)","v":{"v":-0.07720000000000005,"d":"-0.077"}},{"$f":"INDEX(E.rngU.Disutil_byState, O$3)","v":{"v":-0.12719999999999998,"d":"-0.127"}},{"$f":"INDEX(E.rngU.Disutil_byState, P$3)","v":{"v":-0.12719999999999998,"d":"-0.127"}},{"$f":"INDEX(E.rngU.Disutil_byState, Q$3)","v":{"v":-0.007399999999999962,"d":"-0.007"}},{"$f":"INDEX(E.rngU.Disutil_byState, R$3)","v":0},{"$f":"INDEX(E.rngU.Disutil_byState, S$3)","v":0},null,null,{"$f":"INDEX(E.rngU.Disutil_byState, V$3)","v":{"v":-0.06720000000000004,"d":"-0.067"}},{"$f":"INDEX(E.rngU.Disutil_byState, W$3)","v":{"v":-0.06720000000000004,"d":"-0.067"}},{"$f":"INDEX(E.rngU.Disutil_byState, X$3)","v":{"v":-0.09057367210601253,"d":"-0.091"}},{"$f":"INDEX(E.rngU.Disutil_byState, Y$3)","v":{"v":-0.1508808673748768,"d":"-0.151"}},{"$f":"INDEX(E.rngU.Disutil_byState, Z$3)","v":{"v":-0.154713963421312,"d":"-0.155"}},{"$f":"INDEX(E.rngU.Disutil_byState, AA$3)","v":{"v":-0.06720000000000004,"d":"-0.067"}},{"$f":"INDEX(E.rngU.Disutil_byState, AB$3)","v":{"v":-0.07720000000000005,"d":"-0.077"}},{"$f":"INDEX(E.rngU.Disutil_byState, AC$3)","v":{"v":-0.12719999999999998,"d":"-0.127"}},{"$f":"INDEX(E.rngU.Disutil_byState, AD$3)","v":{"v":-0.12719999999999998,"d":"-0.127"}},{"$f":"INDEX(E.rngU.Disutil_byState, AE$3)","v":{"v":-0.007399999999999962,"d":"-0.007"}},{"$f":"INDEX(E.rngU.Disutil_byState, AF$3)","v":0},{"$f":"INDEX(E.rngU.Disutil_byState, AG$3)","v":0}]
[{"$nulls":3},"Cycle","Years","Age","GenPopU",{"$f":"INDEX(rngStrats, H2)","v":"HPE"},{"$nulls":13},{"$f":"INDEX(rngStrats, V2)","v":"No HPE"}]
[{"$nulls":7},{"$f":"INDEX(K.rngStates, H$3)","v":"No event no NSAID"},"No event + NSAID","Primary care AKI","Secondary care AKI (no RRT)","Secondary care AKI (with RRT)","Post-event CKD stage 3b-4","ESRD","ESRD+RRT","Transplant","Post-transplant","Dead (AKI)","Dead (other)","Total",null,{"$f":"INDEX(K.rngStates, V$3)","v":"No event no NSAID"},"No event + NSAID","Primary care AKI","Secondary care AKI (no RRT)","Secondary care AKI (with RRT)","Post-event CKD stage 3b-4","ESRD","ESRD+RRT","Transplant","Post-transplant","Dead (AKI)","Dead (other)","Total"]
[]
[]
[]
[{"$nulls":3},0,{"v":0,"d":"0.00"},{"$f":"E.cohortAge+E12","v":{"v":70,"d":"70.00"}},{"$f":"INDEX(rngU.GenPop, MATCH($F12, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D12, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G12 + H$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":0},{"v":0.17249082426892007,"d":"0.172"},{"v":2.257665218247001E-3,"d":"0.002"},{"v":8.5382118116985391E-4,"d":"0.001"},{"v":7.2676235588385829E-5,"d":"0.000"},0,{"v":5.884842701369585E-4,"d":"0.001"},{"v":7.4955625220164907E-4,"d":"0.001"},0,0,0,0,{"$f":"SUM(H12:S12)","v":{"v":0.17701302742626393,"d":"0.17701"}},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D12, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G12 + V$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":{"v":0.1737818476090177,"d":"0.174"}},0,{"v":1.3992594066980573E-3,"d":"0.001"},{"v":5.2602761260753348E-4,"d":"0.001"},{"v":4.4602702696375206E-5,"d":"0.000"},0,{"v":5.884842701369585E-4,"d":"0.001"},{"v":7.4955625220164907E-4,"d":"0.001"},0,0,0,0,{"$f":"SUM(V12:AG12)","v":{"v":0.17708977785335828,"d":"0.17709"}}]
[{"$nulls":3},{"$f":"D12+1","v":1},{"$f":"D13*E.cycleLength","v":0.25},70.25,{"$f":"INDEX(rngU.GenPop, MATCH($F13, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.16190742756554427,"d":"0.162"},{"v":0.004376808478996308,"d":"0.004"},{"v":1.6552550639870865E-3,"d":"0.002"},{"v":1.4089332713012527E-4,"d":"0.000"},{"v":0.002463291156824352,"d":"0.002"},{"v":0.002092936978579817,"d":"0.002"},{"v":0.002197799779029524,"d":"0.002"},{"v":1.9385359236076082E-5,"d":"0.000"},0,0,0,{"v":0.17485379770932757,"d":"0.17485"},null,{"v":0.16564080547784774,"d":"0.166"},0,{"v":0.002732968642655649,"d":"0.003"},{"v":1.027412761026106E-3,"d":"0.001"},{"v":8.7115932373495937E-5,"d":"0.000"},{"v":1.5245223374055685E-3,"d":"0.002"},{"v":1.9480105407730151E-3,"d":"0.002"},{"v":2.2082912631700485E-3,"d":"0.002"},{"v":1.9385359236076082E-5,"d":"0.000"},0,0,0,{"v":0.17518851231448768,"d":"0.17519"}]
[{"$nulls":3},{"$f":"D13+1","v":2},{"v":0.5,"d":"0.50"},{"v":70.5,"d":"70.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F14, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.15197338879906602,"d":"0.152"},{"v":4.1470025413115775E-3,"d":"0.004"},{"v":1.5682579399895152E-3,"d":"0.002"},{"v":1.3348347055223891E-4,"d":"0.000"},{"v":0.007123338913272469,"d":"0.007"},{"v":3.823322736657254E-3,"d":"0.004"},{"v":3.5797759424203595E-3,"d":"0.004"},{"v":6.1367317589292969E-5,"d":"0.000"},{"v":2.2760014616779015E-5,"d":"0.000"},0,0,{"v":0.17243269767547553,"d":"0.17243"},null,{"v":0.1578811413092979,"d":"0.158"},0,{"v":0.002628914385156028,"d":"0.003"},{"v":9.8829534477564937E-4,"d":"0.001"},{"v":8.379910556544922E-5,"d":"0.000"},{"v":0.004430730453053728,"d":"0.004"},{"v":3.4123505534074906E-3,"d":"0.003"},{"v":3.6077860444029644E-3,"d":"0.004"},{"v":5.9751597281351051E-5,"d":"0.000"},{"v":2.2760014616779015E-5,"d":"0.000"},0,0,{"v":0.17311552880755735,"d":"0.17312"}]
[{"$nulls":3},3,0.75,70.75,{"$f":"INDEX(rngU.GenPop, MATCH($F15, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.14264886577684813,"d":"0.143"},{"v":0.003968220657176449,"d":"0.004"},{"v":1.5004795874475644E-3,"d":"0.002"},{"v":1.2770524276797406E-4,"d":"0.000"},{"v":0.011314283727156852,"d":"0.011"},{"v":5.3658823378802956E-3,"d":"0.005"},{"v":4.928538516018233E-3,"d":"0.005"},{"v":1.0506005964936749E-4,"d":"0.000"},{"v":9.4623516815274907E-5,"d":"0.000"},0,0,{"v":0.17005365942176012,"d":"0.17005"},null,{"v":0.15048498894470827,"d":"0.150"},0,{"v":2.552586832056637E-3,"d":"0.003"},{"v":9.5960130824400045E-4,"d":"0.001"},{"v":8.136609340048718E-5,"d":"0.000"},{"v":7.087424092417415E-3,"d":"0.007"},{"v":0.004731320405432059,"d":"0.005"},{"v":4.9680140069476185E-3,"d":"0.005"},{"v":1.0045012941761538E-4,"d":"0.000"},{"v":9.2726527578317723E-5,"d":"0.000"},0,0,{"v":0.17105847834020244,"d":"0.17106"}]
[{"$nulls":3},4,{"v":1,"d":"1.00"},{"v":71,"d":"71.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F16, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.1338964608753022,"d":"0.134"},{"v":3.7975274023270577E-3,"d":"0.004"},{"v":1.4357768893227198E-3,"d":"0.001"},{"v":1.2218971856048393E-4,"d":"0.000"},{"v":0.015113718795681288,"d":"0.015"},{"v":6.742765743046884E-3,"d":"0.007"},{"v":0.006240207911402476,"d":"0.006"},{"v":1.4590097190900241E-4,"d":"0.000"},{"v":2.1719609130738248E-4,"d":"0.000"},0,0,{"v":0.1677117443988595,"d":"0.16771"},null,{"v":0.14343531918941937,"d":"0.143"},0,{"v":2.4780520503322246E-3,"d":"0.002"},{"v":9.3158123341081662E-4,"d":"0.001"},{"v":7.8990227500369252E-5,"d":"0.000"},{"v":0.00953650091681863,"d":"0.010"},{"v":5.9200049082419005E-3,"d":"0.006"},{"v":0.006286504125321066,"d":"0.006"},{"v":1.3872191396756967E-4,"d":"0.000"},{"v":2.0990223234430602E-4,"d":"0.000"},0,0,{"v":0.16901557679735624,"d":"0.16902"}]
[{"$nulls":3},5,1.25,71.25,{"$f":"INDEX(rngU.GenPop, MATCH($F17, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.12568107105020587,"d":"0.126"},{"v":3.6351941080032197E-3,"d":"0.004"},{"v":1.3742497082857822E-3,"d":"0.001"},{"v":1.1694524800342726E-4,"d":"0.000"},{"v":0.018548821743004422,"d":"0.019"},{"v":0.007967337392817077,"d":"0.008"},{"v":0.007512099820091357,"d":"0.008"},{"v":1.8410014535890561E-4,"d":"0.000"},{"v":3.867132594542567E-4,"d":"0.000"},0,0,{"v":0.16540653247522433,"d":"0.16541"},null,{"v":0.1367159006040787,"d":"0.137"},0,{"v":0.002405701132266103,"d":"0.002"},{"v":9.043821447228263E-4,"d":"0.001"},{"v":7.6683974297520928E-5,"d":"0.000"},{"v":0.011789640274345488,"d":"0.012"},{"v":0.00698807600604716,"d":"0.007"},{"v":7.5615718095311734E-3,"d":"0.008"},{"v":1.7471279935513269E-4,"d":"0.000"},{"v":3.7105045720803943E-4,"d":"0.000"},0,0,{"v":0.16698771920185215,"d":"0.16699"}]
[{"$nulls":3},6,{"v":1.5,"d":"1.50"},{"v":71.5,"d":"71.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F18, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.11796974704983029,"d":"0.118"},{"v":0.003480757471302549,"d":"0.003"},{"v":1.3157218651636351E-3,"d":"0.001"},{"v":1.1195678235702959E-4,"d":"0.000"},{"v":0.021645791163757266,"d":"0.022"},{"v":0.009052091652122686,"d":"0.009"},{"v":0.008741999685257972,"d":"0.009"},{"v":2.1977877959019566E-4,"d":"0.000"},{"v":5.9968810376539777E-4,"d":"0.001"},0,0,{"v":0.163137532553147,"d":"0.16314"},null,{"v":0.1303112621327307,"d":"0.130"},0,{"v":2.3354624896984315E-3,"d":"0.002"},{"v":8.7797712983723455E-4,"d":"0.001"},{"v":7.4445051852371446E-5,"d":"0.000"},{"v":0.01385840048167577,"d":"0.014"},{"v":0.007944618696124131,"d":"0.008"},{"v":0.008791872038655033,"d":"0.009"},{"v":2.0851467653361377E-4,"d":"0.000"},{"v":5.7313233355110239E-4,"d":"0.001"},0,0,{"v":0.1649756850306584,"d":"0.16498"}]
[{"$nulls":3},7,1.75,71.75,{"$f":"INDEX(rngU.GenPop, MATCH($F19, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.11073156126622735,"d":"0.111"},{"v":3.3337934433392263E-3,"d":"0.003"},{"v":1.2600320608852763E-3,"d":"0.001"},{"v":1.0721054135207241E-4,"d":"0.000"},{"v":0.024429092178469614,"d":"0.024"},{"v":0.010008586620711675,"d":"0.010"},{"v":0.009928127004827984,"d":"0.010"},{"v":0.000253054959420648,"d":"0.000"},{"v":8.5280462396277585E-4,"d":"0.001"},0,0,{"v":0.16090426269919664,"d":"0.16090"},null,{"v":0.12420665748164375,"d":"0.124"},0,{"v":2.2672745891957682E-3,"d":"0.002"},{"v":8.523430563134567E-4,"d":"0.001"},{"v":7.22714987291609e-05,"d":"0.000"},{"v":0.015753720393951873,"d":"0.016"},{"v":0.008798091180619036,"d":"0.009"},{"v":0.009976373273800344,"d":"0.010"},{"v":2.4021770239574872E-4,"d":"0.000"},{"v":8.132418218428012E-4,"d":"0.001"},0,0,{"v":0.16298019099849193,"d":"0.16298"}]
[{"$nulls":3},8,{"v":2,"d":"2.00"},{"v":72,"d":"72.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F20, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.10393748369467153,"d":"0.104"},{"v":3.193902011360111E-3,"d":"0.003"},{"v":1.20702814801823E-3,"d":"0.001"},{"v":1.0269352704953912E-4,"d":"0.000"},{"v":0.026921580493697507,"d":"0.027"},{"v":0.010847513650772654,"d":"0.011"},{"v":0.011069091471106476,"d":"0.011"},{"v":2.8404226149111996E-4,"d":"0.000"},{"v":1.1429126771765653E-3,"d":"0.001"},0,0,{"v":0.15870624793534371,"d":"0.15871"},null,{"v":0.11838803116685835,"d":"0.118"},0,{"v":2.2010775533289335E-3,"d":"0.002"},{"v":8.2745741425735116E-4,"d":"0.001"},{"v":7.0161406278814527E-5,"d":"0.000"},{"v":0.017485959379115915,"d":"0.017"},{"v":0.00955636792913546,"d":"0.010"},{"v":0.011114326615335684,"d":"0.011"},{"v":2.6990938648720485E-4,"d":"0.000"},{"v":0.001088602585515092,"d":"0.001"},0,0,{"v":0.16100189343631283,"d":"0.16100"}]
[{"$nulls":3},9,2.25,72.25,{"$f":"INDEX(rngU.GenPop, MATCH($F21, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.09756026550376995,"d":"0.098"},{"v":3.060706002344028E-3,"d":"0.003"},{"v":1.1565666739053455E-3,"d":"0.001"},{"v":9.839348471295176E-5,"d":"0.000"},{"v":0.0291446040649618,"d":"0.029"},{"v":0.011578759662301819,"d":"0.012"},{"v":0.012163852960570584,"d":"0.012"},{"v":3.1284990068411954E-4,"d":"0.000"},{"v":1.467021323698205E-3,"d":"0.001"},0,0,{"v":0.1565430195769488,"d":"0.15654"},null,{"v":0.11284198615228316,"d":"0.113"},0,{"v":0.00213681325537575,"d":"0.002"},{"v":8.0329835192309552E-4,"d":"0.001"},{"v":6.8112921657681219E-5,"d":"0.000"},{"v":0.0190649262690107,"d":"0.019"},{"v":0.010226778503094768,"d":"0.010"},{"v":0.012205237522842067,"d":"0.012"},{"v":2.9767462223288647E-4,"d":"0.000"},{"v":1.3965638182213166E-3,"d":"0.001"},0,0,{"v":0.1590413914166414,"d":"0.15904"}]
[{"$nulls":3},10,{"v":2.5,"d":"2.50"},{"v":72.5,"d":"72.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F22, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D22, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G22 + H$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":0},{"v":0.09157432974927827,"d":"0.092"},{"v":2.9338497274874115E-3,"d":"0.003"},{"v":1.1085123644209846E-3,"d":"0.001"},{"v":9.42988586696321e-05,"d":"0.000"},{"v":0.031118098688743327,"d":"0.031"},{"v":0.012211465112243306,"d":"0.012"},{"v":0.013211684878387711,"d":"0.013"},{"v":0.000339582850138808,"d":"0.000"},{"v":1.8222923992556896E-3,"d":"0.002"},0,0,{"v":0.15441411462862514,"d":"0.15441"},null,{"v":0.10755575300382766,"d":"0.108"},0,{"v":2.0744252656812842E-3,"d":"0.002"},{"v":7.7984465554823518E-4,"d":"0.001"},{"v":6.6124246117715908E-5,"d":"0.000"},{"v":0.020499907057408482,"d":"0.020"},{"v":0.010816143860619052,"d":"0.011"},{"v":0.013248839789742053,"d":"0.013"},{"v":3.2359570743508808E-4,"d":"0.000"},{"v":1.7345961420049693E-3,"d":"0.002"},0,0,{"v":0.15709922972838455,"d":"0.15710"}]
[{"$nulls":3},11,2.75,72.75,{"$f":"INDEX(rngU.GenPop, MATCH($F23, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.0859556687933112,"d":"0.086"},{"v":0.002812997712481144,"d":"0.003"},{"v":1.0627376403876565E-3,"d":"0.001"},{"v":9.0398750963726422E-5,"d":"0.000"},{"v":0.0328606776348792,"d":"0.033"},{"v":0.012754077877773308,"d":"0.013"},{"v":0.014212140603698074,"d":"0.014"},{"v":3.6434196202936591E-4,"d":"0.000"},{"v":0.002206034280951941,"d":"0.002"},0,0,{"v":0.15231907525647562,"d":"0.15232"},null,{"v":0.10251716048855028,"d":"0.103"},0,{"v":2.0138588021535644E-3,"d":"0.002"},{"v":0.000757075730743399,"d":"0.001"},{"v":6.4193633428484456E-5,"d":"0.000"},{"v":0.021799691242046983,"d":"0.022"},{"v":0.011330810280485841,"d":"0.011"},{"v":0.014245071611475037,"d":"0.014"},{"v":3.477523702323547E-4,"d":"0.000"},{"v":2.10028756320077E-3,"d":"0.002"},0,0,{"v":0.1551759017223167,"d":"0.15518"}]
[{"$nulls":3},12,{"v":3,"d":"3.00"},{"v":73,"d":"73.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F24, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.08068174801752936,"d":"0.081"},{"v":2.6978335042078683E-3,"d":"0.003"},{"v":1.0191221631052655E-3,"d":"0.001"},{"v":8.6682882498790578E-5,"d":"0.000"},{"v":0.03438971569229954,"d":"0.034"},{"v":0.013214403338517549,"d":"0.013"},{"v":0.015165022796665935,"d":"0.015"},{"v":3.872240882031274E-4,"d":"0.000"},{"v":0.002615695846173018,"d":"0.003"},0,0,{"v":0.15025744832920046,"d":"0.15026"},null,{"v":0.09771460755112892,"d":"0.098"},0,{"v":1.9550606821593245E-3,"d":"0.002"},{"v":7.3497158440832583E-4,"d":"0.001"},{"v":6.231938834379531E-5,"d":"0.000"},{"v":0.022972596878701717,"d":"0.023"},{"v":0.011776681060632363,"d":"0.012"},{"v":0.015194053594977044,"d":"0.015"},{"v":3.7022179961741683E-4,"d":"0.000"},{"v":0.002491339492005518,"d":"0.002"},0,0,{"v":0.15327185203197444,"d":"0.15327"}]
[{"$nulls":3},13,3.25,73.25,{"$f":"INDEX(rngU.GenPop, MATCH($F25, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.0757314154441278,"d":"0.076"},{"v":2.5880585492853822E-3,"d":"0.003"},{"v":9.7755240724976215E-4,"d":"0.001"},{"v":8.3141556520834511E-5,"d":"0.000"},{"v":0.03572142797334572,"d":"0.036"},{"v":0.013599650922130087,"d":"0.014"},{"v":0.01607035534589896,"d":"0.016"},{"v":4.0832220031803286E-4,"d":"0.000"},{"v":3.0488606227177272E-3,"d":"0.003"},0,0,{"v":0.1482287850215943,"d":"0.14823"},null,{"v":0.09313703660313077,"d":"0.093"},0,{"v":1.897979275825029E-3,"d":"0.002"},{"v":7.1351280717618583E-4,"d":"0.001"},{"v":6.0499865113126072E-5,"d":"0.000"},{"v":0.024026494409156326,"d":"0.024"},{"v":0.01215924613613754,"d":"0.012"},{"v":0.01609606856777884,"d":"0.016"},{"v":3.9107867996506255E-4,"d":"0.000"},{"v":0.002905562830548896,"d":"0.003"},0,0,{"v":0.1513874791748318,"d":"0.15139"}]
[{"$nulls":3},14,{"v":3.5,"d":"3.50"},{"v":73.5,"d":"73.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F26, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.07108481690214506,"d":"0.071"},{"v":2.4833911400866785E-3,"d":"0.002"},{"v":0.000937921259476495,"d":"0.001"},{"v":7.9765624299460224E-5,"d":"0.000"},{"v":0.03687094380073819,"d":"0.037"},{"v":0.01391647735945308,"d":"0.014"},{"v":0.01692835775111104,"d":"0.017"},{"v":4.2772550915293715E-4,"d":"0.000"},{"v":3.5032411279913443E-3,"d":"0.004"},0,0,{"v":0.14623264047445428,"d":"0.14623"},null,{"v":0.08877390806358208,"d":"0.089"},0,{"v":1.8425644607013463E-3,"d":"0.002"},{"v":6.9268055637046466E-4,"d":"0.001"},{"v":5.8733466036511135E-5,"d":"0.000"},{"v":0.024968829322040413,"d":"0.025"},{"v":0.01248360975220979,"d":"0.012"},{"v":0.016951543054842314,"d":"0.017"},{"v":4.1039522906171234E-4,"d":"0.000"},{"v":0.003340874133610004,"d":"0.003"},0,0,{"v":0.14952313803845466,"d":"0.14952"}]
[{"$nulls":3},15,3.75,73.75,{"$f":"INDEX(rngU.GenPop, MATCH($F27, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.06672331639885254,"d":"0.067"},{"v":2.3835654241354063E-3,"d":"0.002"},{"v":9.0012764116573359E-4,"d":"0.001"},{"v":7.6546452873466154E-5,"d":"0.000"},{"v":0.03785237598130442,"d":"0.038"},{"v":0.014171026878501055,"d":"0.014"},{"v":0.017739421751019363,"d":"0.018"},{"v":4.4551958280347515E-4,"d":"0.000"},{"v":0.003976673394740553,"d":"0.004"},0,0,{"v":0.14426857350539601,"d":"0.14427"},null,{"v":0.08461517609221865,"d":"0.085"},0,{"v":1.7887675777512684E-3,"d":"0.002"},{"v":6.7245653945945084E-4,"d":"0.001"},{"v":5.7018640061621829E-5,"d":"0.000"},{"v":0.02580664370269622,"d":"0.026"},{"v":0.01275451631890955,"d":"0.013"},{"v":0.01776103030040286,"d":"0.018"},{"v":4.2824123917141048E-4,"d":"0.000"},{"v":0.003795291845494669,"d":"0.004"},0,0,{"v":0.1476791422561657,"d":"0.14768"}]
[{"$nulls":3},16,{"v":4,"d":"4.00"},{"v":74,"d":"74.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F28, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.06262942137686003,"d":"0.063"},{"v":2.2883304730260297E-3,"d":"0.002"},{"v":8.6407615384328726E-4,"d":"0.001"},{"v":7.3475894735453232E-5,"d":"0.000"},{"v":0.03867888575184838,"d":"0.039"},{"v":0.014368968550699364,"d":"0.014"},{"v":0.018504090020501764,"d":"0.019"},{"v":4.6178646351173838E-4,"d":"0.000"},{"v":0.004467111680490135,"d":"0.004"},0,0,{"v":0.1423361463655162,"d":"0.14234"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D28, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G28 + V$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":{"v":0.08065126545954465,"d":"0.081"}},0,{"v":1.7365413886232359E-3,"d":"0.002"},{"v":0.0006528229979938,"d":"0.001"},{"v":5.5353881421807331E-5,"d":"0.000"},{"v":0.026546596725561245,"d":"0.027"},{"v":0.012976374566107025,"d":"0.013"},{"v":0.01852519472061693,"d":"0.019"},{"v":4.4468412071263085E-4,"d":"0.000"},{"v":0.00426693261601346,"d":"0.004"},0,0,{"v":0.1458557664765948,"d":"0.14586"}]
[{"$nulls":3},17,4.25,74.25,{"$f":"INDEX(rngU.GenPop, MATCH($F29, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.058786712557167616,"d":"0.059"},{"v":0.00219744940725311,"d":"0.002"},{"v":8.2967674589872983E-4,"d":"0.001"},{"v":7.0546259337631067E-5,"d":"0.000"},{"v":0.039362743664965116,"d":"0.039"},{"v":0.014515530988075316,"d":"0.015"},{"v":0.01922303677407093,"d":"0.019"},{"v":0.000476604782910409,"d":"0.000"},{"v":0.004972623357569658,"d":"0.005"},0,0,{"v":0.1404349245372485,"d":"0.14043"},null,{"v":0.07687304950044438,"d":"0.077"},0,{"v":1.6858400341717497E-3,"d":"0.002"},{"v":6.3376269201306725E-4,"d":"0.001"},{"v":5.3737728313900323E-5,"d":"0.000"},{"v":0.027194984140006085,"d":"0.027"},{"v":0.013153280109480633,"d":"0.013"},{"v":0.01924479768077059,"d":"0.019"},{"v":4.5978894815703643E-4,"d":"0.000"},{"v":0.004754007697976474,"d":"0.005"},0,0,{"v":0.14405324853133392,"d":"0.14405"}]
[{"$nulls":3},18,{"v":4.5,"d":"4.50"},{"v":74.5,"d":"74.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F30, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.055179778086787604,"d":"0.055"},{"v":2.1106985735549126E-3,"d":"0.002"},{"v":7.9684439930786683E-4,"d":"0.001"},{"v":6.775028630821579E-5,"d":"0.000"},{"v":0.03991538666610643,"d":"0.040"},{"v":0.014615534576378552,"d":"0.015"},{"v":0.019897050124818676,"d":"0.020"},{"v":4.9004987549145407E-4,"d":"0.000"},{"v":5.4913839803863865E-3,"d":"0.005"},0,0,{"v":0.13856447656914012,"d":"0.13856"},null,{"v":0.07327182910058624,"d":"0.073"},0,{"v":0.001636618994189044,"d":"0.002"},{"v":6.1525888490752045E-4,"d":"0.001"},{"v":5.216876161462642E-5,"d":"0.000"},{"v":0.027757756798139556,"d":"0.028"},{"v":0.013289036531165319,"d":"0.013"},{"v":0.01992068449822441,"d":"0.020"},{"v":4.7361850779534015E-4,"d":"0.000"},{"v":0.005254819428144633,"d":"0.005"},0,0,{"v":0.14227179150476668,"d":"0.14227"}]
[{"$nulls":3},19,4.75,74.75,{"$f":"INDEX(rngU.GenPop, MATCH($F31, Parameters!$D$71:$D$78, 1))","v":{"v":0.779,"d":"0.77900"}},0,{"v":0.05179415172682393,"d":"0.052"},{"v":0.002027866771583794,"d":"0.002"},{"v":7.6549883514504024E-4,"d":"0.001"},{"v":6.5081120274565111E-5,"d":"0.000"},{"v":0.040347471597720265,"d":"0.040"},{"v":0.014673421416325607,"d":"0.015"},{"v":0.02052701605921162,"d":"0.021"},{"v":5.0219389013626543E-4,"d":"0.001"},{"v":0.006021672526405193,"d":"0.006"},0,0,{"v":0.13672437394362627,"d":"0.13672"},null,{"v":0.06983931266723693,"d":"0.070"},0,{"v":1.5888350483124639E-3,"d":"0.002"},{"v":5.9729532872193831E-4,"d":"0.001"},{"v":5.0645603634490233E-5,"d":"0.000"},{"v":0.028240538270780973,"d":"0.028"},{"v":0.013387175071930471,"d":"0.013"},{"v":0.02055377257918804,"d":"0.021"},{"v":4.8623334704686805E-4,"d":"0.000"},{"v":0.005767757793144633,"d":"0.006"},0,0,{"v":0.14051156570999682,"d":"0.14051"}]
[{"$nulls":3},20,{"v":5,"d":"5.00"},{"v":75,"d":"75.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F32, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D32, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G32 + H$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":0},{"v":0.04616561034004336,"d":"0.046"},{"v":2.3791013177268086E-3,"d":"0.002"},{"v":8.9672610358355149E-4,"d":"0.001"},{"v":7.632828127394308E-5,"d":"0.000"},{"v":0.03882324757478109,"d":"0.039"},{"v":0.014075020322903331,"d":"0.014"},{"v":0.020142254062954834,"d":"0.020"},{"v":4.9287450708774259E-4,"d":"0.000"},{"v":6.3313127860277945E-3,"d":"0.006"},0,0,{"v":0.12938247529638247,"d":"0.12938"},null,{"v":0.06364257884380667,"d":"0.064"},0,{"v":1.8019419513092684E-3,"d":"0.002"},{"v":6.7488703359373358E-4,"d":"0.001"},{"v":5.7209736057531407E-5,"d":"0.000"},{"v":0.02734370627817587,"d":"0.027"},{"v":0.012885108872797976,"d":"0.013"},{"v":0.020171971818262885,"d":"0.020"},{"v":4.780681982879612E-4,"d":"0.000"},{"v":0.00607024422343013,"d":"0.006"},0,0,{"v":0.13312571695572206,"d":"0.13313"}]
[{"$nulls":3},21,5.25,75.25,{"$f":"INDEX(rngU.GenPop, MATCH($F33, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.04200507744828837,"d":"0.042"},{"v":0.002750851263327843,"d":"0.003"},{"v":1.0383212785279232E-3,"d":"0.001"},{"v":8.8462722913123224E-5,"d":"0.000"},{"v":0.038820278089222796,"d":"0.039"},{"v":0.013989742656139415,"d":"0.014"},{"v":0.020378759488358114,"d":"0.020"},{"v":4.9899852644797967E-4,"d":"0.000"},{"v":0.006836795192710122,"d":"0.007"},0,0,{"v":0.1264072866659357,"d":"0.12641"},null,{"v":0.05965076645242259,"d":"0.060"},0,{"v":2.0485741834658094E-3,"d":"0.002"},{"v":0.000767258985657888,"d":"0.001"},{"v":6.50400465149263e-05,"d":"0.000"},{"v":0.027468170221921533,"d":"0.027"},{"v":0.012826212341046276,"d":"0.013"},{"v":0.020415981376272624,"d":"0.020"},{"v":4.8486203917530652E-4,"d":"0.000"},{"v":0.006561378488103469,"d":"0.007"},0,0,{"v":0.13028824413458043,"d":"0.13029"}]
[{"$nulls":3},22,{"v":5.5,"d":"5.50"},{"v":75.5,"d":"75.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F34, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.03821949971938889,"d":"0.038"},{"v":2.5816491794832474E-3,"d":"0.003"},{"v":9.7422524499768924E-4,"d":"0.001"},{"v":8.2989248341360145E-5,"d":"0.000"},{"v":0.03919841172870428,"d":"0.039"},{"v":0.013949979345690576,"d":"0.014"},{"v":0.020567649053528526,"d":"0.021"},{"v":0.000501779819949181,"d":"0.001"},{"v":0.007343518026036161,"d":"0.007"},0,0,{"v":0.12341970136611992,"d":"0.12342"},null,{"v":0.055909329932938893,"d":"0.056"},0,{"v":1.9615000691893874E-3,"d":"0.002"},{"v":7.3464684149635257E-4,"d":"0.001"},{"v":6.2275536208932273E-5,"d":"0.000"},{"v":0.027836603806903035,"d":"0.028"},{"v":0.012790016124589104,"d":"0.013"},{"v":0.02061529284207469,"d":"0.021"},{"v":4.8808890261827539E-4,"d":"0.000"},{"v":0.007054711180131567,"d":"0.007"},0,0,{"v":0.12745246523615023,"d":"0.12745"}]
[{"$nulls":3},23,5.75,75.75,{"$f":"INDEX(rngU.GenPop, MATCH($F35, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.034775085478622056,"d":"0.035"},{"v":2.4362704970117698E-3,"d":"0.002"},{"v":9.1911713546895257E-4,"d":"0.001"},{"v":7.8281287729745376E-5,"d":"0.000"},{"v":0.0393796636009331,"d":"0.039"},{"v":0.013860508269257669,"d":"0.014"},{"v":0.020718868566013862,"d":"0.021"},{"v":5.043493643398394E-4,"d":"0.001"},{"v":0.007847531331263211,"d":"0.008"},0,0,{"v":0.1205196755306402,"d":"0.12052"},null,{"v":0.0524025651211606,"d":"0.052"},0,{"v":1.8855562417970306E-3,"d":"0.002"},{"v":7.062033589794258E-4,"d":"0.001"},{"v":5.9864400646458353E-5,"d":"0.000"},{"v":0.028093038125384936,"d":"0.028"},{"v":0.01271881801662208,"d":"0.013"},{"v":0.020776838767404045,"d":"0.021"},{"v":4.9087099238939269E-4,"d":"0.000"},{"v":0.007546017026052575,"d":"0.008"},0,0,{"v":0.12467977205043657,"d":"0.12468"}]
[{"$nulls":3},24,{"v":6,"d":"6.00"},{"v":76,"d":"76.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F36, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.03164108842146839,"d":"0.032"},{"v":2.30032806263532E-3,"d":"0.002"},{"v":8.6760260154700728E-4,"d":"0.001"},{"v":7.38812400109621e-05,"d":"0.000"},{"v":0.03940074192358882,"d":"0.039"},{"v":0.0137303094731188,"d":"0.014"},{"v":0.02083377091850926,"d":"0.021"},{"v":5.056984099995655E-4,"d":"0.001"},{"v":0.008348617818255875,"d":"0.008"},0,0,{"v":0.117702038869134,"d":"0.11770"},null,{"v":0.04911575285504647,"d":"0.049"},0,{"v":1.8123744086518288E-3,"d":"0.002"},{"v":6.7879433492710767E-4,"d":"0.001"},{"v":5.7540955457005223E-5,"d":"0.000"},{"v":0.028255860469600692,"d":"0.028"},{"v":0.012618067755677052,"d":"0.013"},{"v":0.020902289117807824,"d":"0.021"},{"v":4.9261169351253625E-4,"d":"0.000"},{"v":8.034796340039712E-3,"d":"0.008"},0,0,{"v":0.12196808793072024,"d":"0.12197"}]
[{"$nulls":3},25,6.25,76.25,{"$f":"INDEX(rngU.GenPop, MATCH($F37, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.02878953315903832,"d":"0.029"},{"v":2.173398461175514E-3,"d":"0.002"},{"v":8.1951770807106171E-4,"d":"0.001"},{"v":6.9774912203185763E-5,"d":"0.000"},{"v":0.039281361740104846,"d":"0.039"},{"v":0.01356516370237086,"d":"0.014"},{"v":0.020913987367157744,"d":"0.021"},{"v":5.0595917593406349E-4,"d":"0.001"},{"v":0.008845375187444895,"d":"0.009"},0,0,{"v":0.11496407141350048,"d":"0.11496"},null,{"v":0.04603509719305466,"d":"0.046"},0,{"v":1.7420371584296827E-3,"d":"0.002"},{"v":6.5245070153810024E-4,"d":"0.001"},{"v":5.5307822742992019E-5,"d":"0.000"},{"v":0.02833376200495534,"d":"0.028"},{"v":0.012491339099448997,"d":"0.012"},{"v":0.02099344123180973,"d":"0.021"},{"v":4.9340498976866375E-4,"d":"0.000"},{"v":0.008519852957324072,"d":"0.009"},0,0,{"v":0.11931669315907222,"d":"0.11932"}]
[{"$nulls":3},26,{"v":6.5,"d":"6.50"},{"v":76.5,"d":"76.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F38, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.02619496549786836,"d":"0.026"},{"v":0.00205478831686836,"d":"0.002"},{"v":7.7459789303034013E-4,"d":"0.001"},{"v":6.5939607955327011E-5,"d":"0.000"},{"v":0.03903956607249545,"d":"0.039"},{"v":0.013370280893824289,"d":"0.013"},{"v":0.02096119283879732,"d":"0.021"},{"v":5.0522908552730111E-4,"d":"0.001"},{"v":0.009336573357064344,"d":"0.009"},0,0,{"v":0.11230313356343108,"d":"0.11230"},null,{"v":0.04314766750757941,"d":"0.043"},0,{"v":1.6744295560874468E-3,"d":"0.002"},{"v":6.2712941182619568E-4,"d":"0.001"},{"v":5.31613534393213e-05,"d":"0.000"},{"v":0.02833497307774848,"d":"0.028"},{"v":0.012341914841204412,"d":"0.012"},{"v":0.021052080486587993,"d":"0.021"},{"v":4.9332388134036185E-4,"d":"0.000"},{"v":0.00900011548333775,"d":"0.009"},0,0,{"v":0.11672479559915137,"d":"0.11672"}]
[{"$nulls":3},27,6.75,76.75,{"$f":"INDEX(rngU.GenPop, MATCH($F39, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.023834225224978772,"d":"0.024"},{"v":1.943869100446512E-3,"d":"0.002"},{"v":7.3260332045259769E-4,"d":"0.001"},{"v":6.2354751223504646E-5,"d":"0.000"},{"v":0.03869155549172387,"d":"0.039"},{"v":0.013150301401441543,"d":"0.013"},{"v":0.020977091872252242,"d":"0.021"},{"v":5.035992570095023E-4,"d":"0.001"},{"v":0.009821111465431671,"d":"0.010"},0,0,{"v":0.10971671188496024,"d":"0.10972"},null,{"v":0.0404413442104235,"d":"0.040"},0,{"v":0.001609445773862992,"d":"0.002"},{"v":6.0279082978402846E-4,"d":"0.001"},{"v":5.1098187627359421E-5,"d":"0.000"},{"v":0.02826709047530447,"d":"0.028"},{"v":0.012172776552924834,"d":"0.012"},{"v":0.021079974622051266,"d":"0.021"},{"v":4.9243760037696481E-4,"d":"0.000"},{"v":9.474611116846823E-3,"d":"0.009"},0,0,{"v":0.11419156936920224,"d":"0.11419"}]
[{"$nulls":3},28,{"v":7,"d":"7.00"},{"v":77,"d":"77.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F40, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.021686239369975182,"d":"0.022"},{"v":0.001840064055072757,"d":"0.002"},{"v":6.9331394418032158E-4,"d":"0.001"},{"v":5.9001465640867823E-5,"d":"0.000"},{"v":0.03825187014207141,"d":"0.038"},{"v":0.01290935392827215,"d":"0.013"},{"v":0.020963402062664484,"d":"0.021"},{"v":0.000501154290908191,"d":"0.001"},{"v":0.010298008922093671,"d":"0.010"},0,0,{"v":0.10720240818087903,"d":"0.10720"},null,{"v":0.03790476788249698,"d":"0.038"},0,{"v":1.5469839800012059E-3,"d":"0.002"},{"v":5.7939681604141319E-4,"d":"0.001"},{"v":4.9115092257435713E-5,"d":"0.000"},{"v":0.02813712646151733,"d":"0.028"},{"v":0.011986630291419404,"d":"0.012"},{"v":0.021078866159651106,"d":"0.021"},{"v":4.908113931028573E-4,"d":"0.000"},{"v":0.009942460049655471,"d":"0.010"},0,0,{"v":0.1117161581261432,"d":"0.11172"}]
[{"$nulls":3},29,7.25,77.25,{"$f":"INDEX(rngU.GenPop, MATCH($F41, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.019731834098764185,"d":"0.020"},{"v":1.7428438902838813E-3,"d":"0.002"},{"v":6.5652785912218448E-4,"d":"0.001"},{"v":5.5862432761901559E-5,"d":"0.000"},{"v":0.037733546978097984,"d":"0.038"},{"v":0.012651106557426848,"d":"0.013"},{"v":0.02092184003022528,"d":"0.021"},{"v":4.9797271369216359E-4,"d":"0.000"},{"v":0.010766396314420713,"d":"0.011"},0,0,{"v":0.10475793087479514,"d":"0.10476"},null,{"v":0.03552729159422093,"d":"0.036"},0,{"v":1.4869462974440916E-3,"d":"0.001"},{"v":5.569107123934167E-4,"d":"0.001"},{"v":4.7208959837297119E-5,"d":"0.000"},{"v":0.02795154951888943,"d":"0.028"},{"v":0.011785929429253342,"d":"0.012"},{"v":0.021050466024470967,"d":"0.021"},{"v":4.8850671287174274E-4,"d":"0.000"},{"v":0.010402869675925387,"d":"0.010"},0,0,{"v":0.10929767892530662,"d":"0.10930"}]
[{"$nulls":3},30,{"v":7.5,"d":"7.50"},{"v":77.5,"d":"77.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F42, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D42, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G42 + H$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":0},{"v":0.01795356355976617,"d":"0.018"},{"v":0.001651722675259061,"d":"0.002"},{"v":6.2205973040142381E-4,"d":"0.001"},{"v":5.292175708955859E-5,"d":"0.000"},{"v":0.03714826272193795,"d":"0.037"},{"v":0.012378812923827368,"d":"0.012"},{"v":0.02085410951124015,"d":"0.021"},{"v":4.9412737750851666E-4,"d":"0.000"},{"v":0.011225506943875502,"d":"0.011"},0,0,{"v":0.1023810872009057,"d":"0.10238"},null,{"v":0.033298936216507834,"d":"0.033"},0,{"v":1.4292386476302858E-3,"d":"0.001"},{"v":5.352972832980968E-4,"d":"0.001"},{"v":4.5376803472909523E-5,"d":"0.000"},{"v":0.027716322492962117,"d":"0.028"},{"v":0.011572895695570013,"d":"0.012"},{"v":0.02099644817514498,"d":"0.021"},{"v":4.8558139738079197E-4,"d":"0.000"},{"v":0.010855129097155107,"d":"0.011"},0,0,{"v":0.10693522580912215,"d":"0.10694"}]
[{"$nulls":3},31,7.75,77.75,{"$f":"INDEX(rngU.GenPop, MATCH($F43, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.016335554154834068,"d":"0.016"},{"v":1.5662540997367622E-3,"d":"0.002"},{"v":5.8973936315177106E-4,"d":"0.001"},{"v":5.0164843188365459E-5,"d":"0.000"},{"v":0.036506463642007055,"d":"0.037"},{"v":0.012095353950221108,"d":"0.012"},{"v":0.02076189132832662,"d":"0.021"},{"v":4.8968583458542845E-4,"d":"0.000"},{"v":0.011674668932830135,"d":"0.012"},0,0,{"v":0.10006977614888132,"d":"0.10007"},null,{"v":0.03121034853474233,"d":"0.031"},0,{"v":1.3737706031423471E-3,"d":"0.001"},{"v":0.000514522660688023,"d":"0.001"},{"v":4.3615752190166105E-5,"d":"0.000"},{"v":0.027436938184779415,"d":"0.027"},{"v":0.011349538545193957,"d":"0.011"},{"v":0.02091844513620703,"d":"0.021"},{"v":4.8208984021025239E-4,"d":"0.000"},{"v":0.011298603900679579,"d":"0.011"},0,0,{"v":0.10462787315783309,"d":"0.10463"}]
[{"$nulls":3},32,{"v":8,"d":"8.00"},{"$f":"E.cohortAge+E44","v":{"v":78,"d":"78.00"}},{"$f":"INDEX(rngU.GenPop, MATCH($F44, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.014863362844773978,"d":"0.015"},{"v":1.4860280652628604E-3,"d":"0.001"},{"v":5.5941039871842122E-4,"d":"0.001"},{"v":4.7578283661450744E-5,"d":"0.000"},{"v":0.03581748335679427,"d":"0.036"},{"v":0.011803275565725638,"d":"0.012"},{"v":0.020646835019052852,"d":"0.021"},{"v":4.8471068756580758E-4,"d":"0.000"},{"v":0.012113297865368374,"d":"0.012"},0,0,{"$f":"SUM(H44:S44)","v":{"v":0.09782198208692365,"d":"0.09782"}},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D44, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G44 + V$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":{"v":0.029252761989951893,"d":"0.029"}},0,{"v":1.3204552460061095E-3,"d":"0.001"},{"v":4.9455429089868429E-4,"d":"0.000"},{"v":4.19230464360429e-05,"d":"0.000"},{"v":0.02711845256048251,"d":"0.027"},{"v":0.01111767298642463,"d":"0.011"},{"v":0.020818044335419544,"d":"0.021"},{"v":4.7808315643650288E-4,"d":"0.000"},{"v":0.011732731201779529,"d":"0.012"},0,0,{"$f":"SUM(V44:AG44)","v":{"v":0.10237467881383545,"d":"0.10237"}}]
[{"$nulls":3},33,{"$f":"D45*E.cycleLength","v":8.25},78.25,{"$f":"INDEX(rngU.GenPop, MATCH($F45, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.013523848224642714,"d":"0.014"},{"v":1.410667577360004E-3,"d":"0.001"},{"v":5.3092912600704776E-4,"d":"0.001"},{"v":4.51497570238512e-05,"d":"0.000"},{"v":0.03508964975366016,"d":"0.035"},{"v":0.011504822785427972,"d":"0.012"},{"v":0.020510551925500727,"d":"0.021"},{"v":4.7925991733714743E-4,"d":"0.000"},{"v":0.012540889927431445,"d":"0.013"},0,0,{"v":0.09563576899439108,"d":"0.09564"},null,{"v":0.02741795988238357,"d":"0.027"},0,{"v":1.2692090314909631E-3,"d":"0.001"},{"v":4.7536088365717703E-4,"d":"0.000"},{"v":4.0296033754402995E-5,"d":"0.000"},{"v":0.026765515733264147,"d":"0.027"},{"v":0.010878935987397807,"d":"0.011"},{"v":0.02069678515768144,"d":"0.021"},{"v":4.7360934234290966E-4,"d":"0.000"},{"v":0.012157014939310457,"d":"0.012"},0,0,{"v":0.10017468699128286,"d":"0.10017"}]
[{"$nulls":3},34,{"v":8.5,"d":"8.50"},{"v":78.5,"d":"78.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F46, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.012305053217985484,"d":"0.012"},{"v":1.339825911739986E-3,"d":"0.001"},{"v":5.0416339769390056E-4,"d":"0.001"},{"v":4.2867934587887171E-5,"d":"0.000"},{"v":0.03433038201403311,"d":"0.034"},{"v":0.011201970494332589,"d":"0.011"},{"v":0.020354609568050342,"d":"0.020"},{"v":4.7338718980993434E-4,"d":"0.000"},{"v":0.01295701551391744,"d":"0.013"},0,0,{"v":0.09350927524215068,"d":"0.09351"},null,{"v":0.02569824088303914,"d":"0.026"},0,{"v":1.2199516571959423E-3,"d":"0.001"},{"v":4.5691236305060105E-4,"d":"0.000"},{"v":3.8732164629619237E-5,"d":"0.000"},{"v":0.026382400863021436,"d":"0.026"},{"v":0.010634801571681665,"d":"0.011"},{"v":0.020556156635348096,"d":"0.021"},{"v":4.6871342926997232E-4,"d":"0.000"},{"v":0.01257102141490896,"d":"0.013"},0,0,{"v":0.09802693098214543,"d":"0.09803"}]
[{"$nulls":3},35,8.75,78.75,{"$f":"INDEX(rngU.GenPop, MATCH($F47, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.011196098342892714,"d":"0.011"},{"v":0.00127318403009633,"d":"0.001"},{"v":4.7899164193452876E-4,"d":"0.000"},{"v":4.07223955558671e-05,"d":"0.000"},{"v":0.03354627864664166,"d":"0.034"},{"v":0.010896451246958,"d":"0.011"},{"v":0.020180527145431684,"d":"0.020"},{"v":0.000467142143001113,"d":"0.000"},{"v":0.01336131327243672,"d":"0.013"},0,0,{"v":0.09144070886494862,"d":"0.09144"},null,{"v":0.02408638670840788,"d":"0.024"},0,{"v":1.1726059372165149E-3,"d":"0.001"},{"v":4.3917982039734922E-4,"d":"0.000"},{"v":3.7228988491504033E-5,"d":"0.000"},{"v":0.02597303110970994,"d":"0.026"},{"v":0.010386594705256899,"d":"0.010"},{"v":0.02039759570232262,"d":"0.020"},{"v":4.6343763166639413E-4,"d":"0.000"},{"v":0.012974375066000333,"d":"0.013"},0,0,{"v":0.09593043566946943,"d":"0.09593"}]
[{"$nulls":3},36,{"v":9,"d":"9.00"},{"v":79,"d":"79.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F48, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.010187084597123511,"d":"0.010"},{"v":1.2104482232097834E-3,"d":"0.001"},{"v":4.5530196104900516E-4,"d":"0.000"},{"v":3.8703549587615128E-5,"d":"0.000"},{"v":0.03274319734877552,"d":"0.033"},{"v":0.010589780364847597,"d":"0.011"},{"v":0.019989772019970063,"d":"0.020"},{"v":4.6057065568961463E-4,"d":"0.000"},{"v":0.013753484555380547,"d":"0.014"},0,0,{"v":0.08942834327563326,"d":"0.08943"},null,{"v":0.022575631822716317,"d":"0.023"},0,{"v":1.1270976811948994E-3,"d":"0.001"},{"v":4.221354689474389E-4,"d":"0.000"},{"v":3.5784149875285835E-5,"d":"0.000"},{"v":0.02554100476766217,"d":"0.026"},{"v":0.01013550406916473,"d":"0.010"},{"v":0.020222485946154698,"d":"0.020"},{"v":4.5782148941993082E-4,"d":"0.000"},{"v":0.013366754463019338,"d":"0.013"},0,0,{"v":0.09388421985815482,"d":"0.09388"}]
[{"$nulls":3},37,9.25,79.25,{"$f":"INDEX(rngU.GenPop, MATCH($F49, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.009269005095407058,"d":"0.009"},{"v":1.1513479610974287E-3,"d":"0.001"},{"v":4.3299130942628286E-4,"d":"0.000"},{"v":3.6802566176052972E-5,"d":"0.000"},{"v":0.0319263274412952,"d":"0.032"},{"v":0.010283278587913015,"d":"0.010"},{"v":0.019783757062144733,"d":"0.020"},{"v":4.5371509882756824E-4,"d":"0.000"},{"v":0.014133288253786437,"d":"0.014"},0,0,{"v":0.08747051337607378,"d":"0.08747"},null,{"v":0.02115963504052411,"d":"0.021"},0,{"v":1.0833555780643779E-3,"d":"0.001"},{"v":4.0575260034090064E-4,"d":"0.000"},{"v":3.4395384730615E-5,"d":"0.000"},{"v":0.025089618699950158,"d":"0.025"},{"v":0.009882593804843154,"d":"0.010"},{"v":0.020032156798664068,"d":"0.020"},{"v":4.5190200456157617E-4,"d":"0.000"},{"v":0.013747888521462215,"d":"0.014"},0,0,{"v":0.09188729843314118,"d":"0.09189"}]
[{"$nulls":3},38,{"v":9.5,"d":"9.50"},{"v":79.5,"d":"79.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F50, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},0,{"v":0.008433664670159048,"d":"0.008"},{"v":1.0956339317544292E-3,"d":"0.001"},{"v":4.1196474358627666E-4,"d":"0.000"},{"v":3.5011310223890556E-5,"d":"0.000"},{"v":0.031100255555545766,"d":"0.031"},{"v":0.00997809251162064,"d":"0.010"},{"v":0.019563838742247677,"d":"0.020"},{"v":4.4661457081311283E-4,"d":"0.000"},{"v":0.014500535988190273,"d":"0.015"},0,0,{"v":0.08556561202414112,"d":"0.08557"},null,{"v":0.01983245291047206,"d":"0.020"},0,{"v":1.0413110843054349E-3,"d":"0.001"},{"v":3.9000554275599566E-4,"d":"0.000"},{"v":3.3060516873815319E-5,"d":"0.000"},{"v":0.02462189018420907,"d":"0.025"},{"v":0.00962881431246438,"d":"0.010"},{"v":0.01982788311133974,"d":"0.020"},{"v":4.4571377244910043E-4,"d":"0.000"},{"v":0.014117552919608806,"d":"0.014"},0,0,{"v":0.08993868435447841,"d":"0.08994"}]
[{"$nulls":3},39,9.75,79.75,{"$f":"INDEX(rngU.GenPop, MATCH($F51, Parameters!$D$71:$D$78, 1))","v":{"v":0.7533,"d":"0.75330"}},{"v":0.003655755133365538,"d":"0.004"},{"v":4.01785158456942E-3,"d":"0.004"},{"v":1.0430762516921894E-3,"d":"0.001"},{"v":3.9213473797162195E-4,"d":"0.000"},{"v":3.3322283268923031E-5,"d":"0.000"},{"v":0.030269025188868332,"d":"0.030"},{"v":0.009675213020339066,"d":"0.010"},{"v":0.019331315869219115,"d":"0.019"},{"v":4.3930511765830115E-4,"d":"0.000"},{"v":0.01485508763325025,"d":"0.015"},0,0,{"v":0.08371208682020276,"d":"0.08371"},null,{"v":0.01858851476846404,"d":"0.019"},0,{"v":1.0008983165386213E-3,"d":"0.001"},{"v":0.00037486962068168,"d":"0.000"},{"v":3.1777454577821908E-5,"d":"0.000"},{"v":0.02414057727416485,"d":"0.024"},{"v":0.009375012176392677,"d":"0.009"},{"v":0.019610885066998405,"d":"0.020"},{"v":0.000439289107546389,"d":"0.000"},{"v":0.014475566712986795,"d":"0.014"},0,0,{"v":0.08803739049835127,"d":"0.08804"}]
[{"$nulls":3},40,{"v":10,"d":"10.00"},{"v":80,"d":"80.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F52, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D52, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G52 + H$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":{"v":0.006482717655432327,"d":"0.006"}},0,{"v":8.5049251034385713E-4,"d":"0.001"},{"v":3.1629894840894276E-4,"d":"0.000"},{"v":2.6830450701509048E-5,"d":"0.000"},{"v":0.026946959168371348,"d":"0.027"},{"v":0.008528419535170157,"d":"0.009"},{"v":0.017203319624928853,"d":"0.017"},{"v":3.9402448676093216E-4,"d":"0.000"},{"v":0.014034257923005836,"d":"0.014"},0,0,{"v":0.07478332030312376,"d":"0.07478"},null,{"v":0.0159478114077196,"d":"0.016"},0,{"v":8.8250292677504024E-4,"d":"0.001"},{"v":3.2754394152157638E-4,"d":"0.000"},{"v":2.7747895096763006E-5,"d":"0.000"},{"v":0.021648817294676145,"d":"0.022"},{"v":0.008297946228786547,"d":"0.008"},{"v":0.01746921568002416,"d":"0.017"},{"v":3.9478934523172081E-4,"d":"0.000"},{"v":0.013687872748752397,"d":"0.014"},0,0,{"v":0.07868424746858395,"d":"0.07868"}]
[{"$nulls":3},41,10.25,80.25,{"$f":"INDEX(rngU.GenPop, MATCH($F53, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":0.006010915375975557,"d":"0.006"},0,{"v":7.5037144355077651E-4,"d":"0.001"},{"v":2.7850289530938677E-4,"d":"0.000"},{"v":2.3593381356072405E-5,"d":"0.000"},{"v":0.0258570833235436,"d":"0.026"},{"v":0.00808185630593767,"d":"0.008"},{"v":0.01655910753337946,"d":"0.017"},{"v":3.8254293623031434E-4,"d":"0.000"},{"v":0.014246671200245609,"d":"0.014"},0,0,{"v":0.07219064439552846,"d":"0.07219"},null,{"v":0.014787154076267918,"d":"0.015"},0,{"v":8.4390395697667164E-4,"d":"0.001"},{"v":3.132178035305885E-4,"d":"0.000"},{"v":2.6534255875506039E-5,"d":"0.000"},{"v":0.02097692564500267,"d":"0.021"},{"v":0.007906559986144687,"d":"0.008"},{"v":0.01683159637416346,"d":"0.017"},{"v":3.8403631894604837E-4,"d":"0.000"},{"v":0.013907501941157802,"d":"0.014"},0,0,{"v":0.07597743035806535,"d":"0.07598"}]
[{"$nulls":3},42,{"v":10.5,"d":"10.50"},{"v":80.5,"d":"80.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F54, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":5.573450145073427E-3,"d":"0.006"},0,{"v":7.1531759978622571E-4,"d":"0.001"},{"v":2.6549254281788806E-4,"d":"0.000"},{"v":2.2491208943940544E-5,"d":"0.000"},{"v":0.02474361888911885,"d":"0.025"},{"v":0.007649893575358987,"d":"0.008"},{"v":0.01593428690323854,"d":"0.016"},{"v":3.6666627080089839E-4,"d":"0.000"},{"v":0.014441580245068801,"d":"0.014"},0,0,{"v":0.06971279738020755,"d":"0.06971"},null,{"v":0.01371096761085623,"d":"0.014"},0,{"v":8.0277007370307539E-4,"d":"0.001"},{"v":2.9795082384276176E-4,"d":"0.000"},{"v":2.5240913220916526E-5,"d":"0.000"},{"v":0.02031440819568584,"d":"0.020"},{"v":7.5337811155782005E-3,"d":"0.008"},{"v":0.016212541581656904,"d":"0.016"},{"v":3.6893944066788254E-4,"d":"0.000"},{"v":0.014110360748384364,"d":"0.014"},0,0,{"v":0.07337696050359618,"d":"0.07338"}]
[{"$nulls":3},43,10.75,80.75,{"$f":"INDEX(rngU.GenPop, MATCH($F55, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":0.005167822964830459,"d":"0.005"},0,{"v":6.8050501879865261E-4,"d":"0.001"},{"v":2.5257173582081914E-4,"d":"0.000"},{"v":2.1396622381127955E-5,"d":"0.000"},{"v":0.023675295828848232,"d":"0.024"},{"v":0.007242923052978683,"d":"0.007"},{"v":0.015327990219119974,"d":"0.015"},{"v":3.5128164088148184E-4,"d":"0.000"},{"v":0.014614083859218313,"d":"0.015"},0,0,{"v":0.06733387094287774,"d":"0.06733"},null,{"v":0.012713104351002669,"d":"0.013"},0,{"v":7.6374266182354354E-4,"d":"0.001"},{"v":2.8346566812648344E-4,"d":"0.000"},{"v":2.4013802808162662E-5,"d":"0.000"},{"v":0.019657986974956236,"d":"0.020"},{"v":0.007177992166206461,"d":"0.007"},{"v":0.015612042401370289,"d":"0.016"},{"v":0.000354370086226967,"d":"0.000"},{"v":0.014291595492523002,"d":"0.014"},0,0,{"v":0.07087831360504382,"d":"0.07088"}]
[{"$nulls":3},44,{"v":11,"d":"11.00"},{"v":81,"d":"81.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F56, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":0.004791716710597264,"d":"0.005"},0,{"v":6.4742033851515526E-4,"d":"0.001"},{"v":2.4029224500526024E-4,"d":"0.000"},{"v":2.0356364938389244E-5,"d":"0.000"},{"v":0.0226490758737563,"d":"0.023"},{"v":6.8590967715783544E-3,"d":"0.007"},{"v":0.014740287779424507,"d":"0.015"},{"v":3.3650176079757035E-4,"d":"0.000"},{"v":0.014765174410782731,"d":"0.015"},0,0,{"v":0.06504992225539553,"d":"0.06505"},null,{"v":0.011787864053556025,"d":"0.012"},0,{"v":7.2661015108222077E-4,"d":"0.001"},{"v":2.6968381136681119E-4,"d":"0.000"},{"v":2.2846272388184468E-5,"d":"0.000"},{"v":0.019009375319039075,"d":"0.019"},{"v":0.006838494181385884,"d":"0.007"},{"v":0.015029962718405633,"d":"0.015"},{"v":3.4030838171841024E-4,"d":"0.000"},{"v":0.014452226461705584,"d":"0.014"},0,0,{"v":0.06847737135064784,"d":"0.06848"}]
[{"$nulls":3},45,11.25,81.25,{"$f":"INDEX(rngU.GenPop, MATCH($F57, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":0.004442982894513749,"d":"0.004"},0,{"v":6.1594335034184677E-4,"d":"0.001"},{"v":2.2860945454564107E-4,"d":"0.000"},{"v":1.9366656984686726E-5,"d":"0.000"},{"v":0.021663664181181694,"d":"0.022"},{"v":0.006496973195165338,"d":"0.006"},{"v":0.014171141928091336,"d":"0.014"},{"v":3.2230522698503808E-4,"d":"0.000"},{"v":0.014895960064606266,"d":"0.015"},0,0,{"v":0.0628569469524156,"d":"0.06286"},null,{"v":0.010929961330346438,"d":"0.011"},0,{"v":6.9128305030271545E-4,"d":"0.001"},{"v":2.5657203861141186E-4,"d":"0.000"},{"v":2.1735508155271765E-5,"d":"0.000"},{"v":0.01836994522386244,"d":"0.018"},{"v":0.006514591351090641,"d":"0.007"},{"v":0.014466122419457246,"d":"0.014"},{"v":3.267435975834048E-4,"d":"0.000"},{"v":0.014593231761457827,"d":"0.015"},0,0,{"v":0.0661701862808674,"d":"0.06617"}]
[{"$nulls":3},46,{"v":11.5,"d":"11.50"},{"v":81.5,"d":"81.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F58, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":4.119629392381436E-3,"d":"0.004"},0,{"v":5.8599676436331481E-4,"d":"0.001"},{"v":2.1749467802884484E-4,"d":"0.000"},{"v":1.8425068349649458E-5,"d":"0.000"},{"v":0.02071773705246152,"d":"0.021"},{"v":0.006155205054440849,"d":"0.006"},{"v":0.013620443674258478,"d":"0.014"},{"v":3.0867384583649875E-4,"d":"0.000"},{"v":0.015007503386002971,"d":"0.015"},0,0,{"v":0.060751108916123564,"d":"0.06075"},null,{"v":0.010134495455674172,"d":"0.010"},0,{"v":6.5767351843884784E-4,"d":"0.001"},{"v":2.4409774735935304E-4,"d":"0.000"},{"v":2.0678748187553674E-5,"d":"0.000"},{"v":0.017740877195315696,"d":"0.018"},{"v":0.006205612906626459,"d":"0.006"},{"v":0.013920301275342275,"d":"0.014"},{"v":3.1366433033510309E-4,"d":"0.000"},{"v":0.014715558943283078,"d":"0.015"},0,0,{"v":0.06395296012056254,"d":"0.06395"}]
[{"$nulls":3},47,11.75,81.75,{"$f":"INDEX(rngU.GenPop, MATCH($F59, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":3.8198090637552233E-3,"d":"0.004"},0,{"v":5.5750615273509718E-4,"d":"0.001"},{"v":2.069202913090536E-4,"d":"0.000"},{"v":1.7529258852913453E-5,"d":"0.000"},{"v":0.01980998798142194,"d":"0.020"},{"v":0.005832538772564953,"d":"0.006"},{"v":0.013088022014690856,"d":"0.013"},{"v":2.9558941874516248E-4,"d":"0.000"},{"v":0.015100825983470022,"d":"0.015"},0,0,{"v":0.05872872893754523,"d":"0.05873"},null,{"v":0.009396922371163139,"d":"0.009"},0,{"v":6.2569805044436423E-4,"d":"0.001"},{"v":2.3222994443071755E-4,"d":"0.000"},{"v":1.96733668968387e-05,"d":"0.000"},{"v":0.017123175875322343,"d":"0.017"},{"v":0.005910912285619937,"d":"0.006"},{"v":0.01339224422095039,"d":"0.013"},{"v":3.0105883248825351E-4,"d":"0.000"},{"v":0.014820124760633619,"d":"0.015"},0,0,{"v":0.0618220397079496,"d":"0.06182"}]
[{"$nulls":3},48,{"v":12,"d":"12.00"},{"v":82,"d":"82.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F60, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":3.5418092002474917E-3,"d":"0.004"},0,{"v":5.3040072786393123E-4,"d":"0.001"},{"v":1.9686002133197531E-4,"d":"0.000"},{"v":1.6677002771874957E-5,"d":"0.000"},{"v":0.018939129333873626,"d":"0.019"},{"v":0.005527807050971397,"d":"0.006"},{"v":0.012573652831860745,"d":"0.013"},{"v":2.8303388602540612E-4,"d":"0.000"},{"v":0.015176909248555066,"d":"0.015"},0,0,{"v":0.05678627930350152,"d":"0.05679"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D60, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G60 + V$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":{"v":0.00871302872805839,"d":"0.009"}},0,{"v":5.9527719963340915E-4,"d":"0.001"},{"v":2.2093914291975548E-4,"d":"0.000"},{"v":1.871686629899781E-5,"d":"0.000"},{"v":0.016517687280980946,"d":"0.017"},{"v":0.005629866773177171,"d":"0.006"},{"v":0.012881666121457446,"d":"0.013"},{"v":2.8891508785323933E-4,"d":"0.000"},{"v":0.01490781532117286,"d":"0.015"},0,0,{"v":0.05977391252155222,"d":"0.05977"}]
[{"$nulls":3},49,12.25,82.25,{"$f":"INDEX(rngU.GenPop, MATCH($F61, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":0.003284041741768493,"d":"0.003"},0,{"v":5.0461314325997582E-4,"d":"0.001"},{"v":1.8728887222047355E-4,"d":"0.000"},{"v":1.5866182580032287E-5,"d":"0.000"},{"v":0.01810389470172666,"d":"0.018"},{"v":0.005239922246720382,"d":"0.005"},{"v":0.012077066824084715,"d":"0.012"},{"v":2.7098938052910119E-4,"d":"0.000"},{"v":0.015236695253180959,"d":"0.015"},0,0,{"v":0.05492037834607078,"d":"0.05492"},null,{"v":0.008078907818685525,"d":"0.008"},0,{"v":5.6633538198136782E-4,"d":"0.001"},{"v":2.101972895604807E-4,"d":"0.000"},{"v":1.7806869860738749E-5,"d":"0.000"},{"v":0.015925114504767062,"d":"0.016"},{"v":0.005361877070551332,"d":"0.005"},{"v":0.01238825610757947,"d":"0.012"},{"v":0.000277220884321358,"d":"0.000"},{"v":0.014979486325689314,"d":"0.015"},0,0,{"v":0.05780520225299666,"d":"0.05781"}]
[{"$nulls":3},50,{"v":12.5,"d":"12.50"},{"v":82.5,"d":"82.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F62, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D62, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G62 + H$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":{"v":0.003045034204813803,"d":"0.003"}},0,{"v":4.8007932676902407E-4,"d":"0.000"},{"v":1.7818306337814E-4,"d":"0.000"},{"v":1.5094783703428111E-5,"d":"0.000"},{"v":0.01730304088185079,"d":"0.017"},{"v":0.004967870301115312,"d":"0.005"},{"v":0.011597956576524182,"d":"0.012"},{"v":2.594382752466985E-4,"d":"0.000"},{"v":0.015281087694309064,"d":"0.015"},0,0,{"v":0.05312778510771045,"d":"0.05313"},null,{"v":7.4909372595816735E-3,"d":"0.007"},0,{"v":0.000538800688286904,"d":"0.001"},{"v":1.9997769500997673E-4,"d":"0.000"},{"v":1.6941116593554126E-5,"d":"0.000"},{"v":0.015346032071704018,"d":"0.015"},{"v":0.005106366815162939,"d":"0.005"},{"v":0.011911681511987734,"d":"0.012"},{"v":2.6596387878884115E-4,"d":"0.000"},{"v":0.015035963389104911,"d":"0.015"},0,0,{"v":0.05591266442622056,"d":"0.05591"}]
[{"$nulls":3},51,12.75,82.75,{"$f":"INDEX(rngU.GenPop, MATCH($F63, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":2.8234212709771565E-3,"d":"0.003"},0,{"v":4.5673832136444855E-4,"d":"0.000"},{"v":1.6951997039868754E-4,"d":"0.000"},{"v":1.436088951478681E-5,"d":"0.000"},{"v":0.016535349540148292,"d":"0.017"},{"v":0.004710705174647874,"d":"0.005"},{"v":0.011135982857061034,"d":"0.011"},{"v":2.4836322372371716E-4,"d":"0.000"},{"v":0.015310952877935035,"d":"0.015"},0,0,{"v":0.051405394125771026,"d":"0.05141"},null,{"v":0.006945758298814086,"d":"0.007"},0,{"v":5.1260470550644921E-4,"d":"0.001"},{"v":1.902549675360896E-4,"d":"0.000"},{"v":1.6117455436072256E-5,"d":"0.000"},{"v":0.014780899059296134,"d":"0.015"},{"v":0.0048627820607386,"d":"0.005"},{"v":0.01145159143789239,"d":"0.011"},{"v":2.5513165503048186E-4,"d":"0.000"},{"v":0.015078042432746127,"d":"0.015"},0,0,{"v":0.05409318207299643,"d":"0.05409"}]
[{"$nulls":3},52,{"v":13,"d":"13.00"},{"v":83,"d":"83.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F64, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":0.00261793698763844,"d":"0.003"},0,{"v":4.3453213369294008E-4,"d":"0.000"},{"v":1.612780688531895E-4,"d":"0.000"},{"v":1.3662676571448753E-5,"d":"0.000"},{"v":0.01579962859149039,"d":"0.016"},{"v":0.004467543743292154,"d":"0.004"},{"v":0.010690780213467135,"d":"0.011"},{"v":2.3774719410460851E-4,"d":"0.000"},{"v":0.015327120733167863,"d":"0.015"},0,0,{"v":0.04975023034227817,"d":"0.04975"},null,{"v":0.006440256629280442,"d":"0.006"},0,{"v":4.8768234677427788E-4,"d":"0.000"},{"v":1.8100494992880412E-4,"d":"0.000"},{"v":1.5333839909502486E-5,"d":"0.000"},{"v":0.014230071079661195,"d":"0.014"},{"v":4.6305907255825484E-3,"d":"0.005"},{"v":0.011007619988631645,"d":"0.011"},{"v":2.4471177513178877E-4,"d":"0.000"},{"v":0.015106490138206764,"d":"0.015"},0,0,{"v":0.05234376147310697,"d":"0.05234"}]
[{"$nulls":3},53,13.25,83.25,{"$f":"INDEX(rngU.GenPop, MATCH($F65, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":2.4274075362737046E-3,"d":"0.002"},0,{"v":0.000413405589983491,"d":"0.000"},{"v":1.5343688081021232E-4,"d":"0.000"},{"v":1.2998410084821674E-5,"d":"0.000"},{"v":0.015094713324135967,"d":"0.015"},{"v":0.004237561115405877,"d":"0.004"},{"v":0.01026196194104259,"d":"0.010"},{"v":2.2757349749251627E-4,"d":"0.000"},{"v":0.015330385848275879,"d":"0.015"},0,0,{"v":0.04815944414350505,"d":"0.04816"},null,{"v":0.005971544598387829,"d":"0.006"},0,{"v":4.6397168968686885E-4,"d":"0.000"},{"v":1.7220465947893895E-4,"d":"0.000"},{"v":1.4588323032928481E-5,"d":"0.000"},{"v":0.013693811215563463,"d":"0.014"},{"v":0.004409282016015468,"d":"0.004"},{"v":0.010579389185091938,"d":"0.011"},{"v":2.3469182504428222E-4,"d":"0.000"},{"v":0.015122044454030481,"d":"0.015"},0,0,{"v":0.0506615279663322,"d":"0.05066"}]
[{"$nulls":3},54,{"v":13.5,"d":"13.50"},{"v":83.5,"d":"83.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F66, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":0.002250744527076507,"d":"0.002"},0,{"v":3.9330619896195488E-4,"d":"0.000"},{"v":1.4597692395609132E-4,"d":"0.000"},{"v":1.2366439610103269E-5,"d":"0.000"},{"v":0.014419467294768756,"d":"0.014"},{"v":0.004019986332233207,"d":"0.004"},{"v":0.009849124483338094,"d":"0.010"},{"v":2.178258112478612E-4,"d":"0.000"},{"v":0.015321508521548835,"d":"0.015"},0,0,{"v":0.04663030653274141,"d":"0.04663"},null,{"v":0.005536944712484075,"d":"0.006"},0,{"v":4.4141382244972875E-4,"d":"0.000"},{"v":1.6383223087502021E-4,"d":"0.000"},{"v":1.3879052485815125E-5,"d":"0.000"},{"v":0.013172299994943404,"d":"0.013"},{"v":0.004198365831146737,"d":"0.004"},{"v":0.010166511595896086,"d":"0.010"},{"v":2.2505945478402904E-4,"d":"0.000"},{"v":0.015125415147271486,"d":"0.015"},0,0,{"v":0.04904372184233638,"d":"0.04904"}]
[{"$nulls":3},55,13.75,83.75,{"$f":"INDEX(rngU.GenPop, MATCH($F67, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":2.0869387815864652E-3,"d":"0.002"},0,{"v":0.000374184021430572,"d":"0.000"},{"v":1.3887966318893114E-4,"d":"0.000"},{"v":1.1765194945565463E-5,"d":"0.000"},{"v":0.013772783018020632,"d":"0.014"},{"v":0.003814098418392018,"d":"0.004"},{"v":0.0094518513226294,"d":"0.009"},{"v":2.0848819778806406E-4,"d":"0.000"},{"v":0.015301215820695265,"d":"0.015"},0,0,{"v":0.04516020443867691,"d":"0.04516"},null,{"v":5.1339743418113626E-3,"d":"0.005"},0,{"v":4.199526975044121E-4,"d":"0.000"},{"v":1.5586686187645611E-4,"d":"0.000"},{"v":1.3204266005709807E-5,"d":"0.000"},{"v":0.012665644481971904,"d":"0.013"},{"v":0.003997372154370384,"d":"0.004"},{"v":0.009768592703525774,"d":"0.010"},{"v":2.1580241375234767E-4,"d":"0.000"},{"v":0.015117284392754116,"d":"0.015"},0,0,{"v":0.047487694313572464,"d":"0.04749"}]
[{"$nulls":3},56,{"v":14,"d":"14.00"},{"v":84,"d":"84.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F68, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":1.9350545678085995E-3,"d":"0.002"},0,{"v":3.5599154618841508E-4,"d":"0.000"},{"v":1.3212746456606051E-4,"d":"0.000"},{"v":1.1193182231211589E-5,"d":"0.000"},{"v":0.013153582472262918,"d":"0.013"},{"v":3.6192227517996716E-3,"d":"0.004"},{"v":0.009069716411419688,"d":"0.009"},{"v":1.9954511939576631E-4,"d":"0.000"},{"v":0.01527020264527657,"d":"0.015"},0,0,{"v":0.043746636160948905,"d":"0.04375"},null,{"v":0.004760331538609926,"d":"0.005"},0,{"v":3.9953499227205874E-4,"d":"0.000"},{"v":1.4828876162802996E-4,"d":"0.000"},{"v":1.2562287009703158E-5,"d":"0.000"},{"v":0.012173886556586671,"d":"0.012"},{"v":3.8058504362826857E-3,"d":"0.004"},{"v":0.009385233027885747,"d":"0.009"},{"v":2.0690858161948592E-4,"d":"0.000"},{"v":0.015098307393551577,"d":"0.015"},0,0,{"v":0.045990903575445885,"d":"0.04599"}]
[{"$nulls":3},57,14.25,84.25,{"$f":"INDEX(rngU.GenPop, MATCH($F69, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":1.7942242548918714E-3,"d":"0.002"},0,{"v":3.3868357198446706E-4,"d":"0.000"},{"v":1.2570355149051776E-4,"d":"0.000"},{"v":1.0648980237113212E-5,"d":"0.000"},{"v":0.012560817441530469,"d":"0.013"},{"v":3.4347277252753136E-3,"d":"0.003"},{"v":0.008702287191357523,"d":"0.009"},{"v":1.9098144949307645E-4,"d":"0.000"},{"v":0.015229132787381921,"d":"0.015"},0,0,{"v":0.04238720695364227,"d":"0.04239"},null,{"v":4.4138818873584815E-3,"d":"0.004"},0,{"v":3.8010997666744825E-4,"d":"0.000"},{"v":1.4107910148729465E-4,"d":"0.000"},{"v":1.1951520428770204E-5,"d":"0.000"},{"v":0.011697010448859095,"d":"0.012"},{"v":0.003623368973101914,"d":"0.004"},{"v":0.009016030027264057,"d":"0.009"},{"v":1.9836599517676978E-4,"d":"0.000"},{"v":0.01506911302684565,"d":"0.015"},0,0,{"v":0.04455091095718948,"d":"0.04455"}]
[{"$nulls":3},58,{"v":14.5,"d":"14.50"},{"v":84.5,"d":"84.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F70, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":1.66364335683205E-3,"d":"0.002"},0,{"v":3.2221709521002814E-4,"d":"0.000"},{"v":1.1959196302770908E-4,"d":"0.000"},{"v":1.0131236832204498E-5,"d":"0.000"},{"v":0.01199346971168187,"d":"0.012"},{"v":3.2600216745805252E-3,"d":"0.003"},{"v":8.349127241526243E-3,"d":"0.008"},{"v":1.8278248079418727E-4,"d":"0.000"},{"v":0.015178639986378823,"d":"0.015"},0,0,{"v":0.041079624746863636,"d":"0.04108"},null,{"v":4.0926463120340454E-3,"d":"0.004"},0,{"v":3.6162938705439762E-4,"d":"0.000"},{"v":1.3421996824269255E-4,"d":"0.000"},{"v":1.137044874464198E-5,"d":"0.000"},{"v":0.01123494958935681,"d":"0.011"},{"v":3.449514284120673E-3,"d":"0.003"},{"v":0.008660579795189964,"d":"0.009"},{"v":1.9016287153004796E-4,"d":"0.000"},{"v":0.015030304509917042,"d":"0.015"},0,0,{"v":0.04316537716619031,"d":"0.04317"}]
[{"$nulls":3},59,14.75,84.75,{"$f":"INDEX(rngU.GenPop, MATCH($F71, Parameters!$D$71:$D$78, 1))","v":{"v":0.6985,"d":"0.69850"}},{"v":1.5425659368863052E-3,"d":"0.002"},0,{"v":3.0655120305141332E-4,"d":"0.000"},{"v":1.1377751424867102E-4,"d":"0.000"},{"v":9.6386656247604979E-6,"d":"0.000"},{"v":0.011450551137281351,"d":"0.011"},{"v":0.003094550049948655,"d":"0.003"},{"v":0.00800979859404395,"d":"0.008"},{"v":1.7493393070775368E-4,"d":"0.000"},{"v":0.015119328974139779,"d":"0.015"},0,0,{"v":0.03982169600593264,"d":"0.03982"},null,{"v":3.794789770740757E-3,"d":"0.004"},0,{"v":3.44047306329328E-4,"d":"0.000"},{"v":1.2769431960616646E-4,"d":"0.000"},{"v":1.0817628219360696E-5,"d":"0.000"},{"v":0.01078759283187866,"d":"0.011"},{"v":3.2838904912317218E-3,"d":"0.003"},{"v":0.008318478570333037,"d":"0.008"},{"v":1.8228762797702788E-4,"d":"0.000"},{"v":0.014982460081554504,"d":"0.015"},0,0,{"v":0.04183205862787056,"d":"0.04183"}]
[{"$nulls":3},60,{"v":15,"d":"15.00"},{"v":85,"d":"85.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F72, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D72, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G72 + H$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":{"v":1.3002864504948358E-3,"d":"0.001"}},0,{"v":3.0098133819088049E-4,"d":"0.000"},{"v":1.1063651431097169E-4,"d":"0.000"},{"v":9.3661123734425771E-6,"d":"0.000"},{"v":0.009926827737298529,"d":"0.010"},{"v":2.6530091462532226E-3,"d":"0.003"},{"v":6.858087350724529E-3,"d":"0.007"},{"v":1.5312089254143916E-4,"d":"0.000"},{"v":0.013898145884890828,"d":"0.014"},0,0,{"v":0.035210461427078676,"d":"0.03521"},null,{"v":3.1987700514965367E-3,"d":"0.003"},0,{"v":3.3779615812697269E-4,"d":"0.000"},{"v":1.2416912526020006E-4,"d":"0.000"},{"v":1.0511737356712526E-5,"d":"0.000"},{"v":0.009401599334476029,"d":"0.009"},{"v":0.002823154092761119,"d":"0.003"},{"v":0.0071308202102136,"d":"0.007"},{"v":0.00015980369274714,"d":"0.000"},{"v":0.013782101104238598,"d":"0.014"},0,0,{"v":0.03696872550667691,"d":"0.03697"}]
[{"$nulls":3},61,15.25,85.25,{"$f":"INDEX(rngU.GenPop, MATCH($F73, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":1.1687205902883595E-3,"d":"0.001"},0,{"v":3.1409304519795951E-4,"d":"0.000"},{"v":0.000115456193725813,"d":"0.000"},{"v":9.7741300996381921E-6,"d":"0.000"},{"v":0.009203749876084256,"d":"0.009"},{"v":0.002422755362428906,"d":"0.002"},{"v":0.006256698596997887,"d":"0.006"},{"v":1.4314897714432466E-4,"d":"0.000"},{"v":0.013649918361568703,"d":"0.014"},0,0,{"v":0.033284315133535844,"d":"0.03328"},null,{"v":2.8751114197637373E-3,"d":"0.003"},0,{"v":3.5251163610344749E-4,"d":"0.000"},{"v":1.2957832836735264E-4,"d":"0.000"},{"v":1.0969662160904781E-5,"d":"0.000"},{"v":8.766077681482411E-3,"d":"0.009"},{"v":0.002585560620148942,"d":"0.003"},{"v":0.006513420732453579,"d":"0.007"},{"v":1.4962433562096131E-4,"d":"0.000"},{"v":0.0135454296566657,"d":"0.014"},0,0,{"v":0.03492828407276704,"d":"0.03493"}]
[{"$nulls":3},62,{"v":15.5,"d":"15.50"},{"v":85.5,"d":"85.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F74, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":1.0504668549335132E-3,"d":"0.001"},0,{"v":2.9018328134143643E-4,"d":"0.000"},{"v":1.0666730021173556E-4,"d":"0.000"},{"v":9.0300921587853671E-6,"d":"0.000"},{"v":0.008566090723774514,"d":"0.009"},{"v":2.220265506162891E-3,"d":"0.002"},{"v":0.005712004418734907,"d":"0.006"},{"v":1.3062511240890696E-4,"d":"0.000"},{"v":0.013397503507583841,"d":"0.013"},0,0,{"v":0.03148283679731054,"d":"0.03148"},null,{"v":2.5842012845495106E-3,"d":"0.003"},0,{"v":3.2567732663760782E-4,"d":"0.000"},{"v":1.1971441294625901E-4,"d":"0.000"},{"v":1.0134616508468371E-5,"d":"0.000"},{"v":0.00820861472198395,"d":"0.008"},{"v":2.3763177772110973E-3,"d":"0.002"},{"v":0.005953562649605891,"d":"0.006"},{"v":1.367524035842413E-4,"d":"0.000"},{"v":0.0133039657183084,"d":"0.013"},0,0,{"v":0.03301894091133542,"d":"0.03302"}]
[{"$nulls":3},63,15.75,85.75,{"$f":"INDEX(rngU.GenPop, MATCH($F75, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":0.000944178294182054,"d":"0.001"},0,{"v":2.6903564029854979E-4,"d":"0.000"},{"v":9.889372426530664E-5,"d":"0.000"},{"v":8.3720075624729973E-6,"d":"0.000"},{"v":7.970601824408537E-3,"d":"0.008"},{"v":2.0358484882174246E-3,"d":"0.002"},{"v":0.005218905549008982,"d":"0.005"},{"v":1.1935524277762901E-4,"d":"0.000"},{"v":0.013137991198031287,"d":"0.013"},0,0,{"v":0.029803181968752243,"d":"0.02980"},null,{"v":2.3227260805134694E-3,"d":"0.002"},0,{"v":3.0194299167626566E-4,"d":"0.000"},{"v":1.1099000463112748E-4,"d":"0.000"},{"v":9.39603766602905e-06,"d":"0.000"},{"v":0.007682473885395459,"d":"0.008"},{"v":2.1849280849295127E-3,"d":"0.002"},{"v":0.00544616013397683,"d":"0.005"},{"v":1.2515527945795971E-4,"d":"0.000"},{"v":0.013054650402401004,"d":"0.013"},0,0,{"v":0.031238422900647655,"d":"0.03124"}]
[{"$nulls":3},64,{"v":16,"d":"16.00"},{"$f":"E.cohortAge+E76","v":{"v":86,"d":"86.00"}},{"$f":"INDEX(rngU.GenPop, MATCH($F76, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":0.000848644245192255,"d":"0.001"},0,{"v":2.49402507882454E-4,"d":"0.000"},{"v":9.1676860427240288E-5,"d":"0.000"},{"v":7.7610523266529872E-6,"d":"0.000"},{"v":7.4155981765259725E-3,"d":"0.007"},{"v":1.8679152686514964E-3,"d":"0.002"},{"v":0.004772245268241923,"d":"0.005"},{"v":1.0913948301740067E-4,"d":"0.000"},{"v":0.012873095093800904,"d":"0.013"},0,0,{"$f":"SUM(H76:S76)","v":{"v":0.028235477956066297,"d":"0.02824"}},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D76, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G76 + V$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":{"v":0.002087707516188296,"d":"0.002"}},0,{"v":2.7990841391135012E-4,"d":"0.000"},{"v":1.0289040319777138E-4,"d":"0.000"},{"v":8.7103528568377424E-6,"d":"0.000"},{"v":0.007187383612936572,"d":"0.007"},{"v":2.0099359964234928E-3,"d":"0.002"},{"v":0.004985998587552595,"d":"0.005"},{"v":1.1462353255499403E-4,"d":"0.000"},{"v":0.012799245521658108,"d":"0.013"},0,0,{"v":0.02957640393728002,"d":"0.02958"}]
[{"$nulls":3},65,{"$f":"D77*E.cycleLength","v":16.25},86.25,{"$f":"INDEX(rngU.GenPop, MATCH($F77, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":7.6277654266755038E-4,"d":"0.001"},0,{"v":2.3120287413784811E-4,"d":"0.000"},{"v":8.4986930575301891E-5,"d":"0.000"},{"v":7.1947055364098933E-6,"d":"0.000"},{"v":0.006898399070824717,"d":"0.007"},{"v":1.7148497842705333E-3,"d":"0.002"},{"v":0.004367412450782976,"d":"0.004"},{"v":9.9875109951082E-5,"d":"0.000"},{"v":0.012604237657153934,"d":"0.013"},0,0,{"v":0.026770935125900355,"d":"0.02677"},null,{"v":1.8764686502274065E-3,"d":"0.002"},0,{"v":2.5948267457748145E-4,"d":"0.000"},{"v":9.5382188184485169E-5,"d":"0.000"},{"v":8.07473281786266e-06,"d":"0.000"},{"v":0.006721790977857912,"d":"0.007"},{"v":1.8498114064308122E-3,"d":"0.002"},{"v":0.004568417526478956,"d":"0.005"},{"v":1.0505511888878093E-4,"d":"0.000"},{"v":0.012539208827729383,"d":"0.013"},0,0,{"v":0.028023692103193082,"d":"0.02802"}]
[{"$nulls":3},{"$f":"D77+1","v":66},{"v":16.5,"d":"16.50"},{"v":86.5,"d":"86.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F78, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":6.855971242838648E-4,"d":"0.001"},0,{"v":2.1433129992161264E-4,"d":"0.000"},{"v":7.8785176760786779E-5,"d":"0.000"},{"v":6.6696860751503986E-6,"d":"0.000"},{"v":6.4165193145225554E-3,"d":"0.006"},{"v":1.5752147041201516E-3,"d":"0.002"},{"v":0.004000267987133195,"d":"0.004"},{"v":9.1467906103341254E-5,"d":"0.000"},{"v":0.012332674913150106,"d":"0.012"},0,0,{"v":0.025401528112070762,"d":"0.02540"},null,{"v":1.6866034001329353E-3,"d":"0.002"},0,{"v":2.405474376420138E-4,"d":"0.000"},{"v":8.8421860927039348E-5,"d":"0.000"},{"v":7.4854950995996213E-6,"d":"0.000"},{"v":0.006284215196193966,"d":"0.006"},{"v":1.7031865408054586E-3,"d":"0.002"},{"v":0.004189233572469302,"d":"0.004"},{"v":9.6356062600835415E-5,"d":"0.000"},{"v":0.012275831350693938,"d":"0.012"},0,0,{"v":0.026571880916565087,"d":"0.02657"}]
[{"$nulls":3},67,16.75,86.75,{"$f":"INDEX(rngU.GenPop, MATCH($F79, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":6.162268902272335E-4,"d":"0.001"},0,{"v":1.986908961913422E-4,"d":"0.000"},{"v":7.3035983931974153E-5,"d":"0.000"},{"v":6.1829788932891079E-6,"d":"0.000"},{"v":0.005967626613523535,"d":"0.006"},{"v":1.447724979736406E-3,"d":"0.001"},{"v":3.6670961680646463E-3,"d":"0.004"},{"v":8.383345961457613E-5,"d":"0.000"},{"v":0.012059511738525961,"d":"0.012"},0,0,{"v":0.024119929708708965,"d":"0.02412"},null,{"v":1.5159491361580921E-3,"d":"0.002"},0,{"v":2.2299396298675292E-4,"d":"0.000"},{"v":8.1969450084635524E-5,"d":"0.000"},{"v":6.9392558637926385E-6,"d":"0.000"},{"v":0.00587321469906737,"d":"0.006"},{"v":1.5688314334099851E-3,"d":"0.002"},{"v":3.8446909832136897E-3,"d":"0.004"},{"v":8.8442077273558257E-5,"d":"0.000"},{"v":0.012010252175514519,"d":"0.012"},0,0,{"v":0.025213283173572396,"d":"0.02521"}]
[{"$nulls":3},68,{"v":17,"d":"17.00"},{"v":87,"d":"87.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F80, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":5.5387568994805334E-4,"d":"0.001"},0,{"v":1.8419182004746125E-4,"d":"0.000"},{"v":6.77063271003236e-05,"d":"0.000"},{"v":5.7317882072121996E-6,"d":"0.000"},{"v":0.005549534093946885,"d":"0.006"},{"v":1.3312304854637834E-3,"d":"0.001"},{"v":3.3645606390660453E-3,"d":"0.003"},{"v":7.68960569464257e-05,"d":"0.000"},{"v":0.011785718225307638,"d":"0.012"},0,0,{"v":0.022919445126033826,"d":"0.02292"},null,{"v":1.3625620482191209E-3,"d":"0.001"},0,{"v":2.0672141849202642E-4,"d":"0.000"},{"v":7.5987891185708145E-5,"d":"0.000"},{"v":6.432877357884093E-6,"d":"0.000"},{"v":0.00548739213454408,"d":"0.005"},{"v":1.4456389085729603E-3,"d":"0.001"},{"v":3.5314168670570493E-3,"d":"0.004"},{"v":8.1237468140652025E-5,"d":"0.000"},{"v":0.0117434746919516,"d":"0.012"},0,0,{"v":0.023940864305521083,"d":"0.02394"}]
[{"$nulls":3},69,17.25,87.25,{"$f":"INDEX(rngU.GenPop, MATCH($F81, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":4.9783332207769724E-4,"d":"0.000"},0,{"v":1.7075078537981506E-4,"d":"0.000"},{"v":6.2765591461032155E-5,"d":"0.000"},{"v":5.3135222712933648E-6,"d":"0.000"},{"v":0.005160192174528408,"d":"0.005"},{"v":1.2247006173825585E-3,"d":"0.001"},{"v":3.089664959198447E-3,"d":"0.003"},{"v":7.0587759632634011E-5,"d":"0.000"},{"v":0.011512144218406335,"d":"0.012"},0,0,{"v":0.02179395295033822,"d":"0.02179"},null,{"v":1.2246950052376107E-3,"d":"0.001"},0,{"v":1.9163633082754507E-4,"d":"0.000"},{"v":7.0442824746355643E-5,"d":"0.000"},{"v":5.9634508244052604E-6,"d":"0.000"},{"v":5.1253972856202725E-3,"d":"0.005"},{"v":1.3326111593049814E-3,"d":"0.001"},{"v":3.2463811510640363E-3,"d":"0.003"},{"v":7.4674225218021665E-5,"d":"0.000"},{"v":0.011476381033305191,"d":"0.011"},0,0,{"v":0.022748182466148417,"d":"0.02275"}]
[{"$nulls":3},70,{"v":17.5,"d":"17.50"},{"v":87.5,"d":"87.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F82, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D82, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G82 + H$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":{"v":4.4746144499347915E-4,"d":"0.000"}},0,{"v":1.582905836986057E-4,"d":"0.000"},{"v":5.8185396257213782E-5,"d":"0.000"},{"v":4.9257784668321319E-6,"d":"0.000"},{"v":4.797680803970074E-3,"d":"0.005"},{"v":1.1272107698025978E-3,"d":"0.001"},{"v":0.00283971727602659,"d":"0.003"},{"v":6.4847579285901987E-5,"d":"0.000"},{"v":0.011239532303007959,"d":"0.011"},0,0,{"v":0.020737851935509255,"d":"0.02074"},null,{"v":1.1007776547235432E-3,"d":"0.001"},0,{"v":1.7765204767331694E-4,"d":"0.000"},{"v":6.5302398590298645E-5,"d":"0.000"},{"v":5.5282797660538795E-6,"d":"0.000"},{"v":0.004785929179590883,"d":"0.005"},{"v":1.2288479115870918E-3,"d":"0.001"},{"v":2.9868607846261024E-3,"d":"0.003"},{"v":6.8691212709450012E-5,"d":"0.000"},{"v":0.011209744987525597,"d":"0.011"},0,0,{"v":0.021629334456792337,"d":"0.02163"}]
[{"$nulls":3},71,17.75,87.75,{"$f":"INDEX(rngU.GenPop, MATCH($F83, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":4.0218630589055596E-4,"d":"0.000"},0,{"v":1.4673964065179223E-4,"d":"0.000"},{"v":5.3939431761921632E-5,"d":"0.000"},{"v":4.5663295015043268E-6,"d":"0.000"},{"v":0.004460202035831281,"d":"0.004"},{"v":0.001037930446254936,"d":"0.001"},{"v":2.6122986917704416E-3,"d":"0.003"},{"v":5.9620741973660878E-5,"d":"0.000"},{"v":0.010968529406830999,"d":"0.011"},0,0,{"v":0.019746013030467094,"d":"0.01975"},null,{"v":9.89398535926561E-4,"d":"0.001"},0,{"v":1.6468823999204958E-4,"d":"0.000"},{"v":6.0537084891202751E-5,"d":"0.000"},{"v":5.1248644571172048E-6,"d":"0.000"},{"v":0.004467737481301716,"d":"0.004"},{"v":1.1335359722376523E-3,"d":"0.001"},{"v":2.7504077310282283E-3,"d":"0.003"},{"v":6.3233446186152311E-5,"d":"0.000"},{"v":0.01094424354270758,"d":"0.011"},0,0,{"v":0.02057890689872826,"d":"0.02058"}]
[{"$nulls":3},72,{"v":18,"d":"18.00"},{"v":88,"d":"88.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F84, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":3.6149220554242183E-4,"d":"0.000"},0,{"v":1.3603160488444632E-4,"d":"0.000"},{"v":5.0003308148619626E-5,"d":"0.000"},{"v":4.2331106152483317E-6,"d":"0.000"},{"v":0.004146072940166313,"d":"0.004"},{"v":9.5611279845948935E-4,"d":"0.001"},{"v":0.002405234938159444,"d":"0.002"},{"v":5.4858032141731682E-5,"d":"0.000"},{"v":0.010699697166625563,"d":"0.011"},0,0,{"v":0.018813736104743274,"d":"0.01881"},null,{"v":0.000889289002818169,"d":"0.001"},0,{"v":1.526704405994451E-4,"d":"0.000"},{"v":5.6119510557597247E-5,"d":"0.000"},{"v":4.750887584434026E-6,"d":"0.000"},{"v":0.004169623280181289,"d":"0.004"},{"v":1.0459399893964075E-3,"d":"0.001"},{"v":0.002534820345686655,"d":"0.003"},{"v":5.8251447842475982E-5,"d":"0.000"},{"v":0.010680467213836295,"d":"0.011"},0,0,{"v":0.01959193211850277,"d":"0.01959"}]
[{"$nulls":3},73,18.25,88.25,{"$f":"INDEX(rngU.GenPop, MATCH($F85, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":3.2491562431139712E-4,"d":"0.000"},0,{"v":1.2610496690085846E-4,"d":"0.000"},{"v":4.6354415390243528E-5,"d":"0.000"},{"v":3.9242077197943833E-6,"d":"0.000"},{"v":3.8537188480666936E-3,"d":"0.004"},{"v":8.8108541346090222E-4,"d":"0.001"},{"v":2.2165710161849896E-3,"d":"0.002"},{"v":5.0515207392741557E-5,"d":"0.000"},{"v":0.010433521191959744,"d":"0.010"},0,0,{"v":0.017936710891387365,"d":"0.01794"},null,{"v":7.9930877378216973E-4,"d":"0.001"},0,{"v":1.4152961640706048E-4,"d":"0.000"},{"v":5.202429999535606E-5,"d":"0.000"},{"v":4.4042009361991571E-6,"d":"0.000"},{"v":0.003890439366320349,"d":"0.004"},{"v":9.6539427644051778E-4,"d":"0.001"},{"v":2.3381177818311357E-3,"d":"0.002"},{"v":5.3700671261253726E-5,"d":"0.000"},{"v":0.010418929281550905,"d":"0.010"},0,0,{"v":0.018663848268524946,"d":"0.01866"}]
[{"$nulls":3},74,{"v":18.5,"d":"18.50"},{"v":88.5,"d":"88.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F86, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":2.9203994250237325E-4,"d":"0.000"},0,{"v":1.1690270573941363E-4,"d":"0.000"},{"v":4.2971793381845727E-5,"d":"0.000"},{"v":3.6378464036878085E-6,"d":"0.000"},{"v":3.5816669234692983E-3,"d":"0.004"},{"v":8.1224219244865762E-4,"d":"0.001"},{"v":2.0445484919073393E-3,"d":"0.002"},{"v":4.6552476376335911E-5,"d":"0.000"},{"v":0.01017041934486171,"d":"0.010"},0,0,{"v":0.017110981717090662,"d":"0.01711"},null,{"v":7.1843294341939487E-4,"d":"0.001"},0,{"v":1.3120177187988337E-4,"d":"0.000"},{"v":4.8227929344269818E-5,"d":"0.000"},{"v":4.0828130621255882E-6,"d":"0.000"},{"v":0.003629090078773594,"d":"0.004"},{"v":8.9129556922618773E-4,"d":"0.001"},{"v":2.1585171021542703E-3,"d":"0.002"},{"v":4.9540988066927522E-5,"d":"0.000"},{"v":0.010160074059435645,"d":"0.010"},0,0,{"v":0.0177904632553623,"d":"0.01779"}]
[{"$nulls":3},75,18.75,88.75,{"$f":"INDEX(rngU.GenPop, MATCH($F87, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":2.6249069492284755E-4,"d":"0.000"},0,{"v":1.0837196143067144E-4,"d":"0.000"},{"v":3.9836011540784085E-5,"d":"0.000"},{"v":3.3723817396490267E-6,"d":"0.000"},{"v":3.3285400551145627E-3,"d":"0.003"},{"v":7.4903618501954809E-4,"d":"0.001"},{"v":1.8875851710262067E-3,"d":"0.002"},{"v":4.2934032896606886E-5,"d":"0.000"},{"v":0.00991074914098907,"d":"0.010"},0,0,{"v":0.016332915634679947,"d":"0.01633"},null,{"v":6.4574030852677369E-4,"d":"0.001"},0,{"v":1.2162758143080933E-4,"d":"0.000"},{"v":4.4708591351416659E-5,"d":"0.000"},{"v":3.7848778340819879E-6,"d":"0.000"},{"v":3.3845307985448485E-3,"d":"0.003"},{"v":8.2309660312678153E-4,"d":"0.001"},{"v":0.001994412808821856,"d":"0.002"},{"v":4.5736229686686239E-5,"d":"0.000"},{"v":0.009904284293659124,"d":"0.010"},0,0,{"v":0.01696792209298238,"d":"0.01697"}]
[{"$nulls":3},76,{"v":19,"d":"19.00"},{"v":89,"d":"89.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F88, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":2.3593130559707427E-4,"d":"0.000"},0,{"v":1.0046373135717165E-4,"d":"0.000"},{"v":3.6929057192849278E-5,"d":"0.000"},{"v":3.1262888357213323E-6,"d":"0.000"},{"v":3.0930510603619887E-3,"d":"0.003"},{"v":0.000690973260215315,"d":"0.001"},{"v":1.7442569033761777E-3,"d":"0.002"},{"v":3.962764009805625E-5,"d":"0.000"},{"v":0.009654814366509813,"d":"0.010"},0,0,{"v":0.015599173613544168,"d":"0.01560"},null,{"v":5.8040287527966953E-4,"d":"0.001"},0,{"v":1.1275204864040671E-4,"d":"0.000"},{"v":4.1446070105132192E-5,"d":"0.000"},{"v":3.5086838414950938E-6,"d":"0.000"},{"v":3.1557671492560353E-3,"d":"0.003"},{"v":7.6030041075049047E-4,"d":"0.001"},{"v":1.8443585346138028E-3,"d":"0.002"},{"v":4.2253778188922064E-5,"d":"0.000"},{"v":0.009651887787489726,"d":"0.010"},0,0,{"v":0.01619267733816568,"d":"0.01619"}]
[{"$nulls":3},77,19.25,89.25,{"$f":"INDEX(rngU.GenPop, MATCH($F89, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":2.1205925405127574E-4,"d":"0.000"},0,{"v":9.3132588770783675E-5,"d":"0.000"},{"v":3.42342321031944e-05,"d":"0.000"},{"v":2.8981540759300337E-6,"d":"0.000"},{"v":2.8739971916505467E-3,"d":"0.003"},{"v":6.376065109307918E-4,"d":"0.001"},{"v":1.6132812941426584E-3,"d":"0.002"},{"v":3.6604259264811677E-5,"d":"0.000"},{"v":0.00940287099464882,"d":"0.009"},0,0,{"v":0.014906684479638813,"d":"0.01491"},null,{"v":5.2167642810072533E-4,"d":"0.001"},0,{"v":1.0452419034444697E-4,"d":"0.000"},{"v":3.8421624910020828E-5,"d":"0.000"},{"v":3.252644560601713E-6,"d":"0.000"},{"v":0.002941853960151904,"d":"0.003"},{"v":7.0245525375442974E-4,"d":"0.001"},{"v":1.7070506651923009E-3,"d":"0.002"},{"v":3.9064200834564769E-5,"d":"0.000"},{"v":0.009403163333164372,"d":"0.009"},0,0,{"v":0.015461462301013366,"d":"0.01546"}]
[{"$nulls":3},78,{"v":19.5,"d":"19.50"},{"v":89.5,"d":"89.50"},{"$f":"INDEX(rngU.GenPop, MATCH($F90, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":1.9060262950259862E-4,"d":"0.000"},0,{"v":8.6336421850697327E-5,"d":"0.000"},{"v":3.1736056557715782E-5,"d":"0.000"},{"v":2.6866670001372047E-6,"d":"0.000"},{"v":0.002670254935693312,"d":"0.003"},{"v":0.000588531301545883,"d":"0.001"},{"v":1.4935031216723657E-3,"d":"0.001"},{"v":3.3837718367608347E-5,"d":"0.000"},{"v":0.009155132476742244,"d":"0.009"},0,0,{"v":0.014252621328932562,"d":"0.01425"},null,{"v":4.6889205279142764E-4,"d":"0.000"},0,{"v":9.6896743774524231E-5,"d":"0.000"},{"v":3.5617882635959148E-5,"d":"0.000"},{"v":3.015289241080145E-6,"d":"0.000"},{"v":0.002741894038732916,"d":"0.003"},{"v":6.4915011307610006E-4,"d":"0.001"},{"v":1.5813136868877654E-3,"d":"0.002"},{"v":3.6140923569394095E-5,"d":"0.000"},{"v":0.009158346024642355,"d":"0.009"},0,0,{"v":0.014771266755351523,"d":"0.01477"}]
[{"$nulls":3},79,19.75,89.75,{"$f":"INDEX(rngU.GenPop, MATCH($F91, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"v":1.7131703370285579E-4,"d":"0.000"},0,{"v":8.0036191803141746E-5,"d":"0.000"},{"v":2.9420180443905894E-5,"d":"0.000"},{"v":2.49061277644802E-6,"d":"0.000"},{"v":2.48077509498709E-3,"d":"0.002"},{"v":5.4338088015462008E-4,"d":"0.001"},{"v":1.3838812825145877E-3,"d":"0.001"},{"v":3.1304416027190308E-5,"d":"0.000"},{"v":0.00891177447452754,"d":"0.009"},0,0,{"v":0.013634380166937379,"d":"0.01363"},null,{"v":4.2144851737197604E-4,"d":"0.000"},0,{"v":8.9825895069510169E-5,"d":"0.000"},{"v":3.3018737922718218E-5,"d":"0.000"},{"v":2.795254457711708E-6,"d":"0.000"},{"v":2.5550367938272697E-3,"d":"0.003"},{"v":6.0001067139285851E-4,"d":"0.001"},{"v":1.4660870762389564E-3,"d":"0.001"},{"v":3.3459939212369606E-5,"d":"0.000"},{"v":0.008917632016813287,"d":"0.009"},0,0,{"v":0.014119314902306657,"d":"0.01412"}]
[{"$nulls":3},80,{"v":20,"d":"20.00"},{"v":90,"d":"90.00"},{"$f":"INDEX(rngU.GenPop, MATCH($F92, Parameters!$D$71:$D$78, 1))","v":{"v":0.6497,"d":"0.64970"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D92, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\n$G92 + V$6 + N(\"age-adjusted state utility value\"),\nE.cycleLength)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},0,0,{"$error":"#VALUE!"}]

{"sheet":"E.Costs","index":31,"n_rows":92,"n_cols":34,"rows_kept":92,"merged":[[6,3,10,3],[6,4,10,4],[6,5,10,5],[6,6,10,6],[6,7,6,19],[6,21,6,33],[7,7,7,18],[7,19,10,19],[7,21,7,32],[7,33,10,33],[8,7,10,7],[8,8,10,8],[8,9,10,9],[8,10,10,10],[8,11,10,11],[8,12,10,12],[8,13,10,13],[8,14,10,14],[8,15,10,15],[8,16,10,16],[8,17,10,17],[8,18,10,18],[8,21,10,21],[8,22,10,22],[8,23,10,23],[8,24,10,24],[8,25,10,25],[8,26,10,26],[8,27,10,27],[8,28,10,28],[8,29,10,29],[8,30,10,30],[8,31,10,31],[8,32,10,32]]}
[{"$nulls":3},{"$f":"K.zWorkbookTitle","v":"Camacho et al. (2024) Harms of hazardous prescribing of NSAIDs -- E: NSAIDs - CKD"}]
[{"$nulls":3},{"$f":"COLUMNS(H2:U2)","v":14},null,null,"StratID ",{"$f":"MAX($G$2:G2)+1","v":1},{"$f":"H2","v":1},1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"MAX($G$2:U2)+1","v":2},{"$f":"V2","v":2},2,2,2,2,2,2,2,2,2,2,2]
[{"$nulls":6},"StateID ",1,{"$f":"H3+1","v":2},3,4,5,6,7,8,9,10,11,12,null,null,1,{"$f":"V3+1","v":2},3,4,5,6,7,8,9,10,11,12]
[{"$nulls":6},"Costs ",{"$f":"SUM(OFFSET(H$12, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":17.13093306387557,"d":"£17"}},{"v":11013.337070232112,"d":"£11,013"},{"v":489.9224130399414,"d":"£490"},{"v":1004.9184018535037,"d":"£1,005"},{"v":95.55381390364938,"d":"£96"},{"v":5773.205965996839,"d":"£5,773"},{"v":10167.808115418287,"d":"£10,168"},{"v":24993.883918740463,"d":"£24,994"},{"v":2784.1362993478306,"d":"£2,784"},{"v":3361.2259056352614,"d":"£3,361"},{"v":0,"d":"£0"},{"v":0,"d":"£0"},{"v":59701.122837231764,"d":"£59,701"},null,{"$f":"SUM(OFFSET(V$12, 0, 0, timeHorizon*E.cyclesPerYear))","v":{"v":13790.492325377021,"d":"£13,790"}},{"v":0,"d":"£0"},{"v":365.81206209929974,"d":"£366"},{"v":746.2133386314096,"d":"£746"},{"v":70.70157401269826,"d":"£71"},{"v":4116.685391985761,"d":"£4,117"},{"v":9317.56458778628,"d":"£9,318"},{"v":25129.117985483652,"d":"£25,129"},{"v":2711.423107151642,"d":"£2,711"},{"v":3246.0645286561544,"d":"£3,246"},{"v":0,"d":"£0"},{"v":0,"d":"£0"},{"v":59494.07490118392,"d":"£59,494"}]
[{"$nulls":6},"Discounted costs ",{"$f":"SUM(OFFSET(H$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":12.249337696494868,"d":"£12"}},{"$f":"SUM(OFFSET(I$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":10058.903358739586,"d":"£10,059"}},{"$f":"SUM(OFFSET(J$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":429.5023574195966,"d":"£430"}},{"$f":"SUM(OFFSET(K$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":880.9912429705199,"d":"£881"}},{"$f":"SUM(OFFSET(L$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":83.77027188077803,"d":"£84"}},{"$f":"SUM(OFFSET(M$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":4789.115962552338,"d":"£4,789"}},{"$f":"SUM(OFFSET(N$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":8502.968862943215,"d":"£8,503"}},{"$f":"SUM(OFFSET(O$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":20526.36178039272,"d":"£20,526"}},{"$f":"SUM(OFFSET(P$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":2289.8628839804283,"d":"£2,290"}},{"$f":"SUM(OFFSET(Q$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":2642.0460477309553,"d":"£2,642"}},{"$f":"SUM(OFFSET(R$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0,"d":"£0"}},{"$f":"SUM(OFFSET(S$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0,"d":"£0"}},{"$f":"SUM(OFFSET(T$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":50215.77210630662,"d":"£50,216"}},null,{"$f":"SUM(OFFSET(V$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":12398.386554439105,"d":"£12,398"}},{"$f":"SUM(OFFSET(W$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0,"d":"£0"}},{"$f":"SUM(OFFSET(X$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":317.19516360652653,"d":"£317"}},{"$f":"SUM(OFFSET(Y$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":647.0406160863863,"d":"£647"}},{"$f":"SUM(OFFSET(Z$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":61.30524293676563,"d":"£61"}},{"$f":"SUM(OFFSET(AA$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":3396.712869824293,"d":"£3,397"}},{"$f":"SUM(OFFSET(AB$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":7774.398346435996,"d":"£7,774"}},{"$f":"SUM(OFFSET(AC$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":20632.564989416343,"d":"£20,633"}},{"$f":"SUM(OFFSET(AD$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":2227.3909187130603,"d":"£2,227"}},{"$f":"SUM(OFFSET(AE$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":2550.37779255117,"d":"£2,550"}},{"$f":"SUM(OFFSET(AF$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0,"d":"£0"}},{"$f":"SUM(OFFSET(AG$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":0,"d":"£0"}},{"$f":"SUM(OFFSET(AH$12, 0, 0, timeHorizon*E.cyclesPerYear) / (1+DQALYs)^(OFFSET($D$12, 0, 0, timeHorizon*E.cyclesPerYear)/E.cyclesPerYear))","v":{"v":50005.37249400964,"d":"£50,005"}}]
[{"$nulls":6},"State cost ",{"$f":"INDEX(E.rngC.byState, H$3)","v":{"v":803.7691767052629,"d":"£804"}},{"$f":"INDEX(E.rngC.byState, I$3)","v":{"v":794.6681785624058,"d":"£795"}},{"$f":"INDEX(E.rngC.byState, J$3)","v":{"v":873.0381452143279,"d":"£873"}},{"$f":"INDEX(E.rngC.byState, K$3)","v":{"v":4322.27555068557,"d":"£4,322"}},{"$f":"INDEX(E.rngC.byState, L$3)","v":{"v":4800.290166919507,"d":"£4,800"}},{"$f":"INDEX(E.rngC.byState, M$3)","v":{"v":803.7691767052629,"d":"£804"}},{"$f":"INDEX(E.rngC.byState, N$3)","v":{"v":3868.840417537634,"d":"£3,869"}},{"$f":"INDEX(E.rngC.byState, O$3)","v":{"v":6126.759249854417,"d":"£6,127"}},{"$f":"INDEX(E.rngC.byState, P$3)","v":{"v":28366.318824200425,"d":"£28,366"}},{"$f":"INDEX(E.rngC.byState, Q$3)","v":{"v":2425.914515081316,"d":"£2,426"}},{"$f":"INDEX(E.rngC.byState, R$3)","v":0},{"$f":"INDEX(E.rngC.byState, S$3)","v":0},null,null,{"$f":"INDEX(E.rngC.byState, V$3)","v":{"v":803.7691767052629,"d":"£804"}},{"$f":"INDEX(E.rngC.byState, W$3)","v":{"v":794.6681785624058,"d":"£795"}},{"$f":"INDEX(E.rngC.byState, X$3)","v":{"v":873.0381452143279,"d":"£873"}},{"$f":"INDEX(E.rngC.byState, Y$3)","v":{"v":4322.27555068557,"d":"£4,322"}},{"$f":"INDEX(E.rngC.byState, Z$3)","v":{"v":4800.290166919507,"d":"£4,800"}},{"$f":"INDEX(E.rngC.byState, AA$3)","v":{"v":803.7691767052629,"d":"£804"}},{"$f":"INDEX(E.rngC.byState, AB$3)","v":{"v":3868.840417537634,"d":"£3,869"}},{"$f":"INDEX(E.rngC.byState, AC$3)","v":{"v":6126.759249854417,"d":"£6,127"}},{"$f":"INDEX(E.rngC.byState, AD$3)","v":{"v":28366.318824200425,"d":"£28,366"}},{"$f":"INDEX(E.rngC.byState, AE$3)","v":{"v":2425.914515081316,"d":"£2,426"}},{"$f":"INDEX(E.rngC.byState, AF$3)","v":0},{"$f":"INDEX(E.rngC.byState, AG$3)","v":0}]
[{"$nulls":3},"Cycle","Years","Age",null,{"$f":"INDEX(rngStrats, H2)","v":"HPE"},{"$nulls":13},{"$f":"INDEX(rngStrats, V2)","v":"No HPE"}]
[{"$nulls":7},"Health-state costs",{"$nulls":11},"Total",null,"Health-state costs",{"$nulls":11},"Total"]
[{"$nulls":7},{"$f":"INDEX(K.rngStates, H$3)","v":"No event no NSAID"},"No event + NSAID","Primary care AKI","Secondary care AKI (no RRT)","Secondary care AKI (with RRT)","Post-event CKD stage 3b-4","ESRD","ESRD+RRT","Transplant","Post-transplant","Dead (AKI)","Dead (other)",null,null,{"$f":"INDEX(K.rngStates, V$3)","v":"No event no NSAID"},"No event + NSAID","Primary care AKI","Secondary care AKI (no RRT)","Secondary care AKI (with RRT)","Post-event CKD stage 3b-4","ESRD","ESRD+RRT","Transplant","Post-transplant","Dead (AKI)","Dead (other)"]
[]
[]
[{"$nulls":3},0,{"v":0,"d":"0.00"},{"$f":"E.cohortAge+D12*E.cycleLength","v":{"v":70,"d":"70.000"}},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D12, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nH$6 + N(\"state cost\"))","v":0},{"v":770.2892337202064,"d":"£770.29"},{"v":11.452367666896006,"d":"£11.45"},{"v":23.501595314279243,"d":"£23.50"},{"v":2.2353024006467983,"d":"£2.24"},0,{"v":12.976641375839273,"d":"£12.98"},{"v":28.182575645674522,"d":"£28.18"},0,0,0,0,{"$f":" SUM(H12:S12)","v":{"v":848.6377161235422,"d":"£848.64"}},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D12, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nV$6 + N(\"state cost\"))","v":{"v":784.9423578478203,"d":"£784.94"}},0,{"v":7.097966987023722,"d":"£7.10"},{"v":14.479013109864965,"d":"£14.48"},{"v":1.3718449725053696,"d":"£1.37"},0,{"v":12.976641375839273,"d":"£12.98"},{"v":28.182575645674522,"d":"£28.18"},0,0,0,0,{"$f":" SUM(V12:AG12)","v":{"v":849.0503999387281,"d":"£849.05"}}]
[{"$nulls":3},{"$f":"D12+1","v":1},{"$f":"D13*E.cycleLength","v":0.25},{"v":70.25,"d":"70.250"},null,0,{"v":723.0271455984025,"d":"£723.03"},{"v":22.202060564131735,"d":"£22.20"},{"v":45.56121997633735,"d":"£45.56"},{"v":4.333454943274651,"d":"£4.33"},{"v":11.126257404361137,"d":"£11.13"},{"v":46.151263460180644,"d":"£46.15"},{"v":82.63510356242486,"d":"£82.64"},{"v":3.3746012924958118,"d":"£3.37"},0,0,0,{"$f":" SUM(H13:S13)","v":{"v":938.4111068016089,"d":"£938.41"}},null,{"v":748.170687539906,"d":"£748.17"},0,{"v":13.863420255945998,"d":"£13.86"},{"v":28.279737564344178,"d":"£28.28"},{"v":2.6794240399564515,"d":"£2.68"},{"v":6.8860020455479445,"d":"£6.89"},{"v":42.95549680212017,"d":"£42.96"},{"v":83.02957301626137,"d":"£83.03"},{"v":3.3746012924958118,"d":"£3.37"},0,0,0,{"$f":" SUM(V13:AG13)","v":{"v":929.2389425565779,"d":"£929.24"}}]
[{"$nulls":3},{"$f":"D13+1","v":2},{"v":0.5,"d":"0.50"},{"v":70.5,"d":"70.500"},null,0,{"v":678.6648837702171,"d":"£678.66"},{"v":21.03633321486387,"d":"£21.04"},{"v":43.166607091592866,"d":"£43.17"},{"v":4.105550043373028,"d":"£4.11"},{"v":32.17488201019148,"d":"£32.17"},{"v":84.30792552220109,"d":"£84.31"},{"v":134.59604398668455,"d":"£134.60"},{"v":10.682816177501362,"d":"£10.68"},{"v":0.286230429353588,"d":"£0.29"},0,0,{"v":1009.0212722459788,"d":"£1,009.02"},null,{"v":713.121635107961,"d":"£713.12"},0,{"v":13.335588403570288,"d":"£13.34"},{"v":27.203023017161307,"d":"£27.20"},{"v":2.5774084241704664,"d":"£2.58"},{"v":20.012838260488518,"d":"£20.01"},{"v":75.24559555331896,"d":"£75.25"},{"v":135.64919618926996,"d":"£135.65"},{"v":10.401551756600375,"d":"£10.40"},{"v":0.286230429353588,"d":"£0.29"},0,0,{"v":997.8330671418945,"d":"£997.83"}]
[{"$nulls":3},3,0.75,{"v":70.75,"d":"70.750"},null,0,{"v":637.0245256582243,"d":"£637.02"},{"v":20.129433532507207,"d":"£20.13"},{"v":41.30099465699973,"d":"£41.30"},{"v":3.927829137315046,"d":"£3.93"},{"v":51.10465027472108,"d":"£51.10"},{"v":118.32284106322382,"d":"£118.32"},{"v":185.30818619992922,"d":"£185.31"},{"v":18.288844109870958,"d":"£18.29"},{"v":1.1899873660457043,"d":"£1.19"},0,0,{"v":1076.597291998837,"d":"£1,076.60"},null,{"v":679.7145022230332,"d":"£679.71"},0,{"v":12.948404690881704,"d":"£12.95"},{"v":26.413214039154933,"d":"£26.41"},{"v":2.5025762883407507,"d":"£2.50"},{"v":32.01266101558522,"d":"£32.01"},{"v":104.33014313397604,"d":"£104.33"},{"v":186.79242571630945,"d":"£186.79"},{"v":17.486347941038797,"d":"£17.49"},{"v":1.1661307889337942,"d":"£1.17"},0,0,{"v":1063.3664058372538,"d":"£1,063.37"}]
[{"$nulls":3},4,{"v":1,"d":"1.00"},{"v":71,"d":"71.000"},null,0,{"v":597.9390653539131,"d":"£597.94"},{"v":19.263564715024923,"d":"£19.26"},{"v":39.52004021289866,"d":"£39.52"},{"v":3.758188203080989,"d":"£3.76"},{"v":68.26603716414502,"d":"£68.27"},{"v":148.6844379178567,"d":"£148.68"},{"v":234.62566150475502,"d":"£234.63"},{"v":25.398425811178104,"d":"£25.40"},{"v":2.731462677664624,"d":"£2.73"},0,0,{"v":1140.1868835605171,"d":"£1,140.19"},null,{"v":647.8723709768823,"d":"£647.87"},0,{"v":12.570315097535087,"d":"£12.57"},{"v":25.6419559889587,"d":"£25.64"},{"v":2.4295017997248713,"d":"£2.43"},{"v":43.07471475448325,"d":"£43.07"},{"v":130.54177407254167,"d":"£130.54"},{"v":236.36635347688733,"d":"£236.37"},{"v":24.14869616144451,"d":"£24.15"},{"v":2.639734951747138,"d":"£2.64"},0,0,{"v":1125.285417280205,"d":"£1,125.29"}]
[{"$nulls":3},5,1.25,{"v":71.25,"d":"71.250"},null,0,{"v":561.2517438114045,"d":"£561.25"},{"v":18.44010313349843,"d":"£18.44"},{"v":37.82649249887112,"d":"£37.83"},{"v":3.596884063820044,"d":"£3.60"},{"v":83.78179927635485,"d":"£83.78"},{"v":175.6874147933293,"d":"£175.69"},{"v":282.44754255031864,"d":"£282.45"},{"v":32.04813389894052,"d":"£32.05"},{"v":4.86331420054167,"d":"£4.86"},0,0,{"v":1199.943428227079,"d":"£1,199.94"},null,{"v":617.5219267831351,"d":"£617.52"},0,{"v":12.20330350164663,"d":"£12.20"},{"v":24.89329574327761,"d":"£24.89"},{"v":2.358568388285905,"d":"£2.36"},{"v":53.25175305963407,"d":"£53.25"},{"v":154.09376399555555,"d":"£154.09"},{"v":284.3076405491471,"d":"£284.31"},{"v":30.413985696080097,"d":"£30.41"},{"v":4.666338465363098,"d":"£4.67"},0,0,{"v":1183.7105761821251,"d":"£1,183.71"}]
[{"$nulls":3},6,{"v":1.5,"d":"1.50"},{"v":71.5,"d":"71.500"},null,0,{"v":526.815420137996,"d":"£526.82"},{"v":17.6566986099047,"d":"£17.66"},{"v":36.21550214865551,"d":"£36.22"},{"v":3.443453865562517,"d":"£3.44"},{"v":97.77027110327188,"d":"£97.77"},{"v":199.60728439434178,"d":"£199.61"},{"v":328.6905641845884,"d":"£328.69"},{"v":38.25906678520505,"d":"£38.26"},{"v":7.541690385930891,"d":"£7.54"},0,0,{"v":1255.9999516154567,"d":"£1,256.00"},null,{"v":588.593289574873,"d":"£588.59"},0,{"v":11.847006760833457,"d":"£11.85"},{"v":24.16649253460288,"d":"£24.17"},{"v":2.289705868426602,"d":"£2.29"},{"v":62.595982835674924,"d":"£62.60"},{"v":175.18644578791782,"d":"£175.19"},{"v":330.5657154732503,"d":"£330.57"},{"v":36.29821291241185,"d":"£36.30"},{"v":7.207724453209152,"d":"£7.21"},0,0,{"v":1238.7505762011997,"d":"£1,238.75"}]
[{"$nulls":3},7,1.75,{"v":71.75,"d":"71.750"},null,0,{"v":494.4919814599851,"d":"£494.49"},{"v":16.9112000884938,"d":"£16.91"},{"v":34.68262937371666,"d":"£34.68"},{"v":3.297473768677525,"d":"£3.30"},{"v":110.34195733602415,"d":"£110.34"},{"v":220.69891388222135,"d":"£220.70"},{"v":373.2877812860342,"d":"£373.29"},{"v":44.05178066260327,"d":"£44.05"},{"v":10.724889143596481,"d":"£10.72"},0,0,{"v":1308.4886070013526,"d":"£1,308.49"},null,{"v":561.0198529099937,"d":"£561.02"},0,{"v":11.501112736919417,"d":"£11.50"},{"v":23.460909637974716,"d":"£23.46"},{"v":2.2228539122828757,"d":"£2.22"},{"v":71.15681298730884,"d":"£71.16"},{"v":194.00633090202524,"d":"£194.01"},{"v":375.10179340445933,"d":"£375.10"},{"v":41.81707231282419,"d":"£41.82"},{"v":10.227346500153578,"d":"£10.23"},0,0,{"v":1290.5140853039418,"d":"£1,290.51"}]
[{"$nulls":3},8,{"v":2,"d":"2.00"},{"v":72,"d":"72.000"},null,0,{"v":464.1517889969339,"d":"£464.15"},{"v":16.20157844064055,"d":"£16.20"},{"v":33.223686286163016,"d":"£33.22"},{"v":3.1585439956579915,"d":"£3.16"},{"v":121.60009322294864,"d":"£121.60"},{"v":239.1980578050753,"d":"£239.20"},{"v":416.18691965686554,"d":"£416.19"},{"v":49.446046940804024,"d":"£49.45"},{"v":14.373294209606406,"d":"£14.37"},0,0,{"v":1357.5400095546954,"d":"£1,357.54"},null,{"v":534.7381306138957,"d":"£534.74"},0,{"v":11.165317692074662,"d":"£11.17"},{"v":22.77592746414615,"d":"£22.78"},{"v":2.1579538155502966,"d":"£2.16"},{"v":78.98103497641848,"d":"£78.98"},{"v":210.72705892903784,"d":"£210.73"},{"v":417.88771645542215,"d":"£417.89"},{"v":46.98579754980292,"d":"£46.99"},{"v":13.690289338289846,"d":"£13.69"},0,0,{"v":1339.109226834638,"d":"£1,339.11"}]
[{"$nulls":3},9,2.25,{"v":72.25,"d":"72.250"},null,0,{"v":435.67315812276246,"d":"£435.67"},{"v":15.52592039591069,"d":"£15.53"},{"v":31.8347243234976,"d":"£31.83"},{"v":3.0262876276714166,"d":"£3.03"},{"v":131.64110376338976,"d":"£131.64"},{"v":255.32273221127207,"d":"£255.32"},{"v":457.34887167870426,"d":"£457.35"},{"v":54.46087773504249,"d":"£54.46"},{"v":18.449291462380927,"d":"£18.45"},0,0,{"v":1403.2829673206315,"d":"£1,403.28"},null,{"v":509.6876106063913,"d":"£509.69"},0,{"v":10.839326769210436,"d":"£10.84"},{"v":22.110944539531665,"d":"£22.11"},{"v":2.094948590331407,"d":"£2.09"},{"v":86.11295358915015,"d":"£86.11"},{"v":225.5102537131836,"d":"£225.51"},{"v":458.9048903942488,"d":"£458.90"},{"v":51.81916686180716,"d":"£51.82"},{"v":17.56321637045348,"d":"£17.56"},0,0,{"v":1384.6433114343083,"d":"£1,384.64"}]
[{"$nulls":3},10,{"v":2.5,"d":"2.50"},{"v":72.5,"d":"72.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D22, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nH$6 + N(\"state cost\"))","v":0},{"v":408.9418703283625,"d":"£408.94"},{"v":14.882421665997652,"d":"£14.88"},{"v":30.512020038905813,"d":"£30.51"},{"v":2.900349246985034,"d":"£2.90"},{"v":140.5550354801031,"d":"£140.56"},{"v":269.27449292446653,"d":"£269.27"},{"v":496.7463181026305,"d":"£496.75"},{"v":59.114546758319115,"d":"£59.11"},{"v":22.91718808748955,"d":"£22.92"},0,0,{"v":1445.84424263326,"d":"£1,445.84"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D22, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nV$6 + N(\"state cost\"))","v":{"v":485.8106155762921,"d":"£485.81"}},0,{"v":10.52285371988281,"d":"£10.52"},{"v":21.465376951162956,"d":"£21.47"},{"v":2.033782912546874,"d":"£2.03"},{"v":92.59451204308866,"d":"£92.59"},{"v":238.50632390917374,"d":"£238.51"},{"v":498.1433061162404,"d":"£498.14"},{"v":56.33150664158571,"d":"£56.33"},{"v":21.814318085504958,"d":"£21.81"},0,0,{"v":1427.222595955478,"d":"£1,427.22"}]
[{"$nulls":3},11,2.75,{"v":72.75,"d":"72.750"},null,0,{"v":383.85071512837334,"d":"£383.85"},{"v":14.26938050384888,"d":"£14.27"},{"v":29.252061790528657,"d":"£29.25"},{"v":2.7803936652572263,"d":"£2.78"},{"v":148.42596127318853,"d":"£148.43"},{"v":281.23962372158445,"d":"£281.24"},{"v":534.3624664249077,"d":"£534.36"},{"v":63.42461034648492,"d":"£63.42"},{"v":27.74313417795898,"d":"£27.74"},0,0,{"v":1485.348347032133,"d":"£1,485.35"},null,{"v":463.05217018287925,"d":"£463.05"},0,{"v":10.215620653174334,"d":"£10.22"},{"v":20.838657834437196,"d":"£20.84"},{"v":1.9744030734011064,"d":"£1.97"},{"v":98.46541096964897,"d":"£98.47"},{"v":249.85521103787153,"d":"£249.86"},{"v":535.6006398308882,"d":"£535.60"},{"v":60.53669595509272,"d":"£60.54"},{"v":26.413261199655334,"d":"£26.41"},0,0,{"v":1466.9520707370486,"d":"£1,466.95"}]
[{"$nulls":3},12,{"v":3,"d":"3.00"},{"v":73,"d":"73.000"},null,0,{"v":360.2990600748584,"d":"£360.30"},{"v":13.685191650447212,"d":"£13.69"},{"v":28.051537232066124,"d":"£28.05"},{"v":2.6661047284003176,"d":"£2.67"},{"v":155.33236004005428,"d":"£155.33"},{"v":291.39024069365024,"d":"£291.39"},{"v":570.189896862388,"d":"£570.19"},{"v":67.40792845891511,"d":"£67.41"},{"v":32.89504676137392,"d":"£32.90"},0,0,{"v":1521.9173665021535,"d":"£1,521.92"},null,{"v":441.3598744784982,"d":"£441.36"},0,{"v":9.917357791677462,"d":"£9.92"},{"v":20.230236875352144,"d":"£20.23"},{"v":1.9167569322204587,"d":"£1.92"},{"v":103.76322157896021,"d":"£103.76"},{"v":259.68708846864894,"d":"£259.69"},{"v":571.2814262400084,"d":"£571.28"},{"v":64.44817185404656,"d":"£64.45"},{"v":31.331138598504392,"d":"£31.33"},0,0,{"v":1503.935272817917,"d":"£1,503.94"}]
[{"$nulls":3},13,3.25,{"v":73.25,"d":"73.250"},null,0,{"v":338.1924471533459,"d":"£338.19"},{"v":13.128340646043021,"d":"£13.13"},{"v":26.907321556728974,"d":"£26.91"},{"v":2.5571841934288684,"d":"£2.56"},{"v":161.34747262080606,"d":"£161.35"},{"v":299.88531862034677,"d":"£299.89"},{"v":604.2295076031533,"d":"£604.23"},{"v":71.08068559202425,"d":"£71.08"},{"v":38.34253623178224,"d":"£38.34"},0,0,{"v":1555.6708142176594,"d":"£1,555.67"},null,{"v":420.68378326083933,"d":"£420.68"},0,{"v":9.627803234606585,"d":"£9.63"},{"v":19.639579827282613,"d":"£19.64"},{"v":1.8607938706691871,"d":"£1.86"},{"v":108.5234932866602,"d":"£108.52"},{"v":268.1230145242361,"d":"£268.12"},{"v":605.196299379748,"d":"£605.20"},{"v":68.07893538653823,"d":"£68.08"},{"v":36.540420140535616,"d":"£36.54"},0,0,{"v":1538.2741229111157,"d":"£1,538.27"}]
[{"$nulls":3},14,{"v":3.5,"d":"3.50"},{"v":73.5,"d":"73.500"},null,0,{"v":317.4422139425104,"d":"£317.44"},{"v":12.597398483672398,"d":"£12.60"},{"v":25.816466448717264,"d":"£25.82"},{"v":2.453350672914705,"d":"£2.45"},{"v":166.5396355328202,"d":"£166.54"},{"v":306.87164478768585,"d":"£306.87"},{"v":636.4895516199095,"d":"£636.49"},{"v":74.45841154879209,"d":"£74.46"},{"v":44.05683515927446,"d":"£44.06"},0,0,{"v":1586.7255081962971,"d":"£1,586.73"},null,{"v":400.9762910771232,"d":"£400.98"},0,{"v":9.346702727826287,"d":"£9.35"},{"v":19.066168041865417,"d":"£19.07"},{"v":1.8064647483021414,"d":"£1.81"},{"v":112.77985606895561,"d":"£112.78"},{"v":275.2755426965871,"d":"£275.28"},{"v":637.3612961679077,"d":"£637.36"},{"v":71.44155821721569,"d":"£71.44"},{"v":42.01490437420541,"d":"£42.01"},0,0,{"v":1570.0687841199885,"d":"£1,570.07"}]
[{"$nulls":3},15,3.75,{"v":73.75,"d":"73.750"},null,0,{"v":297.9651380180908,"d":"£297.97"},{"v":12.091016584157295,"d":"£12.09"},{"v":24.776189699217007,"d":"£24.78"},{"v":2.3543386429387323,"d":"£2.35"},{"v":170.97259386811535,"d":"£170.97"},{"v":312.4847053038305,"d":"£312.48"},{"v":666.9847579019731,"d":"£666.98"},{"v":77.55600201428743,"d":"£77.56"},{"v":50.010729445509575,"d":"£50.01"},0,0,{"v":1615.1954714781198,"d":"£1,615.20"},null,{"v":382.1920226154169,"d":"£382.19"},0,{"v":9.07380944059407,"d":"£9.07"},{"v":18.50949801358085,"d":"£18.51"},{"v":1.7537218594151704,"d":"£1.75"},{"v":116.56411779961898,"d":"£116.56"},{"v":281.24929176825646,"d":"£281.25"},{"v":667.7972180419625,"d":"£667.80"},{"v":74.54818977604724,"d":"£74.55"},{"v":47.729671212831896,"d":"£47.73"},0,0,{"v":1599.417540527724,"d":"£1,599.42"}]
[{"$nulls":3},16,{"v":4,"d":"4.00"},{"v":74,"d":"74.000"},null,0,{"v":279.6831031748624,"d":"£279.68"},{"v":11.607922073054223,"d":"£11.61"},{"v":23.783865446533174,"d":"£23.78"},{"v":2.2598975106806014,"d":"£2.26"},{"v":174.70579464254058,"d":"£174.71"},{"v":316.84950861939507,"d":"£316.85"},{"v":695.7355304894015,"d":"£695.74"},{"v":80.38773889336586,"d":"£80.39"},{"v":56.17849178947801,"d":"£56.18"},0,0,{"v":1641.1918526393113,"d":"£1,641.19"},null,{"v":364.28772823071546,"d":"£364.29"},0,{"v":8.808883748821449,"d":"£8.81"},{"v":17.96908093763101,"d":"£17.97"},{"v":1.702518891155357,"d":"£1.70"},{"v":119.90635681051414,"d":"£119.91"},{"v":286.1414784523354,"d":"£286.14"},{"v":696.529046393949,"d":"£696.53"},{"v":77.41056486157541,"d":"£77.41"},{"v":53.661035604255794,"d":"£53.66"},0,0,{"v":1626.4166939309532,"d":"£1,626.42"}]
[{"$nulls":3},17,4.25,{"v":74.25,"d":"74.250"},null,0,{"v":262.5227861279916,"d":"£262.52"},{"v":11.146913341210897,"d":"£11.15"},{"v":22.837015002443565,"d":"£22.84"},{"v":2.169790738023017,"d":"£2.17"},{"v":177.79466180640244,"d":"£177.79"},{"v":320.0813506337177,"d":"£320.08"},{"v":722.7672191827596,"d":"£722.77"},{"v":82.96731037235651,"d":"£82.97"},{"v":62.53581742436818,"d":"£62.54"},0,0,{"v":1664.8228646292735,"d":"£1,664.82"},null,{"v":347.2221843652436,"d":"£347.22"},0,{"v":8.551693024663113,"d":"£8.55"},{"v":17.44444228072657,"d":"£17.44"},{"v":1.6528108828542964,"d":"£1.65"},{"v":122.83500990573405,"d":"£122.84"},{"v":290.04241499431464,"d":"£290.04"},{"v":723.5854078075363,"d":"£723.59"},{"v":80.04001163096812,"d":"£80.04"},{"v":59.786502225658054,"d":"£59.79"},0,0,{"v":1651.1604771176987,"d":"£1,651.16"}]
[{"$nulls":3},18,{"v":4.5,"d":"4.50"},{"v":74.5,"d":"74.500"},null,0,{"v":246.415362437231,"d":"£246.42"},{"v":10.706855871710204,"d":"£10.71"},{"v":21.93329822917331,"d":"£21.93"},{"v":2.0837950177686997,"d":"£2.08"},{"v":180.29085405163585,"d":"£180.29"},{"v":322.2865254660138,"d":"£322.29"},{"v":748.109456256826,"d":"£748.11"},{"v":85.30783067168032,"d":"£85.31"},{"v":69.05976208348547,"d":"£69.06"},0,0,{"v":1686.1937400855247,"d":"£1,686.19"},null,{"v":330.9560986337001,"d":"£330.96"},0,{"v":8.302011432249413,"d":"£8.30"},{"v":16.935121364405173,"d":"£16.94"},{"v":1.604554186548712,"d":"£1.60"},{"v":125.37695604847174,"d":"£125.38"},{"v":293.0359740205557,"d":"£293.04"},{"v":748.9980853815765,"d":"£749.00"},{"v":82.44745991509464,"d":"£82.45"},{"v":66.08472122792827,"d":"£66.08"},0,0,{"v":1673.7409822105303,"d":"£1,673.74"}]
[{"$nulls":3},19,4.75,{"v":74.75,"d":"74.750"},null,0,{"v":231.29623047451565,"d":"£231.30"},{"v":10.286678317032125,"d":"£10.29"},{"v":21.070505433563362,"d":"£21.07"},{"v":2.001699499275751,"d":"£2.00"},{"v":182.24250648068895,"d":"£182.24"},{"v":323.5629856884743,"d":"£323.56"},{"v":771.7955539287202,"d":"£771.80"},{"v":87.42185946100513,"d":"£87.42"},{"v":75.72868215071404,"d":"£75.73"},0,0,{"v":1705.4067014339896,"d":"£1,705.41"},null,{"v":315.45201935491133,"d":"£315.45"},0,{"v":8.059619729382781,"d":"£8.06"},{"v":16.440670960515646,"d":"£16.44"},{"v":1.5577064286537385,"d":"£1.56"},{"v":127.55759592930089,"d":"£127.56"},{"v":295.2000227696603,"d":"£295.20"},{"v":772.8015726845314,"d":"£772.80"},{"v":84.64344980232924,"d":"£84.64"},{"v":72.53544504853781,"d":"£72.54"},0,0,{"v":1694.2481027078231,"d":"£1,694.25"}]
[{"$nulls":3},20,{"v":5,"d":"5.00"},{"v":75,"d":"75.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D32, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nH$6 + N(\"state cost\"))","v":0},{"v":213.8833492560503,"d":"£213.88"},{"v":12.536373548373225,"d":"£12.54"},{"v":25.73555256315298,"d":"£25.74"},{"v":2.4484226204231545,"d":"£2.45"},{"v":181.92642320481792,"d":"£181.93"},{"v":322.165404543186,"d":"£322.17"},{"v":788.4155335769126,"d":"£788.42"},{"v":89.32142091277137,"d":"£89.32"},{"v":82.3661272939791,"d":"£82.37"},0,0,{"v":1718.7986075196666,"d":"£1,718.80"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D32, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nV$6 + N(\"state cost\"))","v":{"v":298.23024748979026,"d":"£298.23"}},0,{"v":9.495105250785091,"d":"£9.50"},{"v":19.368891635731913,"d":"£19.37"},{"v":1.8351469407384173,"d":"£1.84"},{"v":128.13309012260572,"d":"£128.13"},{"v":294.9293299302091,"d":"£294.93"},{"v":789.5787569100448,"d":"£789.58"},{"v":86.63814043984907,"d":"£86.64"},{"v":78.96980062586225,"d":"£78.97"},0,0,{"v":1707.1785093456167,"d":"£1,707.18"}]
[{"$nulls":3},21,5.25,{"v":75.25,"d":"75.250"},null,0,{"v":194.6077737134768,"d":"£194.61"},{"v":14.495262877683052,"d":"£14.50"},{"v":29.799257247233466,"d":"£29.80"},{"v":2.8376655183333392,"d":"£2.84"},{"v":181.91250814309265,"d":"£181.91"},{"v":320.2134703092588,"d":"£320.21"},{"v":797.6729161211088,"d":"£797.67"},{"v":90.43124928305126,"d":"£90.43"},{"v":88.94211392751654,"d":"£88.94"},0,0,{"v":1720.9122171407548,"d":"£1,720.91"},null,{"v":279.5245441848222,"d":"£279.52"},0,{"v":10.794702610656145,"d":"£10.79"},{"v":22.019916534202036,"d":"£22.02"},{"v":2.086323947856047,"d":"£2.09"},{"v":128.71633035927061,"d":"£128.72"},{"v":293.5812377397417,"d":"£293.58"},{"v":799.1298689789735,"d":"£799.13"},{"v":87.86935754032072,"d":"£87.87"},{"v":85.35912756794478,"d":"£85.36"},0,0,{"v":1709.0814094637878,"d":"£1,709.08"}]
[{"$nulls":3},22,{"v":5.5,"d":"5.50"},{"v":75.5,"d":"75.500"},null,0,{"v":177.0693498182373,"d":"£177.07"},{"v":13.603673893038309,"d":"£13.60"},{"v":27.959735866719466,"d":"£27.96"},{"v":2.66208998158415,"d":"£2.66"},{"v":183.68444905019425,"d":"£183.68"},{"v":319.303321499322,"d":"£319.30"},{"v":805.0665011114221,"d":"£805.07"},{"v":90.93529054290595,"d":"£90.94"},{"v":95.53423767862941,"d":"£95.53"},0,0,{"v":1715.818649442053,"d":"£1,715.82"},null,{"v":261.99210663367563,"d":"£261.99"},0,{"v":10.335876576292057,"d":"£10.34"},{"v":21.083965693792365,"d":"£21.08"},{"v":1.9976452896363526,"d":"£2.00"},{"v":130.4428166398195,"d":"£130.44"},{"v":292.75273671804996,"d":"£292.75"},{"v":806.9313918456393,"d":"£806.93"},{"v":88.45414742836041,"d":"£88.45"},{"v":91.77705457346887,"d":"£91.78"},0,0,{"v":1705.7677413987342,"d":"£1,705.77"}]
[{"$nulls":3},23,5.75,{"v":75.75,"d":"75.750"},null,0,{"v":161.11152214924098,"d":"£161.11"},{"v":12.837619309379733,"d":"£12.84"},{"v":26.378163027738704,"d":"£26.38"},{"v":2.511070240733861,"d":"£2.51"},{"v":184.53379852180268,"d":"£184.53"},{"v":317.2554036368506,"d":"£317.26"},{"v":810.9855910132143,"d":"£810.99"},{"v":91.40095746779559,"d":"£91.40"},{"v":102.0911122888689,"d":"£102.09"},0,0,{"v":1709.1052376556256,"d":"£1,709.11"},null,{"v":245.55934484581948,"d":"£245.56"},0,{"v":9.935700181201224,"d":"£9.94"},{"v":20.26765318045279,"d":"£20.27"},{"v":1.9203020198346885,"d":"£1.92"},{"v":131.64447238122847,"d":"£131.64"},{"v":291.1230717705272,"d":"£291.12"},{"v":813.2546820056003,"d":"£813.25"},{"v":88.9583329926157,"d":"£88.96"},{"v":98.16861367235119,"d":"£98.17"},0,0,{"v":1700.832173049631,"d":"£1,700.83"}]
[{"$nulls":3},24,{"v":6,"d":"6.00"},{"v":76,"d":"76.000"},null,0,{"v":146.5918443586668,"d":"£146.59"},{"v":12.121287841812496,"d":"£12.12"},{"v":24.899723858613942,"d":"£24.90"},{"v":2.369927584488986,"d":"£2.37"},{"v":184.63257191371244,"d":"£184.63"},{"v":314.27526244580315,"d":"£314.28"},{"v":815.4831412510753,"d":"£815.48"},{"v":91.64543891990992,"d":"£91.65"},{"v":108.60991095950361,"d":"£108.61"},0,0,{"v":1700.6291091335868,"d":"£1,700.63"},null,{"v":230.15728456819627,"d":"£230.16"},0,{"v":9.550077765532285,"d":"£9.55"},{"v":19.48102906369713,"d":"£19.48"},{"v":1.8457716404756497,"d":"£1.85"},{"v":132.40746075936298,"d":"£132.41"},{"v":288.81698283917626,"d":"£288.82"},{"v":818.1651058659027,"d":"£818.17"},{"v":89.27379239550172,"d":"£89.27"},{"v":104.52730428756975,"d":"£104.53"},0,0,{"v":1694.2248091854146,"d":"£1,694.22"}]
[{"$nulls":3},25,6.25,{"v":76.25,"d":"76.250"},null,0,{"v":133.3807076353591,"d":"£133.38"},{"v":11.452448357596387,"d":"£11.45"},{"v":23.51971350919011,"d":"£23.52"},{"v":2.2382067370700827,"d":"£2.24"},{"v":184.07315426734112,"d":"£184.07"},{"v":310.49521433070163,"d":"£310.50"},{"v":818.6230030542861,"d":"£818.62"},{"v":91.6926963525019,"d":"£91.69"},{"v":115.07239071490918,"d":"£115.07"},0,0,{"v":1690.5475349589556,"d":"£1,690.55"},null,{"v":215.72127777529985,"d":"£215.72"},0,{"v":9.179444519869278,"d":"£9.18"},{"v":18.724981080842724,"d":"£18.72"},{"v":1.7741382621244013,"d":"£1.77"},{"v":132.77250872867404,"d":"£132.77"},{"v":285.9162702388193,"d":"£285.92"},{"v":821.7330155135944,"d":"£821.73"},{"v":89.4175578931753,"d":"£89.42"},{"v":110.83756511881455,"d":"£110.84"},0,0,{"v":1686.076759131214,"d":"£1,686.08"}]
[{"$nulls":3},26,{"v":6.5,"d":"6.50"},{"v":76.5,"d":"76.500"},null,0,{"v":121.36018376152816,"d":"£121.36"},{"v":10.827447200822752,"d":"£10.83"},{"v":22.230539193322898,"d":"£22.23"},{"v":2.1151796556274918,"d":"£2.12"},{"v":182.94009550223225,"d":"£182.94"},{"v":306.03451037336856,"d":"£306.03"},{"v":820.4707370265686,"d":"£820.47"},{"v":91.56038536544736,"d":"£91.56"},{"v":121.46254901742263,"d":"£121.46"},0,0,{"v":1679.0016270963406,"d":"£1,679.00"},null,{"v":202.19073131799755,"d":"£202.19"},0,{"v":8.823194808536275,"d":"£8.82"},{"v":17.998273806744926,"d":"£18.00"},{"v":1.7052848317911622,"d":"£1.71"},{"v":132.7781838371531,"d":"£132.78"},{"v":282.49607435266506,"d":"£282.50"},{"v":824.0282948403301,"d":"£824.03"},{"v":89.40285897903033,"d":"£89.40"},{"v":117.08545804229597,"d":"£117.09"},0,0,{"v":1676.5083548165446,"d":"£1,676.51"}]
[{"$nulls":3},27,6.75,{"v":76.75,"d":"76.750"},null,0,{"v":110.4229724353886,"d":"£110.42"},{"v":10.242972415996956,"d":"£10.24"},{"v":21.025317748756198,"d":"£21.03"},{"v":2.0001863115265226,"d":"£2.00"},{"v":181.3093117797924,"d":"£181.31"},{"v":300.9993643821851,"d":"£301.00"},{"v":821.0930628549263,"d":"£821.09"},{"v":91.26501890408557,"d":"£91.27"},{"v":127.7660643958827,"d":"£127.77"},0,0,{"v":1666.1242712285405,"d":"£1,666.12"},null,{"v":189.50885259213672,"d":"£189.51"},0,{"v":8.480770985523014,"d":"£8.48"},{"v":17.299769709500872,"d":"£17.30"},{"v":1.6391035715900937,"d":"£1.64"},{"v":132.46008476425393,"d":"£132.46"},{"v":278.6246408614705,"d":"£278.62"},{"v":825.1201373732565,"d":"£825.12"},{"v":89.24224228281221,"d":"£89.24"},{"v":123.2583275672852,"d":"£123.26"},0,0,{"v":1665.633929707829,"d":"£1,665.63"}]
[{"$nulls":3},28,{"v":7,"d":"7.00"},{"v":77,"d":"77.000"},null,0,{"v":100.47144346309003,"d":"£100.47"},{"v":9.695984855898157,"d":"£9.70"},{"v":19.897733970177764,"d":"£19.90"},{"v":1.8926211975709217,"d":"£1.89"},{"v":179.2489384726971,"d":"£179.25"},{"v":295.4842789054727,"d":"£295.48"},{"v":820.557211281564,"d":"£820.56"},{"v":90.82192873993185,"d":"£90.82"},{"v":133.97018002704885,"d":"£133.97"},0,0,{"v":1652.0403209134513,"d":"£1,652.04"},null,{"v":177.62241115941518,"d":"£177.62"},0,{"v":8.151636461272899,"d":"£8.15"},{"v":16.62837420988263,"d":"£16.63"},{"v":1.575490773278137,"d":"£1.58"},{"v":131.85107110232124,"d":"£131.85"},{"v":274.3639091348872,"d":"£274.36"},{"v":825.0767495293766,"d":"£825.08"},{"v":88.9475320830897,"d":"£88.95"},{"v":129.34472798002577,"d":"£129.34"},0,0,{"v":1653.5619024335492,"d":"£1,653.56"}]
[{"$nulls":3},29,7.25,{"v":77.25,"d":"77.250"},null,0,{"v":91.4167652701385,"d":"£91.42"},{"v":9.183695491361014,"d":"£9.18"},{"v":18.841993291030583,"d":"£18.84"},{"v":1.791928780830539,"d":"£1.79"},{"v":176.82006698006225,"d":"£176.82"},{"v":289.57321328766983,"d":"£289.57"},{"v":818.930374886805,"d":"£818.93"},{"v":90.24534587027114,"d":"£90.25"},{"v":140.0635854364992,"d":"£140.06"},0,0,{"v":1636.866969294668,"d":"£1,636.87"},null,{"v":166.48151531995202,"d":"£166.48"},0,{"v":7.835275485005698,"d":"£7.84"},{"v":15.983035237301241,"d":"£15.98"},{"v":1.5143467561838797,"d":"£1.51"},{"v":130.9814542745031,"d":"£130.98"},{"v":269.77003481225614,"d":"£269.77"},{"v":823.9651009690059,"d":"£823.97"},{"v":88.52986529360798,"d":"£88.53"},{"v":135.33434801086827,"d":"£135.33"},0,0,{"v":1640.3949761586844,"d":"£1,640.39"}]
[{"$nulls":3},30,{"v":7.5,"d":"7.50"},{"v":77.5,"d":"77.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D42, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nH$6 + N(\"state cost\"))","v":0},{"v":83.17811195303173,"d":"£83.18"},{"v":8.703543771372786,"d":"£8.70"},{"v":17.852776700923805,"d":"£17.85"},{"v":1.6975991730452984,"d":"£1.70"},{"v":174.07741462785526,"d":"£174.08"},{"v":283.3406405019408,"d":"£283.34"},{"v":816.2792419451689,"d":"£816.28"},{"v":89.54847296069399,"d":"£89.55"},{"v":146.0363063911714,"d":"£146.04"},0,0,{"v":1620.7141080252038,"d":"£1,620.71"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D42, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nV$6 + N(\"state cost\"))","v":{"v":156.03940269875275,"d":"£156.04"}},0,{"v":7.53119232163886,"d":"£7.53"},{"v":15.362741550823586,"d":"£15.36"},{"v":1.4555757081287175,"d":"£1.46"},{"v":129.87917628022575,"d":"£129.88"},{"v":264.8938714093689,"d":"£264.89"},{"v":821.8507143980731,"d":"£821.85"},{"v":87.9997235790085,"d":"£88.00"},{"v":141.2179393477416,"d":"£141.22"},0,0,{"v":1626.2303372937617,"d":"£1,626.23"}]
[{"$nulls":3},31,7.75,{"v":77.75,"d":"77.750"},null,0,{"v":75.68194179291375,"d":"£75.68"},{"v":8.25317792044776,"d":"£8.25"},{"v":16.925199699552007,"d":"£16.93"},{"v":1.6091641887173511,"d":"£1.61"},{"v":171.06993281420566,"d":"£171.07"},{"v":276.8525024525302,"d":"£276.85"},{"v":812.6696038351531,"d":"£812.67"},{"v":88.74355219642189,"d":"£88.74"},{"v":151.87960221435324,"d":"£151.88"},0,0,{"v":1603.684677114295,"d":"£1,603.68"},null,{"v":146.2522439670844,"d":"£146.25"},0,{"v":7.23891047533103,"d":"£7.24"},{"v":14.766521155292962,"d":"£14.77"},{"v":1.3990855353588223,"d":"£1.40"},{"v":128.56997648210665,"d":"£128.57"},{"v":259.7814136609831,"d":"£259.78"},{"v":818.7974906936819,"d":"£818.80"},{"v":87.36696444217766,"d":"£87.37"},{"v":146.98724870793922,"d":"£146.99"},0,0,{"v":1611.1598551199556,"d":"£1,611.16"}]
[{"$nulls":3},32,{"v":8,"d":"8.00"},{"v":78,"d":"78.000"},null,0,{"v":68.86134079095571,"d":"£68.86"},{"v":7.830436976640258,"d":"£7.83"},{"v":16.054774878370534,"d":"£16.05"},{"v":1.526193751691004,"d":"£1.53"},{"v":167.84135904005242,"d":"£167.84"},{"v":270.167073320596,"d":"£270.17"},{"v":808.1660273643199,"d":"£808.17"},{"v":87.84192877169205,"d":"£87.84"},{"v":157.58587004746298,"d":"£157.59"},0,0,{"v":1585.8750049417808,"d":"£1,585.88"},null,{"v":137.0789588749083,"d":"£137.08"},0,{"v":6.957971942808411,"d":"£6.96"},{"v":14.193439778203196,"d":"£14.19"},{"v":1.3447877182333303,"d":"£1.34"},{"v":127.07754722670023,"d":"£127.08"},{"v":254.4742055840612,"d":"£254.47"},{"v":814.8675655384831,"d":"£814.87"},{"v":86.64085123755265,"d":"£86.64"},{"v":152.63495333929166,"d":"£152.63"},0,0,{"v":1595.2702812402417,"d":"£1,595.27"}]
[{"$nulls":3},33,8.25,{"v":78.25,"d":"78.250"},null,0,{"v":62.65542536558084,"d":"£62.66"},{"v":7.433334415224101,"d":"£7.43"},{"v":15.237377806957243,"d":"£15.24"},{"v":1.4482926191807823,"d":"£1.45"},{"v":164.43071793251983,"d":"£164.43"},{"v":263.3357396176403,"d":"£263.34"},{"v":802.8315842784278,"d":"£802.83"},{"v":86.85411030088143,"d":"£86.85"},{"v":163.1485556079529,"d":"£163.15"},0,0,{"v":1567.3751379443652,"d":"£1,567.38"},null,{"v":128.48104382219137,"d":"£128.48"},0,{"v":6.687936495677566,"d":"£6.69"},{"v":13.642599405701663,"d":"£13.64"},{"v":1.2925971725148273,"d":"£1.29"},{"v":125.42367902648294,"d":"£125.42"},{"v":249.0097160056165,"d":"£249.01"},{"v":810.1211941036536,"d":"£810.12"},{"v":85.83008211479867,"d":"£85.83"},{"v":158.15459981945912,"d":"£158.15"},0,0,{"v":1578.6434479660961,"d":"£1,578.64"}]
[{"$nulls":3},34,{"v":8.5,"d":"8.50"},{"v":78.5,"d":"78.500"},null,0,{"v":57.00879887975511,"d":"£57.01"},{"v":7.060043216407039,"d":"£7.06"},{"v":14.469215928830439,"d":"£14.47"},{"v":1.375097394884403,"d":"£1.38"},{"v":160.8727759066991,"d":"£160.87"},{"v":256.40370480424764,"d":"£256.40"},{"v":796.7276310380302,"d":"£796.73"},{"v":85.78982241457199,"d":"£85.79"},{"v":168.56207002196604,"d":"£168.56"},0,0,{"v":1548.269159605392,"d":"£1,548.27"},null,{"v":120.4224102453514,"d":"£120.42"},0,{"v":6.4283809905911165,"d":"£6.43"},{"v":13.113136875408866,"d":"£13.11"},{"v":1.2424321160430387,"d":"£1.24"},{"v":123.62839598413619,"d":"£123.63"},{"v":243.4216840882401,"d":"£243.42"},{"v":804.6166606425504,"d":"£804.62"},{"v":84.94281790037599,"d":"£84.94"},{"v":163.54054602400166,"d":"£163.54"},0,0,{"v":1561.3564648666988,"d":"£1,561.36"}]
[{"$nulls":3},35,8.75,{"v":78.75,"d":"78.750"},null,0,{"v":51.8710571470755,"d":"£51.87"},{"v":6.708882248176562,"d":"£6.71"},{"v":13.746800198025516,"d":"£13.75"},{"v":1.3062738053665806,"d":"£1.31"},{"v":157.19845369092852,"d":"£157.20"},{"v":249.41062559952354,"d":"£249.41"},{"v":789.9136326798385,"d":"£789.91"},{"v":84.65806078639066,"d":"£84.66"},{"v":173.8217123375942,"d":"£173.82"},0,0,{"v":1528.6354984929196,"d":"£1,528.64"},null,{"v":112.86923314048441,"d":"£112.87"},0,{"v":6.178898706185549,"d":"£6.18"},{"v":12.604222523850021,"d":"£12.60"},{"v":1.1942139405828505,"d":"£1.19"},{"v":121.71008209643924,"d":"£121.71"},{"v":237.74043719142307,"d":"£237.74"},{"v":798.4102101517063,"d":"£798.41"},{"v":83.98670892816675,"d":"£83.99"},{"v":168.78790613604676,"d":"£168.79"},0,0,{"v":1543.481912814885,"d":"£1,543.48"}]
[{"$nulls":3},36,{"v":9,"d":"9.00"},{"v":79,"d":"79.000"},null,0,{"v":47.19633850259309,"d":"£47.20"},{"v":6.378303846942343,"d":"£6.38"},{"v":13.06691921185,"d":"£13.07"},{"v":1.2415142162166852,"d":"£1.24"},{"v":153.43520055807167,"d":"£153.44"},{"v":242.3911864420578,"d":"£242.39"},{"v":782.4470252409047,"d":"£782.45"},{"v":83.46713982023734,"d":"£83.47"},{"v":178.92359735001673,"d":"£178.92"},0,0,{"v":1508.5472251888905,"d":"£1,508.55"},null,{"v":105.78980908757225,"d":"£105.79"},0,{"v":5.939098705752155,"d":"£5.94"},{"v":12.115058886379138,"d":"£12.12"},{"v":1.1478670886458453,"d":"£1.15"},{"v":119.68559903412924,"d":"£119.69"},{"v":231.99318322675146,"d":"£231.99"},{"v":791.5559995250231,"d":"£791.56"},{"v":82.9689208334519,"d":"£82.97"},{"v":173.89249857281982,"d":"£173.89"},0,0,{"v":1525.088034960525,"d":"£1,525.09"}]
[{"$nulls":3},37,9.25,{"v":79.25,"d":"79.250"},null,0,{"v":42.942914422112146,"d":"£42.94"},{"v":6.066882489168824,"d":"£6.07"},{"v":12.426615617184693,"d":"£12.43"},{"v":1.180535366591954,"d":"£1.18"},{"v":149.60733375725107,"d":"£149.61"},{"v":235.3756179601669,"d":"£235.38"},{"v":774.3831118183542,"d":"£774.38"},{"v":82.22473821240317,"d":"£82.22"},{"v":183.86458839355828,"d":"£183.86"},0,0,{"v":1488.0723380367913,"d":"£1,488.07"},null,{"v":99.1544231797458,"d":"£99.15"},0,{"v":5.708605224642389,"d":"£5.71"},{"v":11.64487944755843,"d":"£11.64"},{"v":1.103318935092333,"d":"£1.10"},{"v":117.5703959557377,"d":"£117.57"},{"v":226.2042794987974,"d":"£226.20"},{"v":784.1060658728583,"d":"£784.11"},{"v":81.89615932719339,"d":"£81.90"},{"v":178.85079670698485,"d":"£178.85"},0,0,{"v":1506.2389241486107,"d":"£1,506.24"}]
[{"$nulls":3},38,{"v":9.5,"d":"9.50"},{"v":79.5,"d":"79.500"},null,0,{"v":39.07281703565897,"d":"£39.07"},{"v":5.773304456772866,"d":"£5.77"},{"v":11.823164587672359,"d":"£11.82"},{"v":1.1230763026769477,"d":"£1.12"},{"v":145.73634632388456,"d":"£145.74"},{"v":228.39016476194377,"d":"£228.39"},{"v":765.774987872392,"d":"£765.77"},{"v":80.93794158899982,"d":"£80.94"},{"v":188.6422347779047,"d":"£188.64"},0,0,{"v":1467.274037707906,"d":"£1,467.27"},null,{"v":92.93522429905859,"d":"£92.94"},0,{"v":5.487057081447723,"d":"£5.49"},{"v":11.192947440034844,"d":"£11.19"},{"v":1.060499673328347,"d":"£1.06"},{"v":115.37861187750542,"d":"£115.38"},{"v":220.39547987000174,"d":"£220.40"},{"v":776.1103099021431,"d":"£776.11"},{"v":80.77469396983422,"d":"£80.77"},{"v":183.65988226361503,"d":"£183.66"},0,0,{"v":1486.9947063769691,"d":"£1,486.99"}]
[{"$nulls":3},39,9.75,{"v":79.75,"d":"79.750"},null,{"v":17.13093306387557,"d":"£17.13"},{"v":18.614538991073356,"d":"£18.61"},{"v":5.496358407780855,"d":"£5.50"},{"v":11.254054187312507,"d":"£11.25"},{"v":1.0688964923363382,"d":"£1.07"},{"v":141.84118615786366,"d":"£141.84"},{"v":221.45750735911346,"d":"£221.46"},{"v":756.6734918613365,"d":"£756.67"},{"v":79.61328240599425,"d":"£79.61"},{"v":193.25471356646594,"d":"£193.25"},0,0,{"v":1446.4049624931522,"d":"£1,446.40"},null,{"v":87.10610821525704,"d":"£87.11"},0,{"v":5.274107112031327,"d":"£5.27"},{"v":10.758554690031616,"d":"£10.76"},{"v":1.019342205919281,"d":"£1.02"},{"v":113.12317108786044,"d":"£113.12"},{"v":214.58616194607575,"d":"£214.59"},{"v":767.6164924584848,"d":"£767.62"},{"v":79.6103809657201,"d":"£79.61"},{"v":188.31740127664622,"d":"£188.32"},0,0,{"v":1467.4117199580267,"d":"£1,467.41"}]
[{"$nulls":3},40,{"v":10,"d":"10.00"},{"v":80,"d":"80.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D52, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nH$6 + N(\"state cost\"))","v":{"v":33.01510301105347,"d":"£33.02"}},0,{"v":4.885542011786407,"d":"£4.89"},{"v":9.986000341966939,"d":"£9.99"},{"v":0.9473869501085321,"d":"£0.95"},{"v":137.23513502596026,"d":"£137.24"},{"v":212.4261657517066,"d":"£212.43"},{"v":737.9702267826701,"d":"£737.97"},{"v":78.25677728690734,"d":"£78.26"},{"v":197.05345104219253,"d":"£197.05"},0,0,{"v":1411.7757882043525,"d":"£1,411.78"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D52, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nV$6 + N(\"state cost\"))","v":{"v":81.21881353038862,"d":"£81.22"}},0,{"v":5.06942162552468,"d":"£5.07"},{"v":10.341020507645746,"d":"£10.34"},{"v":0.9797820394487544,"d":"£0.98"},{"v":110.25282467026456,"d":"£110.25"},{"v":206.68552874607042,"d":"£206.69"},{"v":749.3763609682468,"d":"£749.38"},{"v":78.40868500080744,"d":"£78.41"},{"v":192.1898954234376,"d":"£192.19"},0,0,{"v":1434.5223325118345,"d":"£1,434.52"}]
[{"$nulls":3},41,10.25,{"v":80.25,"d":"80.250"},null,{"v":30.612314291100137,"d":"£30.61"},0,{"v":4.310409753555579,"d":"£4.31"},{"v":8.792726064338973,"d":"£8.79"},{"v":0.8330855807956955,"d":"£0.83"},{"v":131.68462901925568,"d":"£131.68"},{"v":201.30315354993112,"d":"£201.30"},{"v":710.3354822297675,"d":"£710.34"},{"v":75.97643895014787,"d":"£75.98"},{"v":200.03592218936058,"d":"£200.04"},0,0,{"v":1363.884161628253,"d":"£1,363.88"},null,{"v":75.30783245807531,"d":"£75.31"},0,{"v":4.847694936261582,"d":"£4.85"},{"v":9.888724287260887,"d":"£9.89"},{"v":0.9369282695605704,"d":"£0.94"},{"v":106.83102332007802,"d":"£106.83"},{"v":196.93686681527356,"d":"£196.94"},{"v":722.0244269226118,"d":"£722.02"},{"v":76.27303807663876,"d":"£76.27"},{"v":195.2736844310594,"d":"£195.27"},0,0,{"v":1388.3202195168199,"d":"£1,388.32"}]
[{"$nulls":3},42,{"v":10.5,"d":"10.50"},{"v":80.5,"d":"80.500"},null,{"v":28.384396860532213,"d":"£28.38"},0,{"v":4.109047573050226,"d":"£4.11"},{"v":8.381971033116924,"d":"£8.38"},{"v":0.7941677194582175,"d":"£0.79"},{"v":126.01399133987549,"d":"£126.01"},{"v":190.54381106847146,"d":"£190.54"},{"v":683.5325725485791,"d":"£683.53"},{"v":72.82319159544123,"d":"£72.82"},{"v":202.77261836043405,"d":"£202.77"},0,0,{"v":1317.3557680989588,"d":"£1,317.36"},null,{"v":69.82704355083439,"d":"£69.83"},0,{"v":4.611406770996231,"d":"£4.61"},{"v":9.406724378154868,"d":"£9.41"},{"v":0.8912601603436084,"d":"£0.89"},{"v":103.4569627796677,"d":"£103.46"},{"v":187.65167794515185,"d":"£187.65"},{"v":695.4688541856524,"d":"£695.47"},{"v":73.27466340491743,"d":"£73.27"},{"v":198.12200232984685,"d":"£198.12"},0,0,{"v":1342.7105955055654,"d":"£1,342.71"}]
[{"$nulls":3},43,10.75,{"v":80.75,"d":"80.750"},null,{"v":26.318623854271056,"d":"£26.32"},0,{"v":3.90907129473504,"d":"£3.91"},{"v":7.974043078439061,"d":"£7.97"},{"v":0.7555177155164471,"d":"£0.76"},{"v":120.5732490835222,"d":"£120.57"},{"v":180.40697536442303,"d":"£180.41"},{"v":657.5242839605904,"d":"£657.52"},{"v":69.76766688137505,"d":"£69.77"},{"v":205.1947223770411,"d":"£205.19"},0,0,{"v":1272.4241536099134,"d":"£1,272.42"},null,{"v":64.74513808061785,"d":"£64.75"},0,{"v":4.3872189527264895,"d":"£4.39"},{"v":8.949407745697451,"d":"£8.95"},{"v":0.8479307208079573,"d":"£0.85"},{"v":100.11394903559864,"d":"£100.11"},{"v":178.78967461379736,"d":"£178.79"},{"v":669.7092609257118,"d":"£669.71"},{"v":70.38105967214102,"d":"£70.38"},{"v":200.66669916933733,"d":"£200.67"},0,0,{"v":1298.590338916436,"d":"£1,298.59"}]
[{"$nulls":3},44,{"v":11,"d":"11.00"},{"v":81,"d":"81.000"},null,{"v":24.403194649020204,"d":"£24.40"},0,{"v":3.719020714035396,"d":"£3.72"},{"v":7.586362372890803,"d":"£7.59"},{"v":0.7187860803692039,"d":"£0.72"},{"v":115.34692899213772,"d":"£115.35"},{"v":170.84661720704483,"d":"£170.85"},{"v":632.3136320539479,"d":"£632.31"},{"v":66.83225087826857,"d":"£66.83"},{"v":207.31616796889043,"d":"£207.32"},0,0,{"v":1229.082960916605,"d":"£1,229.08"},null,{"v":60.03308592073682,"d":"£60.03"},0,{"v":4.173916144032153,"d":"£4.17"},{"v":8.514295245300863,"d":"£8.51"},{"v":0.8067050591130583,"d":"£0.81"},{"v":96.81070774506816,"d":"£96.81"},{"v":170.33344718520294,"d":"£170.33"},{"v":644.7398082265622,"d":"£644.74"},{"v":67.58827974354716,"d":"£67.59"},{"v":202.92210070145484,"d":"£202.92"},0,0,{"v":1255.9223459710183,"d":"£1,255.92"}]
[{"$nulls":3},45,11.25,{"v":81.25,"d":"81.250"},null,{"v":22.627167452804578,"d":"£22.63"},0,{"v":3.5382053085440206,"d":"£3.54"},{"v":7.217520332435929,"d":"£7.22"},{"v":0.683839354718276,"d":"£0.68"},{"v":110.32843670728785,"d":"£110.33"},{"v":161.82683076848085,"d":"£161.83"},{"v":607.8990014978705,"d":"£607.90"},{"v":64.0126926473928,"d":"£64.01"},{"v":209.15251475502797,"d":"£209.15"},0,0,{"v":1187.2862088245627,"d":"£1,187.29"},null,{"v":55.663969712738265,"d":"£55.66"},0,{"v":3.9709842746578934,"d":"£3.97"},{"v":8.100338234448186,"d":"£8.10"},{"v":0.7674838193874944,"d":"£0.77"},{"v":93.55422619169771,"d":"£93.55"},{"v":162.26566439942428,"d":"£162.27"},{"v":620.5527697737514,"d":"£620.55"},{"v":64.89419263306216,"d":"£64.89"},{"v":204.90194039685267,"d":"£204.90"},0,0,{"v":1214.67156943602,"d":"£1,214.67"}]
[{"$nulls":3},46,{"v":11.5,"d":"11.50"},{"v":81.5,"d":"81.500"},null,{"v":20.980396800540024,"d":"£20.98"},0,{"v":3.3661810965394494,"d":"£3.37"},{"v":6.866611286876563,"d":"£6.87"},{"v":0.6505917289094914,"d":"£0.65"},{"v":105.51103091305635,"d":"£105.51"},{"v":153.31405821891317,"d":"£153.31"},{"v":584.2757169149954,"d":"£584.28"},{"v":61.30537877605611,"d":"£61.31"},{"v":210.71868209657998,"d":"£210.72"},0,0,{"v":1146.9886478324665,"d":"£1,146.99"},null,{"v":51.61283110236311,"d":"£51.61"},0,{"v":3.7779187533036693,"d":"£3.78"},{"v":7.7065074065701245,"d":"£7.71"},{"v":0.7301694777854385,"d":"£0.73"},{"v":90.35051644104593,"d":"£90.35"},{"v":154.56961872686074,"d":"£154.57"},{"v":597.1386984033853,"d":"£597.14"},{"v":62.29653350649294,"d":"£62.30"},{"v":206.61952272056195,"d":"£206.62"},0,0,{"v":1174.8023165383693,"d":"£1,174.80"}]
[{"$nulls":3},47,11.75,{"v":81.75,"d":"81.750"},null,{"v":19.453475598579672,"d":"£19.45"},0,{"v":3.2025205370891703,"d":"£3.20"},{"v":6.532763103279692,"d":"£6.53"},{"v":0.6189605708483542,"d":"£0.62"},{"v":100.88805785121919,"d":"£100.89"},{"v":145.27707542349674,"d":"£145.28"},{"v":561.4364427852648,"d":"£561.44"},{"v":58.706694858640745,"d":"£58.71"},{"v":212.0290142845725,"d":"£212.03"},0,0,{"v":1108.1450050129909,"d":"£1,108.15"},null,{"v":47.85652816621615,"d":"£47.86"},0,{"v":3.5942398962489235,"d":"£3.59"},{"v":7.331824263613462,"d":"£7.33"},{"v":0.6946693244222648,"d":"£0.69"},{"v":87.20469492087604,"d":"£87.20"},{"v":147.2292055697806,"d":"£147.23"},{"v":574.4866525959542,"d":"£574.49"},{"v":59.79296920849534,"d":"£59.79"},{"v":208.087719705612,"d":"£208.09"},0,0,{"v":1136.278503651219,"d":"£1,136.28"}]
[{"$nulls":3},48,{"v":12,"d":"12.00"},{"v":82,"d":"82.000"},null,{"v":18.037681387169663,"d":"£18.04"},0,{"v":3.0468170002033945,"d":"£3.05"},{"v":6.2151463045621185,"d":"£6.22"},{"v":0.5888672899598187,"d":"£0.59"},{"v":96.45295987455789,"d":"£96.45"},{"v":137.68680726958095,"d":"£137.69"},{"v":539.371565146585,"d":"£539.37"},{"v":56.21305408051164,"d":"£56.21"},{"v":213.09729092832643,"d":"£213.10"},0,0,{"v":1070.710189281457,"d":"£1,070.71"},null,{"v":44.37360321470487,"d":"£44.37"},0,{"v":3.419491332488945,"d":"£3.42"},{"v":6.975357862707905,"d":"£6.98"},{"v":0.6608951551305615,"d":"£0.66"},{"v":84.12107021643624,"d":"£84.12"},{"v":140.2289143242879,"d":"£140.23"},{"v":552.5844009324395,"d":"£552.58"},{"v":57.38111321664178,"d":"£57.38"},{"v":209.31897309092676,"d":"£209.32"},0,0,{"v":1099.0638193457644,"d":"£1,099.06"}]
[{"$nulls":3},49,12.25,{"v":82.25,"d":"82.250"},null,{"v":16.724926513841147,"d":"£16.72"},0,{"v":2.8986836228569155,"d":"£2.90"},{"v":5.9129717359103715,"d":"£5.91"},{"v":0.5602371160882693,"d":"£0.56"},{"v":92.19928743586635,"d":"£92.20"},{"v":130.51616270958584,"d":"£130.52"},{"v":518.0695317736456,"d":"£518.07"},{"v":53.82090786669739,"d":"£53.82"},{"v":213.9367395546941,"d":"£213.94"},0,0,{"v":1034.639448329186,"d":"£1,034.64"},null,{"v":41.14416021607842,"d":"£41.14"},0,{"v":3.2532388795668825,"d":"£3.25"},{"v":6.636222522996342,"d":"£6.64"},{"v":0.6287630541888733,"d":"£0.63"},{"v":81.10322302825068,"d":"£81.10"},{"v":133.55381763667975,"d":"£133.55"},{"v":531.4186080635602,"d":"£531.42"},{"v":55.05854009722686,"d":"£55.06"},{"v":210.3252976758894,"d":"£210.33"},0,0,{"v":1063.1218711744375,"d":"£1,063.12"}]
[{"$nulls":3},50,{"v":12.5,"d":"12.50"},{"v":82.5,"d":"82.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D62, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nH$6 + N(\"state cost\"))","v":{"v":15.507711933106641,"d":"£15.51"}},0,{"v":2.757752351013566,"d":"£2.76"},{"v":5.625488610623897,"d":"£5.63"},{"v":0.5329989143467654,"d":"£0.53"},{"v":88.12070916586545,"d":"£88.12"},{"v":123.73988353478046,"d":"£123.74"},{"v":497.51715550239385,"d":"£497.52"},{"v":51.52675533589018,"d":"£51.53"},{"v":214.56004887197125,"d":"£214.56"},0,0,{"v":999.888504219992,"d":"£999.89"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D62, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nV$6 + N(\"state cost\"))","v":{"v":38.149751141357456,"d":"£38.15"}},0,{"v":3.0950694645633505,"d":"£3.10"},{"v":6.313575624581265,"d":"£6.31"},{"v":0.598193185778187,"d":"£0.60"},{"v":78.15407929013844,"d":"£78.15"},{"v":127.18955944809468,"d":"£127.19"},{"v":510.97500357003815,"d":"£510.98"},{"v":52.8227983997568,"d":"£52.82"},{"v":211.1182858275842,"d":"£211.12"},0,0,{"v":1028.4163159518926,"d":"£1,028.42"}]
[{"$nulls":3},51,12.75,{"v":82.75,"d":"82.750"},null,{"v":14.379084368543868,"d":"£14.38"},0,{"v":2.623673025076547,"d":"£2.62"},{"v":5.351982644541912,"d":"£5.35"},{"v":0.5070850083593362,"d":"£0.51"},{"v":84.21102034797238,"d":"£84.21"},{"v":117.33440576070419,"d":"£117.33"},{"v":477.69988430400076,"d":"£477.70"},{"v":49.327151327520944,"d":"£49.33"},{"v":214.97938258607232,"d":"£214.98"},0,0,{"v":966.4136693727922,"d":"£966.41"},null,{"v":35.37327058090636,"d":"£35.37"},0,{"v":2.944590097775979,"d":"£2.94"},{"v":6.00661551495245,"d":"£6.01"},{"v":0.5691095956219574,"d":"£0.57"},{"v":75.27597698624457,"d":"£75.28"},{"v":121.12234204579072,"d":"£121.12"},{"v":491.2385350440108,"d":"£491.24"},{"v":50.671422151167974,"d":"£50.67"},{"v":211.7091129886316,"d":"£211.71"},0,0,{"v":994.9109750051025,"d":"£994.91"}]
[{"$nulls":3},52,{"v":13,"d":"13.00"},{"v":83,"d":"83.000"},null,{"v":13.332596592557612,"d":"£13.33"},0,{"v":2.4961125098794112,"d":"£2.50"},{"v":5.091774281327909,"d":"£5.09"},{"v":0.4824310121117764,"d":"£0.48"},{"v":80.46414994602354,"d":"£80.46"},{"v":111.27773250388582,"d":"£111.28"},{"v":458.60204138645435,"d":"£458.60"},{"v":47.218713163174435,"d":"£47.22"},{"v":215.20639363910112,"d":"£215.21"},0,0,{"v":934.171945034516,"d":"£934.17"},null,{"v":32.79885803065011,"d":"£32.80"},0,{"v":2.8014268962921625,"d":"£2.80"},{"v":5.714579517190841,"d":"£5.71"},{"v":0.5414400222691373,"d":"£0.54"},{"v":72.47072717349376,"d":"£72.47"},{"v":115.33891232067396,"d":"£115.34"},{"v":472.1935066286106,"d":"£472.19"},{"v":48.60194107071144,"d":"£48.60"},{"v":212.10854404982516,"d":"£212.11"},0,0,{"v":962.5699357097171,"d":"£962.57"}]
[{"$nulls":3},53,13.25,{"v":83.25,"d":"83.250"},null,{"v":12.362270596919792,"d":"£12.36"},0,{"v":2.374753866974225,"d":"£2.37"},{"v":4.844217004035414,"d":"£4.84"},{"v":0.4589756699773432,"d":"£0.46"},{"v":76.87416633070002,"d":"£76.87"},{"v":105.54931733505948,"d":"£105.55"},{"v":440.2070382911722,"d":"£440.21"},{"v":45.19812627909044,"d":"£45.20"},{"v":215.25223875635737,"d":"£215.25"},0,0,{"v":903.1211041302861,"d":"£903.12"},null,{"v":30.411807289750964,"d":"£30.41"},0,{"v":2.665224155034907,"d":"£2.67"},{"v":5.436742035011981,"d":"£5.44"},{"v":0.515115717552476,"d":"£0.52"},{"v":69.73966967648181,"d":"£69.74"},{"v":109.82654740629303,"d":"£109.83"},{"v":453.82370416644017,"d":"£453.82"},{"v":46.611889617641,"d":"£46.61"},{"v":212.32694046440432,"d":"£212.33"},0,0,{"v":931.3576405286105,"d":"£931.36"}]
[{"$nulls":3},54,{"v":13.5,"d":"13.50"},{"v":83.5,"d":"83.500"},null,{"v":11.462563443701317,"d":"£11.46"},0,{"v":2.259295567162348,"d":"£2.26"},{"v":4.608695728763907,"d":"£4.61"},{"v":0.4366607045202614,"d":"£0.44"},{"v":73.43528183776175,"d":"£73.44"},{"v":100.12995718714119,"d":"£100.13"},{"v":422.49756367064083,"d":"£422.50"},{"v":43.26214885347056,"d":"£43.26"},{"v":215.127593201374,"d":"£215.13"},0,0,{"v":873.2197601945362,"d":"£873.22"},null,{"v":28.19848245218364,"d":"£28.20"},0,{"v":2.5356434629735616,"d":"£2.54"},{"v":5.172412749940407,"d":"£5.17"},{"v":0.49007127577596343,"d":"£0.49"},{"v":67.08372388563535,"d":"£67.08"},{"v":104.57303985288576,"d":"£104.57"},{"v":436.1125080266657,"d":"£436.11"},{"v":44.698814975000786,"d":"£44.70"},{"v":212.37426799245665,"d":"£212.37"},0,0,{"v":901.2389646735179,"d":"£901.24"}]
[{"$nulls":3},55,13.75,{"v":83.75,"d":"83.750"},null,{"v":10.628335601520911,"d":"£10.63"},0,{"v":2.1494507413112207,"d":"£2.15"},{"v":4.384625276413689,"d":"£4.38"},{"v":0.41543067169887976,"d":"£0.42"},{"v":70.14185627964308,"d":"£70.14"},{"v":95.00169398063032,"d":"£95.00"},{"v":405.4557501779687,"d":"£405.46"},{"v":41.40761554027084,"d":"£41.41"},{"v":214.84266565079736,"d":"£214.84"},0,0,{"v":844.427423920255,"d":"£844.43"},null,{"v":26.146240012315303,"d":"£26.15"},0,{"v":2.4123628623035445,"d":"£2.41"},{"v":4.920934906135773,"d":"£4.92"},{"v":0.46624447120702295,"d":"£0.47"},{"v":64.50343505601846,"d":"£64.50"},{"v":99.56668247073961,"d":"£99.57"},{"v":419.04299460449425,"d":"£419.04"},{"v":42.860284064632296,"d":"£42.86"},{"v":212.26010497464588,"d":"£212.26"},0,0,{"v":872.1792834224922,"d":"£872.18"}]
[{"$nulls":3},56,{"v":14,"d":"14.00"},{"v":84,"d":"84.000"},null,{"v":9.854821586233337,"d":"£9.85"},0,{"v":2.044946467595739,"d":"£2.04"},{"v":4.171448918742597,"d":"£4.17"},{"v":0.3952328231087127,"d":"£0.40"},{"v":66.98839952134037,"d":"£66.99"},{"v":90.14772420559696,"d":"£90.15"},{"v":389.0633216679292,"d":"£389.06"},{"v":39.631440410246434,"d":"£39.63"},{"v":214.4072131119059,"d":"£214.41"},0,0,{"v":816.7045487126993,"d":"£816.70"},null,{"v":24.243356639522244,"d":"£24.24"},0,{"v":2.2950760485059676,"d":"£2.30"},{"v":4.681683678609075,"d":"£4.68"},{"v":0.4435761034696793,"d":"£0.44"},{"v":61.99901647325162,"d":"£62.00"},{"v":94.79625295988214,"d":"£94.80"},{"v":402.5980274156358,"d":"£402.60"},{"v":41.093889680948244,"d":"£41.09"},{"v":211.9936510442849,"d":"£211.99"},0,0,{"v":844.1445300441096,"d":"£844.14"}]
[{"$nulls":3},57,14.25,{"v":84.25,"d":"84.250"},null,{"v":9.137602738343439,"d":"£9.14"},0,{"v":1.9455230933932826,"d":"£1.95"},{"v":3.968636995112054,"d":"£3.97"},{"v":0.3760169749230971,"d":"£0.38"},{"v":63.96957322175861,"d":"£63.97"},{"v":85.55231576875734,"d":"£85.55"},{"v":373.3017226993826,"d":"£373.30"},{"v":37.93061919011753,"d":"£37.93"},{"v":213.83055581542806,"d":"£213.83"},0,0,{"v":790.012566497216,"d":"£790.01"},null,{"v":22.478962209259613,"d":"£22.48"},0,{"v":2.1834916092996046,"d":"£2.18"},{"v":4.454064620774697,"d":"£4.45"},{"v":0.4220098504545653,"d":"£0.42"},{"v":59.570387824440566,"d":"£59.57"},{"v":90.25099842773872,"d":"£90.25"},{"v":386.760338641731,"d":"£386.76"},{"v":39.39725582400879,"d":"£39.40"},{"v":211.5837361957795,"d":"£211.58"},0,0,{"v":817.101245203487,"d":"£817.10"}]
[{"$nulls":3},58,{"v":14.5,"d":"14.50"},{"v":84.5,"d":"84.500"},null,{"v":8.472581981638378,"d":"£8.47"},0,{"v":1.8509335901475679,"d":"£1.85"},{"v":3.775685596485643,"d":"£3.78"},{"v":0.3577353832058291,"d":"£0.36"},{"v":61.08019183271372,"d":"£61.08"},{"v":81.20073147700535,"d":"£81.20"},{"v":358.15223213885804,"d":"£358.15"},{"v":36.30223088175184,"d":"£36.30"},{"v":213.12159202517756,"d":"£213.12"},0,0,{"v":764.3139149069839,"d":"£764.31"},null,{"v":20.84297770802747,"d":"£20.84"},0,{"v":2.0773323005943007,"d":"£2.08"},{"v":4.237512187481002,"d":"£4.24"},{"v":0.40149212838030646,"d":"£0.40"},{"v":57.217210085616685,"d":"£57.22"},{"v":85.92061988269408,"d":"£85.92"},{"v":371.51260192040877,"d":"£371.51"},{"v":37.76804230594648,"d":"£37.77"},{"v":211.0388301357252,"d":"£211.04"},0,0,{"v":791.0166186548743,"d":"£791.02"}]
[{"$nulls":3},59,14.75,{"v":84.75,"d":"84.750"},null,{"v":7.855960418848015,"d":"£7.86"},0,{"v":1.7609429395984126,"d":"£1.76"},{"v":3.592115313410425,"d":"£3.59"},{"v":0.3403426252859854,"d":"£0.34"},{"v":58.31522293954788,"d":"£58.32"},{"v":77.07915858576831,"d":"£77.08"},{"v":343.59606249276857,"d":"£343.60"},{"v":34.743438835124984,"d":"£34.74"},{"v":212.28881271396435,"d":"£212.29"},0,0,{"v":739.5720568643169,"d":"£739.57"},null,{"v":19.326057657518465,"d":"£19.33"},0,{"v":1.9763343576468446,"d":"£1.98"},{"v":4.031488329849791,"d":"£4.03"},{"v":0.38197195865858885,"d":"£0.38"},{"v":54.93891721280347,"d":"£54.94"},{"v":81.79525677930019,"d":"£81.80"},{"v":356.8374971153767,"d":"£356.84"},{"v":36.2039486987825,"d":"£36.20"},{"v":210.36705185049613,"d":"£210.37"},0,0,{"v":765.8585239604326,"d":"£765.86"}]
[{"$nulls":3},60,{"v":15,"d":"15.00"},{"v":85,"d":"85.000"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D72, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nH$6 + N(\"state cost\"))","v":{"v":7.176859535074628,"d":"£7.18"}},0,{"v":1.8798484430381857,"d":"£1.88"},{"v":3.8346684763494756,"d":"£3.83"},{"v":0.3633238419351025,"d":"£0.36"},{"v":54.79057962371437,"d":"£54.79"},{"v":71.71401930565226,"d":"£71.71"},{"v":321.6677520563527,"d":"£321.67"},{"v":33.251491341447625,"d":"£33.25"},{"v":209.9686366798961,"d":"£209.97"},0,0,{"v":704.6471793034605,"d":"£704.65"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D72, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nV$6 + N(\"state cost\"))","v":{"v":17.655435335696634,"d":"£17.66"}},0,{"v":2.1097839013412645,"d":"£2.11"},{"v":4.3037096146471745,"d":"£4.30"},{"v":0.40776414477822176,"d":"£0.41"},{"v":51.891610347018336,"d":"£51.89"},{"v":76.31324128566644,"d":"£76.31"},{"v":334.45985593856454,"d":"£334.46"},{"v":34.702717686123925,"d":"£34.70"},{"v":208.21547013601523,"d":"£208.22"},0,0,{"v":730.0595883898518,"d":"£730.06"}]
[{"$nulls":3},61,15.25,{"v":85.25,"d":"85.250"},null,{"v":6.450689007069964,"d":"£6.45"},0,{"v":1.9617406365907266,"d":"£1.96"},{"v":4.001718865032678,"d":"£4.00"},{"v":0.3791513872333368,"d":"£0.38"},{"v":50.79959114507405,"d":"£50.80"},{"v":65.48998335700256,"d":"£65.49"},{"v":293.4605627001566,"d":"£293.46"},{"v":31.08600593327535,"d":"£31.09"},{"v":206.21849654681293,"d":"£206.22"},0,0,{"v":659.8479395782482,"d":"£659.85"},null,{"v":15.869019322227631,"d":"£15.87"},0,{"v":2.201692816787362,"d":"£2.20"},{"v":4.49119293122083,"d":"£4.49"},{"v":0.4255276514011258,"d":"£0.43"},{"v":48.38388354320685,"d":"£48.38"},{"v":69.89080474568311,"d":"£69.89"},{"v":305.5017088670124,"d":"£305.50"},{"v":32.49218455948981,"d":"£32.49"},{"v":204.63991541098082,"d":"£204.64"},0,0,{"v":683.8959298480099,"d":"£683.90"}]
[{"$nulls":3},62,{"v":15.5,"d":"15.50"},{"v":85.5,"d":"85.500"},null,{"v":5.797994019887222,"d":"£5.80"},0,{"v":1.8124066857575667,"d":"£1.81"},{"v":3.697095268471277,"d":"£3.70"},{"v":0.3502891749901187,"d":"£0.35"},{"v":47.280066531370515,"d":"£47.28"},{"v":60.01643967097044,"d":"£60.02"},{"v":267.9125428340164,"d":"£267.91"},{"v":28.366343234741237,"d":"£28.37"},{"v":202.4050955933394,"d":"£202.41"},0,0,{"v":617.6382730135442,"d":"£617.64"},null,{"v":14.263356833806304,"d":"£14.26"},0,{"v":2.0340929410855266,"d":"£2.03"},{"v":4.149309008410961,"d":"£4.15"},{"v":0.393135130092641,"d":"£0.39"},{"v":45.30699740415272,"d":"£45.31"},{"v":64.23471973021823,"d":"£64.23"},{"v":279.2424500138615,"d":"£279.24"},{"v":29.696936115187118,"d":"£29.70"},{"v":200.9919573046151,"d":"£200.99"},0,0,{"v":640.3129544814301,"d":"£640.31"}]
[{"$nulls":3},63,15.75,{"v":85.75,"d":"85.750"},null,{"v":5.21134015572662,"d":"£5.21"},0,{"v":1.680324210719899,"d":"£1.68"},{"v":3.4276626420375336,"d":"£3.43"},{"v":0.32476120625375393,"d":"£0.32"},{"v":43.99329830901505,"d":"£43.99"},{"v":55.03142648173598,"d":"£55.03"},{"v":244.78451939909908,"d":"£244.78"},{"v":25.91899613374216,"d":"£25.92"},{"v":198.48446860541594,"d":"£198.48"},0,0,{"v":578.856797143746,"d":"£578.86"},null,{"v":12.820158828814787,"d":"£12.82"},0,{"v":1.885854671923038,"d":"£1.89"},{"v":3.8469204728610986,"d":"£3.85"},{"v":0.3644846834710612,"d":"£0.36"},{"v":42.40299199947804,"d":"£42.40"},{"v":59.06122679048663,"d":"£59.06"},{"v":255.44353666626535,"d":"£255.44"},{"v":27.178522944584778,"d":"£27.18"},{"v":197.22538315738274,"d":"£197.23"},0,0,{"v":600.2290802152675,"d":"£600.23"}]
[{"$nulls":3},64,{"v":16,"d":"16.00"},{"$f":"E.cohortAge+D76*E.cycleLength","v":{"v":86,"d":"86.000"}},null,{"v":4.684045227631507,"d":"£4.68"},0,{"v":1.5577009490047364,"d":"£1.56"},{"v":3.177525691951109,"d":"£3.18"},{"v":0.30106144751950076,"d":"£0.30"},{"v":40.929986205138746,"d":"£40.93"},{"v":50.491990133761234,"d":"£50.49"},{"v":223.83462461071903,"d":"£223.83"},{"v":23.70055786855498,"d":"£23.70"},{"v":194.48250501057876,"d":"£194.48"},0,0,{"v":543.1599971448596,"d":"£543.16"},null,{"v":11.522986791334288,"d":"£11.52"},0,{"v":1.748232628797856,"d":"£1.75"},{"v":3.5661877827459185,"d":"£3.57"},{"v":0.33788606610465916,"d":"£0.34"},{"v":39.670368475432966,"d":"£39.67"},{"v":54.330980748485494,"d":"£54.33"},{"v":233.86038634295824,"d":"£233.86"},{"v":24.89146541022834,"d":"£24.89"},{"v":193.36680985881944,"d":"£193.37"},0,0,{"v":563.2953041049072,"d":"£563.30"}]
[{"$nulls":3},65,{"$f":"D77*E.cycleLength","v":16.25},{"v":86.25,"d":"86.250"},null,{"v":4.210103167107185,"d":"£4.21"},0,{"v":1.4440309342313777,"d":"£1.44"},{"v":2.9456523066408,"d":"£2.95"},{"v":0.2790921091756449,"d":"£0.28"},{"v":38.07533419221379,"d":"£38.08"},{"v":46.354446500552186,"d":"£46.35"},{"v":204.84658090536993,"d":"£204.85"},{"v":21.688721236168146,"d":"£21.69"},{"v":190.42069490284445,"d":"£190.42"},0,0,{"$f":" SUM(H77:S77)","v":{"v":510.2646562543035,"d":"£510.26"}},null,{"v":10.357065490860213,"d":"£10.36"},0,{"v":1.6206589575680288,"d":"£1.62"},{"v":3.3059525827813148,"d":"£3.31"},{"v":0.3132295271519363,"d":"£0.31"},{"v":37.100555538250426,"d":"£37.10"},{"v":50.00262102373213,"d":"£50.00"},{"v":214.27440641188113,"d":"£214.27"},{"v":22.813603801059827,"d":"£22.81"},{"v":189.43826064346553,"d":"£189.44"},0,0,{"$f":" SUM(V77:AG77)","v":{"v":529.2263539767505,"d":"£529.23"}}]
[{"$nulls":3},{"$f":"D77+1","v":66},{"v":16.5,"d":"16.50"},{"v":86.5,"d":"86.500"},null,{"v":3.7841156129588867,"d":"£3.78"},0,{"v":1.338655621886001,"d":"£1.34"},{"v":2.730699133190696,"d":"£2.73"},{"v":0.2587259123855689,"d":"£0.26"},{"v":35.41562538538858,"d":"£35.42"},{"v":42.579942802442815,"d":"£42.58"},{"v":187.62624989140522,"d":"£187.63"},{"v":19.863026118349516,"d":"£19.86"},{"v":186.31801389749367,"d":"£186.32"},0,0,{"v":479.915054375501,"d":"£479.92"},null,{"v":9.30911468740358,"d":"£9.31"},0,{"v":1.5023945632183577,"d":"£1.50"},{"v":3.064707206556039,"d":"£3.06"},{"v":0.290372219543773,"d":"£0.29"},{"v":34.68538008229031,"d":"£34.69"},{"v":46.039175040518906,"d":"£46.04"},{"v":196.48938212384274,"d":"£196.49"},{"v":20.924530467980187,"d":"£20.92"},{"v":185.45923997097117,"d":"£185.46"},0,0,{"v":497.76429636232507,"d":"£497.76"}]
[{"$nulls":3},67,16.75,{"v":86.75,"d":"86.750"},null,{"v":3.4012304221224916,"d":"£3.40"},0,{"v":1.2409698690829778,"d":"£1.24"},{"v":2.531431751690084,"d":"£2.53"},{"v":0.23984589940252432,"d":"£0.24"},{"v":32.93798681569942,"d":"£32.94"},{"v":39.13374263813491,"d":"£39.13"},{"v":171.99935209795797,"d":"£172.00"},{"v":18.205141768901793,"d":"£18.21"},{"v":182.1911541104384,"d":"£182.19"},0,0,{"v":451.88085537343056,"d":"£451.88"},null,{"v":8.367197865042707,"d":"£8.37"},0,{"v":1.3927602842330096,"d":"£1.39"},{"v":2.8410662449086437,"d":"£2.84"},{"v":0.2691828797348869,"d":"£0.27"},{"v":32.41688544743436,"d":"£32.42"},{"v":42.407395338899924,"d":"£42.41"},{"v":180.3291563195127,"d":"£180.33"},{"v":19.20594190557951,"d":"£19.21"},{"v":181.44695676392726,"d":"£181.45"},0,0,{"v":468.67654304927294,"d":"£468.68"}]
[{"$nulls":3},68,{"v":17,"d":"17.00"},{"v":87,"d":"87.000"},null,{"v":3.0570864021054507,"d":"£3.06"},0,{"v":1.1504125412486486,"d":"£1.15"},{"v":2.346705513979392,"d":"£2.35"},{"v":0.22234361809575584,"d":"£0.22"},{"v":30.63034815306077,"d":"£30.63"},{"v":35.98475673167183,"d":"£35.98"},{"v":157.80940108780078,"d":"£157.81"},{"v":16.6986263553392,"d":"£16.70"},{"v":178.0547713743248,"d":"£178.05"},0,0,{"v":425.9544517776266,"d":"£425.95"},null,{"v":7.520586270948804,"d":"£7.52"},0,{"v":1.2911263503268442,"d":"£1.29"},{"v":2.6337450409463288,"d":"£2.63"},{"v":0.24953979016853498,"d":"£0.25"},{"v":30.287359026550593,"d":"£30.29"},{"v":39.07735363250349,"d":"£39.08"},{"v":165.63552884465975,"d":"£165.64"},{"v":17.64140035788371,"d":"£17.64"},{"v":177.4165699062461,"d":"£177.42"},0,0,{"v":441.7532092202341,"d":"£441.75"}]
[{"$nulls":3},69,17.25,{"v":87.25,"d":"87.250"},null,{"v":2.747763635521625,"d":"£2.75"},0,{"v":1.0664634557516177,"d":"£1.07"},{"v":2.1754593090174876,"d":"£2.18"},{"v":0.2061185312369318,"d":"£0.21"},{"v":28.481396846431853,"d":"£28.48"},{"v":33.10512662297248,"d":"£33.11"},{"v":144.91585353278586,"d":"£144.92"},{"v":15.328726467562264,"d":"£15.33"},{"v":173.92170486776507,"d":"£173.92"},0,0,{"v":401.94861326904515,"d":"£401.95"},null,{"v":6.759636711243824,"d":"£6.76"},0,{"v":1.1969089522329277,"d":"£1.20"},{"v":2.4415526928171922,"d":"£2.44"},{"v":0.23133011630924963,"d":"£0.23"},{"v":28.289348371161513,"d":"£28.29"},{"v":36.02207800161254,"d":"£36.02"},{"v":152.26637891548026,"d":"£152.27"},{"v":16.216136884092247,"d":"£16.22"},{"v":173.38140637894423,"d":"£173.38"},0,0,{"v":416.80477702389396,"d":"£416.80"}]
[{"$nulls":3},70,{"v":17.5,"d":"17.50"},{"v":87.5,"d":"87.500"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D82, (H$2-1)*E.Trace.Markov.NumCols+H$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nH$6 + N(\"state cost\"))","v":{"v":2.469738830899612,"d":"£2.47"}},0,{"v":0.9886403891417261,"d":"£0.99"},{"v":2.0167094580031772,"d":"£2.02"},{"v":0.1910774380804114,"d":"£0.19"},{"v":26.48053527829473,"d":"£26.48"},{"v":30.469859111238428,"d":"£30.47"},{"v":133.19245234730946,"d":"£133.19"},{"v":14.08219796364793,"d":"£14.08"},{"v":169.80317332456696,"d":"£169.80"},0,0,{"v":379.69438414118247,"d":"£379.69"},null,{"$f":"PRODUCT(AVERAGE(OFFSET(E.Trace.Markov.Root, $D82, (V$2-1)*E.Trace.Markov.NumCols+V$3-1, CHOOSE(swtchHalfCycle, 2, 1))) + N(\"halfcycle-adjusted state occupancy\"),\nV$6 + N(\"state cost\"))","v":{"v":6.075681711743811,"d":"£6.08"}},0,{"v":1.109566882879083,"d":"£1.11"},{"v":2.263385202107669,"d":"£2.26"},{"v":0.21444925747314378,"d":"£0.21"},{"v":26.4156728339877,"d":"£26.42"},{"v":33.217232959684566,"d":"£33.22"},{"v":140.09398614534274,"d":"£140.09"},{"v":14.916875331194081,"d":"£14.92"},{"v":169.35315631697566,"d":"£169.35"},0,0,{"v":393.66000664138846,"d":"£393.66"}]
[{"$nulls":3},71,17.75,{"v":87.75,"d":"87.750"},null,{"v":2.219845191195078,"d":"£2.22"},0,{"v":0.9164963072770752,"d":"£0.92"},{"v":1.869544064161939,"d":"£1.87"},{"v":0.1771339390217412,"d":"£0.18"},{"v":24.61783978217508,"d":"£24.62"},{"v":28.056504880796293,"d":"£28.06"},{"v":122.52574295262885,"d":"£122.53"},{"v":12.94714622285361,"d":"£12.95"},{"v":165.70895031684617,"d":"£165.71"},0,0,{"v":359.0392036569558,"d":"£359.04"},null,{"v":5.460930792481267,"d":"£5.46"},0,{"v":1.0285984287152519,"d":"£1.03"},{"v":2.0982191325180457,"d":"£2.10"},{"v":0.19880024600559976,"d":"£0.20"},{"v":24.659431258926183,"d":"£24.66"},{"v":30.64083691965657,"d":"£30.64"},{"v":129.00352923979557,"d":"£129.00"},{"v":13.731675367420607,"d":"£13.73"},{"v":165.34204743477676,"d":"£165.34"},0,0,{"v":372.1640688202959,"d":"£372.16"}]
[{"$nulls":3},72,{"v":18,"d":"18.00"},{"v":88,"d":"88.000"},null,{"v":1.995236342895808,"d":"£2.00"},0,{"v":0.8496167974502021,"d":"£0.85"},{"v":1.733117774587059,"d":"£1.73"},{"v":0.1642079392971228,"d":"£0.16"},{"v":22.88402151881508,"d":"£22.88"},{"v":25.844875726847768,"d":"£25.84"},{"v":112.81374473065176,"d":"£112.81"},{"v":11.912883673114605,"d":"£11.91"},{"v":161.64752086869925,"d":"£161.65"},0,0,{"v":339.84522537235864,"d":"£339.85"},null,{"v":4.908381731489812,"d":"£4.91"},0,{"v":0.9535384877477314,"d":"£0.95"},{"v":1.9451057309931776,"d":"£1.95"},{"v":0.18429319027526309,"d":"£0.18"},{"v":23.014006325029438,"d":"£23.01"},{"v":28.273012438747287,"d":"£28.27"},{"v":118.89174353802781,"d":"£118.89"},{"v":12.649792470591047,"d":"£12.65"},{"v":161.35700103936207,"d":"£161.36"},0,0,{"v":352.17687495226363,"d":"£352.18"}]
[{"$nulls":3},73,18.25,{"v":88.25,"d":"88.250"},null,{"v":1.79335391485973,"d":"£1.79"},0,{"v":0.7876176879033606,"d":"£0.79"},{"v":1.6066469243323604,"d":"£1.61"},{"v":0.15222518890012382,"d":"£0.15"},{"v":21.270389189796536,"d":"£21.27"},{"v":23.816795520701454,"d":"£23.82"},{"v":103.96476154159302,"d":"£103.96"},{"v":10.969802705248712,"d":"£10.97"},{"v":157.626221410454,"d":"£157.63"},0,0,{"v":321.9878140837893,"d":"£321.99"},null,{"v":4.411740807115453,"d":"£4.41"},0,{"v":0.8839558978831916,"d":"£0.88"},{"v":1.80316547786029,"d":"£1.80"},{"v":0.17084475831522686,"d":"£0.17"},{"v":21.473066070311084,"d":"£21.47"},{"v":26.09576520910096,"d":"£26.10"},{"v":109.66572055183158,"d":"£109.67"},{"v":11.661553011064498,"d":"£11.66"},{"v":157.4057716065395,"d":"£157.41"},0,0,{"v":333.57158339002183,"d":"£333.57"}]
[{"$nulls":3},74,{"v":18.5,"d":"18.50"},{"v":88.5,"d":"88.500"},null,{"v":1.611898397597836,"d":"£1.61"},0,{"v":0.7301428410548759,"d":"£0.73"},{"v":1.4894050348549852,"d":"£1.49"},{"v":0.14111685607204014,"d":"£0.14"},{"v":19.76881355748937,"d":"£19.77"},{"v":21.95588068453972,"d":"£21.96"},{"v":95.89631681966844,"d":"£95.90"},{"v":10.109262292418778,"d":"£10.11"},{"v":153.6513648647911,"d":"£153.65"},0,0,{"v":305.35420134848715,"d":"£305.35"},null,{"v":3.9653511103872665,"d":"£3.97"},0,{"v":0.8194509602314041,"d":"£0.82"},{"v":1.6715830346594824,"d":"£1.67"},{"v":0.15837769914445962,"d":"£0.16"},{"v":20.03056305445555,"d":"£20.03"},{"v":24.092788277341395,"d":"£24.09"},{"v":101.2418344236756,"d":"£101.24"},{"v":10.75824277414258,"d":"£10.76"},{"v":153.4950716804364,"d":"£153.50"},0,0,{"v":316.2332630144741,"d":"£316.23"}]
[{"$nulls":3},75,18.75,{"v":88.75,"d":"88.750"},null,{"v":1.4488029510793443,"d":"£1.45"},0,{"v":0.6768621077604561,"d":"£0.68"},{"v":1.3807186409504393,"d":"£1.38"},{"v":0.1308191319159578,"d":"£0.13"},{"v":18.371693732050968,"d":"£18.37"},{"v":20.247346492938515,"d":"£20.25"},{"v":88.53420024094042,"d":"£88.53"},{"v":9.323486817637205,"d":"£9.32"},{"v":149.72835246118674,"d":"£149.73"},0,0,{"v":289.8422825764601,"d":"£289.84"},null,{"v":3.5641281109010636,"d":"£3.56"},0,{"v":0.759653143140071,"d":"£0.76"},{"v":1.5496025606463502,"d":"£1.55"},{"v":0.14682039901985894,"d":"£0.15"},{"v":18.680731560377676,"d":"£18.68"},{"v":22.249288424208387,"d":"£22.25"},{"v":93.54478181418132,"d":"£93.54"},{"v":9.932007449641356,"d":"£9.93"},{"v":149.63068366482682,"d":"£149.63"},0,0,{"v":300.0576971269429,"d":"£300.06"}]
[{"$nulls":3},76,{"v":19,"d":"19.00"},{"v":89,"d":"89.000"},null,{"v":1.302209862721086,"d":"£1.30"},0,{"v":0.627469430858248,"d":"£0.63"},{"v":1.2799634222088163,"d":"£1.28"},{"v":0.12127286386332367,"d":"£0.12"},{"v":17.071925179704696,"d":"£17.07"},{"v":18.67783599342365,"d":"£18.68"},{"v":81.81161429192281,"d":"£81.81"},{"v":8.60547577624599,"d":"£8.61"},{"v":145.86177370158353,"d":"£145.86"},0,0,{"v":275.35954052253214,"d":"£275.36"},null,{"v":3.2035017422894922,"d":"£3.20"},0,{"v":0.7042189537731827,"d":"£0.70"},{"v":1.4365233710635779,"d":"£1.44"},{"v":0.13610647006993518,"d":"£0.14"},{"v":17.41808318235906,"d":"£17.42"},{"v":20.55183202502681,"d":"£20.55"},{"v":86.5067231540138,"d":"£86.51"},{"v":9.175763779016338,"d":"£9.18"},{"v":145.8175599041408,"d":"£145.82"},0,0,{"v":284.950312581753,"d":"£284.95"}]
[{"$nulls":3},77,19.25,{"v":89.25,"d":"89.250"},null,{"v":1.1704493874096211,"d":"£1.17"},0,{"v":0.5816810871039511,"d":"£0.58"},{"v":1.1865606167703733,"d":"£1.19"},{"v":0.11242321588757012,"d":"£0.11"},{"v":15.862869401450283,"d":"£15.86"},{"v":17.23526875091143,"d":"£17.24"},{"v":75.66841026989961,"d":"£75.67"},{"v":7.9489231665404025,"d":"£7.95"},{"v":142.055495745637,"d":"£142.06"},0,0,{"v":261.8220816416102,"d":"£261.82"},null,{"v":2.8793643476124444,"d":"£2.88"},0,{"v":0.6528299650067444,"d":"£0.65"},{"v":1.3316959122416034,"d":"£1.33"},{"v":0.12617436894714115,"d":"£0.13"},{"v":16.237401102409702,"d":"£16.24"},{"v":18.988208050562744,"d":"£18.99"},{"v":80.06651447224547,"d":"£80.07"},{"v":8.483120195107066,"d":"£8.48"},{"v":142.05991230019526,"d":"£142.06"},0,0,{"v":270.8252207143282,"d":"£270.83"}]
[{"$nulls":3},78,{"v":19.5,"d":"19.50"},{"v":89.5,"d":"89.500"},null,{"v":1.0520207285367345,"d":"£1.05"},0,{"v":0.5392340573972466,"d":"£0.54"},{"v":1.0999736967802158,"d":"£1.10"},{"v":0.10421935351297976,"d":"£0.10"},{"v":14.738325227504742,"d":"£14.74"},{"v":15.908706979261073,"d":"£15.91"},{"v":70.0504043283645,"d":"£70.05"},{"v":7.348145511954686,"d":"£7.35"},{"v":138.312743346233,"d":"£138.31"},0,0,{"v":249.15377322954515,"d":"£249.15"},null,{"v":2.588023891748027,"d":"£2.59"},0,{"v":0.6051909863078961,"d":"£0.61"},{"v":1.2345180304083674,"d":"£1.23"},{"v":0.11696704330829523,"d":"£0.12"},{"v":15.133733315882742,"d":"£15.13"},{"v":17.54730616257077,"d":"£17.55"},{"v":74.16902015740484,"d":"£74.17"},{"v":7.848305918243003,"d":"£7.85"},{"v":138.36129257553887,"d":"£138.36"},0,0,{"v":257.6043580814128,"d":"£257.60"}]
[{"$nulls":3},79,19.75,{"v":89.75,"d":"89.750"},null,{"v":0.9455749434158432,"d":"£0.95"},0,{"v":0.49988451593774036,"d":"£0.50"},{"v":1.0197052864451224,"d":"£1.02"},{"v":0.09661415180940708,"d":"£0.10"},{"v":13.692501669965278,"d":"£13.69"},{"v":14.688236934563266,"d":"£14.69"},{"v":64.90876515480683,"d":"£64.91"},{"v":6.798017574221548,"d":"£6.80"},{"v":134.6361703433755,"d":"£134.64"},0,0,{"v":237.28547057454054,"d":"£237.29"},null,{"v":2.326161907857352,"d":"£2.33"},0,{"v":0.5610283680905185,"d":"£0.56"},{"v":1.1444315127753097,"d":"£1.14"},{"v":0.10843160409239837,"d":"£0.11"},{"v":14.102385031596217,"d":"£14.10"},{"v":16.219008114854727,"d":"£16.22"},{"v":68.76449803206923,"d":"£68.76"},{"v":7.2661075868818505,"d":"£7.27"},{"v":134.7246641740073,"d":"£134.72"},0,0,{"v":245.2167163322249,"d":"£245.22"}]
[{"$nulls":3},80,{"v":20,"d":"20.00"},{"v":90,"d":"90.000"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]